{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Welcome","Results","Advanced Settings","Primary Calculations","Emission factors","Fuel","Bulk","BPAS1","BPT1","BPS1","Tanker","TPS1","TPT1","TPAS1","liner","CPS1","CPT1-1","CPT1-2","CPAS1","Cweight"],"not_rendered":{"charts":59,"images":19,"macros":1,"external_links":0,"defined_names":21,"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":"Welcome","index":0,"n_rows":8,"n_cols":21,"rows_kept":8,"cut":false,"hidden":false,"merged":[[4,7,4,24],[7,11,7,18],[7,20,7,27],[7,2,7,9]]}
[]
[null,"Welcome to the Calculation Tool for Determining the Optimal Fuel and Retrofit Strategy in the Baltic ECA Zone"]
[]
[]
[null,null,null,null,null,null,null,"Select the Maritime Segment Below by Clicking on one the Images"]
[]
[]
[null,null,"Container ship",null,null,null,null,null,null,null,null,"Bulk Carrier",null,null,null,null,null,null,null,null,"Tanker"]

{"sheet":"Results","index":1,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,17],[21,4,21,5],[22,4,22,5],[23,4,23,5],[6,1,6,2],[18,4,18,6],[20,4,20,5],[16,1,17,1],[16,2,17,2],[6,8,6,18]]}
[]
[null,"Determination of the Optimal Fuel and Retrofit Strategy in the Baltic ECA Zone"]
[null,"Step 1: Type your input in the yellow cells of the input section (Cells C11 through C29)"]
[null,"Step 2: Read the optimal and second best fuel strategies along with retrofit payback times in the results section "]
[null,"Step 3: Read the accumulated costs as a function of remaining service time in the graph to the right"]
[null,""]
[null,"Input",null,null,null,"Results",null,null,"Illustration"]
[]
[null,"Primary Variables","Value",null,null,"Optimal Strategy","Second Best Strategy"]
[null,null,null,null," Remaining Service Years"]
[null,{"$f":"IF('Primary Calculations'!A1=1,\"Vessel Container Capacity (TEU)\",IF('Primary Calculations'!A1=2,\"Bulk Carrier maximum Deadweight (DWT)\",IF('Primary Calculations'!A1=3,\"Tanker Vessel maximum Deadweight (DWT)\",ERROR)))","v":"Vessel Container Capacity (TEU)"},1600,null,1,{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(MIN('Primary Calculations'!D20:D24),'Primary Calculations'!D20:D24,0))&\": Estimated costs = \"&ROUND(MIN('Primary Calculations'!D20:D24)/10^6,2)&\" Mill. USD.\"","v":"MGO (Low): Estimated costs = 3,66 Mill. USD."},{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(SMALL('Primary Calculations'!D20:D24,2),'Primary Calculations'!D20:D24,0))&\": Estimated costs = \"&ROUND(SMALL('Primary Calculations'!D20:D24,2)/10^6,2)&\" Mill. USD.\"","v":"Non-Compliance: Estimated costs = 4,09 Mill. USD."}]
[null,"Average Speed in ECA zone (knots)",15,null,2,{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(MIN('Primary Calculations'!E20:E24),'Primary Calculations'!E20:E24,0))&\": Estimated costs = \"&ROUND(MIN('Primary Calculations'!E20:E24)/10^6,2)&\" Mill. USD.\"","v":"MGO (Low): Estimated costs = 7,66 Mill. USD."},{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(SMALL('Primary Calculations'!E20:E24,2),'Primary Calculations'!E20:E24,0))&\": Estimated costs = \"&ROUND(SMALL('Primary Calculations'!E20:E24,2)/10^6,2)&\" Mill. USD.\"","v":"MGO (High): Estimated costs = 8,5 Mill. USD."}]
[null,"Average Speed Outside ECA Zone",15,null,3,{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(MIN('Primary Calculations'!F20:F24),'Primary Calculations'!F20:F24,0))&\": Estimated costs = \"&ROUND(MIN('Primary Calculations'!F20:F24)/10^6,2)&\" Mill. USD.\"","v":"MGO (Low): Estimated costs = 11,18 Mill. USD."},{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(SMALL('Primary Calculations'!F20:F24,2),'Primary Calculations'!F20:F24,0))&\": Estimated costs = \"&ROUND(SMALL('Primary Calculations'!F20:F24,2)/10^6,2)&\" Mill. USD.\"","v":"MGO (High): Estimated costs = 12,39 Mill. USD."}]
[null,"Annual Distance sailed (nautical miles)",102000,null,4,{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(MIN('Primary Calculations'!G20:G24),'Primary Calculations'!G20:G24,0))&\": Estimated costs = \"&ROUND(MIN('Primary Calculations'!G20:G24)/10^6,2)&\" Mill. USD.\"","v":"MGO (Low): Estimated costs = 14,47 Mill. USD."},{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(SMALL('Primary Calculations'!G20:G24,2),'Primary Calculations'!G20:G24,0))&\": Estimated costs = \"&ROUND(SMALL('Primary Calculations'!G20:G24,2)/10^6,2)&\" Mill. USD.\"","v":"MGO (High): Estimated costs = 16,03 Mill. USD."}]
[null,"Percentage of annual distance in ECA Zone (%)",65,null,5,{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(MIN('Primary Calculations'!H20:H24),'Primary Calculations'!H20:H24,0))&\": Estimated costs = \"&ROUND(MIN('Primary Calculations'!H20:H24)/10^6,2)&\" Mill. USD.\"","v":"MGO (Low): Estimated costs = 17,59 Mill. USD."},{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(SMALL('Primary Calculations'!H20:H24,2),'Primary Calculations'!H20:H24,0))&\": Estimated costs = \"&ROUND(SMALL('Primary Calculations'!H20:H24,2)/10^6,2)&\" Mill. USD.\"","v":"MGO (High): Estimated costs = 19,49 Mill. USD."}]
[null,"Discount Factor (%)",7,null,10,{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(MIN('Primary Calculations'!M20:M24),'Primary Calculations'!M20:M24,0))&\": Estimated costs = \"&ROUND(MIN('Primary Calculations'!M20:M24)/10^6,2)&\" Mill. USD.\"","v":"MGO (Low): Estimated costs = 31,95 Mill. USD."},{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(SMALL('Primary Calculations'!M20:M24,2),'Primary Calculations'!M20:M24,0))&\": Estimated costs = \"&ROUND(SMALL('Primary Calculations'!M20:M24,2)/10^6,2)&\" Mill. USD.\"","v":"LNG: Estimated costs = 32,2 Mill. USD."}]
[null,"Oil price scenario (1 = normal growth; 2 = high growth; 3 = low growth)",1,null,15,{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(MIN('Primary Calculations'!R20:R24),'Primary Calculations'!R20:R24,0))&\": Estimated costs = \"&ROUND(MIN('Primary Calculations'!R20:R24)/10^6,2)&\" Mill. USD.\"","v":"LNG: Estimated costs = 41,04 Mill. USD."},{"$f":"INDEX('Primary Calculations'!$C$20:$C$24,MATCH(SMALL('Primary Calculations'!R20:R24,2),'Primary Calculations'!R20:R24,0))&\": Estimated costs = \"&ROUND(SMALL('Primary Calculations'!R20:R24,2)/10^6,2)&\" Mill. USD.\"","v":"Scrubber: Estimated costs = 43,09 Mill. USD."}]
[]
[null,"Secondary Variables","Value",null,"Investment Payback Period"]
[null,null,null,null,null,null,"Approximate payback time (years)"]
[null,"Enforcement",null,null,"Scrubber compared to MGO (low)",null,{"$f":"INDEX('Primary Calculations'!D63:W63,MATCH(MIN('Primary Calculations'!D64:W64),'Primary Calculations'!D64:W64,0))&\" years\"","v":"14 years"}]
[null,"Enforcement Ratio per port visit (%)",10,null,"Scrubber compared to MGO (high)",null,{"$f":"INDEX('Primary Calculations'!D63:W63,MATCH(MIN('Primary Calculations'!D65:W65),'Primary Calculations'!D65:W65,0))&\" years.\"","v":"8 years."}]
[null,"Fine Size ($USD)",100000,null,"LNG compared to MGO (low)",null,{"$f":"INDEX('Primary Calculations'!D63:W63,MATCH(MIN('Primary Calculations'!D66:W66),'Primary Calculations'!D66:W66,0))&\" years.\"","v":"10 years."}]
[null,"Annual Port visits in ECA zone",120,null,"LNG compared to MGO (high)",null,{"$f":"INDEX('Primary Calculations'!D63:W63,MATCH(MIN('Primary Calculations'!D67:W67),'Primary Calculations'!D67:W67,0))&\" years.\"","v":"7 years."}]
[]
[null,"Fuel Price Speads"]
[null,"MGO (low) - HFO ($USD/t)",200]
[null,"MGO (high) - HFO ($USD/t)",300]
[null,"HFO 3,5 - HFO 0,5 ($USD/t)",100]

{"sheet":"Advanced Settings","index":2,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,1,1,8],[21,1,21,3],[6,1,6,3],[8,2,8,3],[6,5,6,6]]}
[]
[null,"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,null,null,"tjeck om 2 stoke lng bliver beregnet ordentligt"]
[null,"Step 3: After entering the advanced settings click on the button \"Return to Results\"."]
[]
[null,"Scrubber and LNG price functions",null,null,null,"Fuel Specifications"]
[]
[null,"Existing Vessel or New-Build (Existing Vessel = 0, New-build = 1)",0,null,null,"Introduction of Global 0.5 % Sulphur Cap (Year 2020 = 0, Year 2025 = 1)",0]
[]
[null,null,"Retrofit","New-Build",null,"Specify start value of fuel price projections"]
[null,"Scrubber Modification:",null,null,null,"Cost of a ton of HFO in 2014 (USD)",730.36]
[null,"Scrubber Investment Costs  (USD/ main engine kW)",180,180,null,"Cost of a ton of LNG in 2014 (USD)",496.32]
[null,"Scrubber Installation Costs  (USD/ main engine kW)",270,216]
[null,"LNG Modifications (2-Stroke Engine):"]
[null,"LNG 2-Stroke Investment Costs (USD/ main engine kW)",342,294,null,"Vessel Specifications"]
[null,"LNG 2-Stroke Installation Costs (USD/ total engine kW)",180,120]
[null,"LNG Modifications (4-Stroke Engine):",null,null,null,null,"Value"]
[null,"LNG 4-Stroke Investment Costs (USD/ main engine kW)",504,294,null,"Capacity"]
[null,"LNG 4-Stroke Installation Costs (USD/ total engine kW)",180,120,null,"Average Capacity Utilization (%)",100,null,null,null,null,null,null,null,null,null,""]
[]
[null,"Predetermined Scrubber and LNG costs",null,null,null,"Engine Specifications"]
[null,null,null,null,null,"Main engine type (2-stroke = 1, 4-stroke = 2)",1]
[null,null,"Retrofit","New-Build",null,"TIER 1, 2 or 3 engine (If individual NOx reduction technology is selected then press 0)",3]
[null,"Scrubber  Modification:",null,null,null,"NOx reduction technology: EGR = 1, SCR = 2 or other technology = 3",2]
[null,"Scrubber  Investment Costs",0,0,null,"Fuel optimised main engine? (NO = 0, YES = 1)",1]
[null,"Scrubber Installaton Costs",0,0,null,"Main engine service rating (for non derated engine only) (%)",90]
[null,null,null,null,null,"If normal tuning press 1 - if low load tuning press 2",1]
[null,"LNG Modifications:"]
[null,"LNG Investment Costs",0,0,null,"Manually Specify Fuel consumption (g/kW/hour)"]
[null,"LNG Installation Costs",0,0,null,"HFO (no scrubber) specific fuel oil consumption at 75 % MCR (default = 1)",1]
[null,null,null,null,null,"HFO (scrubber) specific fuel oil consumption at 75 % MCR (default = 1)",1]
[null,null,null,null,null,"MGO specific fuel oil consumption at 75 % MCR (default = 1)",1]
[null,null,null,null,null,"LNG specific fuel oil consumption at 75 % MCR (default = 1)",1]
[]
[null,null,null,null,null,"Default Specific Fuel consumption at current settings (g/kW/hour)"]
[null,null,null,null,null,"HFO (no scrubber) specific fuel oil consumption",{"$f":"'Emission factors'!H15","v":0.1792345679012346}]
[null,null,null,null,null,"HFO (scrubber) specific fuel oil consumption",{"$f":"'Emission factors'!B15","v":0.18461160493827164}]
[null,null,null,null,null,"MGO specific fuel oil consumption",{"$f":"'Emission factors'!D15","v":0.17}]
[null,null,null,null,null,"LNG specific fuel pil consumption",{"$f":"'Emission factors'!F15","v":0.155}]

{"sheet":"Primary Calculations","index":3,"n_rows":67,"n_cols":38,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[1]
[null,null,null,"Inside ECA Zone","Outside ECA Zone","Inside ECA Zone",null,null,null,null,"Crime and Punishment",null,null,null,"Engine Rating in Actual Condition","Outside ECA Zone SFOC at SCR"]
[null,null,"Vessel Characteristics","Mt/nm","MT/nm","Mt/hour",null,"Engine Characteristics",null,null,"ECA zone port visits per year",{"$f":"Results!C24","v":120},null,"Outside ECA zone Fuel consumption"]
[null,null,"Vessel Average HFO Fuel Consumption (Mt/nm)",{"$f":"('Emission factors'!H51+'Emission factors'!I51)/Results!C12","v":6.8076796847372945E-2},{"$f":"('Emission factors'!H56+'Emission factors'!I56)/Results!C13","v":6.8076796847372945E-2},{"$f":"D4*Results!$C$12","v":1.0211519527105941},null,"Vessel Main Engine Yield",{"$f":"IF(A1=1,liner!C47,IF(A1=2,Bulk!C43,IF(A1=3,Tanker!C43,ERROR)))","v":16498.264742461088},null,"Change of getting caught",{"$f":"Results!C22/100","v":0.1},null,"Vessel Average HFO Fuel Consumption (Mt/nm)",{"$f":"CPAS1!M36/liner!C47*100","v":28.686188700595533},{"$f":"'Emission factors'!B15*IF(liner!C59=1,100+0.0028*O4^2-0.41*O4+15,100+0.0000000020194*O4^6-0.0000007555*O4^5+0.00011181*O4^4-0.00832*O44^3+0.33*O4^2-6.851*O4+62.9)*10","v":194.84421158969684},0,"Years untill Scrubber is installed"]
[null,null,"Vessel Average MGO Fuel Consumption (Mt/nm)",{"$f":"('Emission factors'!D51+'Emission factors'!E51)/Results!C12","v":6.5001656442369687E-2},{"$f":"('Emission factors'!F56+'Emission factors'!G56)/Results!C13","v":5.846087674939951E-2},{"$f":"D5*Results!$C$12","v":0.97502484663554534},null,"Vessel Auxiliary Engine Yield",{"$f":"IF(A1=1,liner!C48,IF(A1=2,Bulk!C44,IF(A1=3,Tanker!C44,ERROR)))","v":662.45661856152719},null,"Fine Size (USD)",{"$f":"Results!C23","v":100000},null,"Vessel Average MGO Fuel Consumption (Mt/nm)",{"$f":"BPAS1!L36/Bulk!C43*100","v":107.04249889998295},{"$f":"'Emission factors'!B15*IF(Bulk!C59=1,100+0.0028*O5^2-0.41*O5+15,100+0.0000000020194*O5^6-0.0000007555*O5^5+0.00011181*O5^4-0.00832*O5^3+0.33*O5^2-6.851*O5+62.9)*10","v":190.51039958204629},0,"Years untill LNG engine is installed"]
[null,null,"Vessel Average LNG Fuel Consumption (Mt/nm)",{"$f":"('Emission factors'!F51+'Emission factors'!G51)/Results!C12","v":5.846087674939951E-2},{"$f":"('Emission factors'!D56+'Emission factors'!E56)/Results!C13","v":6.5001656442369687E-2},{"$f":"D6*Results!$C$12","v":0.87691315124099267},null,null,null,null,"Engine modification Costs",null,null,"Vessel Average LNG Fuel Consumption (Mt/nm)",{"$f":"TPAS1!L36/Tanker!C43*100","v":89.999999999999986},{"$f":"'Emission factors'!B15*IF(Tanker!C59=1,100+0.0028*O6^2-0.41*O6+15,100+0.0000000020194*O6^6-0.0000007555*O6^5+0.00011181*O6^4-0.00832*O6^3+0.33*O6^2-6.851*O6+62.9)*10","v":186.05157545679018}]
[null,null,"Vessel Average HFO + scrubber consumption ",{"$f":"('Emission factors'!B51+'Emission factors'!C51)/Results!C12","v":7.0119100752794136E-2},{"$f":"('Emission factors'!B56+'Emission factors'!C56)/Results!C13","v":7.0119100752794136E-2},{"$f":"D7*Results!$C$12","v":1.051786511291912},null,null,null,null,"Scrubber cost",{"$f":"IF('Advanced Settings'!C9=0,IF('Advanced Settings'!C26>0,'Advanced Settings'!C26,'Advanced Settings'!C13*'Primary Calculations'!I4),IF('Advanced Settings'!D26>0,'Advanced Settings'!D26,'Advanced Settings'!D13*'Primary Calculations'!I4))","v":2969687.6536429957},null,"Vessel Average HFO + scrubber consumption ",null,null," her skal ændres en if sådan at der skelnes mellem fuel typer"]
[null,null,null,null,null,null,null,null,null,null,"Scrubber retrofit cost",{"$f":"IF('Advanced Settings'!C9=0,IF('Advanced Settings'!C27>0,'Advanced Settings'!C27,'Advanced Settings'!C14*'Primary Calculations'!I4),IF('Advanced Settings'!D27>0,'Advanced Settings'!D27,'Advanced Settings'!D14*'Primary Calculations'!I4))","v":4454531.4804644939},null,null,null,null,"tror også det skal ændres for inde i ECA zone"]
[null,null,null,null,null,null,null,null,null,null,"LNG engine cost",{"$f":"IF('Advanced Settings'!C9=0,IF('Advanced Settings'!C30>0,'Advanced Settings'!C30,IF('Advanced Settings'!G23=2,'Advanced Settings'!C19*'Primary Calculations'!I4,'Advanced Settings'!C16*'Primary Calculations'!I4)),IF('Advanced Settings'!D30>0,'Advanced Settings'!D30,IF('Advanced Settings'!G23=2,'Advanced Settings'!D19*'Primary Calculations'!I4,'Advanced Settings'!D16*'Primary Calculations'!I4)))","v":5642406.541921692}]
[null,null,"Route Characteristics",null,null,null,null,null,null,null,"LNG retrofit cost",{"$f":"IF('Advanced Settings'!C9=0,IF('Advanced Settings'!C31>0,'Advanced Settings'!C31,IF('Advanced Settings'!G23=2,'Advanced Settings'!C20*('Primary Calculations'!I4++'Primary Calculations'!I5),'Advanced Settings'!C17*('Primary Calculations'!I4++'Primary Calculations'!I5))),IF('Advanced Settings'!D31>0,'Advanced Settings'!D31,IF('Advanced Settings'!G23=2,'Advanced Settings'!D20*('Primary Calculations'!I4++'Primary Calculations'!I5),'Advanced Settings'!D17*('Primary Calculations'!I4++'Primary Calculations'!I5))))","v":3088929.8449840704}]
[null,null,"Percentage of time spent in ECA zone",{"$f":"Results!C15/100","v":0.65},null,null,null,null,null,null,null,null,null,null,"Remaining vessel service years",10]
[null,null,"Total nautical miles per year",{"$f":"Results!C14","v":102000},null,null,null,null,null,null,null,{"$f":"SUM(L7:L8)","v":7424219.1341074891}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L9:L10)","v":8731336.3869057633}]
[null,null,"Discount Factor",{"$f":"Results!C16/100","v":7.0000000000000007E-2}]
[]
[null,null,"Primo",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]
[null,null,"Remaining years of service",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]
[null,null,"Discounted lifetime costs"]
[null,null,"Scrubber",{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&D17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&D17)+IF(D17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":10396009.268507659},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&E17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&E17)+IF(E17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":13788531.691472748},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&F17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&F17)+IF(F17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":16715173.591426533},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&G17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&G17)+IF(G17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":19464861.761464737},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&H17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&H17)+IF(H17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":22082044.53116538},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&I17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&I17)+IF(I17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":24585305.764031664},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&J17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&J17)+IF(J17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":26995415.710351661},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&K17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&K17)+IF(K17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":29306966.156595968},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&L17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&L17)+IF(L17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":31516102.816199753},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&M17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&M17)+IF(M17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&N17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&N17)+IF(N17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":35686920.093774199},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&O17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&O17)+IF(O17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":37642121.843718618},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&P17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&P17)+IF(P17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":39526266.357045561},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Q17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Q17)+IF(Q17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":41348041.346136406},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&R17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&R17)+IF(R17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":43094094.57007128},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&S17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&S17)+IF(S17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":44771518.472497404},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&T17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&T17)+IF(T17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":46388471.469034478},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&U17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&U17)+IF(U17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":47949016.878691092},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&V17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&V17)+IF(V17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":49444014.947237656},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&W17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&W17)+IF(W17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":50879498.984535366},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&X17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&X17)+IF(X17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":52252820.335589468},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Y17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Y17)+IF(Y17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":53570742.435669884},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Z17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Z17)+IF(Z17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":54836080.297171399},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AA17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AA17)+IF(AA17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":56052601.99410966},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AB17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AB17)+IF(AB17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":57215446.914437562},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AC17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AC17)+IF(AC17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AD17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AD17)+IF(AD17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AE17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AE17)+IF(AE17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AF17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AF17)+IF(AF17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AG17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AG17)+IF(AG17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AH17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AH17)+IF(AH17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AI17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AI17)+IF(AI17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AJ17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AJ17)+IF(AJ17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AK17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AK17)+IF(AK17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AL17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AL17)+IF(AL17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864}]
[null,null,"MGO (Low)",{"$f":"Fuel!C14","v":3662440.1456062603},{"$f":"SUM(Fuel!$C$14:'Fuel'!D14)","v":7664977.2713544909},{"$f":"SUM(Fuel!$C$14:'Fuel'!E14)","v":11175785.25211326},{"$f":"SUM(Fuel!$C$14:'Fuel'!F14)","v":14470586.84930364},{"$f":"SUM(Fuel!$C$14:'Fuel'!G14)","v":17594490.74537104},{"$f":"SUM(Fuel!$C$14:'Fuel'!H14)","v":20741301.006692998},{"$f":"SUM(Fuel!$C$14:'Fuel'!I14)","v":23748789.006383769},{"$f":"SUM(Fuel!$C$14:'Fuel'!J14)","v":26615229.964857005},{"$f":"SUM(Fuel!$C$14:'Fuel'!K14)","v":29340142.891237199},{"$f":"SUM(Fuel!$C$14:'Fuel'!L14)","v":31946023.902580593},{"$f":"SUM(Fuel!$C$14:'Fuel'!M14)","v":34433311.768382356},{"$f":"SUM(Fuel!$C$14:'Fuel'!N14)","v":36800786.880826369},{"$f":"SUM(Fuel!$C$14:'Fuel'!O14)","v":39066957.007513173},{"$f":"SUM(Fuel!$C$14:'Fuel'!P14)","v":41242255.901284605},{"$f":"SUM(Fuel!$C$14:'Fuel'!Q14)","v":43316200.598489702},{"$f":"SUM(Fuel!$C$14:'Fuel'!R14)","v":45297437.172960132},{"$f":"SUM(Fuel!$C$14:'Fuel'!S14)","v":47195487.85538128},{"$f":"SUM(Fuel!$C$14:'Fuel'!T14)","v":49015895.809159897},{"$f":"SUM(Fuel!$C$14:'Fuel'!U14)","v":50751649.91932036},{"$f":"SUM(Fuel!$C$14:'Fuel'!V14)","v":52409932.875397786},{"$f":"SUM(Fuel!$C$14:'Fuel'!W14)","v":53989647.825375795},{"$f":"SUM(Fuel!$C$14:'Fuel'!X14)","v":55498476.030944057},{"$f":"SUM(Fuel!$C$14:'Fuel'!Y14)","v":56940292.343462817},{"$f":"SUM(Fuel!$C$14:'Fuel'!Z14)","v":58319789.799647734},{"$f":"SUM(Fuel!$C$14:'Fuel'!AA14)","v":59633455.325091667},{"$f":"SUM(Fuel!$C$14:'Fuel'!AB14)","v":60897152.375909649},{"$f":"SUM(Fuel!$C$14:'Fuel'!AC14)","v":61087420.841328248},{"$f":"SUM(Fuel!$C$14:'Fuel'!AD14)","v":61265241.837046571},{"$f":"SUM(Fuel!$C$14:'Fuel'!AE14)","v":61431429.683512293},{"$f":"SUM(Fuel!$C$14:'Fuel'!AF14)","v":61586745.427872777},{"$f":"SUM(Fuel!$C$14:'Fuel'!AG14)","v":61731900.329144262},{"$f":"SUM(Fuel!$C$14:'Fuel'!AH14)","v":61867559.115379289},{"$f":"SUM(Fuel!$C$14:'Fuel'!AI14)","v":61994343.027748473},{"$f":"SUM(Fuel!$C$14:'Fuel'!AJ14)","v":62112832.665476687},{"$f":"SUM(Fuel!$C$14:'Fuel'!AK14)","v":62223570.644661933}]
[null,null,"MGO (High)",{"$f":"Fuel!C18","v":4093401.1278191716},{"$f":"SUM(Fuel!$C$18:'Fuel'!D18)","v":8498705.5266635809},{"$f":"SUM(Fuel!$C$18:'Fuel'!E18)","v":12385931.519661769},{"$f":"SUM(Fuel!$C$18:'Fuel'!F18)","v":16032525.651655346},{"$f":"SUM(Fuel!$C$18:'Fuel'!G18)","v":19485207.617632274},{"$f":"SUM(Fuel!$C$18:'Fuel'!H18)","v":22939287.103168741},{"$f":"SUM(Fuel!$C$18:'Fuel'!I18)","v":26233942.602125414},{"$f":"SUM(Fuel!$C$18:'Fuel'!J18)","v":29368764.401034072},{"$f":"SUM(Fuel!$C$18:'Fuel'!K18)","v":32344500.542774476},{"$f":"SUM(Fuel!$C$18:'Fuel'!L18)","v":35184795.774080679},{"$f":"SUM(Fuel!$C$18:'Fuel'!M18)","v":37891162.350128055},{"$f":"SUM(Fuel!$C$18:'Fuel'!N18)","v":40463383.920745544},{"$f":"SUM(Fuel!$C$18:'Fuel'!O18)","v":42920905.877501011},{"$f":"SUM(Fuel!$C$18:'Fuel'!P18)","v":45275038.257317923},{"$f":"SUM(Fuel!$C$18:'Fuel'!Q18)","v":47516117.053630948},{"$f":"SUM(Fuel!$C$18:'Fuel'!R18)","v":49653553.720725603},{"$f":"SUM(Fuel!$C$18:'Fuel'!S18)","v":51697585.798122674},{"$f":"SUM(Fuel!$C$18:'Fuel'!T18)","v":53654424.962159157},{"$f":"SUM(Fuel!$C$18:'Fuel'!U18)","v":55517684.876298934},{"$f":"SUM(Fuel!$C$18:'Fuel'!V18)","v":57295132.135160767},{"$f":"SUM(Fuel!$C$18:'Fuel'!W18)","v":58986215.592413925},{"$f":"SUM(Fuel!$C$18:'Fuel'!X18)","v":60599126.515061758},{"$f":"SUM(Fuel!$C$18:'Fuel'!Y18)","v":62138216.394944608},{"$f":"SUM(Fuel!$C$18:'Fuel'!Z18)","v":63608623.727170728},{"$f":"SUM(Fuel!$C$18:'Fuel'!AA18)","v":65007251.753587753},{"$f":"SUM(Fuel!$C$18:'Fuel'!AB18)","v":66350353.010922633},{"$f":"SUM(Fuel!$C$18:'Fuel'!AC18)","v":66614831.015142083},{"$f":"SUM(Fuel!$C$18:'Fuel'!AD18)","v":66862006.720020071},{"$f":"SUM(Fuel!$C$18:'Fuel'!AE18)","v":67093012.051681742},{"$f":"SUM(Fuel!$C$18:'Fuel'!AF18)","v":67308904.885010406},{"$f":"SUM(Fuel!$C$18:'Fuel'!AG18)","v":67510673.888121307},{"$f":"SUM(Fuel!$C$18:'Fuel'!AH18)","v":67699243.049907193},{"$f":"SUM(Fuel!$C$18:'Fuel'!AI18)","v":67875475.911389336},{"$f":"SUM(Fuel!$C$18:'Fuel'!AJ18)","v":68040179.520251155},{"$f":"SUM(Fuel!$C$18:'Fuel'!AK18)","v":68194108.126664057}]
[null,null,"Non-Compliance",{"$f":"Fuel!C29","v":4085233.1401943401},{"$f":"SUM(Fuel!$C$29:'Fuel'!D29)","v":8500439.5575545114},{"$f":"SUM(Fuel!$C$29:'Fuel'!E29)","v":12389965.934350118},{"$f":"SUM(Fuel!$C$29:'Fuel'!F29)","v":16039123.551704779},{"$f":"SUM(Fuel!$C$29:'Fuel'!G29)","v":19495551.951502237},{"$f":"SUM(Fuel!$C$29:'Fuel'!H29)","v":22781486.078403302},{"$f":"SUM(Fuel!$C$29:'Fuel'!I29)","v":25921009.316225834},{"$f":"SUM(Fuel!$C$29:'Fuel'!J29)","v":28912532.740705118},{"$f":"SUM(Fuel!$C$29:'Fuel'!K29)","v":31755736.539584897},{"$f":"SUM(Fuel!$C$29:'Fuel'!L29)","v":34473961.563926309},{"$f":"SUM(Fuel!$C$29:'Fuel'!M29)","v":37067813.343941167},{"$f":"SUM(Fuel!$C$29:'Fuel'!N29)","v":39536178.8257659},{"$f":"SUM(Fuel!$C$29:'Fuel'!O29)","v":41898259.694647938},{"$f":"SUM(Fuel!$C$29:'Fuel'!P29)","v":44164930.613755777},{"$f":"SUM(Fuel!$C$29:'Fuel'!Q29)","v":46325508.607767709},{"$f":"SUM(Fuel!$C$29:'Fuel'!R29)","v":48389010.72689788},{"$f":"SUM(Fuel!$C$29:'Fuel'!S29)","v":50365349.522445135},{"$f":"SUM(Fuel!$C$29:'Fuel'!T29)","v":52260331.421736643},{"$f":"SUM(Fuel!$C$29:'Fuel'!U29)","v":54066822.556804657},{"$f":"SUM(Fuel!$C$29:'Fuel'!V29)","v":55792306.379036792},{"$f":"SUM(Fuel!$C$29:'Fuel'!W29)","v":57435730.882465959},{"$f":"SUM(Fuel!$C$29:'Fuel'!X29)","v":59005082.606051825},{"$f":"SUM(Fuel!$C$29:'Fuel'!Y29)","v":60504421.764948167},{"$f":"SUM(Fuel!$C$29:'Fuel'!Z29)","v":61938647.051116064},{"$f":"SUM(Fuel!$C$29:'Fuel'!AA29)","v":63304198.645858407},{"$f":"SUM(Fuel!$C$29:'Fuel'!AB29)","v":64617475.501915485},{"$f":"SUM(Fuel!$C$29:'Fuel'!AC29)","v":64824110.093529209},{"$f":"SUM(Fuel!$C$29:'Fuel'!AD29)","v":65017226.534289703},{"$f":"SUM(Fuel!$C$29:'Fuel'!AE29)","v":65197709.189206049},{"$f":"SUM(Fuel!$C$29:'Fuel'!AF29)","v":65366384.567632541},{"$f":"SUM(Fuel!$C$29:'Fuel'!AG29)","v":65524025.108218051},{"$f":"SUM(Fuel!$C$29:'Fuel'!AH29)","v":65671352.716241889},{"$f":"SUM(Fuel!$C$29:'Fuel'!AI29)","v":65809042.069535196},{"$f":"SUM(Fuel!$C$29:'Fuel'!AJ29)","v":65937723.708127074},{"$f":"SUM(Fuel!$C$29:'Fuel'!AK29)","v":66057986.921764344}]
[null,null,"Scrubber",{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&D17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&D17)+IF(D17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":10396009.268507659},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&E17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&E17)+IF(E17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":13788531.691472748},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&F17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&F17)+IF(F17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":16715173.591426533},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&G17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&G17)+IF(G17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":19464861.761464737},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&H17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&H17)+IF(H17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":22082044.53116538},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&I17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&I17)+IF(I17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":24585305.764031664},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&J17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&J17)+IF(J17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":26995415.710351661},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&K17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&K17)+IF(K17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":29306966.156595968},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&L17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&L17)+IF(L17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":31516102.816199753},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&M17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&M17)+IF(M17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&N17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&N17)+IF(N17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":35686920.093774199},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&O17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&O17)+IF(O17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":37642121.843718618},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&P17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&P17)+IF(P17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":39526266.357045561},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Q17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Q17)+IF(Q17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":41348041.346136406},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&R17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&R17)+IF(R17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":43094094.57007128},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&S17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&S17)+IF(S17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":44771518.472497404},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&T17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&T17)+IF(T17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":46388471.469034478},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&U17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&U17)+IF(U17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":47949016.878691092},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&V17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&V17)+IF(V17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":49444014.947237656},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&W17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&W17)+IF(W17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":50879498.984535366},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&X17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&X17)+IF(X17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":52252820.335589468},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Y17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Y17)+IF(Y17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":53570742.435669884},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Z17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&Z17)+IF(Z17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":54836080.297171399},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AA17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AA17)+IF(AA17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":56052601.99410966},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AB17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AB17)+IF(AB17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":57215446.914437562},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AC17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AC17)+IF(AC17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AD17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AD17)+IF(AD17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AE17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AE17)+IF(AE17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AF17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AF17)+IF(AF17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AG17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AG17)+IF(AG17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AH17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AH17)+IF(AH17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AI17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AI17)+IF(AI17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AJ17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AJ17)+IF(AJ17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AK17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AK17)+IF(AK17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864},{"$f":"SUMIFS(Fuel!$C$14:$AV$14,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AL17)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&AL17)+IF(AL17>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":58340390.092758864}]
[null,null,"LNG",{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&D17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&D17)+IF(D17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":11331329.459268961},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&E17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&E17)+IF(E17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":13764568.682712905},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&F17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&F17)+IF(F17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":16103933.80566497},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&G17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&G17)+IF(G17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":18524091.66459354},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&H17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&H17)+IF(H17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":20968745.132366128},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&I17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&I17)+IF(I17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":23418628.543485753},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&J17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&J17)+IF(J17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":25772872.82710883},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&K17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&K17)+IF(K17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":28004297.890053228},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&L17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&L17)+IF(L17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":30154311.619018745},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&M17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&M17)+IF(M17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&N17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&N17)+IF(N17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":34155489.288940161},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&O17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&O17)+IF(O17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":36050724.83124727},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&P17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&P17)+IF(P17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":37821578.822004177},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&Q17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&Q17)+IF(Q17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":39477362.281029999},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&R17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&R17)+IF(R17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":41036514.08743909},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&S17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&S17)+IF(S17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":42488394.539470136},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&T17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&T17)+IF(T17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":43898388.753340051},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&U17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&U17)+IF(U17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":45256482.628138378},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&V17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&V17)+IF(V17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":46562881.361829653},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&W17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&W17)+IF(W17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":47818850.170320123},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&X17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&X17)+IF(X17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":49019564.526041448},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&Y17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&Y17)+IF(Y17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":50168355.164668843},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&Z17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&Z17)+IF(Z17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":51255456.206800699},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AA17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AA17)+IF(AA17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":52297866.400631696},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AB17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AB17)+IF(AB17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":53321779.991534755},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AC17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AC17)+IF(AC17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AD17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AD17)+IF(AD17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AE17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AE17)+IF(AE17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AF17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AF17)+IF(AF17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AG17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AG17)+IF(AG17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AH17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AH17)+IF(AH17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AI17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AI17)+IF(AI17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AJ17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AJ17)+IF(AJ17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AK17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AK17)+IF(AK17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503},{"$f":"SUMIFS(Fuel!$C$29:$AV$29,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AL17)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&AL17)+IF(AL17>$Q$5,($L$9+$L$10)/((1+'Primary Calculations'!$D$14)^($Q$5)),0)","v":54340156.360691503}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,0,0.05,0.1,0.15,0.2,0.25,0.3,0.35,0.4,0.45,0.5,0.55000000000000004,0.6,0.65,0.7,0.75,0.8,0.85,0.9,0.95,1]
[null,null,"Percentage of time spent in ECA Zone",0,0.05,0.1,0.15,0.2,0.25,0.3,0.35,0.4,0.45,0.5,0.55000000000000004,0.6,0.65,0.7,0.75,0.8,0.85,0.9,0.95,1]
[null,null,"Discounted lifetime costs"]
[null,null,"Scrubber",{"$f":"D54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-D54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"E54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-E54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"F54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-F54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"G54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-G54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"H54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-H54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"I54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-I54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"J54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-J54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"K54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-K54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"L54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-L54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"M54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-M54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"N54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-N54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"O54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-O54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"P54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-P54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"Q54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-Q54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"R54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-R54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"S54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-S54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"T54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-T54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"U54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-U54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"V54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-V54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"W54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-W54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401},{"$f":"X54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-X54)*SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\"<\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$10:$AV$10,Fuel!$C$3:$AV$3,\">=\"&$Q$4,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$4,($L$7+$L$8)/((1+$D$14)^($Q$4)),0)","v":33643572.485437401}]
[null,null,"MGO (Low)",{"$f":"D54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-D54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":25455682.865368847},{"$f":"E54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-E54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":25896461.716756128},{"$f":"F54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-F54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":26337240.568143412},{"$f":"G54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-G54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":26778019.41953069},{"$f":"H54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-H54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":27218798.270917974},{"$f":"I54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-I54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":27659577.122305255},{"$f":"J54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-J54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":28100355.973692536},{"$f":"K54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-K54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":28541134.825079817},{"$f":"L54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-L54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":28981913.676467098},{"$f":"M54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-M54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":29422692.527854383},{"$f":"N54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-N54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":29863471.37924166},{"$f":"O54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-O54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":30304250.230628945},{"$f":"P54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-P54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":30745029.082016222},{"$f":"Q54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-Q54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":31185807.933403507},{"$f":"R54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-R54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":31626586.784790788},{"$f":"S54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-S54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":32067365.636178069},{"$f":"T54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-T54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":32508144.48756535},{"$f":"U54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-U54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":32948923.338952631},{"$f":"V54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-V54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":33389702.190339915},{"$f":"W54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-W54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":33830481.041727193},{"$f":"X54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!12:12)+(1-X54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":34271259.893114477}]
[null,null,"MGO (high)",{"$f":"D54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-D54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":25455682.865368847},{"$f":"E54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-E54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":26145598.014563825},{"$f":"F54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-F54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":26835513.163758807},{"$f":"G54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-G54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":27525428.312953785},{"$f":"H54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-H54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":28215343.462148767},{"$f":"I54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-I54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":28905258.611343745},{"$f":"J54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-J54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":29595173.760538723},{"$f":"K54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-K54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":30285088.909733705},{"$f":"L54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-L54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":30975004.058928683},{"$f":"M54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-M54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":31664919.208123662},{"$f":"N54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-N54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":32354834.35731864},{"$f":"O54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-O54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":33044749.506513618},{"$f":"P54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-P54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":33734664.655708604},{"$f":"Q54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-Q54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":34424579.804903582},{"$f":"R54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-R54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":35114494.95409856},{"$f":"S54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-S54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":35804410.103293538},{"$f":"T54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-T54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":36494325.252488516},{"$f":"U54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-U54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":37184240.401683502},{"$f":"V54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-V54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":37874155.55087848},{"$f":"W54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-W54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":38564070.700073458},{"$f":"X54*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!16:16)+(1-X54)*SUMIF(Fuel!3:3,\"<\"&'Primary Calculations'!$P$11,Fuel!6:6)","v":39253985.849268436}]
[null,null,"LNG",{"$f":"D54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-D54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"E54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-E54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"F54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-F54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"G54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-G54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"H54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-H54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"I54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-I54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"J54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-J54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"K54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-K54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"L54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-L54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"M54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-M54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"N54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-N54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"O54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-O54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"P54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-P54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"Q54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-Q54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"R54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-R54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"S54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-S54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"T54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-T54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"U54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-U54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"V54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-V54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"W54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-W54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806},{"$f":"X54*SUMIFS(Fuel!$C$12:$AV$12,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+(1-X54)*SUMIFS(Fuel!$C$6:$AV$6,Fuel!$C$3:$AV$3,\"<\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+SUMIFS(Fuel!$C$20:$AV$20,Fuel!$C$3:$AV$3,\">=\"&$Q$5,Fuel!$C$3:$AV$3,\"<\"&$P$11)+IF($P$11>$Q$5,($L$9+$L$10)/((1+$D$14)^($Q$5)),0)","v":32202494.204927806}]
[]
[null,null,"Payback time"]
[null,null,"Primo",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Remaining years of service",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Scrubber compared to MGO (low)",{"$f":"ABS(D19-D20)","v":6733569.1229013987},{"$f":"ABS(E19-E20)","v":6123554.4201182574},5539388.3393132724,4994274.9121610969,4487553.7857943401,3844004.7573386654,3246626.7039678916,2691736.1917389631,2175959.9249625541,1697548.5828568079,1253608.3253918439,841334.96289224923,459309.34953238815,105785.4448518008,222106.02841842175,525918.70046272874,807016.38634680212,1066878.9304688051,1307634.9720827043,1530433.8908624202,1736827.4897863269,1927733.5952741727,2104212.0462914184,2267187.8055380732,2418008.4106541052,2556762.2831507847,2747030.7485693842,2924851.7442877069,3091039.5907534286,3246355.3351139128,3391510.2363853976,3527169.0226204246,3653952.9349896088,3772442.5727178231,3883180.551903069]
[null,null,"Scrubber compared to MGO (low)",{"$f":"ABS(D19-D21)","v":6302608.1406884883},{"$f":"ABS(E19-E21)","v":5289826.1648091674},4329242.0717647634,3432336.1098093912,2596836.9135331064,1646018.6608629227,761473.10822624713,61798.244438104331,828397.72657472268,1541223.2886432782,2204242.2563538551,2821262.077026926,3394639.5204554498,3926996.9111815169,4422022.4835596681,4882035.2482281998,5309114.3290881962,5705408.0834680647,6073669.9290612787,6415633.1506254002,6733395.2568244562,7028384.0793918744,7302136.0977732092,7556021.7330610678,7791804.8391501904,8009962.9181637689,8274440.922383219,8521616.6272612065,8752621.9589228779,8968514.7922515422,9170283.7953624427,9358852.9571483284,9535085.8186304718,9699789.4274922907,9853718.0339051932]
[null,null,"LNG compared to MGO (low)",{"$f":"ABS(D24-D20)","v":7668889.3136627004},{"$f":"ABS(E24-E20)","v":6099591.4113584142},4928148.5535517093,4053504.8152898997,3374254.3869950883,2677327.5367927551,2024083.820725061,1389067.925196223,814168.72778154537,256470.30234721303,277822.4794421941,750062.04957909882,1245378.1855089962,1764893.620254606,2279686.5110506117,2809042.6334899962,3297099.1020412296,3759413.181021519,4188768.5574907064,4591082.7050776631,4970083.2993343472,5330120.8662752137,5684836.1366621181,6021923.3990160376,6311675.3335569128,6556996.0152181461,6747264.4806367457,6925085.4763550684,7091273.3228207901,7246589.0671812743,7391743.9684527591,7527402.7546877861,7654186.6670569703,7772676.3047851846,7883414.2839704305]
[null,null,"LNG compared to MGO (high)",{"$f":"ABS(D24-D21)","v":7237928.3314497899},{"$f":"ABS(E24-E21)","v":5265863.1560493242},3718002.2860032003,2491566.012938194,1483537.5147338547,479341.44031701237,461069.7750165835,1364466.5109808445,2190188.9237557314,2982301.569152873,3735673.0611878932,4412659.089498274,5099327.0554968342,5797675.9762879238,6479602.9661918581,7165159.1812554672,7799197.0447826236,8397942.3340207785,8954803.5144692808,9476281.9648406431,9966651.0663724765,10430771.350392915,10882760.188143909,11310757.326539032,11685471.762052998,12010196.65023113,12274674.65445058,12521850.359328568,12752855.690990239,12968748.524318904,13170517.527429804,13359086.68921569,13535319.550697833,13700023.159559652,13853951.765972555]

{"sheet":"Emission factors","index":4,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8]]}
[]
[null,"Scrubber",null,"MGO",null,"LNG",null,"HFO non-compliance"]
["Engine and emission reduction technologies","Main engine","Auxiliary engines","Main engine","Auxiliary engines","Main engine","Auxiliary engines","Main engine","Auxiliary engines"]
["Main engine type (2-stroke = 1, 4-stroke = 2)",{"$f":"'Advanced Settings'!G23","v":1},2,{"$f":"'Advanced Settings'!G23","v":1},2,{"$f":"'Advanced Settings'!G23","v":1},2,{"$f":"'Advanced Settings'!G23","v":1},2]
["Derated main engine - only for 2 stroke engines (NO = 0, YES = 1)",0,"-",0,"-",0,"-",0,"-"]
["Fuel for main engine (HFO = 1, MDO/GO = 2, LNG = 3 (only for 4 stroke), Dual fuel = 4)",1,{"$f":"IF(B6=1,2,B6)","v":2},2,{"$f":"IF(D6=1,2,D6)","v":2},3,{"$f":"IF(F6=1,2,F6)","v":3},1,{"$f":"IF(H6=1,2,H6)","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",{"$f":"'Advanced Settings'!G32","v":1},"-",{"$f":"'Advanced Settings'!G33","v":1},"-",{"$f":"'Advanced Settings'!G34","v":1},"-",{"$f":"'Advanced Settings'!G31","v":1},"-"]
["Fuel optimised main engine? (0 = NO, 1 = YES)",{"$f":"'Advanced Settings'!G26","v":1},"-",{"$f":"'Advanced Settings'!G26","v":1},"-",{"$f":"'Advanced Settings'!G26","v":1},"-",{"$f":"'Advanced Settings'!G26","v":1},"-"]
["TIER 1, 2 or 3 engine (If individual NOx reduction technology is selected then press 0)",{"$f":"'Advanced Settings'!$G$24","v":3},{"$f":"'Advanced Settings'!$G$24","v":3},{"$f":"'Advanced Settings'!$G$24","v":3},{"$f":"'Advanced Settings'!$G$24","v":3},{"$f":"'Advanced Settings'!$G$24","v":3},{"$f":"'Advanced Settings'!$G$24","v":3},{"$f":"'Advanced Settings'!$G$24","v":3},{"$f":"'Advanced Settings'!$G$24","v":3}]
["Specify NOx reduction technology: EGR (Exhaust Gas Recirculation) =1, SCR (Selective Catalyic Reduction) = 2 or other technology = 3",{"$f":"'Advanced Settings'!$G$25","v":2},{"$f":"'Advanced Settings'!G25","v":2},{"$f":"'Advanced Settings'!G25","v":2},{"$f":"'Advanced Settings'!G25","v":2},{"$f":"'Advanced Settings'!G25","v":2},{"$f":"'Advanced Settings'!G25","v":2},{"$f":"'Advanced Settings'!G25","v":2},{"$f":"H10","v":2}]
["Sulphur content in % in heavy fuel oil (HFO)",3.5,"-",3.5,"-",3.5,"-",3.5,"-"]
["Sulphur content in % in diesel/gas oil (DO/GO)",0.1,0.1,0.1,{"$f":"D12","v":0.1},0.1,{"$f":"F12","v":0.1},0.1,{"$f":"H12","v":0.1}]
["Use of scrubbers (NO = 0, YES=1)",1,1,0,{"$f":"D13","v":0},0,{"$f":"F13","v":0},0,{"$f":"H13","v":0}]
["Emission factors"]
[" Fuel consumption (kg/kW/hour)",{"$f":"IF(B7>1,B7/1000,IF(B6=4,IF(B4=1,0.15,0.16),IF(B6=3,0.155,IF(B4=1,0.17,0.19)*(1+B41/100)*42.7/B35)))","v":0.18461160493827164},{"$f":"IF(C6=3,0.155,IF(C6=4,0.16,0.19*42.7/C35*(1+C41/100)))","v":0.19570000000000004},{"$f":"IF(D7>1,D7/1000,IF(D6=4,IF(D4=1,0.15,0.16),IF(D6=3,0.155,IF(D4=1,0.17,0.19)*(1+D41/100)*42.7/D35)))","v":0.17},{"$f":"IF(E6=3,0.155,IF(E6=4,0.16,0.19*42.7/E35*(1+E41/100)))","v":0.19000000000000003},{"$f":"IF(F7>1,F7/1000,IF(F6=4,IF(F4=1,0.15,0.16),IF(F6=3,0.155,IF(F4=1,0.17,0.19)*(1+F41/100)*42.7/F35)))","v":0.155},{"$f":"IF(G6=3,0.155,IF(G6=4,0.16,0.19*42.7/G35*(1+G41/100)))","v":0.155},{"$f":"IF(H7>1,H7/1000,IF(H6=4,IF(H4=1,0.15,0.16),IF(H6=3,0.155,IF(H4=1,0.17,0.19)*(1+H41/100)*42.7/H35)))","v":0.1792345679012346},{"$f":"IF(I6=3,0.155,IF(I6=4,0.16,0.19*42.7/I35*(1+I41/100)))","v":0.19000000000000003}]
[" CO2 emission (g/kW/hour)",{"$f":"B15*B23","v":574.88053777777793},{"$f":"C23*C15","v":627.41420000000016},{"$f":"D15*D23","v":545.0200000000001},{"$f":"E23*E15","v":609.1400000000001},{"$f":"F15*F23","v":0},{"$f":"G23*G15","v":426.25},{"$f":"H15*H23","v":558.13644444444458},{"$f":"I23*I15","v":609.1400000000001}]
[" NOx emission (g/kW/hour)",{"$f":"IF(AND(B4=1,B6=4),IF(B9<3,12,3.4),IF(AND(B4=2,B6=4),IF(B9<3,9.6,2.4),IF(AND(B4=2,B6=3),1.3,IF(OR(B6=1,B6=2),IF(B4=1,17,12)*(1-B42/100)))))","v":3.3999999999999995},2.3999999999999995,3.3999999999999995,2.3999999999999995,false,1.3,{"$f":"IF(AND(H4=1,H6=4),IF(H9<3,12,3.4),IF(AND(H4=2,H6=4),IF(H9<3,9.6,2.4),IF(AND(H4=2,H6=3),1.3,IF(OR(H6=1,H6=2),IF(H4=1,17,12)*(1-H42/100)))))","v":3.3999999999999995},{"$f":"IF(AND(I4=1,I6=4),IF(I9<3,12,3.4),IF(AND(I4=2,I6=4),IF(I9<3,9.6,2.4),IF(AND(I4=2,I6=3),1.3,IF(OR(I6=1,I6=2),IF(I4=1,17,12)*(1-I42/100)))))","v":2.3999999999999995}]
[" CO emission (g/kW(hour)",{"$f":"IF(B6<3,IF(B4=1,0.35,0.5),IF(B4=1,0.3,1.3))","v":0.35},0.5,0.35,0.5,0.3,1.3,{"$f":"IF(H6<3,IF(H4=1,0.35,0.5),IF(H4=1,0.3,1.3))","v":0.35},{"$f":"IF(I6<3,IF(I4=1,0.35,0.5),IF(I4=1,0.3,1.3))","v":0.5}]
[" HC emission (g/kW/hour)",0.5,0.5,0.5,0.5,0.5,0.5,0.5,2.5]
[" Particulates (g/kW/hour)",{"$f":"IF(B6>2,IF(B6=3,0.03,0.1),(0.26+0.081*B21+0.103*B21^2)*(1-B43/100))","v":0.81236249999999988},0.12110849999999998,0.26912999999999998,0.26912999999999998,0.03,0.03,{"$f":"IF(H6>2,IF(H6=3,0.03,0.1),(0.26+0.081*H21+0.103*H21^2)*(1-H43/100))","v":1.80525},{"$f":"IF(I6>2,IF(I6=3,0.03,0.1),(0.26+0.081*I21+0.103*I21^2)*(1-I43/100))","v":0.26912999999999998}]
[" S content in oil (pct.)",{"$f":"IF(B6=1,B11,B12)","v":3.5},{"$f":"B12","v":0.1},{"$f":"IF(D6=1,D11,D12)","v":0.1},{"$f":"D12","v":0.1},{"$f":"IF(F6=1,F11,F12)","v":0.1},{"$f":"F12","v":0.1},{"$f":"IF(H6=1,H11,H12)","v":3.5},{"$f":"H12","v":0.1}]
[" SO2 emission (g/kW/hour)",{"$f":"IF(B6<3,B15*21*B21*(1-B44/100),(IF(B6=3,0,0.19*21*B21*$B58/100)))","v":0.27137905925925954},8.2194000000000104E-3,0.35700000000000004,0.39900000000000008,0,0,{"$f":"IF(H6<3,H15*21*H21*(1-H44/100),(IF(H6=3,0,0.19*21*H21*$B58/100)))","v":13.173740740740744},{"$f":"IF(I6<3,I15*21*I21*(1-I44/100),(IF(I6=3,0,0.19*21*I21*$B58/100)))","v":0.39900000000000008}]
[" CO2 emission (g/kg fuel)",{"$f":"IF(B6=4,2780,(IF(AND(B6=3,B4=2),2750,IF(B6<3,IF(B6=1,3114,3206)))))","v":3114},{"$f":"IF(C6=3,2750,IF(C6=4,2780,IF(C6=1,3114,3206)))","v":3206},{"$f":"IF(D6=4,2780,(IF(AND(D6=3,D4=2),2750,IF(D6<3,IF(D6=1,3114,3206)))))","v":3206},{"$f":"IF(E6=3,2750,IF(E6=4,2780,IF(E6=1,3114,3206)))","v":3206},{"$f":"IF(F6=4,2780,(IF(AND(F6=3,F4=2),2750,IF(F6<3,IF(F6=1,3114,3206)))))","v":false},{"$f":"IF(G6=3,2750,IF(G6=4,2780,IF(G6=1,3114,3206)))","v":2750},{"$f":"IF(H6=4,2780,(IF(AND(H6=3,H4=2),2750,IF(H6<3,IF(H6=1,3114,3206)))))","v":3114},{"$f":"IF(I6=3,2750,IF(I6=4,2780,IF(I6=1,3114,3206)))","v":3206}]
[" NOx emission (g/kg fuel)",{"$f":"B17/B$15","v":18.417043723426019},12.263668880940209,19.999999999999996,12.631578947368416,0,8.387096774193548,{"$f":"H17/H$15","v":18.969555035128799},12.631578947368416]
[" CO emission (g/kg fuel)",1.8958721479997374,2.5549310168625441,2.0588235294117645,2.6315789473684208,1.9354838709677418,8.387096774193548,1.9527483124397296,2.6315789473684208]
[" HC emission (g/kg fuel)",2.7083887828567677,2.5549310168625441,2.9411764705882351,2.6315789473684208,3.2258064516129035,3.2258064516129035,2.7896404463424709,13.157894736842103]
[" Particulates (g/kg fuel)",{"$f":"B20/B15","v":4.4003869652269616},0.61884772611139471,1.5831176470588233,1.4164736842105259,0.19354838709677419,0.19354838709677419,{"$f":"H20/H15","v":10.071996831519492},{"$f":"I20/I15","v":1.4164736842105259}]
[" SO2 emission (g/kg fuel)",{"$f":"B22/B$15","v":1.4700000000000013},4.2000000000000044E-2,2.1,2.1,0,0,{"$f":"H22/H$15","v":73.5},{"$f":"I22/I$15","v":2.1}]
[" CO2 emission (g/MJ)",{"$f":"B23/B35","v":76.888888888888886},75.081967213114751,75.081967213114751,75.081967213114751,0,55,{"$f":"H23/H35","v":76.888888888888886},{"$f":"I23/I35","v":75.081967213114751}]
[" NOx emission (g/MJ)",{"$f":"B24/B35","v":0.45474182033150662},0.28720536020937254,0.4683840749414519,0.29582152101565373,0,0.16774193548387095,{"$f":"H24/H35","v":0.46838407494145184},{"$f":"I24/I35","v":0.29582152101565373}]
[" CO emission (g/MJ)",{"$f":"B25/B35","v":4.6811657975302158E-2},5.9834450043619293E-2,4.8216007714561228E-2,6.1629483544927886E-2,3.8709677419354833E-2,0.16774193548387095,{"$f":"H25/H35","v":4.8216007714561221E-2},{"$f":"I25/I35","v":6.1629483544927886E-2}]
[" HC emission (g/MJ)",{"$f":"B26/B35","v":6.6873797107574504E-2},5.9834450043619293E-2,6.8880011020801754E-2,6.1629483544927886E-2,6.4516129032258063E-2,6.4516129032258063E-2,{"$f":"H26/H35","v":6.8880011020801754E-2},{"$f":"I26/I35","v":0.30814741772463938}]
[" Particulates (g/MJ)",{"$f":"B27/B35","v":0.10865153000560399},1.4492920986215333E-2,3.7075354732056746E-2,3.3172685812892878E-2,3.8709677419354839E-3,3.8709677419354839E-3,{"$f":"H27/H35","v":0.24869127979060474},{"$f":"I27/I35","v":3.3172685812892878E-2}]
[" SO2 emission (g/MJ)",{"$f":"B28/B35","v":3.6296296296296326E-2},9.8360655737705005E-4,4.9180327868852458E-2,4.9180327868852458E-2,0,0,{"$f":"H28/H35","v":1.8148148148148149},{"$f":"I28/I35","v":4.9180327868852458E-2}]
[" Calorific value (MJ/kg fuel)",{"$f":"IF(B6=4,B37*B59/100+B36*B58/100,IF(B6=3,B37,B36))","v":40.5},{"$f":"IF(C6=4,C37*B59/100+B58/100*C36,IF(C6=3,C37,C36))","v":42.7},{"$f":"IF(D6=4,D37*B59/100+D36*B58/100,IF(D6=3,D37,D36))","v":42.7},{"$f":"IF(E6=4,E37*B59/100+B58/100*E36,IF(E6=3,E37,E36))","v":42.7},{"$f":"IF(F6=4,F37*B59/100+F36*B58/100,IF(F6=3,F37,F36))","v":50},{"$f":"IF(G6=4,G37*B59/100+B58/100*G36,IF(G6=3,G37,G36))","v":50},{"$f":"IF(H6=4,H37*D59/100+H36*D58/100,IF(H6=3,H37,H36))","v":40.5},{"$f":"IF(I6=4,I37*D59/100+D58/100*I36,IF(I6=3,I37,I36))","v":42.7}]
[" Calorific value (MJ/kg oil)",{"$f":"IF(B6=1,40.5,42.7)","v":40.5},42.7,42.7,42.7,42.7,42.7,{"$f":"IF(H6=1,40.5,42.7)","v":40.5},{"$f":"IF(I6=1,40.5,42.7)","v":42.7}]
[" Calorific value (MJ/kg LNG)",50,50,50,50,50,50,50,50]
[" SFOC change due to engine type (pct.) derated versus normal engine",{"$f":"IF(B4=1,-B5*4,0)","v":0},0,{"$f":"IF(D4=1,-D5*4,0)","v":0},0,{"$f":"IF(F4=1,-F5*4,0)","v":0},0,{"$f":"IF(H4=1,-H5*4,0)","v":0},0]
[" Extra energy demand due to scrubber (pct.)",{"$f":"IF(B13=1,3,0)","v":3},{"$f":"B39","v":3},{"$f":"IF(D13=1,3,0)","v":0},{"$f":"D39","v":0},{"$f":"IF(F13=1,3,0)","v":0},{"$f":"F39","v":0},{"$f":"IF(H13=1,3,0)","v":0},{"$f":"H39","v":0}]
[" Extra energy demand due to NOx reducing EGR technology (pct.)",{"$f":"IF(OR(B9=1,B10=2,B10=3),0,IF(B10=1,(IF(B9=2,IF(B8=0,2,0.5),IF(B9=3,IF(B8=0,3,1.3))))))","v":0},{"$f":"B40","v":0},{"$f":"IF(OR(D9=1,D10=2,D10=3),0,IF(D10=1,(IF(D9=2,IF(D8=0,2,0.5),IF(D9=3,IF(D8=0,3,1.3))))))","v":0},{"$f":"D40","v":0},{"$f":"IF(OR(F9=1,F10=2,F10=3),0,IF(F10=1,(IF(F9=2,IF(F8=0,2,0.5),IF(F9=3,IF(F8=0,3,1.3))))))","v":0},{"$f":"F40","v":0},{"$f":"IF(OR(H9=1,H10=2,H10=3),0,IF(H10=1,(IF(H9=2,IF(H8=0,2,0.5),IF(H9=3,IF(H8=0,3,1.3))))))","v":0},{"$f":"H40","v":0}]
["Total change of SFOC (pct.)",{"$f":"SUM(B38:B40)","v":3},3,0,0,0,0,{"$f":"SUM(H38:H40)","v":0},{"$f":"SUM(I38:I40)","v":0}]
[" NOx reduction compared to Tier 1 (pct.)",{"$f":"IF(B9=1,0,IF(B9=2,20,IF(B9=3,80)))","v":80},80,80,80,80,80,{"$f":"IF(H9=1,0,IF(H9=2,20,IF(H9=3,80)))","v":80},{"$f":"IF(I9=1,0,IF(I9=2,20,IF(I9=3,80)))","v":80}]
[" Particulate reduction (pct.)",{"$f":"IF(AND(B6<3,B13=1),55,0)","v":55},{"$f":"IF(AND(B6<3,C13=1),55,0)","v":55},{"$f":"IF(AND(D6<3,D13=1),55,0)","v":0},{"$f":"IF(AND(D6<3,E13=1),55,0)","v":0},{"$f":"IF(AND(F6<3,F13=1),55,0)","v":0},{"$f":"IF(AND(F6<3,G13=1),55,0)","v":0},{"$f":"IF(AND(H6<3,H13=1),55,0)","v":0},{"$f":"IF(AND(H6<3,I13=1),55,0)","v":0}]
[" SO2 reduction (pct.)",{"$f":"IF(AND(B6<3,B13=1),98,IF(AND(B6=3,B4=1),92,IF(AND(B6=3,B4=2),100,0)))","v":98},98,0,0,92,100,{"$f":"IF(AND(H6<3,H13=1),98,IF(AND(H6=3,H4=1),92,IF(AND(H6=3,H4=2),100,0)))","v":0},{"$f":"IF(AND(I6<3,I13=1),98,IF(AND(I6=3,I4=1),92,IF(AND(I6=3,I4=2),100,0)))","v":0}]
["Engine Efficiency",{"$f":"1/B15/B35*3.6","v":0.48149133917453646},0.43080804031405889,0.49593607934977263,0.44373228152348076,0.46451612903225808,0.46451612903225808,{"$f":"1/H15/H35*3.6","v":0.49593607934977263},0.44373228152348076]
[]
["Inside ECA zone"]
["Necessary main engine power at actual deadweight",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36,IF('Primary Calculations'!A1=2,BPAS1!K36,IF('Primary Calculations'!A1=3,TPAS1!K36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719},{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36,IF('Primary Calculations'!A1=2,BPAS1!K36,IF('Primary Calculations'!A1=3,TPAS1!K36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719},{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36,IF('Primary Calculations'!A1=2,BPAS1!K36,IF('Primary Calculations'!A1=3,TPAS1!K36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719},{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36,IF('Primary Calculations'!A1=2,BPAS1!K36,IF('Primary Calculations'!A1=3,TPAS1!K36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719}]
["Engine Rating in Actual Condition",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!K36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!K36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!K36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!K36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!K36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!K36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!K36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!K36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!K36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-"]
["SFOC at CSR",{"$f":"B15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*B49^2-0.41*B49+15,100+0.0000000020194*B49^6-0.0000007555*B49^5+0.00011181*B49^4-0.00832*B49^3+0.33*B49^2-6.851*B49+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*B49^2-0.41*B49+15,100+0.0000000020194*B49^6-0.0000007555*B49^5+0.00011181*B49^4-0.00832*B49^3+0.33*B49^2-6.851*B49+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*B49^2-0.41*B49+15,100+0.0000000020194*B49^6-0.0000007555*B49^5+0.00011181*B49^4-0.00832*B49^3+0.33*B49^2-6.851*B49+62.9),ERROR)))","v":194.84421158969687},"-",{"$f":"D15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*D49^2-0.41*D49+15,100+0.0000000020194*D49^6-0.0000007555*D49^5+0.00011181*D49^4-0.00832*D49^3+0.33*D49^2-6.851*D49+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*D49^2-0.41*D49+15,100+0.0000000020194*D49^6-0.0000007555*D49^5+0.00011181*D49^4-0.00832*D49^3+0.33*D49^2-6.851*D49+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*D49^2-0.41*D49+15,100+0.0000000020194*D49^6-0.0000007555*D49^5+0.00011181*D49^4-0.00832*D49^3+0.33*D49^2-6.851*D49+62.9),ERROR)))","v":179.42271820519593},"-",{"$f":"F15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*F49^2-0.41*F49+15,100+0.0000000020194*F49^6-0.0000007555*F49^5+0.00011181*F49^4-0.00832*F49^3+0.33*F49^2-6.851*F49+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*F49^2-0.41*F49+15,100+0.0000000020194*F49^6-0.0000007555*F49^5+0.00011181*F49^4-0.00832*F49^3+0.33*F49^2-6.851*F49+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*F49^2-0.41*F49+15,100+0.0000000020194*F49^6-0.0000007555*F49^5+0.00011181*F49^4-0.00832*F49^3+0.33*F49^2-6.851*F49+62.9),ERROR)))","v":163.59130189297275},"-",{"$f":"H15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*H49^2-0.41*H49+15,100+0.0000000020194*H49^6-0.0000007555*H49^5+0.00011181*H49^4-0.00832*H49^3+0.33*H49^2-6.851*H49+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*H49^2-0.41*H49+15,100+0.0000000020194*H49^6-0.0000007555*H49^5+0.00011181*H49^4-0.00832*H49^3+0.33*H49^2-6.851*H49+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*H49^2-0.41*H49+15,100+0.0000000020194*H49^6-0.0000007555*H49^5+0.00011181*H49^4-0.00832*H49^3+0.33*H49^2-6.851*H49+62.9),ERROR)))","v":189.1691374657251},"-"]
["Fuel consumption",{"$f":"B48*B50/1000000","v":0.92214375103942114},{"$f":"C15*C48/1000","v":0.12964276025249089},{"$f":"D48*D50/1000000","v":0.84915808910885515},{"$f":"E15*E48/1000","v":0.12586675752669019},{"$f":"F48*F50/1000000","v":0.77423237536395595},{"$f":"G15*G48/1000","v":0.10268077587703671},{"$f":"H48*H50/1000000","v":0.89528519518390404},{"$f":"I15*I48/1000","v":0.12586675752669019}]
["Outside ECA Zone"]
["Necessary main engine power at actual deadweight",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36,IF('Primary Calculations'!A1=2,BPAS1!L36,IF('Primary Calculations'!A1=3,TPAS1!L36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719},{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36,IF('Primary Calculations'!A1=2,BPAS1!L36,IF('Primary Calculations'!A1=3,TPAS1!L36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719},{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36,IF('Primary Calculations'!A1=2,BPAS1!L36,IF('Primary Calculations'!A1=3,TPAS1!L36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719},{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36,IF('Primary Calculations'!A1=2,BPAS1!L36,IF('Primary Calculations'!A1=3,TPAS1!L36,ERROR)))","v":4732.7233563462096},{"$f":"IF('Primary Calculations'!A1=1,liner!C48,IF('Primary Calculations'!A1=2,Bulk!C44,IF('Primary Calculations'!A1=3,Tanker!C44,ERROR)))","v":662.45661856152719}]
["Engine Rating in Actual Condition",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!L36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!L36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!L36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!L36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!L36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!L36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-",{"$f":"IF('Primary Calculations'!A1=1,CPAS1!M36/liner!C47*100,IF('Primary Calculations'!A1=2,BPAS1!L36/Bulk!C43*100,IF('Primary Calculations'!A1=3,TPAS1!L36/Tanker!C43*100,ERROR)))","v":28.686188700595533},"-"]
["SFOC at CSR",{"$f":"B15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*B54^2-0.41*B54+15,100+0.0000000020194*B54^6-0.0000007555*B54^5+0.00011181*B54^4-0.00832*B54^3+0.33*B54^2-6.851*B54+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*B54^2-0.41*B54+15,100+0.0000000020194*B54^6-0.0000007555*B54^5+0.00011181*B54^4-0.00832*B54^3+0.33*B54^2-6.851*B54+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*B54^2-0.41*B54+15,100+0.0000000020194*B54^6-0.0000007555*B54^5+0.00011181*B54^4-0.00832*B54^3+0.33*B54^2-6.851*B54+62.9),ERROR)))","v":194.84421158969687},"-",{"$f":"D15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*D54^2-0.41*D54+15,100+0.0000000020194*D54^6-0.0000007555*D54^5+0.00011181*D54^4-0.00832*D54^3+0.33*D54^2-6.851*D54+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*D54^2-0.41*D54+15,100+0.0000000020194*D54^6-0.0000007555*D54^5+0.00011181*D54^4-0.00832*D54^3+0.33*D54^2-6.851*D54+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*D54^2-0.41*D54+15,100+0.0000000020194*D54^6-0.0000007555*D54^5+0.00011181*D54^4-0.00832*D54^3+0.33*D54^2-6.851*D54+62.9),ERROR)))","v":179.42271820519593},"-",{"$f":"F15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*F54^2-0.41*F54+15,100+0.0000000020194*F54^6-0.0000007555*F54^5+0.00011181*F54^4-0.00832*F54^3+0.33*F54^2-6.851*F54+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*F54^2-0.41*F54+15,100+0.0000000020194*F54^6-0.0000007555*F54^5+0.00011181*F54^4-0.00832*F54^3+0.33*F54^2-6.851*F54+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*F54^2-0.41*F54+15,100+0.0000000020194*F54^6-0.0000007555*F54^5+0.00011181*F54^4-0.00832*F54^3+0.33*F54^2-6.851*F54+62.9),ERROR)))","v":163.59130189297275},"-",{"$f":"H15*10*IF('Primary Calculations'!$A$1=1,IF(liner!$C$59=1,100+0.0028*H54^2-0.41*H54+15,100+0.0000000020194*H54^6-0.0000007555*H54^5+0.00011181*H54^4-0.00832*H54^3+0.33*H54^2-6.851*H54+62.9),IF('Primary Calculations'!$A$1=2,IF(Bulk!$C$59=1,100+0.0028*H54^2-0.41*H54+15,100+0.0000000020194*H54^6-0.0000007555*H54^5+0.00011181*H54^4-0.00832*H54^3+0.33*H54^2-6.851*H54+62.9),IF('Primary Calculations'!$A$1=3,IF(Tanker!$C$59=1,100+0.0028*H54^2-0.41*H54+15,100+0.0000000020194*H54^6-0.0000007555*H54^5+0.00011181*H54^4-0.00832*H54^3+0.33*H54^2-6.851*H54+62.9),ERROR)))","v":189.1691374657251},"-"]
["Fuel consumption",{"$f":"B53*B55/1000000","v":0.92214375103942114},{"$f":"C15*C53/1000","v":0.12964276025249089},{"$f":"D53*D55/1000000","v":0.84915808910885515},{"$f":"E15*E53/1000","v":0.12586675752669019},{"$f":"F53*F55/1000000","v":0.77423237536395595},{"$f":"G15*G53/1000","v":0.10268077587703671},{"$f":"H53*H55/1000000","v":0.89528519518390404},{"$f":"I15*I53/1000","v":0.12586675752669019}]
[]
["Dual fuel"]
["Diesel oil (pilot fuel) in pct.",6]
["Gas in pct.",94]

{"sheet":"Fuel","index":5,"n_rows":66,"n_cols":48,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Results!C17","v":1}]
[null,"Year",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Period",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[null,"Annual fuel related costs"]
[null,"HFO",{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!C38","v":2885233.1401943401},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!D38","v":3524270.8665753831},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!E38","v":3253118.7487932891},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!F38","v":3270374.9950370057},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!G38","v":3330672.5553051927},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!H38","v":3408692.5966512826},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!I38","v":3511577.8133355184},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!J38","v":3603732.9014801546},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!K38","v":3685153.473680852},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!L38","v":3797345.8374314676},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!M38","v":3902499.0496641849},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!N38","v":3995543.903408316},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!O38","v":4119858.6653413936},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!P38","v":4262325.5814837534},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Q38","v":4371124.1417330727},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!R38","v":4493267.4310130766},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!S38","v":4634475.7470980333},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!T38","v":4785897.6479853401},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!U38","v":4905817.693241097},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!V38","v":5040259.7543579033},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!W38","v":5159534.2661889121},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!X38","v":5297998.6996016596},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Y38","v":5442674.8200743878},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Z38","v":5598987.799316314},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AA38","v":5726578.7823144598},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AB38","v":5927721.6740821414},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AC38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AD38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AE38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AF38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AG38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AH38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AI38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AJ38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AK38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AL38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AM38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AN38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AO38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AP38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AQ38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AR38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AS38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AT38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AU38","v":0},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AV38","v":0}]
[null,"HFO discounted cost",{"$f":"C5/(1+'Primary Calculations'!$D$14)^C3","v":2885233.1401943401},{"$f":"D5/(1+'Primary Calculations'!$D$14)^D3","v":3293711.0902573671},{"$f":"E5/(1+'Primary Calculations'!$D$14)^E3","v":2841399.9028677517},{"$f":"F5/(1+'Primary Calculations'!$D$14)^F3","v":2669600.1650856384},{"$f":"G5/(1+'Primary Calculations'!$D$14)^G3","v":2540954.1453404278},{"$f":"H5/(1+'Primary Calculations'!$D$14)^H3","v":2430350.711520663},{"$f":"I5/(1+'Primary Calculations'!$D$14)^I3","v":2339912.5692427158},{"$f":"J5/(1+'Primary Calculations'!$D$14)^J3","v":2244223.7342177751},{"$f":"K5/(1+'Primary Calculations'!$D$14)^K3","v":2144792.8734017336},{"$f":"L5/(1+'Primary Calculations'!$D$14)^L3","v":2065504.5332404338},{"$f":"M5/(1+'Primary Calculations'!$D$14)^M3","v":1983832.6294531974},{"$f":"N5/(1+'Primary Calculations'!$D$14)^N3","v":1898254.1261596303},{"$f":"O5/(1+'Primary Calculations'!$D$14)^O3","v":1829266.5177931529},{"$f":"P5/(1+'Primary Calculations'!$D$14)^P3","v":1768713.5816415958},{"$f":"Q5/(1+'Primary Calculations'!$D$14)^Q3","v":1695197.3047911425},{"$f":"R5/(1+'Primary Calculations'!$D$14)^R3","v":1628566.8955593405},{"$f":"S5/(1+'Primary Calculations'!$D$14)^S3","v":1569857.2781913397},{"$f":"T5/(1+'Primary Calculations'!$D$14)^T3","v":1515092.6307345775},{"$f":"U5/(1+'Primary Calculations'!$D$14)^U3","v":1451454.4354821001},{"$f":"V5/(1+'Primary Calculations'!$D$14)^V3","v":1393673.8226191271},{"$f":"W5/(1+'Primary Calculations'!$D$14)^W3","v":1333321.7000525245},{"$f":"X5/(1+'Primary Calculations'!$D$14)^X3","v":1279536.0194955457},{"$f":"Y5/(1+'Primary Calculations'!$D$14)^Y3","v":1228483.3606810861},{"$f":"Z5/(1+'Primary Calculations'!$D$14)^Z3","v":1181089.0261536443},{"$f":"AA5/(1+'Primary Calculations'!$D$14)^AA3","v":1128975.6508037897},{"$f":"AB5/(1+'Primary Calculations'!$D$14)^AB3","v":1092177.8430303875},{"$f":"AC5/(1+'Primary Calculations'!$D$14)^AC3","v":0},{"$f":"AD5/(1+'Primary Calculations'!$D$14)^AD3","v":0},{"$f":"AE5/(1+'Primary Calculations'!$D$14)^AE3","v":0},{"$f":"AF5/(1+'Primary Calculations'!$D$14)^AF3","v":0},{"$f":"AG5/(1+'Primary Calculations'!$D$14)^AG3","v":0},{"$f":"AH5/(1+'Primary Calculations'!$D$14)^AH3","v":0},{"$f":"AI5/(1+'Primary Calculations'!$D$14)^AI3","v":0},{"$f":"AJ5/(1+'Primary Calculations'!$D$14)^AJ3","v":0},{"$f":"AK5/(1+'Primary Calculations'!$D$14)^AK3","v":0},{"$f":"AL5/(1+'Primary Calculations'!$D$14)^AL3","v":0},{"$f":"AM5/(1+'Primary Calculations'!$D$14)^AM3","v":0},{"$f":"AN5/(1+'Primary Calculations'!$D$14)^AN3","v":0},{"$f":"AO5/(1+'Primary Calculations'!$D$14)^AO3","v":0},{"$f":"AP5/(1+'Primary Calculations'!$D$14)^AP3","v":0},{"$f":"AQ5/(1+'Primary Calculations'!$D$14)^AQ3","v":0},{"$f":"AR5/(1+'Primary Calculations'!$D$14)^AR3","v":0},{"$f":"AS5/(1+'Primary Calculations'!$D$14)^AS3","v":0},{"$f":"AT5/(1+'Primary Calculations'!$D$14)^AT3","v":0},{"$f":"AU5/(1+'Primary Calculations'!$D$14)^AU3","v":0},{"$f":"AV5/(1+'Primary Calculations'!$D$14)^AV3","v":0}]
[null,"HFO (1 % 2020)",{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!C40","v":2885233.1401943401},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!D40","v":3524270.8665753831},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!E40","v":3253118.7487932891},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!F40","v":3270374.9950370057},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!G40","v":3330672.5553051927},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!H40","v":4103075.9244944868},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!I40","v":4205961.1411787225},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!J40","v":4298116.2293233583},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!K40","v":4379536.8015240561},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!L40","v":4491729.1652746713},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!M40","v":4596882.3775073886},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!N40","v":4689927.2312515201},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!O40","v":4814241.9931845972},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!P40","v":4956708.9093269575},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Q40","v":5065507.4695762768},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!R40","v":5187650.7588562807},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!S40","v":5328859.0749412365},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!T40","v":5480280.9758285433},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!U40","v":5600201.0210843012},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!V40","v":5734643.0822011074},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!W40","v":5853917.5940321162},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!X40","v":5992382.0274448637},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Y40","v":6137058.147917592},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Z40","v":6293371.1271595182},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AA40","v":6420962.1101576639},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AB40","v":6622105.0019253455},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AC40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AD40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AE40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AF40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AG40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AH40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AI40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AJ40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AK40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AL40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AM40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AN40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AO40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AP40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AQ40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AR40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AS40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AT40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AU40","v":694383.32784320402},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AV40","v":694383.32784320402}]
[null,"HFO (1 % 2020) discounted costs",{"$f":"C7/(1+'Primary Calculations'!$D$14)^C3","v":2885233.1401943401},{"$f":"D7/(1+'Primary Calculations'!$D$14)^D3","v":3293711.0902573671},{"$f":"E7/(1+'Primary Calculations'!$D$14)^E3","v":2841399.9028677517},{"$f":"F7/(1+'Primary Calculations'!$D$14)^F3","v":2669600.1650856384},{"$f":"G7/(1+'Primary Calculations'!$D$14)^G3","v":2540954.1453404278},{"$f":"H7/(1+'Primary Calculations'!$D$14)^H3","v":2925436.4275367446},{"$f":"I7/(1+'Primary Calculations'!$D$14)^I3","v":2802609.5000988669},{"$f":"J7/(1+'Primary Calculations'!$D$14)^J3","v":2676650.7724010935},{"$f":"K7/(1+'Primary Calculations'!$D$14)^K3","v":2548930.2922646482},{"$f":"L7/(1+'Primary Calculations'!$D$14)^L3","v":2443203.0555422232},{"$f":"M7/(1+'Primary Calculations'!$D$14)^M3","v":2336821.9026324395},{"$f":"N7/(1+'Primary Calculations'!$D$14)^N3","v":2228150.6431495766},{"$f":"O7/(1+'Primary Calculations'!$D$14)^O3","v":2137581.0196529157},{"$f":"P7/(1+'Primary Calculations'!$D$14)^P3","v":2056857.9759030563},{"$f":"Q7/(1+'Primary Calculations'!$D$14)^Q3","v":1964491.1312037224},{"$f":"R7/(1+'Primary Calculations'!$D$14)^R3","v":1880243.3688421256},{"$f":"S7/(1+'Primary Calculations'!$D$14)^S3","v":1805068.9354649703},{"$f":"T7/(1+'Primary Calculations'!$D$14)^T3","v":1734916.60949498},{"$f":"U7/(1+'Primary Calculations'!$D$14)^U3","v":1656897.4062862149},{"$f":"V7/(1+'Primary Calculations'!$D$14)^V3","v":1585676.5990715707},{"$f":"W7/(1+'Primary Calculations'!$D$14)^W3","v":1512763.547204341},{"$f":"X7/(1+'Primary Calculations'!$D$14)^X3","v":1447238.6803850939},{"$f":"Y7/(1+'Primary Calculations'!$D$14)^Y3","v":1385214.8194563647},{"$f":"Z7/(1+'Primary Calculations'!$D$14)^Z3","v":1327567.0250090449},{"$f":"AA7/(1+'Primary Calculations'!$D$14)^AA3","v":1265870.9768368744},{"$f":"AB7/(1+'Primary Calculations'!$D$14)^AB3","v":1220117.4000706535},{"$f":"AC7/(1+'Primary Calculations'!$D$14)^AC3","v":119569.67947688411},{"$f":"AD7/(1+'Primary Calculations'!$D$14)^AD3","v":111747.36399708793},{"$f":"AE7/(1+'Primary Calculations'!$D$14)^AE3","v":104436.78878232518},{"$f":"AF7/(1+'Primary Calculations'!$D$14)^AF3","v":97604.475497500171},{"$f":"AG7/(1+'Primary Calculations'!$D$14)^AG3","v":91219.135978972132},{"$f":"AH7/(1+'Primary Calculations'!$D$14)^AH3","v":85251.528952310386},{"$f":"AI7/(1+'Primary Calculations'!$D$14)^AI3","v":79674.326123654566},{"$f":"AJ7/(1+'Primary Calculations'!$D$14)^AJ3","v":74461.987031452867},{"$f":"AK7/(1+'Primary Calculations'!$D$14)^AK3","v":69590.642085469968},{"$f":"AL7/(1+'Primary Calculations'!$D$14)^AL3","v":65037.98325744857},{"$f":"AM7/(1+'Primary Calculations'!$D$14)^AM3","v":60783.161922849133},{"$f":"AN7/(1+'Primary Calculations'!$D$14)^AN3","v":56806.693385840306},{"$f":"AO7/(1+'Primary Calculations'!$D$14)^AO3","v":53090.36765031804},{"$f":"AP7/(1+'Primary Calculations'!$D$14)^AP3","v":49617.166028334621},{"$f":"AQ7/(1+'Primary Calculations'!$D$14)^AQ3","v":46371.183204051049},{"$f":"AR7/(1+'Primary Calculations'!$D$14)^AR3","v":43337.554396309388},{"$f":"AS7/(1+'Primary Calculations'!$D$14)^AS3","v":40502.387286270459},{"$f":"AT7/(1+'Primary Calculations'!$D$14)^AT3","v":37852.698398383603},{"$f":"AU7/(1+'Primary Calculations'!$D$14)^AU3","v":35376.353643349168},{"$f":"AV7/(1+'Primary Calculations'!$D$14)^AV3","v":33062.012750793612}]
[null,"HFO + Scrubber",{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!C38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!C38","v":2971790.1344001708},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!D38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!D38","v":3629998.9925726447},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!E38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!E38","v":3350712.3112570881},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!F38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!F38","v":3368486.2448881157},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!G38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!G38","v":3430592.7319643488},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!H38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!H38","v":3510953.3745508213},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!I38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!I38","v":3616925.1477355841},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!J38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!J38","v":3711844.8885245593},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!K38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!K38","v":3795708.0778912781},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!L38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!L38","v":3911266.212554412},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!M38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!M38","v":4019574.0211541108},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!N38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!N38","v":4115410.2205105657},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!O38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!O38","v":4243454.4253016356},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!P38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!P38","v":4390195.3489282662},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!Q38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!Q38","v":4502257.8659850657},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!R38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!R38","v":4628065.4539434696},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!S38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!S38","v":4773510.0195109742},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!T38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!T38","v":4929474.5774249006},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!U38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!U38","v":5052992.2240383308},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!V38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!V38","v":5191467.5469886409},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!W38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!W38","v":5314320.2941745799},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!X38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!X38","v":5456938.6605897099},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!Y38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!Y38","v":5605955.0646766201},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!Z38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!Z38","v":5766957.433295805},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AA38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AA38","v":5898376.1457838938},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AB38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AB38","v":6105553.3243046058},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AC38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AC38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AD38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AD38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AE38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AE38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AF38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AF38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AG38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AG38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AH38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AH38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AI38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AI38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AJ38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AJ38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AK38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AK38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AL38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AL38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AM38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AM38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AN38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AN38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AO38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AO38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AP38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AP38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AQ38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AQ38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AR38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AR38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AS38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AS38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AT38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AT38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AU38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AU38","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$7*Fuel!AV38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$7*Fuel!AV38","v":0}]
[null,"HFO + Scrubber discounted cost",{"$f":"C9/(1+'Primary Calculations'!$D$14)^C3","v":2971790.1344001708},{"$f":"D9/(1+'Primary Calculations'!$D$14)^D3","v":3392522.4229650884},{"$f":"E9/(1+'Primary Calculations'!$D$14)^E3","v":2926641.8999537844},{"$f":"F9/(1+'Primary Calculations'!$D$14)^F3","v":2749688.170038207},{"$f":"G9/(1+'Primary Calculations'!$D$14)^G3","v":2617182.7697006408},{"$f":"H9/(1+'Primary Calculations'!$D$14)^H3","v":2503261.232866283},{"$f":"I9/(1+'Primary Calculations'!$D$14)^I3","v":2410109.9463199973},{"$f":"J9/(1+'Primary Calculations'!$D$14)^J3","v":2311550.4462443083},{"$f":"K9/(1+'Primary Calculations'!$D$14)^K3","v":2209136.6596037857},{"$f":"L9/(1+'Primary Calculations'!$D$14)^L3","v":2127469.6692376472},{"$f":"M9/(1+'Primary Calculations'!$D$14)^M3","v":2043347.6083367935},{"$f":"N9/(1+'Primary Calculations'!$D$14)^N3","v":1955201.7499444194},{"$f":"O9/(1+'Primary Calculations'!$D$14)^O3","v":1884144.5133269476},{"$f":"P9/(1+'Primary Calculations'!$D$14)^P3","v":1821774.9890908438},{"$f":"Q9/(1+'Primary Calculations'!$D$14)^Q3","v":1746053.2239348772},{"$f":"R9/(1+'Primary Calculations'!$D$14)^R3","v":1677423.9024261211},{"$f":"S9/(1+'Primary Calculations'!$D$14)^S3","v":1616952.9965370798},{"$f":"T9/(1+'Primary Calculations'!$D$14)^T3","v":1560545.409656615},{"$f":"U9/(1+'Primary Calculations'!$D$14)^U3","v":1494998.0685465634},{"$f":"V9/(1+'Primary Calculations'!$D$14)^V3","v":1435484.0372977012},{"$f":"W9/(1+'Primary Calculations'!$D$14)^W3","v":1373321.3510541003},{"$f":"X9/(1+'Primary Calculations'!$D$14)^X3","v":1317922.1000804121},{"$f":"Y9/(1+'Primary Calculations'!$D$14)^Y3","v":1265337.8615015189},{"$f":"Z9/(1+'Primary Calculations'!$D$14)^Z3","v":1216521.6969382539},{"$f":"AA9/(1+'Primary Calculations'!$D$14)^AA3","v":1162844.9203279035},{"$f":"AB9/(1+'Primary Calculations'!$D$14)^AB3","v":1124943.1783212994},{"$f":"AC9/(1+'Primary Calculations'!$D$14)^AC3","v":0},{"$f":"AD9/(1+'Primary Calculations'!$D$14)^AD3","v":0},{"$f":"AE9/(1+'Primary Calculations'!$D$14)^AE3","v":0},{"$f":"AF9/(1+'Primary Calculations'!$D$14)^AF3","v":0},{"$f":"AG9/(1+'Primary Calculations'!$D$14)^AG3","v":0},{"$f":"AH9/(1+'Primary Calculations'!$D$14)^AH3","v":0},{"$f":"AI9/(1+'Primary Calculations'!$D$14)^AI3","v":0},{"$f":"AJ9/(1+'Primary Calculations'!$D$14)^AJ3","v":0},{"$f":"AK9/(1+'Primary Calculations'!$D$14)^AK3","v":0},{"$f":"AL9/(1+'Primary Calculations'!$D$14)^AL3","v":0},{"$f":"AM9/(1+'Primary Calculations'!$D$14)^AM3","v":0},{"$f":"AN9/(1+'Primary Calculations'!$D$14)^AN3","v":0},{"$f":"AO9/(1+'Primary Calculations'!$D$14)^AO3","v":0},{"$f":"AP9/(1+'Primary Calculations'!$D$14)^AP3","v":0},{"$f":"AQ9/(1+'Primary Calculations'!$D$14)^AQ3","v":0},{"$f":"AR9/(1+'Primary Calculations'!$D$14)^AR3","v":0},{"$f":"AS9/(1+'Primary Calculations'!$D$14)^AS3","v":0},{"$f":"AT9/(1+'Primary Calculations'!$D$14)^AT3","v":0},{"$f":"AU9/(1+'Primary Calculations'!$D$14)^AU3","v":0},{"$f":"AV9/(1+'Primary Calculations'!$D$14)^AV3","v":0}]
[null,"MGO (low)",{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!C34","v":4080936.2254434484},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!D34","v":4691107.5711526517},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!E34","v":4432203.8386047119},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!F34","v":4448680.5919445297},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!G34","v":4506254.412664284},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!H34","v":4580750.1609670147},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!I34","v":4678987.8839154243},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!J34","v":4766980.175803422},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!K34","v":4844722.8474129066},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!L34","v":4951847.2983521149},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!M34","v":5052250.5677757179},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!N34","v":5141092.433093885},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!O34","v":5259791.6936364407},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!P34","v":5395823.1458543176},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Q34","v":5499707.096954518},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!R34","v":5616332.9738200232},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!S34","v":5751162.6790063372},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!T34","v":5895744.6046423865},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!U34","v":6010247.6650572941},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!V34","v":6138616.7580936681},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!W34","v":6252503.4448858323},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!X34","v":6384713.2130739791},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Y34","v":6522854.0762445433},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Z34","v":6672106.1422156673},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AA34","v":6793933.6315522166},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AB34","v":6985990.569481018},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AC34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AD34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AE34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AF34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AG34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AH34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AI34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AJ34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AK34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AL34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AM34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AN34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AO34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AP34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AQ34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AR34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AS34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AT34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AU34","v":1326033.7914243417},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AV34","v":1326033.7914243417}]
[null,"MGO discounted (low)",{"$f":"C11/(1+'Primary Calculations'!$D$14)^Fuel!C3","v":4080936.2254434484},{"$f":"D11/(1+'Primary Calculations'!$D$14)^Fuel!D3","v":4384212.6833202345},{"$f":"E11/(1+'Primary Calculations'!$D$14)^Fuel!E3","v":3871258.4842385463},{"$f":"F11/(1+'Primary Calculations'!$D$14)^Fuel!F3","v":3631448.5221698578},{"$f":"G11/(1+'Primary Calculations'!$D$14)^Fuel!G3","v":3437799.9156896151},{"$f":"H11/(1+'Primary Calculations'!$D$14)^Fuel!H3","v":3266011.5564370705},{"$f":"I11/(1+'Primary Calculations'!$D$14)^Fuel!I3","v":3117807.1917787222},{"$f":"J11/(1+'Primary Calculations'!$D$14)^Fuel!J3","v":2968635.6740505439},{"$f":"K11/(1+'Primary Calculations'!$D$14)^Fuel!K3","v":2819672.8062885692},{"$f":"L11/(1+'Primary Calculations'!$D$14)^Fuel!L3","v":2693476.833697868},{"$f":"M11/(1+'Primary Calculations'!$D$14)^Fuel!M3","v":2568307.9998160121},{"$f":"N11/(1+'Primary Calculations'!$D$14)^Fuel!N3","v":2442495.9805256356},{"$f":"O11/(1+'Primary Calculations'!$D$14)^Fuel!O3","v":2335410.4150896613},{"$f":"P11/(1+'Primary Calculations'!$D$14)^Fuel!P3","v":2239074.7726236288},{"$f":"Q11/(1+'Primary Calculations'!$D$14)^Fuel!Q3","v":2132881.2327443026},{"$f":"R11/(1+'Primary Calculations'!$D$14)^Fuel!R3","v":2035617.5313472045},{"$f":"S11/(1+'Primary Calculations'!$D$14)^Fuel!S3","v":1948117.7769360158},{"$f":"T11/(1+'Primary Calculations'!$D$14)^Fuel!T3","v":1866441.7545467296},{"$f":"U11/(1+'Primary Calculations'!$D$14)^Fuel!U3","v":1778215.4122465926},{"$f":"V11/(1+'Primary Calculations'!$D$14)^Fuel!V3","v":1697378.6867728839},{"$f":"W11/(1+'Primary Calculations'!$D$14)^Fuel!W3","v":1615765.7053176756},{"$f":"X11/(1+'Primary Calculations'!$D$14)^Fuel!X3","v":1541991.7960515039},{"$f":"Y11/(1+'Primary Calculations'!$D$14)^Fuel!Y3","v":1472294.039552357},{"$f":"Z11/(1+'Primary Calculations'!$D$14)^Fuel!Z3","v":1407459.9960488416},{"$f":"AA11/(1+'Primary Calculations'!$D$14)^Fuel!AA3","v":1339401.0516169707},{"$f":"AB11/(1+'Primary Calculations'!$D$14)^Fuel!AB3","v":1287163.0166049995},{"$f":"AC11/(1+'Primary Calculations'!$D$14)^Fuel!AC3","v":228337.04246414202},{"$f":"AD11/(1+'Primary Calculations'!$D$14)^Fuel!AD3","v":213399.10510667475},{"$f":"AE11/(1+'Primary Calculations'!$D$14)^Fuel!AE3","v":199438.41598754653},{"$f":"AF11/(1+'Primary Calculations'!$D$14)^Fuel!AF3","v":186391.04297901544},{"$f":"AG11/(1+'Primary Calculations'!$D$14)^Fuel!AG3","v":174197.23642898639},{"$f":"AH11/(1+'Primary Calculations'!$D$14)^Fuel!AH3","v":162801.15554110875},{"$f":"AI11/(1+'Primary Calculations'!$D$14)^Fuel!AI3","v":152150.61265524186},{"$f":"AJ11/(1+'Primary Calculations'!$D$14)^Fuel!AJ3","v":142196.83425723537},{"$f":"AK11/(1+'Primary Calculations'!$D$14)^Fuel!AK3","v":132894.23762358446},{"$f":"AL11/(1+'Primary Calculations'!$D$14)^Fuel!AL3","v":124200.22207811632},{"$f":"AM11/(1+'Primary Calculations'!$D$14)^Fuel!AM3","v":116074.9739047816},{"$f":"AN11/(1+'Primary Calculations'!$D$14)^Fuel!AN3","v":108481.28402316036},{"$f":"AO11/(1+'Primary Calculations'!$D$14)^Fuel!AO3","v":101384.37759173867},{"$f":"AP11/(1+'Primary Calculations'!$D$14)^Fuel!AP3","v":94751.754758634255},{"$f":"AQ11/(1+'Primary Calculations'!$D$14)^Fuel!AQ3","v":88553.041830499307},{"$f":"AR11/(1+'Primary Calculations'!$D$14)^Fuel!AR3","v":82759.852178036745},{"$f":"AS11/(1+'Primary Calculations'!$D$14)^Fuel!AS3","v":77345.656241155841},{"$f":"AT11/(1+'Primary Calculations'!$D$14)^Fuel!AT3","v":72285.660038463393},{"$f":"AU11/(1+'Primary Calculations'!$D$14)^Fuel!AU3","v":67556.69162473215},{"$f":"AV11/(1+'Primary Calculations'!$D$14)^Fuel!AV3","v":63137.094976385182}]
[null,"MGO (ECA enabled) (low)",{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!C34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!C40","v":3662440.1456062603},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!D34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!D40","v":4282714.7245506076},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!E34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!E40","v":4019524.0571707143},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!F34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!F40","v":4036273.633026896},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!G34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!G40","v":4094800.762588602},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!H34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!H40","v":4413564.1782016298},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!I34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!I40","v":4513428.5239575785},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!J34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!J40","v":4602877.7945354003},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!K34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!K40","v":4681907.7313518086},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!L34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!L40","v":4790805.9517750097},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!M34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!M40","v":4892871.7011818029},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!N34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!N40","v":4983184.6124490574},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!O34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!O40","v":5103849.298478296},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!P34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!P40","v":5242133.1630697418},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Q34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Q40","v":5347737.2273721332},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!R34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!R40","v":5466294.1985827135},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!S34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!S40","v":5603356.4175835522},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!T34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!T40","v":5750332.3345575416},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!U34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!U40","v":5866731.3396667466},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!V34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!V40","v":5997225.9715312719},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!W34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!W40","v":6112998.397087032},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!X34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!X40","v":6247397.2981037889},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Y34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Y40","v":6387825.5013301102},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Z34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Z40","v":6539548.8869460151},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AA34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AA40","v":6663393.5990641229},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AB34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AB40","v":6858630.6208365317},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AC34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AC40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AD34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AD40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AE34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AE40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AF34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AF40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AG34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AG40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AH34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AH40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AI34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AI40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AJ34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AJ40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AK34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AK40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AL34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AL40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AM34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AM40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AN34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AN40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AO34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AO40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AP34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AP40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AQ34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AQ40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AR34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AR40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AS34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AS40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AT34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AT40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AU34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AU40","v":1104956.1291709435},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AV34+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AV40","v":1104956.1291709435}]
[null,"MGO discounted (ECA enabled) (low)",{"$f":"C13/(1+'Primary Calculations'!$D$14)^Fuel!C3","v":3662440.1456062603},{"$f":"D13/(1+'Primary Calculations'!$D$14)^Fuel!D3","v":4002537.1257482311},{"$f":"E13/(1+'Primary Calculations'!$D$14)^Fuel!E3","v":3510807.9807587685},{"$f":"F13/(1+'Primary Calculations'!$D$14)^Fuel!F3","v":3294801.597190381},{"$f":"G13/(1+'Primary Calculations'!$D$14)^Fuel!G3","v":3123903.8960673995},{"$f":"H13/(1+'Primary Calculations'!$D$14)^Fuel!H3","v":3146810.2613219563},{"$f":"I13/(1+'Primary Calculations'!$D$14)^Fuel!I3","v":3007487.9996907725},{"$f":"J13/(1+'Primary Calculations'!$D$14)^Fuel!J3","v":2866440.9584732368},{"$f":"K13/(1+'Primary Calculations'!$D$14)^Fuel!K3","v":2724912.9263801966},{"$f":"L13/(1+'Primary Calculations'!$D$14)^Fuel!L3","v":2605881.0113433925},{"$f":"M13/(1+'Primary Calculations'!$D$14)^Fuel!M3","v":2487287.8658017619},{"$f":"N13/(1+'Primary Calculations'!$D$14)^Fuel!N3","v":2367475.1124440148},{"$f":"O13/(1+'Primary Calculations'!$D$14)^Fuel!O3","v":2266170.1266868007},{"$f":"P13/(1+'Primary Calculations'!$D$14)^Fuel!P3","v":2175298.8937714286},{"$f":"Q13/(1+'Primary Calculations'!$D$14)^Fuel!Q3","v":2073944.6972050993},{"$f":"R13/(1+'Primary Calculations'!$D$14)^Fuel!R3","v":1981236.5744704269},{"$f":"S13/(1+'Primary Calculations'!$D$14)^Fuel!S3","v":1898050.6824211502},{"$f":"T13/(1+'Primary Calculations'!$D$14)^Fuel!T3","v":1820407.9537786173},{"$f":"U13/(1+'Primary Calculations'!$D$14)^Fuel!U3","v":1735754.1101604605},{"$f":"V13/(1+'Primary Calculations'!$D$14)^Fuel!V3","v":1658282.9560774243},{"$f":"W13/(1+'Primary Calculations'!$D$14)^Fuel!W3","v":1579714.9499780086},{"$f":"X13/(1+'Primary Calculations'!$D$14)^Fuel!X3","v":1508828.2055682605},{"$f":"Y13/(1+'Primary Calculations'!$D$14)^Fuel!Y3","v":1441816.3125187596},{"$f":"Z13/(1+'Primary Calculations'!$D$14)^Fuel!Z3","v":1379497.4561849127},{"$f":"AA13/(1+'Primary Calculations'!$D$14)^Fuel!AA3","v":1313665.5254439369},{"$f":"AB13/(1+'Primary Calculations'!$D$14)^Fuel!AB3","v":1263697.0508179783},{"$f":"AC13/(1+'Primary Calculations'!$D$14)^Fuel!AC3","v":190268.46541860176},{"$f":"AD13/(1+'Primary Calculations'!$D$14)^Fuel!AD3","v":177820.99571831935},{"$f":"AE13/(1+'Primary Calculations'!$D$14)^Fuel!AE3","v":166187.84646571905},{"$f":"AF13/(1+'Primary Calculations'!$D$14)^Fuel!AF3","v":155315.74436048509},{"$f":"AG13/(1+'Primary Calculations'!$D$14)^Fuel!AG3","v":145154.90127148142},{"$f":"AH13/(1+'Primary Calculations'!$D$14)^Fuel!AH3","v":135658.78623502931},{"$f":"AI13/(1+'Primary Calculations'!$D$14)^Fuel!AI3","v":126783.91236918631},{"$f":"AJ13/(1+'Primary Calculations'!$D$14)^Fuel!AJ3","v":118489.63772821148},{"$f":"AK13/(1+'Primary Calculations'!$D$14)^Fuel!AK3","v":110737.97918524439},{"$f":"AL13/(1+'Primary Calculations'!$D$14)^Fuel!AL3","v":103493.4384908826},{"$f":"AM13/(1+'Primary Calculations'!$D$14)^Fuel!AM3","v":96722.839711105233},{"$f":"AN13/(1+'Primary Calculations'!$D$14)^Fuel!AN3","v":90395.177300098338},{"$f":"AO13/(1+'Primary Calculations'!$D$14)^Fuel!AO3","v":84481.474112241442},{"$f":"AP13/(1+'Primary Calculations'!$D$14)^Fuel!AP3","v":78954.648703029379},{"$f":"AQ13/(1+'Primary Calculations'!$D$14)^Fuel!AQ3","v":73789.39131124242},{"$f":"AR13/(1+'Primary Calculations'!$D$14)^Fuel!AR3","v":68962.047954432172},{"$f":"AS13/(1+'Primary Calculations'!$D$14)^Fuel!AS3","v":64450.512106945949},{"$f":"AT13/(1+'Primary Calculations'!$D$14)^Fuel!AT3","v":60234.123464435463},{"$f":"AU13/(1+'Primary Calculations'!$D$14)^Fuel!AU3","v":56293.573331248102},{"$f":"AV13/(1+'Primary Calculations'!$D$14)^Fuel!AV3","v":52610.816197428132}]
[null,"MGO (high)",{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!C36","v":4743953.1211556187},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!D36","v":5354124.4668648224},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!E36","v":5095220.7343168827},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!F36","v":5111697.4876567004},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!G36","v":5169271.3083764547},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!H36","v":5243767.0566791855},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!I36","v":5342004.7796275951},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!J36","v":5429997.0715155927},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!K36","v":5507739.7431250773},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!L36","v":5614864.1940642865},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!M36","v":5715267.4634878896},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!N36","v":5804109.3288060566},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!O36","v":5922808.5893486114},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!P36","v":6058840.0415664883},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Q36","v":6162723.9926666887},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!R36","v":6279349.8695321949},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!S36","v":6414179.5747185079},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!T36","v":6558761.5003545573},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!U36","v":6673264.5607694648},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!V36","v":6801633.653805838},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!W36","v":6915520.340598003},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!X36","v":7047730.1087861508},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Y36","v":7185870.9719567141},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Z36","v":7335123.037927839},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AA36","v":7456950.5272643873},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AB36","v":7649007.4651931887},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AC36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AD36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AE36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AF36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AG36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AH36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AI36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AJ36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AK36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AL36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AM36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AN36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AO36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AP36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AQ36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AR36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AS36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AT36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AU36","v":1989050.6871365125},{"$f":"'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AV36","v":1989050.6871365125}]
[null,"Alternate Fuel (discounted) (high)",{"$f":"C15/(1+'Primary Calculations'!$D$14)^C3","v":4743953.1211556187},{"$f":"D15/(1+'Primary Calculations'!$D$14)^D3","v":5003854.6419297401},{"$f":"E15/(1+'Primary Calculations'!$D$14)^E3","v":4450363.118453037},{"$f":"F15/(1+'Primary Calculations'!$D$14)^F3","v":4172667.8064824664},{"$f":"G15/(1+'Primary Calculations'!$D$14)^G3","v":3943612.3309350437},{"$f":"H15/(1+'Primary Calculations'!$D$14)^H3","v":3738733.4398440132},{"$f":"I15/(1+'Primary Calculations'!$D$14)^I3","v":3559603.3444954907},{"$f":"J15/(1+'Primary Calculations'!$D$14)^J3","v":3381529.2747204211},{"$f":"K15/(1+'Primary Calculations'!$D$14)^K3","v":3205554.6760735009},{"$f":"L15/(1+'Primary Calculations'!$D$14)^L3","v":3054114.0951791131},{"$f":"M15/(1+'Primary Calculations'!$D$14)^M3","v":2905352.1694246526},{"$f":"N15/(1+'Primary Calculations'!$D$14)^N3","v":2757490.5315617481},{"$f":"O15/(1+'Primary Calculations'!$D$14)^O3","v":2629797.8459645323},{"$f":"P15/(1+'Primary Calculations'!$D$14)^P3","v":2514203.2126936023},{"$f":"Q15/(1+'Primary Calculations'!$D$14)^Q3","v":2390010.6159872678},{"$f":"R15/(1+'Primary Calculations'!$D$14)^R3","v":2275925.3661537147},{"$f":"S15/(1+'Primary Calculations'!$D$14)^S3","v":2172704.538437427},{"$f":"T15/(1+'Primary Calculations'!$D$14)^T3","v":2076335.9241742166},{"$f":"U15/(1+'Primary Calculations'!$D$14)^U3","v":1974378.1875993842},{"$f":"V15/(1+'Primary Calculations'!$D$14)^V3","v":1880708.3833642777},{"$f":"W15/(1+'Primary Calculations'!$D$14)^W3","v":1787101.8703563616},{"$f":"X15/(1+'Primary Calculations'!$D$14)^X3","v":1702119.053097005},{"$f":"Y15/(1+'Primary Calculations'!$D$14)^Y3","v":1621945.6816509559},{"$f":"Z15/(1+'Primary Calculations'!$D$14)^Z3","v":1547321.3438045417},{"$f":"AA15/(1+'Primary Calculations'!$D$14)^AA3","v":1470112.5915755688},{"$f":"AB15/(1+'Primary Calculations'!$D$14)^AB3","v":1409323.3343233156},{"$f":"AC15/(1+'Primary Calculations'!$D$14)^AC3","v":342505.56369621301},{"$f":"AD15/(1+'Primary Calculations'!$D$14)^AD3","v":320098.65766001208},{"$f":"AE15/(1+'Primary Calculations'!$D$14)^AE3","v":299157.62398131978},{"$f":"AF15/(1+'Primary Calculations'!$D$14)^AF3","v":279586.56446852314},{"$f":"AG15/(1+'Primary Calculations'!$D$14)^AG3","v":261295.8546434796},{"$f":"AH15/(1+'Primary Calculations'!$D$14)^AH3","v":244201.73331166312},{"$f":"AI15/(1+'Primary Calculations'!$D$14)^AI3","v":228225.91898286276},{"$f":"AJ15/(1+'Primary Calculations'!$D$14)^AJ3","v":213295.25138585304},{"$f":"AK15/(1+'Primary Calculations'!$D$14)^AK3","v":199341.35643537669},{"$f":"AL15/(1+'Primary Calculations'!$D$14)^AL3","v":186300.33311717445},{"$f":"AM15/(1+'Primary Calculations'!$D$14)^AM3","v":174112.46085717238},{"$f":"AN15/(1+'Primary Calculations'!$D$14)^AN3","v":162721.92603474055},{"$f":"AO15/(1+'Primary Calculations'!$D$14)^AO3","v":152076.56638760798},{"$f":"AP15/(1+'Primary Calculations'!$D$14)^AP3","v":142127.63213795138},{"$f":"AQ15/(1+'Primary Calculations'!$D$14)^AQ3","v":132829.56274574896},{"$f":"AR15/(1+'Primary Calculations'!$D$14)^AR3","v":124139.7782670551},{"$f":"AS15/(1+'Primary Calculations'!$D$14)^AS3","v":116018.48436173375},{"$f":"AT15/(1+'Primary Calculations'!$D$14)^AT3","v":108428.49005769507},{"$f":"AU15/(1+'Primary Calculations'!$D$14)^AU3","v":101335.03743709822},{"$f":"AV15/(1+'Primary Calculations'!$D$14)^AV3","v":94705.642464577759}]
[null,"Alternate Fuel (ECA enabled) (high)",{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!C36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!C40","v":4093401.1278191716},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!D36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!D40","v":4713675.706763519},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!E36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!E40","v":4450485.0393836256},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!F36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!F40","v":4467234.6152398074},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!G36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!G40","v":4525761.7448015129},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!H36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!H40","v":4844525.1604145411},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!I36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!I40","v":4944389.5061704898},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!J36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!J40","v":5033838.7767483108},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!K36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!K40","v":5112868.71356472},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!L36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!L40","v":5221766.9339879211},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!M36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!M40","v":5323832.6833947143},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!N36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!N40","v":5414145.5946619688},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!O36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!O40","v":5534810.2806912065},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!P36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!P40","v":5673094.1452826522},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Q36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Q40","v":5778698.2095850445},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!R36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!R40","v":5897255.1807956249},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!S36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!S40","v":6034317.3997964635},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!T36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!T40","v":6181293.3167704521},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!U36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!U40","v":6297692.3218796579},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!V36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!V40","v":6428186.9537441824},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!W36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!W40","v":6543959.3792999433},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!X36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!X40","v":6678358.2803167002},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Y36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Y40","v":6818786.4835430207},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!Z36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Z40","v":6970509.8691589264},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AA36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AA40","v":7094354.5812770333},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AB36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AB40","v":7289591.603049444},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AC36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AC40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AD36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AD40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AE36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AE40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AF36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AF40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AG36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AG40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AH36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AH40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AI36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AI40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AJ36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AJ40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AK36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AK40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AL36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AL40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AM36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AM40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AN36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AN40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AO36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AO40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AP36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AP40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AQ36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AQ40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AR36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AR40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AS36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AS40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AT36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AT40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AU36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AU40","v":1535917.1113838546},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$5*Fuel!AV36+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AV40","v":1535917.1113838546}]
[null,"Alternate Fuel discounted (ECA enabled) (high)",{"$f":"C17/(1+'Primary Calculations'!$D$14)^Fuel!C3","v":4093401.1278191716},{"$f":"D17/(1+'Primary Calculations'!$D$14)^Fuel!D3","v":4405304.3988444097},{"$f":"E17/(1+'Primary Calculations'!$D$14)^Fuel!E3","v":3887225.9929981879},{"$f":"F17/(1+'Primary Calculations'!$D$14)^Fuel!F3","v":3646594.1319935764},{"$f":"G17/(1+'Primary Calculations'!$D$14)^Fuel!G3","v":3452681.9659769279},{"$f":"H17/(1+'Primary Calculations'!$D$14)^Fuel!H3","v":3454079.4855364691},{"$f":"I17/(1+'Primary Calculations'!$D$14)^Fuel!I3","v":3294655.4989566724},{"$f":"J17/(1+'Primary Calculations'!$D$14)^Fuel!J3","v":3134821.7989086565},{"$f":"K17/(1+'Primary Calculations'!$D$14)^Fuel!K3","v":2975736.1417404027},{"$f":"L17/(1+'Primary Calculations'!$D$14)^Fuel!L3","v":2840295.2313062018},{"$f":"M17/(1+'Primary Calculations'!$D$14)^Fuel!M3","v":2706366.5760473781},{"$f":"N17/(1+'Primary Calculations'!$D$14)^Fuel!N3","v":2572221.5706174881},{"$f":"O17/(1+'Primary Calculations'!$D$14)^Fuel!O3","v":2457521.9567554668},{"$f":"P17/(1+'Primary Calculations'!$D$14)^Fuel!P3","v":2354132.3798169112},{"$f":"Q17/(1+'Primary Calculations'!$D$14)^Fuel!Q3","v":2241078.7963130269},{"$f":"R17/(1+'Primary Calculations'!$D$14)^Fuel!R3","v":2137436.6670946586},{"$f":"S17/(1+'Primary Calculations'!$D$14)^Fuel!S3","v":2044032.0773970673},{"$f":"T17/(1+'Primary Calculations'!$D$14)^Fuel!T3","v":1956839.1640364837},{"$f":"U17/(1+'Primary Calculations'!$D$14)^Fuel!U3","v":1863259.9141397751},{"$f":"V17/(1+'Primary Calculations'!$D$14)^Fuel!V3","v":1777447.2588618302},{"$f":"W17/(1+'Primary Calculations'!$D$14)^Fuel!W3","v":1691083.4572531546},{"$f":"X17/(1+'Primary Calculations'!$D$14)^Fuel!X3","v":1612910.9226478362},{"$f":"Y17/(1+'Primary Calculations'!$D$14)^Fuel!Y3","v":1539089.8798828488},{"$f":"Z17/(1+'Primary Calculations'!$D$14)^Fuel!Z3","v":1470407.3322261178},{"$f":"AA17/(1+'Primary Calculations'!$D$14)^Fuel!AA3","v":1398628.0264170256},{"$f":"AB17/(1+'Primary Calculations'!$D$14)^Fuel!AB3","v":1343101.257334884},{"$f":"AC17/(1+'Primary Calculations'!$D$14)^Fuel!AC3","v":264478.0042194479},{"$f":"AD17/(1+'Primary Calculations'!$D$14)^Fuel!AD3","v":247175.70487798867},{"$f":"AE17/(1+'Primary Calculations'!$D$14)^Fuel!AE3","v":231005.33166167169},{"$f":"AF17/(1+'Primary Calculations'!$D$14)^Fuel!AF3","v":215892.83332866512},{"$f":"AG17/(1+'Primary Calculations'!$D$14)^Fuel!AG3","v":201769.00311090201},{"$f":"AH17/(1+'Primary Calculations'!$D$14)^Fuel!AH3","v":188569.16178588968},{"$f":"AI17/(1+'Primary Calculations'!$D$14)^Fuel!AI3","v":176232.86148213991},{"$f":"AJ17/(1+'Primary Calculations'!$D$14)^Fuel!AJ3","v":164703.608861813},{"$f":"AK17/(1+'Primary Calculations'!$D$14)^Fuel!AK3","v":153928.60641290934},{"$f":"AL17/(1+'Primary Calculations'!$D$14)^Fuel!AL3","v":143858.51066627042},{"$f":"AM17/(1+'Primary Calculations'!$D$14)^Fuel!AM3","v":134447.20623015927},{"$f":"AN17/(1+'Primary Calculations'!$D$14)^Fuel!AN3","v":125651.59460762546},{"$f":"AO17/(1+'Primary Calculations'!$D$14)^Fuel!AO3","v":117431.39682955651},{"$f":"AP17/(1+'Primary Calculations'!$D$14)^Fuel!AP3","v":109748.96899958553},{"$f":"AQ17/(1+'Primary Calculations'!$D$14)^Fuel!AQ3","v":102569.1299061547},{"$f":"AR17/(1+'Primary Calculations'!$D$14)^Fuel!AR3","v":95858.999912294108},{"$f":"AS17/(1+'Primary Calculations'!$D$14)^Fuel!AS3","v":89587.85038532161},{"$f":"AT17/(1+'Primary Calculations'!$D$14)^Fuel!AT3","v":83726.962976936062},{"$f":"AU17/(1+'Primary Calculations'!$D$14)^Fuel!AU3","v":78249.498109286054},{"$f":"AV17/(1+'Primary Calculations'!$D$14)^Fuel!AV3","v":73130.372064753319}]
[null,"LNG",{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!C42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!C42","v":2599993.0723631987},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!D42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!D42","v":2603565.9690850182},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!E42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!E42","v":2678339.1292678202},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!F42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!F42","v":2964797.44397543},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!G42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!G42","v":3204442.0113889738},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!H42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!H42","v":3436088.2182790516},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!I42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!I42","v":3533085.852100159},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!J42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!J42","v":3583181.0322258305},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!K42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!K42","v":3694123.8755574413},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!L42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!L42","v":3765500.1437830459},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!M42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!M42","v":3841836.9302947475},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!N42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!N42","v":3989190.2312931661},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!O42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!O42","v":3988302.4632604141},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!P42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!P42","v":3990181.490127516},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!Q42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!Q42","v":4020326.1781737944},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!R42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!R42","v":4005783.9605016951},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!S42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!S42","v":4162533.8038737345},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!T42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!T42","v":4289967.5896313349},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!U42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!U42","v":4415539.2449792372},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!V42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!V42","v":4542245.7790494198},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!W42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!W42","v":4646385.6862188745},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!X42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!X42","v":4756639.2948922254},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!Y42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!Y42","v":4816294.3498130869},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!Z42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!Z42","v":4941576.6533279512},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AA42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AA42","v":5193665.4616193045},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AB42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AB42","v":5527169.1458912222},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AC42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AC42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AD42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AD42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AE42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AE42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AF42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AF42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AG42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AG42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AH42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AH42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AI42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AI42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AJ42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AJ42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AK42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AK42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AL42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AL42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AM42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AM42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AN42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AN42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AO42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AO42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AP42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AP42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AQ42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AQ42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AR42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AR42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AS42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AS42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AT42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AT42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AU42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AU42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AV42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AV42","v":0}]
[null,"LNG discounted",{"$f":"C19/(1+'Primary Calculations'!$D$14)^Fuel!C3","v":2599993.0723631987},{"$f":"D19/(1+'Primary Calculations'!$D$14)^D3","v":2433239.2234439421},{"$f":"E19/(1+'Primary Calculations'!$D$14)^E3","v":2339365.1229520659},{"$f":"F19/(1+'Primary Calculations'!$D$14)^F3","v":2420157.8589285682},{"$f":"G19/(1+'Primary Calculations'!$D$14)^G3","v":2444653.4677725895},{"$f":"H19/(1+'Primary Calculations'!$D$14)^H3","v":2449883.4111196259},{"$f":"I19/(1+'Primary Calculations'!$D$14)^I3","v":2354244.2836230779},{"$f":"J19/(1+'Primary Calculations'!$D$14)^J3","v":2231425.0629443987},{"$f":"K19/(1+'Primary Calculations'!$D$14)^K3","v":2150013.7289655157},{"$f":"L19/(1+'Primary Calculations'!$D$14)^L3","v":2048182.5859090597},{"$f":"M19/(1+'Primary Calculations'!$D$14)^M3","v":1952995.0840123519},{"$f":"N19/(1+'Primary Calculations'!$D$14)^N3","v":1895235.542307114},{"$f":"O19/(1+'Primary Calculations'!$D$14)^O3","v":1770853.990756907},{"$f":"P19/(1+'Primary Calculations'!$D$14)^P3","v":1655783.459025827},{"$f":"Q19/(1+'Primary Calculations'!$D$14)^Q3","v":1559151.806409087},{"$f":"R19/(1+'Primary Calculations'!$D$14)^R3","v":1451880.4520310466},{"$f":"S19/(1+'Primary Calculations'!$D$14)^S3","v":1409994.2138699121},{"$f":"T19/(1+'Primary Calculations'!$D$14)^T3","v":1358093.8747983277},{"$f":"U19/(1+'Primary Calculations'!$D$14)^U3","v":1306398.7336912702},{"$f":"V19/(1+'Primary Calculations'!$D$14)^V3","v":1255968.808490477},{"$f":"W19/(1+'Primary Calculations'!$D$14)^W3","v":1200714.3557213147},{"$f":"X19/(1+'Primary Calculations'!$D$14)^X3","v":1148790.6386273948},{"$f":"Y19/(1+'Primary Calculations'!$D$14)^Y3","v":1087101.0421318612},{"$f":"Z19/(1+'Primary Calculations'!$D$14)^Z3","v":1042410.193830995},{"$f":"AA19/(1+'Primary Calculations'!$D$14)^AA3","v":1023913.5909030511},{"$f":"AB19/(1+'Primary Calculations'!$D$14)^AB3","v":1018376.3691567571},{"$f":"AC19/(1+'Primary Calculations'!$D$14)^AC3","v":0},{"$f":"AD19/(1+'Primary Calculations'!$D$14)^AD3","v":0},{"$f":"AE19/(1+'Primary Calculations'!$D$14)^AE3","v":0},{"$f":"AF19/(1+'Primary Calculations'!$D$14)^AF3","v":0},{"$f":"AG19/(1+'Primary Calculations'!$D$14)^AG3","v":0},{"$f":"AH19/(1+'Primary Calculations'!$D$14)^AH3","v":0},{"$f":"AI19/(1+'Primary Calculations'!$D$14)^AI3","v":0},{"$f":"AJ19/(1+'Primary Calculations'!$D$14)^AJ3","v":0},{"$f":"AK19/(1+'Primary Calculations'!$D$14)^AK3","v":0},{"$f":"AL19/(1+'Primary Calculations'!$D$14)^AL3","v":0},{"$f":"AM19/(1+'Primary Calculations'!$D$14)^AM3","v":0},{"$f":"AN19/(1+'Primary Calculations'!$D$14)^AN3","v":0},{"$f":"AO19/(1+'Primary Calculations'!$D$14)^AO3","v":0},{"$f":"AP19/(1+'Primary Calculations'!$D$14)^AP3","v":0},{"$f":"AQ19/(1+'Primary Calculations'!$D$14)^AQ3","v":0},{"$f":"AR19/(1+'Primary Calculations'!$D$14)^AR3","v":0},{"$f":"AS19/(1+'Primary Calculations'!$D$14)^AS3","v":0},{"$f":"AT19/(1+'Primary Calculations'!$D$14)^AT3","v":0},{"$f":"AU19/(1+'Primary Calculations'!$D$14)^AU3","v":0},{"$f":"AV19/(1+'Primary Calculations'!$D$14)^AV3","v":0}]
[null,"LNG (HFO)",{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!C42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!C42","v":2599993.0723631987},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!D42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!D42","v":2603565.9690850182},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!E42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!E42","v":2678339.1292678202},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!F42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!F42","v":2964797.44397543},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!G42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!G42","v":3204442.0113889738},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!H42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!H42","v":3436088.2182790516},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!I42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!I42","v":3533085.852100159},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!J42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!J42","v":3583181.0322258305},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!K42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!K42","v":3694123.8755574413},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!L42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!L42","v":3765500.1437830459},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!M42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!M42","v":3841836.9302947475},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!N42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!N42","v":3989190.2312931661},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!O42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!O42","v":3988302.4632604141},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!P42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!P42","v":3990181.490127516},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!Q42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!Q42","v":4020326.1781737944},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!R42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!R42","v":4005783.9605016951},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!S42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!S42","v":4162533.8038737345},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!T42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!T42","v":4289967.5896313349},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!U42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!U42","v":4415539.2449792372},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!V42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!V42","v":4542245.7790494198},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!W42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!W42","v":4646385.6862188745},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!X42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!X42","v":4756639.2948922254},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!Y42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!Y42","v":4816294.3498130869},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!Z42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!Z42","v":4941576.6533279512},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AA42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AA42","v":5193665.4616193045},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AB42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AB42","v":5527169.1458912222},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AC42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AC42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AD42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AD42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AE42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AE42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AF42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AF42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AG42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AG42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AH42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AH42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AI42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AI42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AJ42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AJ42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AK42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AK42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AL42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AL42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AM42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AM42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AN42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AN42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AO42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AO42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AP42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AP42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AQ42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AQ42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AR42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AR42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AS42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AS42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AT42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AT42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AU42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AU42","v":0},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$6*Fuel!AV42+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$6*Fuel!AV42","v":0}]
[null,"LNG discounted (HFO)",{"$f":"C21/(1+'Primary Calculations'!$D$14)^C3","v":2599993.0723631987},{"$f":"D21/(1+'Primary Calculations'!$D$14)^D3","v":2433239.2234439421},{"$f":"E21/(1+'Primary Calculations'!$D$14)^E3","v":2339365.1229520659},{"$f":"F21/(1+'Primary Calculations'!$D$14)^F3","v":2420157.8589285682},{"$f":"G21/(1+'Primary Calculations'!$D$14)^G3","v":2444653.4677725895},{"$f":"H21/(1+'Primary Calculations'!$D$14)^H3","v":2449883.4111196259},{"$f":"I21/(1+'Primary Calculations'!$D$14)^I3","v":2354244.2836230779},{"$f":"J21/(1+'Primary Calculations'!$D$14)^J3","v":2231425.0629443987},{"$f":"K21/(1+'Primary Calculations'!$D$14)^K3","v":2150013.7289655157},{"$f":"L21/(1+'Primary Calculations'!$D$14)^L3","v":2048182.5859090597},{"$f":"M21/(1+'Primary Calculations'!$D$14)^M3","v":1952995.0840123519},{"$f":"N21/(1+'Primary Calculations'!$D$14)^N3","v":1895235.542307114},{"$f":"O21/(1+'Primary Calculations'!$D$14)^O3","v":1770853.990756907},{"$f":"P21/(1+'Primary Calculations'!$D$14)^P3","v":1655783.459025827},{"$f":"Q21/(1+'Primary Calculations'!$D$14)^Q3","v":1559151.806409087},{"$f":"R21/(1+'Primary Calculations'!$D$14)^R3","v":1451880.4520310466},{"$f":"S21/(1+'Primary Calculations'!$D$14)^S3","v":1409994.2138699121},{"$f":"T21/(1+'Primary Calculations'!$D$14)^T3","v":1358093.8747983277},{"$f":"U21/(1+'Primary Calculations'!$D$14)^U3","v":1306398.7336912702},{"$f":"V21/(1+'Primary Calculations'!$D$14)^V3","v":1255968.808490477},{"$f":"W21/(1+'Primary Calculations'!$D$14)^W3","v":1200714.3557213147},{"$f":"X21/(1+'Primary Calculations'!$D$14)^X3","v":1148790.6386273948},{"$f":"Y21/(1+'Primary Calculations'!$D$14)^Y3","v":1087101.0421318612},{"$f":"Z21/(1+'Primary Calculations'!$D$14)^Z3","v":1042410.193830995},{"$f":"AA21/(1+'Primary Calculations'!$D$14)^AA3","v":1023913.5909030511},{"$f":"AB21/(1+'Primary Calculations'!$D$14)^AB3","v":1018376.3691567571},{"$f":"AC21/(1+'Primary Calculations'!$D$14)^AC3","v":0},{"$f":"AD21/(1+'Primary Calculations'!$D$14)^AD3","v":0},{"$f":"AE21/(1+'Primary Calculations'!$D$14)^AE3","v":0},{"$f":"AF21/(1+'Primary Calculations'!$D$14)^AF3","v":0},{"$f":"AG21/(1+'Primary Calculations'!$D$14)^AG3","v":0},{"$f":"AH21/(1+'Primary Calculations'!$D$14)^AH3","v":0},{"$f":"AI21/(1+'Primary Calculations'!$D$14)^AI3","v":0},{"$f":"AJ21/(1+'Primary Calculations'!$D$14)^AJ3","v":0},{"$f":"AK21/(1+'Primary Calculations'!$D$14)^AK3","v":0},{"$f":"AL21/(1+'Primary Calculations'!$D$14)^AL3","v":0},{"$f":"AM21/(1+'Primary Calculations'!$D$14)^AM3","v":0},{"$f":"AN21/(1+'Primary Calculations'!$D$14)^AN3","v":0},{"$f":"AO21/(1+'Primary Calculations'!$D$14)^AO3","v":0},{"$f":"AP21/(1+'Primary Calculations'!$D$14)^AP3","v":0},{"$f":"AQ21/(1+'Primary Calculations'!$D$14)^AQ3","v":0},{"$f":"AR21/(1+'Primary Calculations'!$D$14)^AR3","v":0},{"$f":"AS21/(1+'Primary Calculations'!$D$14)^AS3","v":0},{"$f":"AT21/(1+'Primary Calculations'!$D$14)^AT3","v":0},{"$f":"AU21/(1+'Primary Calculations'!$D$14)^AU3","v":0},{"$f":"AV21/(1+'Primary Calculations'!$D$14)^AV3","v":0}]
[]
[null,"Cheating Spread",{"$f":"MIN(C9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,C13)-C5","v":777207.00541192014},{"$f":"MIN(D9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,D13)-D5","v":758443.8579752245},{"$f":"MIN(E9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,E13)-E5","v":766405.30837742519},{"$f":"MIN(F9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,F13)-F5","v":765898.6379898903},{"$f":"MIN(G9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,G13)-G5","v":764128.20728340931},{"$f":"MIN(H9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,H13)-H5","v":1004871.5815503472},{"$f":"MIN(I9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,I13)-I5","v":1001850.7106220601},{"$f":"MIN(J9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,J13)-J5","v":999144.89305524575},{"$f":"MIN(K9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,K13)-K5","v":996754.25767095666},{"$f":"MIN(L9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,L13)-L5","v":993460.11434354214},{"$f":"MIN(M9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,M13)-M5","v":990372.65151761798},{"$f":"MIN(N9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,N13)-N5","v":987640.70904074144},{"$f":"MIN(O9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,O13)-O5","v":983990.63313690247},{"$f":"MIN(P9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,P13)-P5","v":979807.5815859884},{"$f":"MIN(Q9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,Q13)-Q5","v":976613.08563906047},{"$f":"MIN(R9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,R13)-R5","v":973026.76756963693},{"$f":"MIN(S9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,S13)-S5","v":968880.67048551887},{"$f":"MIN(T9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,T13)-T5","v":964434.68657220155},{"$f":"MIN(U9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,U13)-U5","v":960913.64642564952},{"$f":"MIN(V9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,V13)-V5","v":956966.21717336867},{"$f":"MIN(W9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,W13)-W5","v":953464.13089811988},{"$f":"MIN(X9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,X13)-X5","v":949398.59850212932},{"$f":"MIN(Y9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,Y13)-Y5","v":945150.68125572242},{"$f":"MIN(Z9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,Z13)-Z5","v":940561.08762970101},{"$f":"MIN(AA9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AA13)-AA5","v":936814.81674966309},{"$f":"MIN(AB9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AB13)-AB5","v":930908.94675439037},{"$f":"MIN(AC9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AC13)-AC5","v":1104956.1291709435},{"$f":"MIN(AD9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AD13)-AD5","v":1104956.1291709435},{"$f":"MIN(AE9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AE13)-AE5","v":1104956.1291709435},{"$f":"MIN(AF9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AF13)-AF5","v":1104956.1291709435},{"$f":"MIN(AG9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AG13)-AG5","v":1104956.1291709435},{"$f":"MIN(AH9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AH13)-AH5","v":1104956.1291709435},{"$f":"MIN(AI9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AI13)-AI5","v":1104956.1291709435},{"$f":"MIN(AJ9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AJ13)-AJ5","v":1104956.1291709435},{"$f":"MIN(AK9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AK13)-AK5","v":1104956.1291709435},{"$f":"MIN(AL9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AL13)-AL5","v":1104956.1291709435},{"$f":"MIN(AM9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AM13)-AM5","v":1104956.1291709435},{"$f":"MIN(AN9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AN13)-AN5","v":1104956.1291709435},{"$f":"MIN(AO9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AO13)-AO5","v":1104956.1291709435},{"$f":"MIN(AP9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AP13)-AP5","v":1104956.1291709435},{"$f":"MIN(AQ9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AQ13)-AQ5","v":1104956.1291709435},{"$f":"MIN(AR9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AR13)-AR5","v":1104956.1291709435},{"$f":"MIN(AS9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AS13)-AS5","v":1104956.1291709435},{"$f":"MIN(AT9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AT13)-AT5","v":1104956.1291709435},{"$f":"MIN(AU9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AU13)-AU5","v":1104956.1291709435},{"$f":"MIN(AV9+'Primary Calculations'!$L$7+'Primary Calculations'!$L$8,AV13)-AV5","v":1104956.1291709435}]
[null,"Optimal Fine Size",{"$f":"C24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":64767.250450993342},{"$f":"D24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":63203.654831268708},{"$f":"E24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":63867.109031452099},{"$f":"F24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":63824.886499157525},{"$f":"G24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":63677.350606950778},{"$f":"H24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":83739.298462528925},{"$f":"I24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":83487.559218505005},{"$f":"J24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":83262.074421270474},{"$f":"K24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":83062.854805913055},{"$f":"L24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":82788.34286196185},{"$f":"M24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":82531.054293134832},{"$f":"N24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":82303.392420061791},{"$f":"O24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":81999.219428075201},{"$f":"P24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":81650.631798832372},{"$f":"Q24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":81384.423803255035},{"$f":"R24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":81085.563964136411},{"$f":"S24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":80740.055873793244},{"$f":"T24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":80369.557214350134},{"$f":"U24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":80076.137202137455},{"$f":"V24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":79747.184764447389},{"$f":"W24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":79455.344241509985},{"$f":"X24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":79116.549875177443},{"$f":"Y24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":78762.556771310206},{"$f":"Z24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":78380.090635808418},{"$f":"AA24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":78067.901395805253},{"$f":"AB24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":77575.745562865864},{"$f":"AC24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AD24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AE24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AF24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AG24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AH24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AI24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AJ24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AK24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AL24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AM24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AN24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AO24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AP24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AQ24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AR24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AS24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AT24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AU24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965},{"$f":"AV24/('Primary Calculations'!$L$3*'Primary Calculations'!$L$4)","v":92079.677430911965}]
[null,"Discounted optimal Fine Size",{"$f":"C25/(1+'Primary Calculations'!$D$14)^Fuel!C3","v":64767.250450993342},{"$f":"D25/(1+'Primary Calculations'!$D$14)^Fuel!D3","v":59068.836290905332},{"$f":"E25/(1+'Primary Calculations'!$D$14)^Fuel!E3","v":55784.006490918066},{"$f":"F25/(1+'Primary Calculations'!$D$14)^Fuel!F3","v":52100.119342061887},{"$f":"G25/(1+'Primary Calculations'!$D$14)^Fuel!G3","v":48579.145893914319},{"$f":"H25/(1+'Primary Calculations'!$D$14)^Fuel!H3","v":59704.962483441122},{"$f":"I25/(1+'Primary Calculations'!$D$14)^Fuel!I3","v":55631.285870671403},{"$f":"J25/(1+'Primary Calculations'!$D$14)^Fuel!J3","v":51851.435354621804},{"$f":"K25/(1+'Primary Calculations'!$D$14)^Fuel!K3","v":48343.33774820526},{"$f":"L25/(1+'Primary Calculations'!$D$14)^Fuel!L3","v":45031.373175246546},{"$f":"M25/(1+'Primary Calculations'!$D$14)^Fuel!M3","v":41954.603029047052},{"$f":"N25/(1+'Primary Calculations'!$D$14)^Fuel!N3","v":39101.748857032057},{"$f":"O25/(1+'Primary Calculations'!$D$14)^Fuel!O3","v":36408.634074470632},{"$f":"P25/(1+'Primary Calculations'!$D$14)^Fuel!P3","v":33882.109344152748},{"$f":"Q25/(1+'Primary Calculations'!$D$14)^Fuel!Q3","v":31562.282701163072},{"$f":"R25/(1+'Primary Calculations'!$D$14)^Fuel!R3","v":29389.139909257196},{"$f":"S25/(1+'Primary Calculations'!$D$14)^Fuel!S3","v":27349.450352484193},{"$f":"T25/(1+'Primary Calculations'!$D$14)^Fuel!T3","v":25442.943587003319},{"$f":"U25/(1+'Primary Calculations'!$D$14)^Fuel!U3","v":23691.639556530019},{"$f":"V25/(1+'Primary Calculations'!$D$14)^Fuel!V3","v":22050.761121524763},{"$f":"W25/(1+'Primary Calculations'!$D$14)^Fuel!W3","v":20532.770827123673},{"$f":"X25/(1+'Primary Calculations'!$D$14)^Fuel!X3","v":19107.682172726225},{"$f":"Y25/(1+'Primary Calculations'!$D$14)^Fuel!Y3","v":17777.745986472797},{"$f":"Z25/(1+'Primary Calculations'!$D$14)^Fuel!Z3","v":16534.03583593903},{"$f":"AA25/(1+'Primary Calculations'!$D$14)^Fuel!AA3","v":15390.822886678927},{"$f":"AB25/(1+'Primary Calculations'!$D$14)^Fuel!AB3","v":14293.267315632562},{"$f":"AC25/(1+'Primary Calculations'!$D$14)^Fuel!AC3","v":15855.705451550148},{"$f":"AD25/(1+'Primary Calculations'!$D$14)^Fuel!AD3","v":14818.416309859947},{"$f":"AE25/(1+'Primary Calculations'!$D$14)^Fuel!AE3","v":13848.987205476589},{"$f":"AF25/(1+'Primary Calculations'!$D$14)^Fuel!AF3","v":12942.978696707092},{"$f":"AG25/(1+'Primary Calculations'!$D$14)^Fuel!AG3","v":12096.241772623451},{"$f":"AH25/(1+'Primary Calculations'!$D$14)^Fuel!AH3","v":11304.89885291911},{"$f":"AI25/(1+'Primary Calculations'!$D$14)^Fuel!AI3","v":10565.326030765526},{"$f":"AJ25/(1+'Primary Calculations'!$D$14)^Fuel!AJ3","v":9874.1364773509576},{"$f":"AK25/(1+'Primary Calculations'!$D$14)^Fuel!AK3","v":9228.1649321037003},{"$f":"AL25/(1+'Primary Calculations'!$D$14)^Fuel!AL3","v":8624.4532075735497},{"$f":"AM25/(1+'Primary Calculations'!$D$14)^Fuel!AM3","v":8060.2366425921036},{"$f":"AN25/(1+'Primary Calculations'!$D$14)^Fuel!AN3","v":7532.9314416748621},{"$f":"AO25/(1+'Primary Calculations'!$D$14)^Fuel!AO3","v":7040.1228426867874},{"$f":"AP25/(1+'Primary Calculations'!$D$14)^Fuel!AP3","v":6579.5540585857825},{"$f":"AQ25/(1+'Primary Calculations'!$D$14)^Fuel!AQ3","v":6149.1159426035356},{"$f":"AR25/(1+'Primary Calculations'!$D$14)^Fuel!AR3","v":5746.8373295360143},{"$f":"AS25/(1+'Primary Calculations'!$D$14)^Fuel!AS3","v":5370.8760089121633},{"$f":"AT25/(1+'Primary Calculations'!$D$14)^Fuel!AT3","v":5019.5102887029552},{"$f":"AU25/(1+'Primary Calculations'!$D$14)^Fuel!AU3","v":4691.1311109373419},{"$f":"AV25/(1+'Primary Calculations'!$D$14)^Fuel!AV3","v":4384.2346831190107}]
[null,"HFO + Optimal Fine Size (discounted)",{"$f":"C6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!C26)","v":3662440.1456062603},{"$f":"D6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!D26)","v":4002537.1257482311},{"$f":"E6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!E26)","v":3510807.9807587685},{"$f":"F6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!F26)","v":3294801.597190381},{"$f":"G6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!G26)","v":3123903.8960673995},{"$f":"H6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!H26)","v":3146810.2613219563},{"$f":"I6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!I26)","v":3007487.999690773},{"$f":"J6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!J26)","v":2866440.9584732368},{"$f":"K6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!K26)","v":2724912.9263801966},{"$f":"L6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!L26)","v":2605881.0113433925},{"$f":"M6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!M26)","v":2487287.8658017619},{"$f":"N6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!N26)","v":2367475.1124440148},{"$f":"O6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!O26)","v":2266170.1266868003},{"$f":"P6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!P26)","v":2175298.8937714286},{"$f":"Q6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!Q26)","v":2073944.6972050993},{"$f":"R6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!R26)","v":1981236.5744704269},{"$f":"S6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!S26)","v":1898050.6824211502},{"$f":"T6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!T26)","v":1820407.9537786173},{"$f":"U6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!U26)","v":1735754.1101604602},{"$f":"V6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!V26)","v":1658282.9560774243},{"$f":"W6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!W26)","v":1579714.9499780084},{"$f":"X6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!X26)","v":1508828.2055682603},{"$f":"Y6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!Y26)","v":1441816.3125187596},{"$f":"Z6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!Z26)","v":1379497.4561849127},{"$f":"AA6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AA26)","v":1313665.5254439369},{"$f":"AB6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AB26)","v":1263697.0508179783},{"$f":"AC6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AC26)","v":190268.46541860176},{"$f":"AD6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AD26)","v":177820.99571831938},{"$f":"AE6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AE26)","v":166187.84646571908},{"$f":"AF6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AF26)","v":155315.74436048511},{"$f":"AG6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AG26)","v":145154.90127148142},{"$f":"AH6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AH26)","v":135658.78623502931},{"$f":"AI6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AI26)","v":126783.91236918631},{"$f":"AJ6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AJ26)","v":118489.6377282115},{"$f":"AK6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AK26)","v":110737.9791852444},{"$f":"AL6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AL26)","v":103493.4384908826},{"$f":"AM6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AM26)","v":96722.839711105247},{"$f":"AN6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AN26)","v":90395.177300098352},{"$f":"AO6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AO26)","v":84481.474112241442},{"$f":"AP6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AP26)","v":78954.648703029394},{"$f":"AQ6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AQ26)","v":73789.39131124242},{"$f":"AR6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AR26)","v":68962.047954432172},{"$f":"AS6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AS26)","v":64450.512106945956},{"$f":"AT6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AT26)","v":60234.123464435463},{"$f":"AU6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AU26)","v":56293.573331248102},{"$f":"AV6+('Primary Calculations'!$L$3*'Primary Calculations'!$L$4*Fuel!AV26)","v":52610.816197428125}]
[null,"HFO + Actual Fine Size",{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!C38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!C38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4085233.1401943401},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!D38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!D38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4724270.8665753826},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!E38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!E38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4453118.7487932891},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!F38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!F38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4470374.9950370062},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!G38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!G38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4530672.5553051922},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!H38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!H38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4608692.5966512822},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!I38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!I38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4711577.8133355184},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!J38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!J38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4803732.9014801541},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!K38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!K38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4885153.473680852},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!L38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!L38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":4997345.8374314681},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!M38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!M38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5102499.0496641845},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!N38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!N38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5195543.903408316},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!O38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!O38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5319858.6653413931},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!P38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!P38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5462325.5814837534},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Q38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Q38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5571124.1417330727},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!R38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!R38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5693267.4310130775},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!S38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!S38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5834475.7470980333},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!T38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!T38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":5985897.6479853392},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!U38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!U38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":6105817.693241097},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!V38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!V38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":6240259.7543579033},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!W38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!W38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":6359534.2661889121},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!X38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!X38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":6497998.6996016596},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Y38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Y38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":6642674.8200743878},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!Z38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!Z38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":6798987.799316315},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AA38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AA38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":6926578.7823144598},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AB38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AB38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":7127721.6740821414},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AC38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AC38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AD38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AD38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AE38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AE38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AF38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AF38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AG38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AG38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AH38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AH38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AI38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AI38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AJ38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AJ38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AK38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AK38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AL38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AL38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AM38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AM38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AN38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AN38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AO38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AO38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AP38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AP38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AQ38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AQ38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AR38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AR38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AS38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AS38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AT38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AT38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AU38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AU38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000},{"$f":"'Primary Calculations'!$D$11*'Primary Calculations'!$D$12*'Primary Calculations'!$D$4*Fuel!AV38+(1-'Primary Calculations'!$D$11)*'Primary Calculations'!$D$12*'Primary Calculations'!$E$4*Fuel!AV38+'Primary Calculations'!$L$3*'Primary Calculations'!$L$4*'Primary Calculations'!$L$5","v":1200000}]
[null,"HFO + Actual Fine Size (discounted)",{"$f":"((C28)/((1+'Primary Calculations'!$D$14)^Fuel!C3))","v":4085233.1401943401},{"$f":"((D28)/((1+'Primary Calculations'!$D$14)^Fuel!D3))","v":4415206.4173601707},{"$f":"((E28)/((1+'Primary Calculations'!$D$14)^Fuel!E3))","v":3889526.3767956058},{"$f":"((F28)/((1+'Primary Calculations'!$D$14)^Fuel!F3))","v":3649157.6173546608},{"$f":"((G28)/((1+'Primary Calculations'!$D$14)^Fuel!G3))","v":3456428.3997974577},{"$f":"((H28)/((1+'Primary Calculations'!$D$14)^Fuel!H3))","v":3285934.1269010645},{"$f":"((I28)/((1+'Primary Calculations'!$D$14)^Fuel!I3))","v":3139523.2378225308},{"$f":"((J28)/((1+'Primary Calculations'!$D$14)^Fuel!J3))","v":2991523.4244792839},{"$f":"((K28)/((1+'Primary Calculations'!$D$14)^Fuel!K3))","v":2843203.7988797799},{"$f":"((L28)/((1+'Primary Calculations'!$D$14)^Fuel!L3))","v":2718225.0243414119},{"$f":"((M28)/((1+'Primary Calculations'!$D$14)^Fuel!M3))","v":2593851.7800148586},{"$f":"((N28)/((1+'Primary Calculations'!$D$14)^Fuel!N3))","v":2468365.4818247342},{"$f":"((O28)/((1+'Primary Calculations'!$D$14)^Fuel!O3))","v":2362080.8688820349},{"$f":"((P28)/((1+'Primary Calculations'!$D$14)^Fuel!P3))","v":2266670.9191078409},{"$f":"((Q28)/((1+'Primary Calculations'!$D$14)^Fuel!Q3))","v":2160577.9940119325},{"$f":"((R28)/((1+'Primary Calculations'!$D$14)^Fuel!R3))","v":2063502.1191301725},{"$f":"((S28)/((1+'Primary Calculations'!$D$14)^Fuel!S3))","v":1976338.7955472572},{"$f":"((T28)/((1+'Primary Calculations'!$D$14)^Fuel!T3))","v":1894981.8992915093},{"$f":"((U28)/((1+'Primary Calculations'!$D$14)^Fuel!U3))","v":1806491.135068018},{"$f":"((V28)/((1+'Primary Calculations'!$D$14)^Fuel!V3))","v":1725483.8222321346},{"$f":"((W28)/((1+'Primary Calculations'!$D$14)^Fuel!W3))","v":1643424.503429167},{"$f":"((X28)/((1+'Primary Calculations'!$D$14)^Fuel!X3))","v":1569351.7235858657},{"$f":"((Y28)/((1+'Primary Calculations'!$D$14)^Fuel!Y3))","v":1499339.1588963384},{"$f":"((Z28)/((1+'Primary Calculations'!$D$14)^Fuel!Z3))","v":1434225.2861678991},{"$f":"((AA28)/((1+'Primary Calculations'!$D$14)^Fuel!AA3))","v":1365551.5947423454},{"$f":"((AB28)/((1+'Primary Calculations'!$D$14)^Fuel!AB3))","v":1313276.8560570751},{"$f":"((AC28)/((1+'Primary Calculations'!$D$14)^Fuel!AC3))","v":206634.59161372663},{"$f":"((AD28)/((1+'Primary Calculations'!$D$14)^Fuel!AD3))","v":193116.44076049214},{"$f":"((AE28)/((1+'Primary Calculations'!$D$14)^Fuel!AE3))","v":180482.65491634785},{"$f":"((AF28)/((1+'Primary Calculations'!$D$14)^Fuel!AF3))","v":168675.37842649329},{"$f":"((AG28)/((1+'Primary Calculations'!$D$14)^Fuel!AG3))","v":157640.54058550776},{"$f":"((AH28)/((1+'Primary Calculations'!$D$14)^Fuel!AH3))","v":147327.60802383901},{"$f":"((AI28)/((1+'Primary Calculations'!$D$14)^Fuel!AI3))","v":137689.3532933075},{"$f":"((AJ28)/((1+'Primary Calculations'!$D$14)^Fuel!AJ3))","v":128681.63859187617},{"$f":"((AK28)/((1+'Primary Calculations'!$D$14)^Fuel!AK3))","v":120263.21363726744},{"$f":"((AL28)/((1+'Primary Calculations'!$D$14)^Fuel!AL3))","v":112395.52676380135},{"$f":"((AM28)/((1+'Primary Calculations'!$D$14)^Fuel!AM3))","v":105042.54837738443},{"$f":"((AN28)/((1+'Primary Calculations'!$D$14)^Fuel!AN3))","v":98170.605960172368},{"$f":"((AO28)/((1+'Primary Calculations'!$D$14)^Fuel!AO3))","v":91748.22986931997},{"$f":"((AP28)/((1+'Primary Calculations'!$D$14)^Fuel!AP3))","v":85746.009223663525},{"$f":"((AQ28)/((1+'Primary Calculations'!$D$14)^Fuel!AQ3))","v":80136.457218377123},{"$f":"((AR28)/((1+'Primary Calculations'!$D$14)^Fuel!AR3))","v":74893.885250819745},{"$f":"((AS28)/((1+'Primary Calculations'!$D$14)^Fuel!AS3))","v":69994.28528113995},{"$f":"((AT28)/((1+'Primary Calculations'!$D$14)^Fuel!AT3))","v":65415.219888915832},{"$f":"((AU28)/((1+'Primary Calculations'!$D$14)^Fuel!AU3))","v":61135.719522351254},{"$f":"((AV28)/((1+'Primary Calculations'!$D$14)^Fuel!AV3))","v":57136.186469487147}]
[]
[]
[null,"Year",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"EIA Reference Case"]
[null,"MGO (low)",{"$f":"C38+$C$48","v":615.51014036527147},{"$f":"D38+$C$48","v":707.53967229051682},668.49033067911773,670.97544884825868,679.65906175346413,690.89493655311185,705.71171174899723,718.98321243880719,730.70880678070978,746.86592911529863,762.00932441531677,775.40896262856904,793.31186394378449,813.82890553014727,829.49727714662231,847.08745887799944,867.42324610427943,889.22991899166459,906.49992540559106,925.86128615922428,943.03832757833243,962.97896092314875,983.81415593310112,1006.3252060943203,1024.6999247665631,1053.667050517183,{"$f":"AC38+$C$48","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[]
[null,"MGO (high)",{"$f":"C38+$C$49","v":715.51014036527147},{"$f":"D38+$C$49","v":807.53967229051682},768.49033067911773,770.97544884825868,779.65906175346413,790.89493655311185,805.71171174899723,818.98321243880719,830.70880678070978,846.86592911529863,862.00932441531677,875.40896262856904,893.31186394378449,913.82890553014727,929.49727714662231,947.08745887799944,967.42324610427943,989.22991899166459,1006.4999254055911,1025.8612861592242,1043.0383275783324,1062.9789609231489,1083.8141559331011,1106.3252060943203,1124.6999247665631,1153.667050517183,{"$f":"AC38+$C$49","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[]
[null,"3.5 % HFO",{"$f":"$C$52*IF($A$1=2,C61,IF($A$1=3,C62,C60))","v":415.51014036527147},507.53967229051688,468.49033067911779,470.97544884825868,479.65906175346407,490.89493655311179,505.71171174899723,518.98321243880719,530.70880678070978,546.86592911529863,562.00932441531677,575.40896262856904,593.31186394378449,613.82890553014727,629.49727714662231,647.08745887799944,667.42324610427943,689.22991899166459,706.49992540559106,725.86128615922428,743.03832757833243,762.97896092314875,783.81415593310112,806.32520609432027,824.69992476656296,853.66705051718304]
[]
[null,"Residual Fuel Oil 0.5 % after 2020 (pr. ton in 2013 USD)",{"$f":"C38","v":415.51014036527147},{"$f":"D38","v":507.53967229051688},{"$f":"E38","v":468.49033067911779},{"$f":"F38","v":470.97544884825868},{"$f":"G38","v":479.65906175346407},{"$f":"IF('Advanced Settings'!$G$9=1,Fuel!H38,Fuel!H38+Fuel!$C$51)","v":590.89493655311185},{"$f":"IF('Advanced Settings'!$G$9=1,Fuel!I38,Fuel!I38+Fuel!$C$51)","v":605.71171174899723},{"$f":"IF('Advanced Settings'!$G$9=1,Fuel!J38,Fuel!J38+Fuel!$C$51)","v":618.98321243880719},{"$f":"IF('Advanced Settings'!$G$9=1,Fuel!K38,Fuel!K38+Fuel!$C$51)","v":630.70880678070978},{"$f":"IF('Advanced Settings'!$G$9=1,Fuel!L38,Fuel!L38+Fuel!$C$51)","v":646.86592911529863},{"$f":"M38+$C$51","v":662.00932441531677},{"$f":"N38+$C$51","v":675.40896262856904},693.31186394378449,713.82890553014727,729.49727714662231,747.08745887799944,767.42324610427943,789.22991899166459,806.49992540559106,825.86128615922428,843.03832757833243,862.97896092314875,883.81415593310112,906.32520609432027,924.69992476656296,953.66705051718304,{"$f":"AC38+$C$51","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"0.5 % HFO",{"$f":"C38+$C$51","v":515.51014036527147},{"$f":"D38+$C$51","v":607.53967229051682},568.49033067911773,570.97544884825868,579.65906175346413,590.89493655311185,605.71171174899723,618.98321243880719,630.70880678070978,646.86592911529863,662.00932441531677,675.40896262856904,693.31186394378449,713.82890553014727,729.49727714662231,747.08745887799944,767.42324610427943,789.22991899166459,806.49992540559106,825.86128615922428,843.03832757833243,862.97896092314875,883.81415593310112,906.32520609432027,924.69992476656296,953.66705051718304]
[null,"LNG",{"$f":"$C$54*IF($A$1=2,C65,IF($A$1=3,C66,C64))","v":419.58955345233119},420.16615119636941,432.23312061440907,478.46205777139357,517.13614428999006,554.51944716917421,570.17302497810999,578.25743661846082,596.16150666659041,607.68028217034748,619.99959121193569,643.77961832926053,643.63634941197336,643.93958869844403,648.80436942834092,646.4575313986162,671.75398217893166,692.31937745983964,712.5842602219335,733.03229087829129,749.83849609870833,767.63133674951496,777.25853080686977,797.47671767284544,838.15906857048026,891.98023580581105,{"$f":"AC38+$C$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"lng converion = 51,7 mmbtu pr ton"]
[]
[null,"MMBTU to ton LNG conversion factor",51.7]
[null,"MGO (low) - HFO price spread",{"$f":"Results!C27","v":200}]
[null,"MGO (high) - HFO Price spread",{"$f":"Results!C28","v":300}]
[]
[null,"HFO 0.5 % - HFO 3.5 % spread",{"$f":"Results!C29","v":100}]
[null,"HFO Start Value 2014",{"$f":"'Advanced Settings'!G12","v":730.36}]
[null,"LSHFO Start Value 2014","x"]
[null,"LNG Start Value 2014",{"$f":"'Advanced Settings'!G13","v":496.32}]
[]
[]
[null,"Original EIA price INDEX"]
[null,"Year",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,"Residual Fuel Oil Reference",0.56891141404960766,0.69491712619874701,0.64145124415236021,0.64485383762563486,0.65674333445624633,0.67212735712951388,0.69241430493044143,0.71058548173340152,0.72664002242826797,0.74876215717632211,0.76949630923834378,0.78784293037484121,0.81235536440082212,0.8404470473877913,0.86189999061643885,0.88598425280409587,0.91382776453294179,0.94368519496092962,0.96733107701077692,0.99384041590342331,1.017359011416743,1.0446614832728363,1.0731887780452121,1.1040106332415798,1.129169073835592,1.1688305089506312]
[null,"Residual Fuel Oil High",0.97246948511471332,1.0772975897512826,1.1274568478743638,1.158741883032151,1.1872245957960377,1.2112589122924247,1.2462514057318621,1.279493204646472,1.3098642221192165,1.3527214317134262,1.3931198829817439,1.4352076059559487,1.4736186108949778,1.5131002184518416,1.5559133651036376,1.5916220543793229,1.62666414746598,1.6709018997991387,1.7188355756122686,1.7623455973075004,1.8013091769209613,1.8474783741212573,1.8987811348087844,1.9443374879958761,1.9901251139566314,2.0392579477523083]
[null,"Residual Fuel Oil Low",0.45408661586393961,0.45597180617634414,0.46911732756177998,0.47673617941876478,0.48831810076260612,0.50452288224934172,0.51802805875112823,0.53307918704794033,0.54486129487492041,0.55613714025620986,0.56959104456453324,0.57635026532639189,0.59024595253902035,0.59936715464068424,0.60417053442985469,0.60391711483696742,0.60773842161118918,0.61162461164485526,0.61654218597064747,0.61941810039925982,0.6206306387517545,0.6260632419725134,0.63466612776073228,0.63945358952358555,0.64397707735001541,0.65143248106720908]
[]
[null,"LNG Reference",0.84540126017958417,0.84656300611776558,0.87087588776275204,0.96401929757292393,1.0419409741497221,1.1172619422331846,1.1488012269868431,1.1650899351596971,1.2011635772618279,1.2243719418325827,1.2491932447048995,1.2971059363500574,1.2968172739602946,1.297428249311823,1.3072299512982368,1.3025014736432468,1.3534694998769579,1.394905257615731,1.4357355339739151,1.4769348220468475,1.5107964540995897,1.5466459879704928,1.5660431391176455,1.6067793312234959,1.6887473173970025,1.7971877736255057]
[null,"LNG High",0.78789135580371528,0.77606716540745047,0.84039220777414325,0.9124621829452908,0.97734940988007502,1.0683275646628168,1.1701172821331949,1.2535253029421378,1.396219801415546,1.4821563777231177,1.5532904604813227,1.6359876945332477,1.6696693891082246,1.687170136755743,1.7593910324026958,1.8300500981794494,1.9240716999765852,1.9734328960271519,1.9732685294874499,2.0117949799815928,2.0414386824712012,2.0927071331368974,2.1563369212686592,2.2698325965044872,2.3999418109993438,2.4645893270708679]
[null,"LNG Low",0.8204143393173442,0.87568295281925979,0.93209455406518693,0.96303603586991926,0.97920609132110126,0.97943282220997507,0.98909825073476976,0.99739874109722726,1.0603545788826583,1.1034878540763642,1.1406241427876471,1.1914066261419349,1.2556964428518649,1.2702443252969071,1.2396987119818852,1.2497668382400311,1.2663384532172908,1.3043563972825984,1.3345737516199534,1.3680129154655734,1.3922781286870802,1.4240568757621721,1.4522764486931445,1.49147357549376,1.6061097145307865,1.6282605939211081]

{"sheet":"Bulk","index":6,"n_rows":81,"n_cols":3,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
[" Ship data","Units","Deafult values"]
["Bulker type: Small (< 10000 DWT) - Handysize (10000 - 25000 DWT) - Handymax (25000 - 55000 DWT) - Panamax (55000 - 85000 DWT) - Capesize (85000 - 200000 DWT) - VLBC ( >200000 DWT)","-",{"$f":"IF(C3<10000,\"Small bulk carrier\",IF(C3<25000,\"Handysize bulk carrier\",IF(C3<55000,\"Handymax bulk carrier\",IF(C3<85000,\"Panamax bulk carrier\",IF(C3<200000,\"Capsize bulk carrier\",\"VLBC\")))))","v":"Handymax bulk carrier"}]
["Maximum deadweight","tons",{"$f":"IF('Primary Calculations'!A1=2,Results!C11,50000)","v":50000}]
["Elongation in percent","%",0]
["Length between pp ","m",{"$f":"(1+C4/100)*IF(C3<10000,5.582*C3^0.329,IF(C3<25000,5.463*C3^0.3285,IF(C3<55000,25.66*C3^0.1813,IF(C3<60000,107+7/5000*C3,IF(C3<69000,31+24/9000*C3,IF(C3<85000,180.5+0.0005*C3,IF(C3<200000,5.705*C3^0.322,IF(C3<250000,230+C3*0.00032,250.625+C3*0.0002375))))))))","v":182.46514384501467}]
["Length in waterline incl. bulbous bow","m",{"$f":"C5*1.02","v":186.11444672191496}]
["Breadth mld.","m",{"$f":"IF(C3<10000,11+0.001*C3-0.00000001675*C3^2,IF(C3<25000,14.86+0.00045*C3,IF(C3<55000,MIN(18.93+0.000272*C3,32.2),IF(C3<85000,32.23,IF(C3<110000,27.8+C3*0.00012,IF(C3<200000,32.75+C3*0.000075,IF(C3<250000,20+C3*0.00015,57.5)))))))","v":32.200000000000003}]
["Depth","m",{"$f":"IF(C3<10000,5.22+0.000485*C3,IF(C3<25000,7.84+0.000232*C3,IF(C3<55000,9.32+0.000158*C3,IF(C3<85000,13.47+0.0000777*C3,IF(C3<200000,1.126*C3^0.2545,MIN(24+(C3-200000)*6/70000,30))))))","v":17.22}]
["Design draught","m",{"$f":"C10-(C3-C13)/C5/C7/1.025/(C29-0.04*(1-C18/C19))","v":10.975002444314482}]
["Maximum draught","m",{"$f":"IF(C3<10000,0.529*C3^0.285,IF(C3<25000,6.2+0.000141*C3,IF(C3<55000,6.84+0.000101*C3,IF(C3<85000,8.43+0.0000735*C3,IF(C3<200000,0.179*C3^0.3814,IF(C3<230000,14.95+C3*0.000015,7.82+C3*0.000046))))))","v":11.89}]
["Design deadweight/Maximum deadweight ","%",90]
["Maximum draugth - design draught","m",{"$f":"C10-C9","v":0.91499755568551855}]
["Design deadweight","tons",{"$f":"C11/100*C3","v":45000}]
["Lightweight coefficient (excl. CSR allowance)","t/m3",{"$f":"IF(C3<10000,0.831*C3^(-0.2),IF(C3<25000,0.153-0.00000158*C3,IF(C3<55000,0.151-0.00000127*C3,IF(C3<85000,0.079,IF(C3<200000,0.0817-0.0000000486*C3,0.065)))))","v":8.7499999999999994E-2}]
["Lightweight (default incl. CSR allowance)","tons",{"$f":"IF(C5>90,C5*C7*C8*C14*1.05,C5*C7*C8*C14)","v":9295.3615090653657}]
["Structural enhancement (change of lightweight)","pct.",0]
["New lightweight",null,{"$f":"C15*(1+C16/100)","v":9295.3615090653657}]
["Displacement at design draught","tons",{"$f":"C17+C13","v":54295.361509065362}]
["Displacement at maximum draught","tons",{"$f":"C3+C17","v":59295.361509065362}]
["Design Dw/Design displacement","%",{"$f":"C13/C18*100","v":82.880008069357132}]
["Scantling Dw/Maximum displacement","%",{"$f":"C3/C19*100","v":84.323627898542725}]
["Block coefficient at design draught","-",{"$f":"C18/C5/C7/C9/1.025","v":0.82148275804822735}]
["Block coefficient at maximum draught","-",{"$f":"C19/1.025/C5/C7/C10","v":0.82809319479875698}]
["Lpp/Displ.1/3 at design draught","-",{"$f":"C5/(C18/1.025)^(1/3)","v":4.8584785826197745}]
["Lpp/Displ.1/3 at maximum draught","-",{"$f":"C5/(C19/1.025)^(1/3)","v":4.7178880194707355}]
["Midship section coefficient at maximum draught","-",0.995]
["Prismatic coefficient at design draught","-",{"$f":"C22/C26","v":0.82561081210877119}]
["Prismatic coefficient at maximum draught","-",{"$f":"C23/C26","v":0.83225446713442908}]
["Waterplane area coefficient at maximum draught","-",{"$f":"(0.81*C23+0.24)","v":0.91075548778699322}]
["Wetted surface at design draught","m2",{"$f":"C31-2*(C10-C9)*(C6+C7)","v":8579.6586124295736}]
["Wetted surface at maximum draught","m2",{"$f":"0.99*(C19/1.025/C10+1.9*C6*C10)","v":8979.1729826723513}]
["Service speed at design draught","knots",{"$f":"MIN(15,0.613*LN(C3)+7.74)","v":14.372524088343503}]
["Froude number at service speed","-",{"$f":"C32*0.5144/(9.81*C6)^0.5","v":0.17302523932825123}]
["Max. draught trial speed at 75 % MCR (EEDI ref. speed)","knots",{"$f":"'BPT1'!R22","v":14.108677101931832}]
["Froude number at EEDI reference speed","-",{"$f":"C34*0.5144/(9.81*C5)^0.5","v":0.17153896817318307}]
["Service allowance on resistance","pct.",15]
["Beaufort No.","-",0]
["Calculated wind speed acc. to Beaufort No.","m/s",{"$f":"MAX(0,-0.2+0.98*C37+0.21626*C37^2-0.00466*C37^3)","v":0}]
["Wind speed to be used for separate wind resistance","m/s",0]
["Wind resistance fraction of trial resistance","pct.",{"$f":"'BPS1'!K32","v":0}]
["Transmission efficiency","pct.",98]
["General improved propeller efficiency","pct.",0]
["Main engine power (MCR)","kW",{"$f":"'BPS1'!K38/C56*100","v":9053.9456937372834}]
["Auxiliary power at sea at design draught","kW",{"$f":"IF(C43<10000,0.05*C43,250+0.025*C43)","v":452.69728468686418}]
["Propeller type (1 = conventional - 2 = ducted)","(-)",1]
["Propeller diameter","m",{"$f":"0.395*C10+1.3","v":5.99655}]
["Propeller loading (MCR)","kW/m2",{"$f":"C43/C46^2/0.7854","v":320.5856434993272}]
["Speed dependency exponent n (Power = constant Vn)","-",{"$f":"'BPT1'!L21/'BPT1'!L35*('BPT1'!M35-'BPT1'!K35)/('BPT1'!M21-'BPT1'!K21)","v":3.9949355433428879}]
["IMO Energy Efficiency Design Index (CO2 emissions)","g/dwt/nm",{"$f":"(C43*0.75*'Emission factors'!B15*'Emission factors'!B23+C44*'Emission factors'!C15*'Emission factors'!C23)/C3/C34","v":5.9363915575195074}]
["IMO Energy Efficiency Design Index (MEPC 62)","g/dwt/nm",{"$f":"961.79*C3^-0.477","v":5.5166008907325903}]
[" EEDI - January 2015 (>15000 DWT)","g/dwt/nm",{"$f":"0.9*C50","v":4.9649408016593313}]
[" EEDI - January 2020 (>15000 DWT)","g/dwt/nm",{"$f":"0.8*C50","v":4.4132807125860722}]
[" EEDI - January 2025 (>15000 DWT)","g/dwt/nm",{"$f":"0.7*C50","v":3.8616206235128128}]
["ENGINE TYPE & TECHNOLOGY"]
["Main engine type (slow speed = 1, medium speed = 2)","(-)",{"$f":"'Advanced Settings'!G23","v":1}]
["Main engine service rating (for non derated engine only)","pct. MCR",{"$f":"'Advanced Settings'!G27","v":90}]
["Fuel type (HFO = 1, MD/GO = 2, LNG = 3 (only 4 stroke), Dual fuel = 4)","-",2]
["SFOC at 75 % MCR for main engine mode (If default press 1)","g/kW/hour",1]
["If normal tuning press 1 - if low load tuning press 2","-",{"$f":"'Advanced Settings'!G28","v":1}]
["Sulphur content in heavy fuel (HFO)","pct.",1]
["Sulphur content in diesel oil or gas oil (DO/GO)","pct.",1]
["Derated 2 stroke main engine? (NO = 0, YES = 1)","-",0]
["Fuel optimised main engine? (NO = 0, YES = 1)","-",0]
["TIER 1, 2 or 3 engine? (1 - 3)","-",2]
["Specify NOx reduction technology: EGR (Exhaust Gas Recirculation) =1, SCR (Selective Catalyic Reduction) = 2 or other technology = 3","-",3]
["Use of scrubbers if oil is used (NO = 0, YES=1)","-",0]
["ACTUAL CONDITION"]
["Capacity utilization (100 % ~ design condition)","%",{"$f":"'Advanced Settings'!G20","v":100}]
["Actual deadweight","tons",{"$f":"IF(C13<10000,C13/10+C13*0.9*C68/100,C13/20+C13*0.95*C68/100)","v":45000}]
["Actual displacement","tons",{"$f":"C69+C15*(1+C16/100)","v":54295.361509065362}]
["Actual draught","m",{"$f":"C10-(C19-C70)/C5/C7/1.025/(C29-0.04*(1-C70/C19))","v":10.975002444314482}]
["Block coefficient at actual draught","-",{"$f":"C70/C5/C7/C71/1.025","v":0.82148275804822735}]
["Service speed at actual draught","knots",{"$f":"Results!C12","v":15}]
["Wind speed to be used for separate wind resistance","m/s",0]
["Speed dependency exponent n (Power = constant Vn)","-",{"$f":"BPAS1!K21/BPAS1!K36*(BPAS1!L36-BPAS1!J36)/(BPAS1!L21-BPAS1!J21)","v":4.1275794498917673}]
["Necessary mian engine power at actual deadweight","kW",{"$f":"BPAS1!K36","v":9691.5697196237834}]
["Engine rating in actual condition","% MCR",{"$f":"C76/C43*100","v":107.04249889998295}]
["SFOC at CSR","g/kW/hour",{"$f":"'Emission factors'!B15*IF(C59=1,100+0.0028*C77^2-0.41*C77+15,100+0.0000000020194*C77^6-0.0000007555*C77^5+0.00011181*C77^4-0.00832*C77^3+0.33*C77^2-6.851*C77+62.9)*10","v":190.51039958204629}]
["Oil consumption per hour (auxiliary engines)","t/hour",{"$f":"C44*'Emission factors'!C15/1000","v":8.8592858613219333E-2}]
["Oil consumption per hour (main engine)","t/hour",{"$f":"C76*C78/1000000","v":1.8463448198627874}]
["Oil consumption per hour (main and auxiliary engines)","t/hour",{"$f":"C79+C80","v":1.9349376784760068}]

{"sheet":"BPAS1","index":7,"n_rows":118,"n_cols":14,"rows_kept":118,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2013.05.08"]
[" 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,{"$f":"IF(J3=1,IF(C17=1,0.7*C71-0.45+0.08*C13,IF(C16=1,C72,G71)),J3)","v":0.32903687334045589}]
[" Length on water line","(m)",{"$f":"Bulk!C6","v":186.11444672191496},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(J4=1,IF(C17=1,E71-0.26+0.04*C13,IF(C16=1,E72,G72)),J4)","v":0.21198077093255735}]
[" Breadth on water line ","(m)",{"$f":"Bulk!C7","v":32.200000000000003},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.174459814193775}]
[" Mean draught ","(m)",{"$f":"Bulk!C71","v":10.975002444314482},null,null,null," Transm. efficiency (input)",null,null,null,{"$f":"Bulk!C41/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"Bulk!C70","v":54295.361509065362},null,null,null," Relative rot. efficiency (input)",null,null,null,1]
[" Wetted surface, given as input","(m^2)",{"$f":"Bulk!C31+2*(C4+C5)*(C6-Bulk!C10)","v":8579.6586124295736},null,null,null," Transition zone:",null,null,null,null," Design speed (knots)",null,{"$f":"Bulk!C73","v":15}]
[" Wetted surface, calculated","(m^2)",{"$f":"IF(C8=0,(0.99+(C16-1)*0.05)*(C7/C3/C6+1.9*C4*C6),C8)","v":8579.6586124295736},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"1-Bulk!C10/Bulk!C71*(1-Bulk!C26)","v":0.99458314471439613},null,null,null," Upper Froude number",null,null,1,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.80537525298845825},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"Bulk!C36","v":15}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.80976161446987849},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":4.9556481542721702},{"$f":"IF(OR(C13<4,C13>9),\" Warning: Length-displ. ratio out of range !\",\"\")","v":""},null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," 1 = conv. - 2 = ducted",null,null,null,{"$f":"Bulk!C45","v":1}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"Bulk!C42","v":0}]
[" Normal hull (1) or twin skeg (2)","(-)",1,{"$f":"IF(OR(C4/C5<3.5,C4/C5>10),\" Warning: L/B out of range !\",\"\")","v":""},null,null,null,null,null,null,null,null,"Cx",0.8]
[" Number of propellers (1 or 2)","(-)",1,{"$f":"IF(C5/C6>6.5,\"  Warning: B/T out of range !\",\"\")","v":""},null,null," Beaufort number",null,{"$f":"Bulk!C37","v":0},{"$f":"MAX(0,-0.2+0.98*I17+0.21626*I17^2-0.00466*I17^3)","v":0},null," Wind speed (m/s)",null,{"$f":"Bulk!C74","v":0}]
[" Propeller diameter ","(m)",{"$f":"Bulk!C46","v":5.99655},{"$f":"C18/C6","v":0.54638256623864967},"of draught"]
[" Number of blades, N","(-)",4]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"(C22*(9.81*C4)^0.5)/0.5144","v":9.9679266290696251},{"$f":"E21-0.5","v":12},{"$f":"F21-0.5","v":12.5},{"$f":"G21-0.5","v":13},{"$f":"H21-0.5","v":13.5},{"$f":"I21-0.5","v":14},{"$f":"K21-0.5","v":14.5},{"$f":"K21-0.01","v":14.99},{"$f":"N8","v":15},{"$f":"Results!C13","v":15},{"$f":"L21+0.5","v":15.5},{"$f":"N22*SQRT(9.81*C4)/0.5144","v":26.581137677519003}]
[" Froude Number","(-)",0.12,{"$f":"D21*0.5144/SQRT(9.81*$C4)","v":0.14446334263742519},0.15048264858065125,0.1565019545238773,0.16252126046710336,0.16854056641032938,0.17455987235355544,0.18045879217791697,0.1805791782967815,0.1805791782967815,0.18659848424000752,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K12+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5731312371921482},1.5370481306805202,1.5292756763267494,1.5218635025279328,1.5147818601886391,1.5080044517847078,1.5015079237052571,1.4953937528671777,1.495271447948469,1.495271447948469,1.4892763750291067,1.3956219189736978]
[" Cr x 1000","(-)",{"$f":"IF(C22>0.12,C46,$C46+(C22-0.12)*2.5)","v":0.74218330593514081},0.8496013175647259,0.90252964963909899,0.96416993049456456,1.0332752162278294,1.1088970558853886,1.1906456775148553,1.2770754309539245,1.278911633623514,1.278911633623514,1.3750489060413378,{"$f":"N62+N63+N115","v":21.44039000187313}]
[" Cr-correction x 1000 (input)","(-)",{"$f":"IF($C17=1,0,0.3)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[" Bulbous bow corr. x 1000 (input)","(-)",{"$f":"$K13*MAX(-0.4,-0.1-1.6*C22)","v":-0.29200000000000004},-0.33114134821988028,-0.34077223772904197,-0.35040312723820366,-0.36003401674736535,-0.36966490625652704,-0.37929579576568873,-0.38873406748466721,-0.38892668527485041,-0.38892668527485041,-0.3985575747840121,-0.4]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2}]
[" Ca x 1000 ","(-)",{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645}]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2188980975941153},2.2510916544921922,2.2866166427036325,2.3312138602511201,2.3836066141359296,2.4428201558803959,2.5084413599212496,2.5793186708032616,2.5808399507639588,2.5808399507639588,2.6613512607532583,22.631595475313656]
[" Service allowance (input)","(%)",{"$f":"$K11","v":15},15,15,15,15,15,15,15,15,15,15,15]
[" Added resistance (input)","(kN)",0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((C21*0.5144+$N17)^2-(C21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((D21*0.5144+$N17)^2-(D21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((E21*0.5144+$N17)^2-(E21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((F21*0.5144+$N17)^2-(F21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((G21*0.5144+$N17)^2-(G21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((H21*0.5144+$N17)^2-(H21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((I21*0.5144+$N17)^2-(I21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((J21*0.5144+$N17)^2-(J21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((K21*0.5144+$N17)^2-(K21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((L21*0.5144+$N17)^2-(L21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((M21*0.5144+$N17)^2-(M21*0.5144)^2)","v":0}]
[" Total resistance","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323*(1+C30/100)+C31+C32","v":294.98408154477642},433.71778124702581,478.04077687825821,527.13321050626882,581.23756706582549,640.61797970212888,705.6535241393625,775.4607573100842,776.95371638167421,776.95371638167421,855.49436410686519,{"$f":"$C9*$C3*N29*N21^2*0.0001323*(1+N30/100)+N31","v":21395.077253018269}]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":1512.5313082056896},2677.2531200816406,3073.8021953272,3525.0452052975206,4036.3461607319186,4613.4744426228517,5263.3285058506772,5979.4662332690068,5994.9748756009976,5994.9748756009976,6821.0276638968571,292542.10615662113]
[" Total propulsion efficiency ","(-)",{"$f":"$K5*$K6*$K7*C39","v":0.6442948493436923},0.64188567663125884,0.63925639401143763,0.63599803696482249,0.63222880682214999,0.62804286134755971,0.62349252408505562,0.61867846206325916,0.61857625225170609,0.61857625225170609,0.61323206002444419,0.25684159679802815]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":2347.5762839737458},4170.918930817068,4808.4027381229498,5542.5410149379022,6384.3123204402937,7345.7955285471335,8441.6866322083824,9664.9012369491757,9691.5697196237834,9691.5697196237834,11123.077393613377,1138998.1599696511]
[" Thrust loading coefficent, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$K7","v":2.1850750509574355},2.2167778759117858,2.2517613505970542,2.2956787650609258,2.3472728871563837,2.4055838266650316,2.4702047553678526,2.5400016711681599,2.5414997619958748,2.5414997619958748,2.6207838241924519,22.286618159746993]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.38751306109032296},0.47570216123200504,0.50387703949655926,0.5350837149814005,0.56947632852066632,0.60722278210531355,0.64856404348198993,0.69293853280880136,0.69388756478412139,0.69388756478412139,0.74381363943141299,13.80024719628277]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K15/100)*IF($K14=1,MAX(0.65,0.81-0.014*C37),IF(C37<7,-0.000205*C37^4+0.00518*C37^3-0.0462*C37^2+0.177*C37+0.59,0.85))/(1+SQRT(1+C37))*2","v":0.55978392438348856},0.55769075825487935,0.55540635361508417,0.55257538903969639,0.54930056161663221,0.54566367861592469,0.54171020040223472,0.53752758970228609,0.53743878655652144,0.53743878655652144,0.53279558181775355,{"$f":"IF($K14=1,MAX(0.65,0.81-0.014*N37),IF(N37<7,-0.000205*N37^4+0.00518*N37^3-0.0462*N37^2+0.177*N37+0.59,0.85))/(1+SQRT(1+N37))*2","v":0.22315217504373711}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":3.4403644102066333},4.1417211882440341,4.3142929044208689,4.4868646205977036,4.6594363367745384,4.8320080529513723,5.0045797691282079,5.1737000509815054,5.1771514853050427,5.1771514853050427,5.3497232014818774,9.1743050938843549]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":6.1399421806813983},7.4283335496078777,7.7798094351641369,8.1454560157326323,8.5246968160190395,8.9170958877418371,9.3227742134695468,9.7342608544505378,9.7428155644767855,9.7428155644767855,10.179644465799182,44.271719439428338]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":2.699577770474765},3.2866123613638436,3.465516530743268,3.6585913951349287,3.8652604792445011,4.0850878347904649,4.3181944443413389,4.5605608034690324,4.5656640791717429,4.5656640791717429,4.8299212643173046,35.097414345543982]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.7846778563531951},1.7935378100033983,1.8032640823232338,1.8154004420680652,1.8295553796363704,1.845422397898387,1.8628485594293092,1.8814892163305537,1.8818872872719754,1.8818872872719754,1.9028357323196483,4.8256210128590693]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":4.790153295444016},5.7850273689259559,6.0470511697925033,6.316160318165168,6.5920665763967889,6.8745519703466051,7.1636769912988774,7.4539804527160216,7.4599835248909141,7.4599835248909141,7.7646838336405297,26.723012266656347]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":135.21410169391697},163.2969198935711,170.69319944276492,178.2894807119747,186.07762747003383,194.05148684962936,202.21276636911341,210.40731032900882,210.57676211091817,210.57676211091817,219.17769322780416,754.32410516551749]
[" Cr summation","(-)",{"$f":"C62+C63+C115","v":0.74218330593514081},0.8496013175647259,0.90252964963909899,0.96416993049456456,1.0332752162278294,1.1088970558853886,1.1906456775148553,1.2770754309539245,1.278911633623514,1.278911633623514,1.3750489060413378,21.44039000187313]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.50490230806469483},0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":2327.056408209553},2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553]
[null,"N1=",{"$f":"2*$C13-3.7","v":6.2112963085443402},6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.7897396233952954},4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":2.3988064449746407},2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":116.21866402766382},79.246890354784853,71.579695400988484,64.438368428308138,57.803704383623895,51.656502346372122,45.977566351118114,40.848026752406092,40.747706411669078,40.747706411669078,35.947739805769331,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":9.88624191688878E-2},0.14498560419105844,0.16051560730995196,0.17830461196630129,0.19877027607258549,0.22242424005615954,0.24989705176232385,0.28127817159917673,0.28197067492026262,0.28197067492026262,0.31962115950630759,11.235904748879186]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.39709407485131082},-0.3726307322138856,-0.36661142627065957,-0.36059212032743354,-0.35457281438420746,-0.34855350844098143,-0.3425342024977554,-0.33663528267339388,-0.33651489655452932,-0.33651489655452932,-0.33049559061130329,-0.19709407485131081]
[null,"H=",{"$f":"EXP(80*C54)","v":1.5978601275372265E-14},1.1310513877879356E-13,1.8306884664341047E-13,2.9631016745308215E-13,4.7959943456187473E-13,7.7626636847852987E-13,1.2564432553623091E-12,2.0141524812019184E-12,2.0336442721840072E-12,2.0336442721840072E-12,3.2916003234815525E-12,1.41987616896086E-7]
[null,null,{"$f":"20*$C12-16","v":0.19523228939756976},0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":8.5709985465195607E-2},0.17028019982589407,0.19804349815094907,0.22897282602455907,0.26328643510689692,0.30120853429398498,0.34296922260843798,0.38784623715342109,0.38880442524925113,0.38880442524925113,0.43895583254661319,3.2293545659731815]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.54234962425739952},0.56505185293730964,0.57262257335689248,0.58124723910742826,0.59109355981413703,0.60235143412367398,0.61523487307170788,0.62966905848196153,0.62998401221064837,0.62998401221064837,0.64686721312856066,2.6618392192714846]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":1.0127588821973375},1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":6.1910851116959037E-13},1.5123601545393859E-11,2.5131321180056076E-11,3.9436710002553522E-11,5.9123167363789133E-11,8.5396003842310415E-11,1.1958244124430999E-10,1.6215891394243768E-10,1.6313161260362477E-10,1.6313161260362477E-10,2.1761456218173633E-10,9.064367712033993E-9]
[null,"E=",{"$f":"C58*C59+C60","v":0.549269399223689},0.57226128297944756,0.57992859733902069,0.58866330419816426,0.59863525297053355,0.61003676519845118,0.62308458246050613,0.63770293198460026,0.63802190417178162,0.63802190417178162,0.65512051591580256,2.69580132136279]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":6.9430419368057203E-2},6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16630118245367165},"d=",{"$f":"0.625*C5/C4+0.08","v":0.18813239033544774}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45765059122683582},"e=",{"$f":"0.165-0.25*C5/C4","v":0.12174704386582091}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":65.486727779352066},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":38.166450253393805}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.50562459974553009},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.2893154623749844}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":4.0925430252587602E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-1.5560617613313871E-2}]
[null,"w3=",{"$f":"MIN(0.1,C69)","v":4.0925430252587602E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.54655002999811764},"t(1)=",{"$f":"E67+E68+E69","v":0.27375484476167056},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.36376267709192073}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.30801291814520959},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.26003375685817953},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.22107505059769167}]
[" Cavitation area calculation ","K",{"$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]
[null,"Fn",{"$f":"C22","v":0.12},0.14446334263742519,0.15048264858065125,0.1565019545238773,0.16252126046710336,0.16854056641032938,0.17455987235355544,0.18045879217791697,0.1805791782967815,0.1805791782967815,0.18659848424000752,0.32]
[null,"Fn2",{"$f":"C22^2","v":1.44E-2},2.0869657365978112E-2,2.2645027523847779E-2,2.4492861769793758E-2,2.6413160103816051E-2,2.8405922525914649E-2,3.0471149036089568E-2,3.2565375674312627E-2,3.2608839634340803E-2,3.2608839634340803E-2,3.4818994320668338E-2,0.1024]
[null,"Fn3",{"$f":"C22^3","v":1.7279999999999999E-3},3.0149004627869607E-3,3.4076837189703606E-3,3.8331807388558756E-3,4.2927000729915911E-3,4.7875502719255895E-3,5.3190398862059587E-3,5.8767083610065749E-3,5.8884774663807826E-3,5.8884774663807826E-3,6.4971715629981424E-3,3.2768000000000005E-2]
[null,"Fn4",{"$f":"C22^4","v":2.0735999999999999E-4},4.3554259857332445E-4,5.1279727155582346E-4,5.9990027767422465E-4,6.9765502666981993E-4,8.068964345482653E-4,9.2849092357958219E-4,1.0605036928091126E-3,1.0633364222981557E-3,1.0633364222981557E-3,1.212362365502734E-3,1.048576E-2]
[null,"Fn5",{"$f":"C22^5","v":2.4883199999999999E-5},6.2919939650892711E-5,7.7167091608651764E-5,9.3885565975432875E-5,1.1338377430558975E-4,1.3599478211323991E-4,1.6207725710148667E-4,1.9137721550455315E-4,1.9201641739164039E-4,1.9201641739164039E-4,2.2622497975244014E-4,3.3554432000000001E-3]
[null,"Fn6",{"$f":"C22^6","v":2.9859839999999999E-6},9.0896248005130279E-6,1.1612308328535667E-5,1.4693274576735677E-5,1.8427273916662012E-5,2.2920637606214785E-5,2.8292185311049898E-5,3.4535701160324585E-5,3.4674166872074244E-5,3.4674166872074244E-5,4.2213238319031729E-5,1.073741824E-3]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,70","A0",{"$f":" 81963.95967*C78 - 69372.12684*C77 + 23700.28578*C76 - 4016.65661*C75 + 339.10948*C74 - 10.91","v":0.55189762355814054},0.64929536318586756,0.67695422824923313,0.70823483843105706,0.74369460540392751,0.78372602043647177,0.82863437501510973,0.87766100062163943,0.87871548146562262,0.87871548146562262,0.93433339357492073,10.516299561017544]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,75","A1",{"$f":" 211855.99746*C78 - 178462.85551*C77 + 59866.35075*C76 - 9901.7271*C75 + 808.21686*C74 - 25.47","v":0.64580449344308022},0.73493658186706057,0.76636555640094173,0.80473137895802438,0.85033223652428092,0.90306670741810535,0.96263464933733189,1.0273531171040986,1.0287380874072767,1.0287380874072767,1.1012821022283958,20.475215799836889]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,80","A2",{"$f":" 189330.79305*C78 - 133987.07846*C77 + 36767.07838*C76 - 4746.53331*C75 + 281.6148*C74 - 5.18","v":0.72480317679617201},0.84917485649980051,0.90523631893721301,0.96848213468415167,1.0377691644358151,1.1124005903258549,1.1923054449171531,1.2764316898106358,1.2782181401921093,1.2782181401921093,1.3718579965432767,34.007723669340471]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,85","A3",{"$f":" -183277.76453*C78 + 217604.57034*C77 - 91711.5592*C76 + 18157.61937*C75 - 1715.03079*C74 + 63.08","v":0.83039626574954184},1.0072260529868089,1.097445500522312,1.1933138549650693,1.2931225565817073,1.3975004301269252,1.5092398955105324,1.6304866503572413,1.6331231784666471,1.6331231784666471,1.7757485212208195,35.17716960736864]
[" Cr for L/volume1/3 = 5 and Cp = 0,70","B0",{"$f":" 108656.82305*C78 - 92884.66951*C77 + 31771.52118*C76 - 5373.60627*C75 + 450.34486*C74 - 14.5","v":0.50580590076415888},0.58242647259321245,0.60464679713156499,0.63060655311646485,0.66076695338841773,0.6953415827785534,0.73439942968325056,0.77705197131572845,0.77796791763906015,0.77796791763906015,0.82613593689723075,11.067725053788109]
[" Cr for L/volume1/3 = 5 and Cp = 0,75","B1",{"$f":" 236068.11145*C78 - 206198.08468*C77 + 71647.62804*C76 - 12274.26804*C75 + 1036.91016*C74 - 34.06","v":0.54375586870779102},0.6315479542802791,0.65717954905687748,0.68992406099664549,0.73068061635811432,0.77967182375391531,0.83666762083211665,0.89984755517215831,0.90120912095758854,0.90120912095758854,0.97283245989427769,18.585190406308016]
[" Cr for L/volume1/3 = 5 and Cp = 0,80","B2",{"$f":" 153905.69184*C78 - 114943.493048*C77 + 33802.921153*C76 - 4780.049092*C75 + 322.837994*C74 - 7.67","v":0.64428350034379811},0.74366082001798794,0.79058221581775889,0.84529126202549953,0.90714036127421771,0.97565486085200526,1.0506789905764737,1.130813322884217,1.1325218006690836,1.1325218006690836,1.222103099629722,24.967176863531179]
[" Cr for L/volume1/3 = 5 and Cp = 0,85","B3",{"$f":"-9980220.15991*C79 + 10826099.46985*C78 - 4792166.95182*C77 + 1110018.19846*C76 - 141933.11234*C75 + 9505.46225*C74 - 260.06","v":0.75358072768784723},0.89802838971871779,0.97392066913647568,1.0657736233847004,1.169293160246923,1.2805283339409357,1.3970797055735034,1.5164619060207656,1.5189659200800065,1.5189659200800065,1.6491484996228678,-18.516942986341803]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,70","C0",{"$f":" 12205.28697*C78 - 8294.72385*C77 + 2539.32664*C76 - 405.17899*C75 + 34.1222*C74 - 0.78","v":0.45175563711590416},0.50452777855003306,0.52106643817442255,0.53978909889662074,0.56111878756649802,0.58551810392534454,0.61350079401563229,0.644955631375278,0.64564332359077459,0.64564332359077459,0.68259645152489967,5.8350943736791239]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,75","C1",{"$f":" 78193.22061*C78 - 62747.6239*C77 + 20041.29771*C76 - 3113.11297*C75 + 235.21739*C74 - 6.47","v":0.49297273005874853},0.55385667528111693,0.5811439477918503,0.61374976009529458,0.65160280371823287,0.69458259947542356,0.74259364256613392,0.79452850252352558,0.7956395476710858,0.7956395476710858,0.85389719404898923,11.146425629540445]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,80","C2",{"$f":" 112229.10217*C78 - 90275.82325*C77 + 29064.78003*C76 - 4576.65461*C75 + 352.54132*C74 - 10.15","v":0.54809639383654307},0.63598436409332315,0.67365721906332787,0.71879323088813685,0.77150940944774327,0.83184540243833816,0.8998699142864961,0.97418905076459872,0.97578712506346044,0.97578712506346044,1.0600431093992793,16.376263675551918]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,85","C3",{"$f":" -6333849.33191*C79 + 7003086.05505*C78 - 3170231.50477*C77 + 753388.16765*C76 - 99065.81153*C75 + 6833.52117*C74 - 192.64","v":0.65682139961882058},0.7646725115157551,0.81803494851908454,0.88815507496849477,0.9735825954566053,1.0722872752368175,1.1825513672212082,1.3011151819970337,1.3036451293963864,1.3036451293963864,1.4362854326656134,-7.9770043277518425]
[" Cr for L/volume1/3 = 6 and Cp = 0,70","D0",{"$f":" 53881.87664*C78 - 47719.69516*C77 + 17198.62503*C76 - 3090.1397*C75 + 275.82793*C74 - 9.37","v":0.39616149627084063},0.44529496415408509,0.45587163649219598,0.46835594277530923,0.48353247859573933,0.50201077183343834,0.5242763750258117,0.55016897236314399,0.55074195773776147,0.55074195773776147,0.58179839893169394,6.4494831570452842]
[" Cr for L/volume1/3 = 6 and Cp = 0,75","D1",{"$f":" -13296.8167*C78 + 17338.63401*C77 - 7542.52455*C76 + 1552.59022*C75 - 152.78609*C74 + 6.19","v":0.4439577446041616},0.4951547030033252,0.51938220714653394,0.54726830266474646,0.57877235048202547,0.61407216792538488,0.6535514202946251,0.69685107424505244,0.69778701243214325,0.69778701243214325,0.74753648029282171,6.3222870526361516]
[" Cr for L/volume1/3 = 6 and Cp = 0,80","D2",{"$f":" 57255.69581*C78 - 44678.74747*C77 + 14023.41918*C76 - 2111.06396*C75 + 151.68701*C74 - 3.73","v":0.46570837364019413},0.54827110299908144,0.58565448979904433,0.63030646813706825,0.68234036806141107,0.74187343881180512,0.8090811403433773,0.88266738265620193,0.88425143485048752,0.88425143485048752,0.96783907829061677,11.783905482145865]
[" Cr for L/volume1/3 = 6 and Cp = 0,85","D3",{"$f":" 143089.62452*C78 - 117343.50532*C77 + 38649.35375*C76 - 6217.22547*C75 + 488.33352*C74 - 14.52","v":0.56623739370087023},0.69397710915145794,0.74963391348618913,0.81711363343853449,0.89684648029976799,0.98909333570675173,1.0940814334050764,1.2096476360654513,1.2121400410124288,1.2121400410124288,1.3438361417819031,21.258135193944394]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,70","E0",{"$f":" 30265.1424899999*C78 - 26816.90085*C77 + 9821.16503*C76 - 1803.67859*C75 + 165.46921*C74 - 5.71","v":0.33664770919116993},0.3862942596819261,0.39715727428676662,0.4092987883598953,0.4233594530480902,0.43988117473570387,0.45933581333717388,0.48166186225987762,0.48215388058951181,0.48215388058951181,0.50875323834488118,4.7207755952455921]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,75","E1",{"$f":" 54477.25649*C78 - 47053.5012*C77 + 16421.96104*C76 - 2825.53995*C75 + 239.64014*C74 - 7.66","v":0.38474465697996862},0.43564446955901204,0.45304671517334683,0.47415524769325046,0.49945720736326038,0.52930033446943625,0.56394462626575503,0.60276988829616229,0.60361399390076897,0.60361399390076897,0.64854791934410017,7.2079923798344474]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,80","E2",{"$f":" 76208.6211*C78 - 64528.35091*C77 + 21766.90698*C76 - 3544.03862*C75 + 277.89526*C74 - 8.01","v":0.43220584929792061},0.48806060244219474,0.51913254656549945,0.55830579206595665,0.60572435058036511,0.6613780307409467,0.7251747014170018,0.79549742223636422,0.79701255495619527,0.79701255495619527,0.87685237042608399,10.349835045970101]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,85","E3",{"$f":" 73827.1017*C78 - 60714.3115*C77 + 20349.36168*C76 - 3304.30929*C75 + 259.49856*C74 - 7.45","v":0.51880531142144104},0.63105440239530974,0.68093371917927481,0.74158929108510829,0.8136399483861565,0.89761177060174457,0.99400809151230174,1.1010608625449931,1.1033795041746357,1.1033795041746357,1.2263938659371219,15.123098854973495]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,70","F0",{"$f":" 40733.9049*C78 - 36751.17452*C77 + 13395.20097*C76 - 2415.4317*C75 + 215.01129*C74 - 7.26","v":0.29891195010047689},0.3334880788307597,0.34197427394154722,0.35236465505386683,0.36522407505048982,0.38096374664656274,0.39987986746844051,0.42171151249172389,0.42219224513265452,0.42219224513265452,0.44808292232487013,4.4536605762765102]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,75","F1",{"$f":" 58644.91546*C78 - 51277.08978*C77+ 18140.63323*C76 - 3175.6924*C75 + 274.28544*C74 - 9.02","v":0.33775228503347066},0.37736034332777635,0.38980401389525454,0.40550905093730805,0.4251036461072637,0.44904627089813332,0.47768128546507072,0.51057171506404231,0.51129454744802771,0.51129454744802771,0.55016902079425378,7.0931345839390723]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,80","F2",{"$f":" 29372.07272*C78 - 22669.98997*C77 + 6956.69784*C76 - 960.8162*C75 + 55.83313*C74 - 0.51","v":0.40541822724710452},0.45202994311288491,0.4818823772595946,0.51901615904937493,0.56337987507889387,0.61493200314670005,0.67366876371090156,0.73826046929181444,0.73965197134678795,0.73965197134678795,0.81303688620450187,7.7703451915223756]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,85","F3",{"$f":" 4564.57887*C78 - 4085.11767*C77 + 2049.36962*C76 - 391.39311*C75 + 30.6636*C74 - 0.38","v":0.47137324824678373},0.5681317295144418,0.61223356330547485,0.66606499212363601,0.73043346524227359,0.8061302600812591,0.8939348104740662,0.99247415648283777,0.99461903493483106,0.99461903493483106,1.108951664925435,8.9880629149859868]
[null,"G0",{"$f":"($C12-0.75)*($C12-0.8)/0.005","v":0.11667396811049256},0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256]
[null,"G1",{"$f":"($C12-0.7)*($C12-0.8)/0.0025","v":0.42858022561855413},0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413]
[null,"G2",{"$f":"($C12-0.7)*($C12-0.75)/0.005","v":1.3119062575080633},1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633]
[null,"G3",{"$f":"($C12-0.8)*($C12-0.85)/0.005","v":-7.8558321287076266E-2},-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2]
[null,"G4",{"$f":"($C12-0.75)*($C12-0.85)/0.0025","v":-0.96188435317658305},-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305]
[" Cr for L/volume1/3 = 4,5","H1",{"$f":"IF($C12<0.775,C104*C80-C105*C81+C106*C82,C107*C81-C108*C82+C104*C83)","v":0.74332914543751349},0.87658968384043034,0.93857158084072179,1.0075781281257687,1.0822869883718873,1.1621092383728491,1.2473259970482187,1.3373078815272179,1.3392250534513928,1.3392250534513928,1.4402374947777599,35.207258668453242]
[" Cr for L/volume1/3 = 5,0","H2",{"$f":"IF($C12<0.775,C104*C84-C105*C85+C106*C86,C107*C85-C108*C86+C104*C87)","v":0.66493292354579281},0.77047889544958248,0.82245293022964749,0.883221200519547,0.95158914991698973,1.0266217571240863,1.1079073104949528,1.1939527563611867,1.1957813053442703,1.1957813053442703,1.291510464014026,20.39507019341055]
[" Cr for L/volume1/3 = 5,5","H3",{"$f":"IF($C12<0.775,C104*C88-C105*C89+C106*C90,C107*C89-C108*C90+C104*C91)","v":0.56511219418357406},0.65745073426616019,0.69777002895357687,0.74680538801115603,0.80450575156546811,0.87068184521357983,0.9452068409962695,1.0264466508458323,1.0281917106696479,1.0281917106696479,1.1201352712759791,13.94571855864611]
[" Cr for L/volume1/3 = 6,0","H4",{"$f":"IF($C12<0.775,C104*C92-C105*C93+C106*C94,C107*C93-C108*C94+C104*C95)","v":0.47914618622494087},0.56944393613089017,0.60999285912213863,0.65862534026652664,0.71550377696028133,0.78075741847759694,0.85455140916481742,0.93541488357177449,0.9371558316345685,0.9371558316345685,1.0290147499599258,13.318357032744562]
[" Cr for L/volume1/3 = 6,5","H5",{"$f":"IF($C12<0.775,C104*C96-C105*C97+C106*C98,C107*C97-C108*C98+C104*C99)","v":0.44603822377488717},0.50886197990558546,0.54320212339430729,0.58630093068700972,0.63833085678754076,0.69931616067064162,0.76920652384488708,0.84628907285880539,0.84795066891526649,0.84795066891526649,0.93556997814600018,11.153568561004453]
[" Cr for L/volume1/3 = 7,0","H6",{"$f":"IF($C12<0.775,C104*C100-C105*C101+C106*C102,C107*C101-C108*C102+C104*C103)","v":0.41842918409255908},0.47144191764736709,0.50432448903624016,0.54508985777760066,0.59373342875227775,0.65027156712998901,0.71476452471105079,0.78580743523246965,0.7873393662680126,0.7873393662680126,0.86821289588735717,7.9656216788468903]
["Korrekt beregnet CR","Cr",{"$f":"IF($C13>5.25,IF($C13<5.75,C110*($C13-5.5)*($C13-6)/0.5-C111*($C13-5)*($C13-6)/0.25+C112*($C13-5)*($C13-5.5)/0.5,IF($C13<6.25,C111*($C13-6)*($C13-6.5)/0.5-C112*($C13-5.5)*($C13-6.5)/0.25+C113*($C13-5.5)*($C13-6)/0.5,C112*($C13-6.5)*($C13-7)/0.5-C113*($C13-6)*($C13-7)/0.25+C114*($C13-6)*($C13-6.5)/0.5)),C109*($C13-5)*($C13-5.5)/0.5-C110*($C13-4.5)*($C13-5.5)/0.25+C111*($C13-4.5)*($C13-5)/0.5)","v":0.67275288656708365},0.78017089819666874,0.83309923027104182,0.8947395111265074,0.96384479685977209,1.0394666365173313,1.121215258146798,1.2076450115858672,1.2094812142554567,1.2094812142554567,1.3056184866732805,21.370959582505073]
[null,"Fn",{"$f":"C22","v":0.12},0.14446334263742519,0.15048264858065125,0.1565019545238773,0.16252126046710336,0.16854056641032938,0.17455987235355544,0.18045879217791697,0.1805791782967815,0.1805791782967815,0.18659848424000752,0.32]
[null,"Cr Guldh.",{"$f":"C53+C55+C57+C61","v":0.73384180385778841},0.88752708699651317,0.93848770280010485,0.99594074218932094,1.0606919641504955,1.1336695395493721,1.2159508568325244,1.3068273407392121,1.308797004343329,1.308797004343329,1.4136975079720151,17.161060778202774]
[null,"Cr diff.",{"$f":"C117-C115","v":6.1088917290704758E-2},0.10735618879984443,0.10538847252906303,0.10120123106281353,9.6847167290723402E-2,9.4202903032040819E-2,9.4735598685726341E-2,9.9182329153344906E-2,9.931579008787228E-2,9.931579008787228E-2,0.10807902129873459,-4.2098988043022985]

{"sheet":"BPT1","index":8,"n_rows":117,"n_cols":18,"rows_kept":117,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2013.05.08"]
[" 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,{"$f":"IF(J3=1,IF(C17=1,0.7*C70-0.45+0.08*C13,IF(C16=1,C71,G70)),J3)","v":0.32433960282316948}]
[" Length on water line","(m)",{"$f":"Bulk!C6","v":186.11444672191496},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(J4=1,IF(C17=1,E70-0.26+0.04*C13,IF(C16=1,E71,G71)),J4)","v":0.20811159027242668}]
[" Breadth on water line ","(m)",{"$f":"Bulk!C7","v":32.200000000000003},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.1720213483524982}]
[" Mean draught ","(m)",{"$f":"Bulk!C10","v":11.89},null,null,null," Transm. efficiency (input)",null,null,null,{"$f":"Bulk!C41/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"Bulk!C19","v":59295.361509065362},null,null,null," Relative rot. efficiency (input)",null,null,null,1]
[" Wetted surface, given as input","(m^2)",{"$f":"Bulk!C31","v":8979.1729826723513},null,null,null," Transition zone:",null,null,null,null,null," Design speed (knots)",{"$f":"Bulk!C32","v":14.372524088343503}]
[" Wetted surface, calculated","(m^2)",{"$f":"IF(C8=0,(0.99+(C16-1)*0.05)*(C7/C3/C6+1.9*C4*C6),C8)","v":8979.1729826723513},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"Bulk!C26","v":0.995},null,null,null," Upper Froude number",null,null,1,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.81185607333211474},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.81593575209257763},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":4.8122457798601506},{"$f":"IF(OR(C13<4,C13>9),\" Warning: Length-displ. ratio out of range !\",\"\")","v":""},null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," 1 = conv. - 2 = ducted",null,null,null,{"$f":"Bulk!C45","v":1}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"Bulk!C42","v":0}]
[" Normal hull (1) or twin skeg (2)","(-)",1,{"$f":"IF(OR(C4/C5<3.5,C4/C5>10),\" Warning: L/B out of range !\",\"\")","v":""}]
[" Number of propellers (1 or 2)","(-)",1,{"$f":"IF(C5/C6>6.5,\"  Warning: B/T out of range !\",\"\")","v":""}]
[" Propeller diameter ","(m)",{"$f":"Bulk!C46","v":5.99655},{"$f":"C18/C6","v":0.50433557611438184},"of draught"]
[" Number of blades, N","(-)",4]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"(C22*(9.81*C4)^0.5)/0.5144","v":9.9679266290696251},{"$f":"E21-0.5","v":11.372524088343503},{"$f":"F21-0.5","v":11.872524088343503},{"$f":"G21-0.5","v":12.372524088343503},{"$f":"H21-0.5","v":12.872524088343503},{"$f":"I21-MAX(1,Bulk!C39/10)","v":13.372524088343503},{"$f":"J21-MAX(1,Bulk!C39/10)","v":14.372524088343503},{"$f":"N8+MAX(1,Bulk!C39/5)","v":15.372524088343503},{"$f":"L21-0.05","v":14.058677101931831},{"$f":"R22","v":14.108677101931832},{"$f":"L21+0.05","v":14.158677101931833},{"$f":"N22*SQRT(9.81*C4)/0.5144","v":26.581137677519003}]
[" Froude Number","(-)",0.12,{"$f":"D21*0.5144/SQRT(9.81*$C4)","v":0.13690940366889492},0.14292870961212098,0.14894801555534701,0.15496732149857306,0.16098662744179912,0.17302523932825123,0.18506385121470331,0.16924695726710851,0.16984888786143112,0.17045081845575372,{"$f":"J9","v":0.32},null,"75 % MCR",{"$f":"Bulk!C43*0.75","v":6790.459270302963},{"$f":"R23*R24*Q25-R23*R25*Q24+R24*R25*Q23","v":14.108677101931832}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K12+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5731312371921482},1.5473643396329291,1.5390913336163987,1.5312217921045137,1.5237207395941061,1.5165574528256778,1.5031387394856777,1.4907828586332832,1.5072279330457719,1.5065692687718193,1.5059133640026241,1.3956219189736978,null,{"$f":"H35-I35","v":-1810.323467747201},{"$f":"H21/P23/P24","v":1.772334655104235E-6},{"$f":"Q22-H35","v":1295.5339183469769}]
[" Cr x 1000","(-)",{"$f":"IF(C22>0.12,C45,$C45+(C22-0.12)*2.5)","v":0.74333161926162861},0.80332403031409938,0.84917606907380683,0.90621969879728281,0.97261427199134565,1.0465795670786395,1.2125968030485308,1.4040767405671057,1.1580676145509552,1.1666050714443374,1.1751985501449846,{"$f":"N61+N62+N114","v":22.064593298911422},null,{"$f":"H35-J35","v":-4167.8442193170376},{"$f":"I21/P23/P25","v":3.3676065042301423E-6},{"$f":"Q22-I35","v":-514.78954940022413}]
[" Cr-correction x 1000 (input)","(-)",{"$f":"IF($C17=1,0,0.3)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I35-J35","v":-2357.5207515698366},{"$f":"J21/P24/P25","v":1.5645094112712315E-6},{"$f":"Q22-J35","v":-2872.3103009700608}]
[" Bulbous bow corr. x 1000 (input)","(-)",{"$f":"$K13*MAX(-0.4,-0.1-1.6*C22)","v":-0.29200000000000004},-0.31905504587023192,-0.32868593537939361,-0.33831682488855519,-0.34794771439771688,-0.35757860390687857,-0.37684038292520194,-0.39610216194352532,-0.37079513162737365,-0.37175822057828978,-0.37272130952920601,-0.4]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2}]
[" Ca x 1000 ","(-)",{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.1083376801031255}]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2028005365569023},2.2099710041799221,2.2379191474139373,2.2774623461163666,2.3267249772908603,2.3838960961005644,2.5172328397121317,2.6770951173599893,2.4728380960724787,2.4797537997409926,2.486728284721528,23.238552897988249]
[" Service allowance (input)","(%)",{"$f":"$K11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[" Added resistance (input)","(kN)",0,0,0,0,0,0,0,0,0,0,0,0]
[" Total resistance","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323*(1+C30/100)+C31","v":266.50470868431381},348.03294319870287,384.10552907188128,424.50994536281007,469.45344050368021,519.07982318956397,633.1542510975346,770.32539324000106,595.12013340616011,601.03698941703351,607.00705258206881,19992.921370510077]
[" Effective power ","(kW)",{"$f":"C32*C21*0.5144","v":1366.5032823409292},2036.0019026650937,2345.8194240936723,2701.7622995276715,3108.5452910055255,3570.6599868147728,4681.0527188159276,6091.4454092759006,4303.7799620186879,4362.0280550651032,4420.9680307803446,273369.95593823504]
[" Total propulsion efficiency ","(-)",{"$f":"$K5*$K6*$K7*C38","v":0.66267648023764081},0.66215310970018471,0.66012447026574805,0.657284438153933,0.65379480129272249,0.64981046294719047,0.64077936759532839,0.63040367095014782,0.64374677165414562,0.64328196883590771,0.64281417303108745,0.26521292776592392]
[" Propulsion power","(kW)",{"$f":"C33/C34","v":2062.0971516159602},3074.8204196865763,3553.6016762858521,4110.4918094758414,4754.6191631672846,5494.9253519559861,7305.2488197031871,9662.7695712730238,6685.5169633858814,6780.8958845196485,6877.5210881458579,1030756.5254869871,null,{"$f":"Q22/L35*100","v":100.14103425190686}]
[" Thrust loading coefficent, Cth","(-)",{"$f":"2.54648*C32/(1-$K4)/$C17/$C3/(C39*$C18)^2/$K7","v":1.9372509050749265},1.9435569662284331,1.9681359350804597,2.0029121647955557,2.0462361404553442,2.0965152282893063,2.2137781047751641,2.3543688377630541,2.174735188328941,2.180817197557066,2.1869509019559641,20.437123964308764]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C32/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C72","v":0.36858178905710048},0.42015376953337463,0.44297205703170062,0.46853051270687252,0.49696023484848723,0.52835219193217464,0.60051178429859209,0.68728157033180937,0.57645269867389737,0.58019549998060094,0.58397195831829474,12.846840161878561]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K15/100)*IF($K14=1,MAX(0.65,0.81-0.014*C36),IF(C36<7,-0.000205*C36^4+0.00518*C36^3-0.0462*C36^2+0.177*C36+0.59,0.85))/(1+SQRT(1+C36))*2","v":0.57695236608867162},0.57649669898876477,0.57473048522300785,0.57225784088516762,0.569219624947364,0.56575070232175917,0.55788787334409462,0.54885438127401465,0.56047141273915779,0.56006673701315213,0.55965945547459406,{"$f":"IF($K14=1,MAX(0.65,0.81-0.014*N36),IF(N36<7,-0.000205*N36^4+0.00518*N36^3-0.0462*N36^2+0.177*N36+0.59,0.85))/(1+SQRT(1+N36))*2","v":0.23090486950280978}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":3.4644496716326083},3.9526311548676598,4.1264110090215409,4.3001908631754215,4.4739707173293022,4.6477505714831837,4.995310279790945,5.3428699880987063,4.8862297127404339,4.903607698155823,4.9209856835712102,9.2385324576869561]
[" Vbehind","(m/s)",{"$f":"C39*SQRT(1+C36)","v":5.937515820742802},6.781449187470816,7.1090959677761436,7.4517632199690311,7.8086313568210928,8.1786085655213405,8.955099446699391,9.7854322339381348,8.7061798232967558,8.7455086479252682,8.7849599913089609,42.77462872359726]
[" Vincrease","(m/s)",{"$f":"C40-C39","v":2.4730661491101937},2.8288180326031562,2.9826849587546027,3.1515723567936096,3.3346606394917906,3.5308579940381568,3.959789166908446,4.4425622458394285,3.8199501105563218,3.8419009497694452,3.8639743077377506,33.536096265910302]
[" Vbehind/Va","(-)",{"$f":"C40/C39","v":1.7138409801013998},1.7156797388290255,1.7228278889896285,1.7328912732181312,1.7453469971485167,1.7596917992334073,1.7927013428831819,1.8314936084417697,1.781778658624281,1.7834845661112591,1.7852033223014021,4.6300241861472777]
[" Disc. flow speed","(m/s)",{"$f":"C39+0.5*C41","v":4.7009827461877052},5.3670401711692381,5.6177534883988418,5.8759770415722263,6.1413010370751975,6.4131795685022617,6.9752048632451675,7.5641511110184201,6.7962047680185949,6.8245581730405451,6.8529728374400856,26.006580590642109]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C43","v":132.69703909245223},151.49818194545844,158.57519470080086,165.86420271892823,173.35363854635716,181.02809260437999,196.89266742502295,213.51715372578585,191.83994038553408,192.64028641906356,193.4423616523076,734.10102262044131]
[" Cr summation","(-)",{"$f":"C61+C62+C114","v":0.74333161926162861},0.80332403031409938,0.84917606907380683,0.90621969879728281,0.97261427199134565,1.0465795670786395,1.2125968030485308,1.4040767405671057,1.1580676145509552,1.1666050714443374,1.1751985501449846,22.064593298911422]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.52107598398154731},0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731,0.52107598398154731]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":1781.3844955461923},1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923,1781.3844955461923]
[null,"N1=",{"$f":"2*$C13-3.7","v":5.9244915597203009},5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009,5.9244915597203009]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.9158061498796357},4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357,4.9158061498796357]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":2.4953849862575681},2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681,2.4953849862575681]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":116.21866402766382},89.642404662768186,81.28809169266151,73.48375295833317,66.210179146535651,59.448164262416434,47.382007823972138,37.131730069630017,50.966173548815867,50.382995477790892,49.80445834634677,1.0225841652402019]
[null,"G=",{"$f":"C49*C50/C51","v":0.10554956008479292},0.13684180949752156,0.1509056075290999,0.16693253090540724,0.18527104170211428,0.2063449563827397,0.25889212857619903,0.3303597445839262,0.24068569420878699,0.24347160674814483,0.24629981469644982,11.995911220550557]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.39858578043252302},-0.38167637676362809,-0.37565707082040201,-0.36963776487717603,-0.36361845893394995,-0.35759915299072387,-0.34556054110427181,-0.3335219292178197,-0.34933882316541454,-0.34873689257109186,-0.3481349619767693,-0.19858578043252301]
[null,"H=",{"$f":"EXP(80*C53)","v":1.4181154854949545E-14},5.4853514192962029E-14,8.8784379614114762E-14,1.4370393910832675E-13,2.3259521781877583E-13,3.7647218084524297E-13,9.8627291520194232E-13,2.5838144562952659E-12,7.2899767425231324E-13,7.6496110486736461E-13,8.0269870896373186E-13,1.2601530934951845E-7]
[null,null,{"$f":"20*$C12-16","v":0.3187150418515543},0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543,0.3187150418515543]
[null,"K=",{"$f":"180*C22^3.7*EXP(C55)","v":9.6974890850580753E-2},0.15793988618764437,0.18519563170668835,0.21573328593179888,0.2497912133656752,0.28761461955741346,0.37557241435260486,0.48170215927866106,0.34611140218787062,0.35068783988595975,0.35530827773400081,3.6537902188799438]
[null,null,{"$f":"C46+1.5*C22^1.8+C47*C22^(C48)","v":0.56032658670661317},0.57655577850865525,0.5838836325030291,0.59223871825618146,0.60178016502724252,0.61268721542709592,0.6394252349131444,0.67435068954426447,0.63024952465754414,0.63166017402270691,0.63308985566197662,2.7985896196936269]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":1.0199693341806733},1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733,1.0199693341806733]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":1.9882858062815603E-10},2.3062529746967449E-9,4.2203664963667714E-9,7.1334428646050953E-9,1.1344284998457295E-8,1.7190847978371834E-8,3.5338717605196407E-8,6.5063735616724872E-8,2.8573379547111232E-8,2.9579907538993525E-8,3.0612796251460827E-8,2.9110492489768387E-6]
[null,"E=",{"$f":"C57*C58+C59","v":0.57151593576570214},0.58806921582974581,0.59554340410347406,0.6040653382692156,0.61379732559025724,0.62492218837103375,0.65219416645139805,0.68781708888247695,0.64283521660602061,0.64427403670629613,0.64573226916888116,2.8544785020931007]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":3.3305298570227113E-2},3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2,3.3305298570227113E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16630118245367165},"d=",{"$f":"0.625*C5/C4+0.08","v":0.18813239033544774}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45765059122683582},"e=",{"$f":"0.165-0.25*C5/C4","v":0.12174704386582091}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":65.486727779352066},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":38.166450253393805}]
[null,"w1=",{"$f":"C63+C64/(C65*(0.98-C11)^3+1)","v":0.51530305608220872},"t1=",{"$f":"E63+E64/(E65*(0.98-C11)^3+1)","v":0.29118237669133451}]
[null,"w2=",{"$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":4.0925430252587602E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-1.5560617613313871E-2}]
[null,"w3=",{"$f":"MIN(0.1,C68)","v":4.0925430252587602E-2}]
[null,"w(1)=",{"$f":"C66+C67+C69","v":0.55622848633479638},"t(1)=",{"$f":"E66+E67+E68","v":0.27562175907802067},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.36829925133248026}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.31472266110677449},"t(2)=",{"$f":"0.0665+0.62833*C71","v":0.2642496896532196},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.22237121466642296}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Fn",{"$f":"C22","v":0.12},0.13690940366889492,0.14292870961212098,0.14894801555534701,0.15496732149857306,0.16098662744179912,0.17302523932825123,0.18506385121470331,0.16924695726710851,0.16984888786143112,0.17045081845575372,0.32]
[null,"Fn2",{"$f":"C22^2","v":1.44E-2},1.8744184812972419E-2,2.0428616031386005E-2,2.2185511337875895E-2,2.4014870732442104E-2,2.5916694215084628E-2,2.9937733444598616E-2,3.4248629026417843E-2,2.8644532544174452E-2,2.8848644707765006E-2,2.9053481512236311E-2,0.1024]
[null,"Fn3",{"$f":"C22^3","v":1.7279999999999999E-3},2.5662551650036105E-3,2.9198357285274896E-3,3.3044878878572665E-3,3.7215201935410281E-3,4.1722411961268597E-3,5.1799834941970669E-3,6.3381831864525607E-3,4.8479999754401926E-3,4.899910219923447E-3,4.9521897027497881E-3,3.2768000000000005E-2]
[null,"Fn4",{"$f":"C22^4","v":2.0735999999999999E-4},3.5134446430286586E-4,4.1732835295780129E-4,4.9219691332301994E-4,5.7671401629590439E-4,6.71675039038201E-4,8.9626788379983851E-4,1.1729685901891908E-3,8.2050924467426932E-4,8.3224430147485788E-4,8.441047879818571E-4,1.048576E-2]
[null,"Fn5",{"$f":"C22^5","v":2.4883199999999999E-5},4.8102361090072706E-5,5.9648202972810308E-5,7.3311753501930952E-5,8.9371826376060716E-5,1.0813069927159874E-4,1.5507696509669232E-4,2.1707408465429271E-4,1.3886869307065355E-4,1.4135576903451821E-4,1.4387835197392801E-4,3.3554432000000001E-3]
[null,"Fn6",{"$f":"C22^6","v":2.9859839999999999E-6},6.5856655719077085E-6,8.5254406815856566E-6,1.0919640200995378E-5,1.3849712550933653E-5,1.7407596598658084E-5,2.6832229000154051E-5,4.017256610502994E-5,2.3503103761868104E-5,2.4009120163310244E-5,2.4524182852021035E-5,1.073741824E-3]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,70","A0",{"$f":" 81963.95967*C77 - 69372.12684*C76 + 23700.28578*C75 - 4016.65661*C74 + 339.10948*C73 - 10.91","v":0.55189762355814054},0.61845089443661649,0.64273344230928942,0.66958554533050219,0.6998815514144745,0.73423335243558441,0.81670595031768656,0.91960273679908866,0.78873812921116482,0.79306240329676925,0.79743606485991236,10.516299561017544]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,75","A1",{"$f":" 211855.99746*C77 - 178462.85551*C76 + 59866.35075*C75 - 9901.7271*C74 + 808.21686*C73 - 25.47","v":0.64580449344308022},0.70385475163230637,0.72794175286634299,0.75771757621963332,0.7942661404179745,0.83801965069793027,0.94681709128678904,1.0821670158978236,0.90970988271294573,0.91544451256115167,0.92124672046921319,20.475215799836889]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,80","A2",{"$f":" 189330.79305*C77 - 133987.07846*C76 + 36767.07838*C75 - 4746.53331*C74 + 281.6148*C73 - 5.18","v":0.72480317679617201},0.79116141125916783,0.83619739050650566,0.8902082122395214,0.95174464583698892,1.019578481882327,1.1714078036158995,1.3471130278380983,1.1214984798870944,1.1293079763442435,1.1371703597490352,34.007723669340471]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,85","A3",{"$f":" -183277.76453*C77 + 217604.57034*C76 - 91711.5592*C75 + 18157.61937*C74 - 1715.03079*C73 + 63.08","v":0.83039626574954184},0.90873600141888744,0.98557675990043947,1.0737846129679411,1.1684717965799365,1.2673060284219702,1.4798211801799681,1.737177449644733,1.4101574107604762,1.4210256934403134,1.4319747435202004,35.17716960736864]
[" Cr for L/volume1/3 = 5 and Cp = 0,70","B0",{"$f":" 108656.82305*C77 - 92884.66951*C76 + 31771.52118*C75 - 5373.60627*C74 + 450.34486*C73 - 14.5","v":0.50580590076415888},0.55854280543274371,0.57727131163390766,0.59865190218887676,0.62360233341507865,0.65266343395795445,0.7240145086637142,0.8134084018694665,0.69969248431812048,0.7034487638671294,0.70724995080578879,11.067725053788109]
[" Cr for L/volume1/3 = 5 and Cp = 0,75","B1",{"$f":" 236068.11145*C77 - 206198.08468*C76 + 71647.62804*C75 - 12274.26804*C74 + 1036.91016*C73 - 34.06","v":0.54375586870779102},0.60657653265300837,0.62595807708493112,0.65002331118628831,0.68083708519586139,0.71950681490497459,0.82139971244046706,0.95391881507762832,0.78595358856938446,0.79139310943403984,0.79691194479565297,18.585190406308016]
[" Cr for L/volume1/3 = 5 and Cp = 0,80","B2",{"$f":" 153905.69184*C77 - 114943.493048*C76 + 33802.921153*C75 - 4780.049092*C74 + 322.837994*C73 - 7.67","v":0.64428350034379811},0.69682181842471103,0.73302660427416733,0.77785240820895218,0.83064108722936147,0.89072429798931019,1.0309255668573503,1.198451100342071,0.98412093664120626,0.9914054684036504,0.99875491282966955,24.967176863531179]
[" Cr for L/volume1/3 = 5 and Cp = 0,85","B3",{"$f":"-9980220.15991*C78 + 10826099.46985*C77 - 4792166.95182*C76 + 1110018.19846*C75 - 141933.11234*C74 + 9505.46225*C73 - 260.06","v":0.75358072768784723},0.82983756082938953,0.88165722214074549,0.95289878059605826,1.0410719519365443,1.1420295651152514,1.3669069092360928,1.6148878487032903,1.2939550385005418,1.3054503034590539,1.3169943299946567,-18.516942986341803]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,70","C0",{"$f":" 12205.28697*C77 - 8294.72385*C76 + 2539.32664*C75 - 405.17899*C74 + 34.1222*C73 - 0.78","v":0.45175563711590416},0.48625810192897156,0.5006126462732523,0.51665853898998049,0.53478552039775651,0.55540837963491119,0.60599557270791871,0.67267919728131642,0.58860589747465242,0.59127662034536432,0.5939843187657099,5.8350943736791239]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,75","C1",{"$f":" 78193.22061*C77 - 62747.6239*C76 + 20041.29771*C75 - 3113.11297*C74 + 235.21739*C73 - 6.47","v":0.49297273005874853},0.52703973292969319,0.54774816412790894,0.57368122516986286,0.60493422442693312,0.64146025103415294,0.72987751723711281,0.83853086580553704,0.69995743862565174,0.70459197101046467,0.70927661875881309,11.146425629540445]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,80","C2",{"$f":" 112229.10217*C77 - 90275.82325*C76 + 29064.78003*C75 - 4576.65461*C74 + 352.54132*C73 - 10.15","v":0.54809639383654307},0.59877796466870414,0.62754302683778285,0.66335157062190397,0.70656826681085327,0.7573468734002855,0.88178879927717269,1.0377330750729978,0.83942786858901108,0.84597262650988192,0.8525944306037001,16.376263675551918]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,85","C3",{"$f":" -6333849.33191*C78 + 7003086.05505*C77 - 3170231.50477*C76 + 753388.16765*C75 - 99065.81153*C74 + 6833.52117*C73 - 192.64","v":0.65682139961882058},0.7207757850468397,0.75377600730064387,0.80280914834270334,0.86874842256941065,0.95046024072519231,1.1534040523632711,1.4012693032822199,1.0846537656524333,1.0953146437765326,1.1060875615324903,-7.9770043277518425]
[" Cr for L/volume1/3 = 6 and Cp = 0,70","D0",{"$f":" 53881.87664*C77 - 47719.69516*C76 + 17198.62503*C75 - 3090.1397*C74 + 275.82793*C73 - 9.37","v":0.39616149627084063},0.43314284468218567,0.44278786898873612,0.45302975368822551,0.4649450879402135,0.47937127472900976,0.51821644119767107,0.573422263521989,0.50441915950758975,0.50651314653220503,0.50864599893466611,6.4494831570452842]
[" Cr for L/volume1/3 = 6 and Cp = 0,75","D1",{"$f":" -13296.8167*C77 + 17338.63401*C76 - 7542.52455*C75 + 1552.59022*C74 - 152.78609*C73 + 6.19","v":0.4439577446041616},0.47036776782235901,0.48959045621558683,0.51285119227227849,0.53981734463513487,0.57039056132213073,0.64306052603642794,0.73428073772017211,0.61847934426099282,0.6222806396068199,0.6261246660576445,6.3222870526361516]
[" Cr for L/volume1/3 = 6 and Cp = 0,80","D2",{"$f":" 57255.69581*C77 - 44678.74747*C76 + 14023.41918*C75 - 2111.06396*C74 + 151.68701*C73 - 3.73","v":0.46570837364019413},0.51138052560379821,0.53988517671707514,0.57543839404974451,0.61822540784819724,0.66836723430342504,0.79120406881452299,0.94569582391056572,0.74935874300266692,0.75582070635810128,0.762359824941655,11.783905482145865]
[" Cr for L/volume1/3 = 6 and Cp = 0,85","D3",{"$f":" 143089.62452*C77 - 117343.50532*C76 + 38649.35375*C75 - 6217.22547*C74 + 488.33352*C73 - 14.52","v":0.56623739370087023},0.6396892369503,0.68159909169096622,0.73434408321412192,0.79875890328903765,0.87533863995443184,1.0660892871368866,1.3089205614604502,1.0007493439493622,1.0108203556526512,1.0210192533326214,21.258135193944394]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,70","E0",{"$f":" 30265.1424899999*C77 - 26816.90085*C76 + 9821.16503*C75 - 1803.67859*C74 + 165.46921*C73 - 5.71","v":0.33664770919116993},0.37327666618214028,0.38364015613549629,0.39429438563253871,0.40604453175590027,0.41956101185125849,0.45407303441117808,0.50158913245461267,0.44200378988571831,0.44384496193325607,0.44571645311540298,4.7207755952455921]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,75","E1",{"$f":" 54477.25649*C77 - 47053.5012*C76 + 16421.96104*C75 - 2825.53995*C74 + 239.64014*C73 - 7.66","v":0.38474465697996862},0.41798547187194046,0.43172413447829783,0.4482812031784924,0.46839184927840805,0.49258701717126385,0.55464350290455045,0.63657664047893192,0.53311288197289386,0.536414119786496,0.53976388929958929,7.2079923798344474]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,80","E2",{"$f":" 76208.6211*C77 - 64528.35091*C76 + 21766.90698*C75 - 3544.03862*C74 + 277.89526*C73 - 8.01","v":0.43220584929792061},0.45993264250636479,0.48139634577758805,0.51045149996151729,0.5475378813168188,0.59285037621100933,0.70814238207907998,0.85573481385858763,0.66844525763317897,0.67455575564372872,0.68074744059058467,10.349835045970101]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,85","E3",{"$f":" 73827.1017*C77 - 60714.3115*C76 + 20349.36168*C75 - 3304.30929*C74 + 259.49856*C73 - 7.45","v":0.51880531142144104},0.58248426210390658,0.61997220647803442,0.66722109827335441,0.72506521754374642,0.79415824066768703,0.96822271570359941,1.1936920514761438,0.90827088312673521,0.91748934316484121,0.92683312902660742,15.123098854973495]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,70","F0",{"$f":" 40733.9049*C77 - 36751.17452*C76 + 13395.20097*C75 - 2415.4317*C74 + 215.01129*C73 - 7.26","v":0.29891195010047689},0.32434826146949725,0.33154296106570591,0.33965629751956961,0.34950058642627901,0.36168603060013105,0.39474238257522209,0.44113247333985406,0.38301433610153701,0.38479657195071404,0.38661115779173905,4.4536605762765102]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,75","F1",{"$f":" 58644.91546*C77 - 51277.08978*C76+ 18140.63323*C75 - 3175.6924*C74 + 274.28544*C73 - 9.02","v":0.33775228503347066},0.36502175342180365,0.37461277259383863,0.38635129695664361,0.40115719126555049,0.4197108137223502,0.46991879605384312,0.53974111375019973,0.45215785477878612,0.45486071058656208,0.45761118047537153,7.0931345839390723]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,80","F2",{"$f":" 29372.07272*C77 - 22669.98997*C76 + 6956.69784*C75 - 960.8162*C74 + 55.83313*C73 - 0.51","v":0.40541822724710452},0.42491643861979855,0.44558868335716073,0.47357803558329414,0.50886007671893885,0.55138532714915889,0.65800934100108477,0.79361137489686207,0.6214524191383608,0.62708665664189467,0.63279275031333149,7.7703451915223756]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,85","F3",{"$f":" 4564.57887*C77 - 4085.11767*C76 + 2049.36962*C75 - 391.39311*C74 + 30.6636*C73 - 0.38","v":0.47137324824678373},0.52527931595250432,0.55834535404026198,0.60009815056631488,0.65137157388706324,0.71297788873878776,0.87035620348207832,1.0784636144326232,0.81579247760054396,0.82415838658503648,0.83264706124475019,8.9880629149859868]
[null,"G0",{"$f":"($C12-0.75)*($C12-0.8)/0.005","v":0.21014715987699412},0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412,0.21014715987699412]
[null,"G1",{"$f":"($C12-0.7)*($C12-0.8)/0.0025","v":0.73900936160554009},0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009,0.73900936160554009]
[null,"G2",{"$f":"($C12-0.7)*($C12-0.75)/0.005","v":1.5288622017285478},1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478,1.5288622017285478]
[null,"G3",{"$f":"($C12-0.8)*($C12-0.85)/0.005","v":-0.10856788197455744},-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744,-0.10856788197455744]
[null,"G4",{"$f":"($C12-0.75)*($C12-0.85)/0.0025","v":-0.89842072209756263},-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263,-0.89842072209756263]
[" Cr for L/volume1/3 = 4,5","H1",{"$f":"IF($C12<0.775,C103*C79-C104*C80+C105*C81,C106*C80-C107*C81+C103*C82)","v":0.75556998427278488},0.82534807657289588,0.87934212601925421,0.94317049920718032,1.014386348823713,1.0913491799663944,1.2606033367176404,1.4578485856037848,1.2051527738048244,1.2138303293724551,1.2225650359026807,35.722675129042791]
[" Cr for L/volume1/3 = 5,0","H2",{"$f":"IF($C12<0.775,C103*C83-C104*C84+C105*C85,C106*C84-C107*C85+C103*C86)","v":0.6781660742992196},0.7345724384444059,0.77588510971266167,0.82851604053134353,0.89112643901012478,0.96212410563343642,1.1242788699628528,1.3125124525641496,1.0707463024366568,1.0791160167466471,1.0875456860387123,16.521991329780558]
[" Cr for L/volume1/3 = 5,5","H3",{"$f":"IF($C12<0.775,C103*C87-C104*C88+C105*C89,C106*C88-C107*C89+C103*C90)","v":0.57692930443233092},0.63220392800885705,0.66273368840172231,0.70239350398490963,0.75168415865005678,0.81051066421737317,0.95536065943161552,1.1357561428883807,0.90610340356437957,0.91372054159621474,0.92142500339793931,11.826286010659771]
[" Cr for L/volume1/3 = 6,0","H4",{"$f":"IF($C12<0.775,C103*C91-C104*C92+C105*C93,C106*C92-C107*C93+C103*C94)","v":0.48919568141721859},0.54279690512700862,0.57512634474323676,0.61562693325162821,0.66467660653052507,0.72249880724522586,0.86505404740475955,1.0449793590288994,0.81639706292687231,0.82390632063290759,0.83150713184392722,14.367844293147627]
[" Cr for L/volume1/3 = 6,5","H5",{"$f":"IF($C12<0.775,C103*C95-C104*C96+C105*C97,C106*C96-C107*C97+C103*C98)","v":0.45555724143600063},0.49024063277371843,0.51591047610505314,0.55014588324526936,0.5934374638905362,0.64604003271808241,0.77946257372758065,0.95054910620503286,0.73353668108439529,0.74060530391753954,0.74776793465870406,11.694026082535444]
[" Cr for L/volume1/3 = 7,0","H6",{"$f":"IF($C12<0.775,C103*C99-C104*C100+C105*C101,C106*C100-C107*C101+C103*C102)","v":0.42662483561776132},0.4525100513618287,0.47698988176118878,0.50963590067853004,0.55050153725486095,0.59963916805724626,0.72305402314461809,0.88103442056892389,0.6806723827568415,0.68719892716578324,0.69381065814302778,8.0997684339561484]
["Korrekt beregnet CR","Cr",{"$f":"IF($C13>5.25,IF($C13<5.75,C109*($C13-5.5)*($C13-6)/0.5-C110*($C13-5)*($C13-6)/0.25+C111*($C13-5)*($C13-5.5)/0.5,IF($C13<6.25,C110*($C13-6)*($C13-6.5)/0.5-C111*($C13-5.5)*($C13-6.5)/0.25+C112*($C13-5.5)*($C13-6)/0.5,C111*($C13-6.5)*($C13-7)/0.5-C112*($C13-6)*($C13-7)/0.25+C113*($C13-6)*($C13-6.5)/0.5)),C108*($C13-5)*($C13-5.5)/0.5-C109*($C13-4.5)*($C13-5.5)/0.25+C110*($C13-4.5)*($C13-5)/0.5)","v":0.71002632069140148},0.77001873174387225,0.8158707705035797,0.87291440022705569,0.93930897342111852,1.0132742685084124,1.1792915044783037,1.3707714419968786,1.1247623159807281,1.1332997728741103,1.1418932515747575,22.031288000341195]
[null,"Fn",{"$f":"C22","v":0.12},0.13690940366889492,0.14292870961212098,0.14894801555534701,0.15496732149857306,0.16098662744179912,0.17302523932825123,0.18506385121470331,0.16924695726710851,0.16984888786143112,0.17045081845575372,0.32]
[null,"Cr Guldh.",{"$f":"C52+C54+C56+C60","v":0.77404038670108999},0.88285091151496653,0.93164464333935104,0.98673115510656539,1.0488595806582794,1.1188817643115634,1.2866587093811881,1.4998789927476479,1.2296323130034073,1.2384334833411657,1.2473403616001346,18.504180067538911]
[null,"Cr diff.",{"$f":"C116-C114","v":6.4014066009688508E-2},0.11283217977109428,0.11577387283577134,0.11381675487950971,0.10955060723716092,0.10560749580315099,0.10736720490288443,0.1291075507507693,0.10486999702267918,0.10513371046705533,0.1054471100253771,-3.5271079328022843]

{"sheet":"BPS1","index":9,"n_rows":120,"n_cols":29,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2013.05.08"]
[" 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,{"$f":"IF(J3=1,IF(C17=1,0.7*C73-0.45+0.08*C13,IF(C16=1,C74,G73)),J3)","v":0.32903687334045589}]
[" Length on water line","(m)",{"$f":"Bulk!C6","v":186.11444672191496},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(J4=1,IF(C17=1,E73-0.26+0.04*C13,IF(C16=1,E74,G74)),J4)","v":0.21198077093255735}]
[" Breadth on water line ","(m)",{"$f":"Bulk!C7","v":32.200000000000003},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.174459814193775}]
[" Mean draught ","(m)",{"$f":"Bulk!C9","v":10.975002444314482},null,null,null," Transm. efficiency (input)",null,null,null,{"$f":"Bulk!C41/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"Bulk!C18","v":54295.361509065362},null,null,null," Relative rot. efficiency (input)",null,null,null,1]
[" Wetted surface, given as input","(m^2)",{"$f":"Bulk!C30","v":8579.6586124295736},null,null,null," Transition zone:",null,null,null,null,null," Design speed (knots)",{"$f":"Bulk!C32","v":14.372524088343503}]
[" Wetted surface, calculated","(m^2)",{"$f":"IF(C8=0,((1-C16)*0.05+0.99)*(C7/C3/C6+1.9*C4*C6),C8)","v":8579.6586124295736},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"1 - Bulk!C10/Bulk!C9*(1 -Bulk!C26)","v":0.99458314471439613},null,null,null," Upper Froude number",null,null,1,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.80537525298845825},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"Bulk!C36","v":15}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.80976161446987849},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":4.9556481542721702},{"$f":"IF(OR(C13<4,C13>9),\" Warning: Length-displ. ratio out of range !\",\"\")","v":""},null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," 1 = conv. - 2 = ducted",null,null,null,{"$f":"Bulk!C45","v":1}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"Bulk!C42","v":0}]
[" Normal hull (1) or twin skeg (2)","(-)",1,{"$f":"IF(OR(C4/C5<3.5,C4/C5>10),\" Warning: L/B out of range !\",\"\")","v":""},null,null,null,null,null,null,null,null,"Cx",0.8]
[" Number of propellers (1 or 2)","(-)",1,{"$f":"IF(C5/C6>6.5,\"  Warning: B/T out of range !\",\"\")","v":""},null,null," Beaufort number",null,{"$f":"Bulk!C37","v":0},{"$f":"MAX(0,-0.2+0.98*I17+0.21626*I17^2-0.00466*I17^3)","v":0},null," Wind speed (m/s)",null,{"$f":"Bulk!C39","v":0}]
[" Propeller diameter ","(m)",{"$f":"Bulk!C46","v":5.99655},{"$f":"C18/C6","v":0.54638256623864967},"of draught"]
[" Number of blades, N","(-)",4,null,null,null,"Minimum CA correction x 1000",null,null,null,-0.1]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"(C22*(9.81*C4)^0.5)/0.5144","v":9.9679266290696251},{"$f":"E21-0.5","v":10.872524088343503},11.372524088343503,11.872524088343503,12.372524088343503,12.872524088343503,13.372524088343503,13.872524088343503,{"$f":"N8","v":14.372524088343503},{"$f":"K21+0.5","v":14.872524088343503},{"$f":"L21+0.5","v":15.372524088343503},{"$f":"N22*SQRT(9.81*C4)/0.5144","v":26.581137677519003}]
[" Froude Number","(-)",0.12,{"$f":"D21*0.5144/SQRT(9.81*$C4)","v":0.1308900977256689},0.13690940366889492,0.14292870961212098,0.14894801555534701,0.15496732149857306,0.16098662744179912,0.16700593338502517,0.17302523932825123,0.17904454527147728,0.18506385121470331,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K12+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5731312371921482},1.5560808461954347,1.5473643396329291,1.5390913336163987,1.5312217921045137,1.5237207395941061,1.5165574528256778,1.5097048065363243,1.5031387394856777,1.4968378152871478,1.4907828586332832,1.3956219189736978]
[" Cr x 1000","(-)",{"$f":"IF(C22>0.12,C48,$C48+(C22-0.12)*2.5)","v":0.74218330593514081},0.76812943587740201,0.79739179971037966,0.83765551803423788,0.88815601711914616,0.9476990698283122,1.0150078888515375,1.0890316793454253,1.1692156509794804,1.2557324893887356,1.3496752870314499,{"$f":"N64+N65+N117","v":21.44039000187313}]
[" Cr-correction x 1000 (input)","(-)",{"$f":"IF($C17=1,0,0.3)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[" Bulbous bow corr. x 1000 (input)","(-)",{"$f":"$K13*MAX(-0.4,-0.1-1.6*C22)","v":-0.29200000000000004},-0.30942415636107024,-0.31905504587023192,-0.32868593537939361,-0.33831682488855519,-0.34794771439771688,-0.35757860390687857,-0.36720949341604026,-0.37684038292520194,-0.38647127243436363,-0.39610216194352532,-0.4]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Bulk!$C3<55000,0.07,IF(Bulk!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2}]
[" Ca x 1000 ","(-)",{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'BPS1'!$K19)","v":0.12558355446682645}]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2188980975941153},2.210369680178593,2.2212846479399033,2.2436444707380692,2.2766445388019312,2.3190556494915278,2.3695702922371629,2.4271105469325356,2.4910975620067828,2.5616825867083457,2.6399395381880342,22.631595475313656,null,"Dw"]
[" Service allowance (input)","(%)",{"$f":"$K11","v":15},15,15,15,15,15,15,15,15,15,15,15,"Af (m2)","Af/Al",null,"Dw",10000,20000,30000,50000,75000,100000,150000,200000,250000,300000,350000]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((C21*0.5144+$N17)^2-(C21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((D21*0.5144+$N17)^2-(D21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((E21*0.5144+$N17)^2-(E21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((F21*0.5144+$N17)^2-(F21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((G21*0.5144+$N17)^2-(G21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((H21*0.5144+$N17)^2-(H21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((I21*0.5144+$N17)^2-(I21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((J21*0.5144+$N17)^2-(J21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((K21*0.5144+$N17)^2-(K21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((L21*0.5144+$N17)^2-(L21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))*$N16*((M21*0.5144+$N17)^2-(M21*0.5144)^2)","v":0},null,{"$f":"$C5*((0.88-0.002*$C4)*$C5+(Bulk!$C8-$C6))","v":727.56631541477327},{"$f":"O31/(C5*(0.88-0.002*C4)*C5+C4*(Bulk!$C8-C6))","v":0.43082830045724568},null,null,0.5086658974334759,0.4681010867767732,0.43084853635977149,0.43082830045724568,0.34936622210169199,0.38290199686092202,0.36066640055647031,0.36439352291146321,0.34361735897357987,0.32502669934550066,0.33002703451934595]
[" Wind resistance/total resistance","%",{"$f":"C31/C33*100","v":0},{"$f":"D31/D33*100","v":0},{"$f":"E31/E33*100","v":0},{"$f":"F31/F35*100","v":0},0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323+C31","v":256.50789699545777},304.00406357776586,334.2501900613949,367.95429386488121,405.47638035792096,447.08727978060386,493.00360066892455,543.44331366296285,598.70177280729104,659.24735373414762,725.83526038955142,18604.415002624584,null,null,null,"Dw",10000,20000,30000,50000,75000,100000,150000,200000,250000,300000,350000]
[" Added resistance (input)","(kN)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.45544547668761254,0.45794958755163001,0.39906176344445099,0.41884893323583722,0.32438617751063659,0.41303721797947329,0.39241408864015709,0.37385640727947123,0.31305177297485071,0.34010394371162617,0.37724967884800231]
[" Total resistance incl. serv. allow.","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323*(1+C30/100)+C31+C34","v":294.98408154477642},349.60467311443074,384.38771857060414,423.14743794461333,466.29783741160907,514.15037174769441,566.95414076926318,624.95981071240726,688.5070387283846,758.13445679426968,834.71054944798402,21395.077253018269]
[" Effective power ","(kW)",{"$f":"C35*C21*0.5144","v":1512.5313082056896},1955.2782422266632,2248.6782980311887,2584.2572003179525,2967.7182625091414,3404.5116705295641,3899.9791060352245,4459.7297025855369,5090.2884091461765,5800.0518562186107,6600.5791696976303,292542.10615662113,null,null,null,"Dw",13650,27300,40380,52320,63500,85619.230788337023,105743.25532015139,125158.06026049973,145600,168000]
[" Total propulsion efficiency ","(-)",{"$f":"$K5*$K6*$K7*C41","v":0.6442948493436923},0.64493734610691311,0.64411537930517981,0.64244072297679766,0.63999139549492257,0.63688172505202234,0.63323249054965136,0.62914590334349274,0.624686319255775,0.61986676525562567,0.61464099765812652,0.25684159679802815,null,null,null,null,0.81881490020881598,0.58032703892418558,0.43883870049965717,0.32263740238411892,0.22822671539312719,0.28762918504759605,0.24158042554185993,0.21220770385212698,0.19299836397602252,0.18171786936374906,"Excl. deck containers"]
[" Propulsion power","(kW)",{"$f":"C36/C37","v":2347.5762839737458},3031.7336312270731,3491.1110187384179,4022.5613163866719,4637.1221291406973,5345.5948516209564,6158.8423908097457,7088.5460413634337,8148.5511243635556,9356.9331045305171,10738.917831460669,1138998.1599696511,null,null,null,null,0.32752596008352641,0.23213081556967424,0.23213081556967424,0.1755354801998629,9.1290686157250889E-2,0.11505167401903843,9.6632170216743959E-2,8.4883081540850794E-2,7.7199345590409002E-2,7.2687147745499614E-2,"Incl. deck containers"]
[" Thrust loading coefficent, Cth","(-)",{"$f":"2.54648*C35/(1-$K4)/$C17/$C3/(C42*$C18)^2/$K7","v":2.1850750509574355},2.1766766336804033,2.187425222704436,2.209444210864854,2.241941253196102,2.2837058840061939,2.3334505233346938,2.39011368199751,2.4531253319581698,2.5226344169467194,2.5996984842095014,22.286618159746993]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C35/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C75","v":0.38751306109032296},0.42223383066593645,0.44434443166303095,0.46898289211405408,0.49641238406817634,0.52683089054248966,0.56039675726481908,0.59726932569181357,0.63766450629504856,0.68192469223110885,0.73060195462655297,13.80024719628277]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K15/100)*IF($K14=1,MAX(0.65,0.81-0.014*C39),IF(C39<7,-0.000205*C39^4+0.00518*C39^3-0.0462*C39^2+0.177*C39+0.59,0.85))/(1+SQRT(1+C39))*2","v":0.55978392438348856},0.56034214607327204,0.55962799508718875,0.5581730002312616,0.55604494635763368,0.55334316544810258,0.55017259406636054,0.54662203669976195,0.54274740774023544,0.5385600254342463,0.53401971179271401,{"$f":"IF($K14=1,MAX(0.65,0.81-0.014*N39),IF(N39<7,-0.000205*N39^4+0.00518*N39^3-0.0462*N39^2+0.177*N39+0.59,0.85))/(1+SQRT(1+N39))*2","v":0.22315217504373711}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":3.4403644102066333},3.7525802821988283,3.9251519983756626,4.0977237145524974,4.2702954307293322,4.4428671469061669,4.6154388630830017,4.7880105792598364,4.9605822954366712,5.1331540116135059,5.3057257277903407,9.1743050938843549]
[" Vbehind","(m/s)",{"$f":"C42*SQRT(1+C39)","v":6.1399421806813983},6.6883115752226185,7.0077158165339037,7.341039967392228,7.6888341317914968,8.0509189120985845,8.4267480526751601,8.8158102155177129,9.2180451219142459,9.6342537718364927,10.066485181356947,44.271719439428338]
[" Vincrease","(m/s)",{"$f":"C43-C42","v":2.699577770474765},2.9357312930237902,3.0825638181582411,3.2433162528397306,3.4185387010621646,3.6080517651924175,3.8113091895921585,4.0277996362578765,4.2574628264775747,4.5010997602229867,4.7607594535666067,35.097414345543982]
[" Vbehind/Va","(-)",{"$f":"C43/C42","v":1.7846778563531951},1.782323380781502,1.7853361651813464,1.7914921743800205,1.800539156251844,1.812099854866225,1.8257739518721079,1.8412261354862172,1.8582586827345031,1.8768682470932048,1.897287138049879,4.8256210128590693]
[" Disc. flow speed","(m/s)",{"$f":"C42+0.5*C44","v":4.790153295444016},5.2204459287107232,5.4664339074547836,5.7193818409723622,5.9795647812604145,6.2468930295023757,6.5210934578790809,6.8019103973887747,7.0893137086754585,7.3837038917249993,7.686105454573644,26.723012266656347]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C46","v":135.21410169391697},147.36019145016866,154.30381966453407,161.44391007425898,168.78822671243248,176.33423760478215,184.07423303296744,192.00099609759678,200.11367603968705,208.42357797673176,216.9596212199211,754.32410516551749]
[" Cr summation","(-)",{"$f":"C64+C65+C117","v":0.74218330593514081},0.76812943587740201,0.79739179971037966,0.83765551803423788,0.88815601711914616,0.9476990698283122,1.0150078888515375,1.0890316793454253,1.1692156509794804,1.2557324893887356,1.3496752870314499,21.44039000187313]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.50490230806469483},0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483,0.50490230806469483]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":2327.056408209553},2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553,2327.056408209553]
[null,"N1=",{"$f":"2*$C13-3.7","v":6.2112963085443402},6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402,6.2112963085443402]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.7897396233952954},4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954,4.7897396233952954]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":2.3988064449746407},2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407,2.3988064449746407]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":116.21866402766382},98.565903985497869,89.642404662768186,81.28809169266151,73.48375295833317,66.210179146535651,59.448164262416434,53.17850626060207,47.382007823972138,42.039477331445404,37.131730069630017,1.0225841652402019]
[null,"G=",{"$f":"C52*C53/C54","v":9.88624191688878E-2},0.11656828389705157,0.12817213373040096,0.14134491337048205,0.15635644364633797,0.17353310965859578,0.19327187678383684,0.21605831164278663,0.24248989871927801,0.27330640168917636,0.30942965105060954,11.235904748879186]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.39709407485131082},-0.38620397712564192,-0.38018467118241589,-0.37416536523918981,-0.36814605929596383,-0.36212675335273775,-0.35610744740951167,-0.35008814146628564,-0.34406883552305961,-0.33804952957983353,-0.3320302236366075,-0.19709407485131081]
[null,"H=",{"$f":"EXP(80*C56)","v":1.5978601275372265E-14},3.8185590211738785E-14,6.1806139260682177E-14,1.0003770608569889E-13,1.6191826181990437E-13,2.6207641634964746E-13,4.2418963268682118E-13,6.8658159702137199E-13,1.1112819669415384E-12,1.7986902291105501E-12,2.9113102133762522E-12,1.41987616896086E-7]
[null,null,{"$f":"20*$C12-16","v":0.19523228939756976},0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976,0.19523228939756976]
[null,"K=",{"$f":"180*C22^3.7*EXP(C58)","v":8.5709985465195607E-2},0.11819958216926039,0.13959309704586872,0.16368273026731556,0.19067303545681319,0.22077468795395278,0.25420440946746414,0.2911848965906349,0.33194475284214675,0.37671842393581195,0.42574613601722994,3.2293545659731815]
[null,null,{"$f":"C49+1.5*C22^1.8+C50*C22^(C51)","v":0.54234962425739952},0.55111134545325202,0.55681784852271754,0.56327214106419776,0.57059849844697152,0.57893937035398135,0.58845710636133952,0.59933576882321982,0.61178303371196974,0.62603218005595418,0.64234416860864496,2.6618392192714846]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":1.0127588821973375},1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375,1.0127588821973375]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":6.1910851116959037E-13},3.5230914860712613E-12,7.1811650067311694E-12,1.3141293922135687E-11,2.2211973638127946E-11,3.5323610788195923E-11,5.3528523233472189E-11,7.8000940062734052E-11,1.1003700159240354E-10,1.5105475936654735E-10,2.0259417615687664E-10,9.064367712033993E-9]
[null,"E=",{"$f":"C60*C61+C62","v":0.549269399223689},0.55814291019102924,0.56392222186457497,0.57045886397021917,0.57787869749284604,0.58632598961505211,0.5959651613131185,0.60698262337228692,0.61958870147946743,0.6340196510440852,0.65053976238866351,2.69580132136279]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":6.9430419368057203E-2},6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2,6.9430419368057203E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16630118245367165},"d=",{"$f":"0.625*C5/C4+0.08","v":0.18813239033544774}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45765059122683582},"e=",{"$f":"0.165-0.25*C5/C4","v":0.12174704386582091}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":65.486727779352066},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":38.166450253393805}]
[null,"w1=",{"$f":"C66+C67/(C68*(0.98-C11)^3+1)","v":0.50562459974553009},"t1=",{"$f":"E66+E67/(E68*(0.98-C11)^3+1)","v":0.2893154623749844}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":4.0925430252587602E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-1.5560617613313871E-2}]
[null,"w3=",{"$f":"MIN(0.1,C71)","v":4.0925430252587602E-2}]
[null,"w(1)=",{"$f":"C69+C70+C72","v":0.54655002999811764},"t(1)=",{"$f":"E69+E70+E71","v":0.27375484476167056},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.36376267709192073}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.30801291814520959},"t(2)=",{"$f":"0.0665+0.62833*C74","v":0.26003375685817953},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.22107505059769167}]
[" Cavitation area calculation ","K",{"$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]
[null,"Fn",{"$f":"C22","v":0.12},0.1308900977256689,0.13690940366889492,0.14292870961212098,0.14894801555534701,0.15496732149857306,0.16098662744179912,0.16700593338502517,0.17302523932825123,0.17904454527147728,0.18506385121470331,0.32]
[null,"Fn2",{"$f":"C22^2","v":1.44E-2},1.7132217682635155E-2,1.8744184812972419E-2,2.0428616031386005E-2,2.2185511337875895E-2,2.4014870732442104E-2,2.5916694215084628E-2,2.7890981785803466E-2,2.9937733444598616E-2,3.2056949191470077E-2,3.4248629026417843E-2,0.1024]
[null,"Fn3",{"$f":"C22^3","v":1.7279999999999999E-3},2.242437646737548E-3,2.5662551650036105E-3,2.9198357285274896E-3,3.3044878878572665E-3,3.7215201935410281E-3,4.1722411961268597E-3,4.6579594461628442E-3,5.1799834941970669E-3,5.7396218907776117E-3,6.3381831864525607E-3,3.2768000000000005E-2]
[null,"Fn4",{"$f":"C22^4","v":2.0735999999999999E-4},2.9351288272519665E-4,3.5134446430286586E-4,4.1732835295780129E-4,4.9219691332301994E-4,5.7671401629590439E-4,6.71675039038201E-4,7.7790686497602069E-4,8.9626788379983851E-4,1.0276479914644941E-3,1.1729685901891908E-3,1.048576E-2]
[null,"Fn5",{"$f":"C22^5","v":2.4883199999999999E-5},3.8417929903643787E-5,4.8102361090072706E-5,5.9648202972810308E-5,7.3311753501930952E-5,8.9371826376060716E-5,1.0813069927159874E-4,1.2991506207193909E-4,1.5507696509669232E-4,1.8399476733090732E-4,2.1707408465429271E-4,3.3554432000000001E-3]
[null,"Fn6",{"$f":"C22^6","v":2.9859839999999999E-6},5.0285265995058327E-6,6.5856655719077085E-6,8.5254406815856566E-6,1.0919640200995378E-5,1.3849712550933653E-5,1.7407596598658084E-5,2.169658620209767E-5,2.6832229000154051E-5,3.2943259449093563E-5,4.017256610502994E-5,1.073741824E-3]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,70","A0",{"$f":" 81963.95967*C80 - 69372.12684*C79 + 23700.28578*C78 - 4016.65661*C77 + 339.10948*C76 - 10.91","v":0.55189762355814054},0.59552337713671832,0.61845089443661649,0.64273344230928942,0.66958554533050219,0.6998815514144745,0.73423335243558441,0.77306810485007205,0.81670595031768656,0.86543773632341114,0.91960273679908866,10.516299561017544]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,75","A1",{"$f":" 211855.99746*C80 - 178462.85551*C79 + 59866.35075*C78 - 9901.7271*C77 + 808.21686*C76 - 25.47","v":0.64580449344308022},0.68352005225465007,0.70385475163230637,0.72794175286634299,0.75771757621963332,0.7942661404179745,0.83801965069793027,0.88895948685402004,0.94681709128678904,1.0112748570497843,1.0821670158978236,20.475215799836889]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,80","A2",{"$f":" 189330.79305*C80 - 133987.07846*C79 + 36767.07838*C78 - 4746.53331*C77 + 281.6148*C76 - 5.18","v":0.72480317679617201},0.75659099733259438,0.79116141125916783,0.83619739050650566,0.8902082122395214,0.95174464583698892,1.019578481882327,1.0928820611539365,1.1714078036158995,1.2556677374083307,1.3471130278380983,34.007723669340471]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,85","A3",{"$f":" -183277.76453*C80 + 217604.57034*C79 - 91711.5592*C78 + 18157.61937*C77 - 1715.03079*C76 + 63.08","v":0.83039626574954184},0.85087937262331081,0.90873600141888744,0.98557675990043947,1.0737846129679411,1.1684717965799365,1.2673060284219702,1.3703367185743929,1.4798211801799681,1.6000508401126723,1.737177449644733,35.17716960736864,"   "]
[" Cr for L/volume1/3 = 5 and Cp = 0,70","B0",{"$f":" 108656.82305*C80 - 92884.66951*C79 + 31771.52118*C78 - 5373.60627*C77 + 450.34486*C76 - 14.5","v":0.50580590076415888},0.54106866802113274,0.55854280543274371,0.57727131163390766,0.59865190218887676,0.62360233341507865,0.65266343395795445,0.68610213636561923,0.7240145086637142,0.76642878593006003,0.8134084018694665,11.067725053788109]
[" Cr for L/volume1/3 = 5 and Cp = 0,75","B1",{"$f":" 236068.11145*C80 - 206198.08468*C79 + 71647.62804*C78 - 12274.26804*C77 + 1036.91016*C76 - 34.06","v":0.54375586870779102},0.58863254652280261,0.60657653265300837,0.62595807708493112,0.65002331118628831,0.68083708519586139,0.71950681490497459,0.76640632833931477,0.82139971244046706,0.88406515974730837,0.95391881507762832,18.585190406308016]
[" Cr for L/volume1/3 = 5 and Cp = 0,80","B2",{"$f":" 153905.69184*C80 - 114943.493048*C79 + 33802.921153*C78 - 4780.049092*C77 + 322.837994*C76 - 7.67","v":0.64428350034379811},0.66974005543943527,0.69682181842471103,0.73302660427416733,0.77785240820895218,0.83064108722936147,0.89072429798931019,0.95756943467057631,1.0309255668573503,1.1109693774105214,1.198451100342071,24.967176863531179]
[" Cr for L/volume1/3 = 5 and Cp = 0,85","B3",{"$f":"-9980220.15991*C81 + 10826099.46985*C80 - 4792166.95182*C79 + 1110018.19846*C78 - 141933.11234*C77 + 9505.46225*C76 - 260.06","v":0.75358072768784723},0.79629412829575585,0.82983756082938953,0.88165722214074549,0.95289878059605826,1.0410719519365443,1.1420295651152514,1.2516048446149739,1.3669069092360928,1.4872744873643455,1.6148878487032903,-18.516942986341803]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,70","C0",{"$f":" 12205.28697*C80 - 8294.72385*C79 + 2539.32664*C78 - 405.17899*C77 + 34.1222*C76 - 0.78","v":0.45175563711590416},0.47321864104850619,0.48625810192897156,0.5006126462732523,0.51665853898998049,0.53478552039775651,0.55540837963491119,0.57897852806926875,0.60599557270791871,0.63701888960697084,0.67267919728131642,5.8350943736791239]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,75","C1",{"$f":" 78193.22061*C80 - 62747.6239*C79 + 20041.29771*C78 - 3113.11297*C77 + 235.21739*C76 - 6.47","v":0.49297273005874853},0.51124425887061786,0.52703973292969319,0.54774816412790894,0.57368122516986286,0.60493422442693312,0.64146025103415294,0.68314431998677971,0.72987751723711281,0.78163114479121187,0.83853086580553704,11.146425629540445]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,80","C2",{"$f":" 112229.10217*C80 - 90275.82325*C79 + 29064.78003*C78 - 4576.65461*C77 + 352.54132*C76 - 10.15","v":0.54809639383654307},0.57637438161640198,0.59877796466870414,0.62754302683778285,0.66335157062190397,0.70656826681085327,0.7573468734002855,0.81573665450579647,0.88178879927717269,0.95566284081264818,1.0377330750729978,16.376263675551918]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,85","C3",{"$f":" -6333849.33191*C81 + 7003086.05505*C80 - 3170231.50477*C79 + 753388.16765*C78 - 99065.81153*C77 + 6833.52117*C76 - 192.64","v":0.65682139961882058},0.69954691588259266,0.7207757850468397,0.75377600730064387,0.80280914834270334,0.86874842256941065,0.95046024072519231,1.0459688479683109,1.1534040523632711,1.2717320437910757,1.4012693032822199,-7.9770043277518425]
[" Cr for L/volume1/3 = 6 and Cp = 0,70","D0",{"$f":" 53881.87664*C80 - 47719.69516*C79 + 17198.62503*C78 - 3090.1397*C77 + 275.82793*C76 - 9.37","v":0.39616149627084063},0.422727813063835,0.43314284468218567,0.44278786898873612,0.45302975368822551,0.4649450879402135,0.47937127472900976,0.49695762323359638,0.51821644119767107,0.54357412729952692,0.573422263521989,6.4494831570452842]
[" Cr for L/volume1/3 = 6 and Cp = 0,75","D1",{"$f":" -13296.8167*C80 + 17338.63401*C79 - 7542.52455*C78 + 1552.59022*C77 - 152.78609*C76 + 6.19","v":0.4439577446041616},0.45576264625541452,0.47036776782235901,0.48959045621558683,0.51285119227227849,0.53981734463513487,0.57039056132213073,0.60469416129649911,0.64306052603642794,0.68601849110504087,0.73428073772017211,6.3222870526361516]
[" Cr for L/volume1/3 = 6 and Cp = 0,80","D2",{"$f":" 57255.69581*C80 - 44678.74747*C79 + 14023.41918*C78 - 2111.06396*C77 + 151.68701*C76 - 3.73","v":0.46570837364019413},0.48962070488425669,0.51138052560379821,0.53988517671707514,0.57543839404974451,0.61822540784819724,0.66836723430342504,0.72597496707491205,0.79120406881452299,0.86430866269033446,0.94569582391056572,11.783905482145865]
[" Cr for L/volume1/3 = 6 and Cp = 0,85","D3",{"$f":" 143089.62452*C80 - 117343.50532*C79 + 38649.35375*C78 - 6217.22547*C77 + 488.33352*C76 - 14.52","v":0.56623739370087023},0.60730454172867709,0.6396892369503,0.68159909169096622,0.73434408321412192,0.79875890328903765,0.87533863995443184,0.96437445928139809,1.0660892871368866,1.1807734909471002,1.3089205614604502,21.258135193944394]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,70","E0",{"$f":" 30265.1424899999*C80 - 26816.90085*C79 + 9821.16503*C78 - 1803.67859*C77 + 165.46921*C76 - 5.71","v":0.33664770919116993},0.36223528066041499,0.37327666618214028,0.38364015613549629,0.39429438563253871,0.40604453175590027,0.41956101185125849,0.43540818181989582,0.45407303441117808,0.47599389751505772,0.50158913245461267,4.7207755952455921]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,75","E1",{"$f":" 54477.25649*C80 - 47053.5012*C79 + 16421.96104*C78 - 2825.53995*C77 + 239.64014*C76 - 7.66","v":0.38474465697996862},0.40607416021436293,0.41798547187194046,0.43172413447829783,0.4482812031784924,0.46839184927840805,0.49258701717126385,0.52124508126415137,0.55464350290455045,0.59301048730688777,0.63657664047893192,7.2079923798344474]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,80","E2",{"$f":" 76208.6211*C80 - 64528.35091*C79 + 21766.90698*C78 - 3544.03862*C77 + 277.89526*C76 - 8.01","v":0.43220584929792061},0.44530346075656091,0.45993264250636479,0.48139634577758805,0.51045149996151729,0.5475378813168188,0.59285037621100933,0.64641124436187702,0.70814238207907998,0.77793758550543224,0.85573481385858763,10.349835045970101]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,85","E3",{"$f":" 73827.1017*C80 - 60714.3115*C79 + 20349.36168*C78 - 3304.30929*C77 + 259.49856*C76 - 7.45","v":0.51880531142144104},0.5536723764063991,0.58248426210390658,0.61997220647803442,0.66722109827335441,0.72506521754374642,0.79415824066768703,0.87504324536328237,0.96822271570359941,1.0742285471317699,1.1936920514761438,15.123098854973495]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,70","F0",{"$f":" 40733.9049*C80 - 36751.17452*C79 + 13395.20097*C78 - 2415.4317*C77 + 215.01129*C76 - 7.26","v":0.29891195010047689},0.31701914527585906,0.32434826146949725,0.33154296106570591,0.33965629751956961,0.34950058642627901,0.36168603060013105,0.37665934515337618,0.39474238257522209,0.41617075781073787,0.44113247333985406,4.4536605762765102]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,75","F1",{"$f":" 58644.91546*C80 - 51277.08978*C79+ 18140.63323*C78 - 3175.6924*C77 + 274.28544*C76 - 9.02","v":0.33775228503347066},0.3563632593090631,0.36502175342180365,0.37461277259383863,0.38635129695664361,0.40115719126555049,0.4197108137223502,0.4425086247976715,0.46991879605384312,0.5022368189670523,0.53974111375019973,7.0931345839390723]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,80","F2",{"$f":" 29372.07272*C80 - 22669.98997*C79 + 6956.69784*C78 - 960.8162*C77 + 55.83313*C76 - 0.51","v":0.40541822724710452},0.41153280745713672,0.42491643861979855,0.44558868335716073,0.47357803558329414,0.50886007671893885,0.55138532714915889,0.6011070976809767,0.65800934100108477,0.72213450313341254,0.79361137489686207,7.7703451915223756]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,85","F3",{"$f":" 4564.57887*C80 - 4085.11767*C79 + 2049.36962*C78 - 391.39311*C77 + 30.6636*C76 - 0.38","v":0.47137324824678373},0.50004023605945214,0.52527931595250432,0.55834535404026198,0.60009815056631488,0.65137157388706324,0.71297788873878776,0.78571208450470909,0.87035620348207832,0.96768366914922133,1.0784636144326232,8.9880629149859868]
[null,"G0",{"$f":"($C12-0.75)*($C12-0.8)/0.005","v":0.11667396811049256},0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256,0.11667396811049256]
[null,"G1",{"$f":"($C12-0.7)*($C12-0.8)/0.0025","v":0.42858022561855413},0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413,0.42858022561855413]
[null,"G2",{"$f":"($C12-0.7)*($C12-0.75)/0.005","v":1.3119062575080633},1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633,1.3119062575080633]
[null,"G3",{"$f":"($C12-0.8)*($C12-0.85)/0.005","v":-7.8558321287076266E-2},-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2,-7.8558321287076266E-2]
[null,"G4",{"$f":"($C12-0.75)*($C12-0.85)/0.0025","v":-0.96188435317658305},-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305,-0.96188435317658305]
[" Cr for L/volume1/3 = 4,5","H1",{"$f":"IF($C12<0.775,C106*C82-C107*C83+C108*C84,C109*C83-C110*C84+C106*C85)","v":0.74332914543751349},0.77333232700463661,0.81173796985953495,0.86213045545041156,0.92203504131592695,0.98940230953596431,1.062744794740073,1.1412736121154583,1.2250350854152279,1.3150473749665295,1.413437105678736,35.207258668453242]
[" Cr for L/volume1/3 = 5,0","H2",{"$f":"IF($C12<0.775,C106*C86-C107*C87+C108*C88,C109*C87-C110*C88+C106*C89)","v":0.66493292354579281},0.69087729104439344,0.71943081106652496,0.75877905200204077,0.80831780235244566,0.86696124214950776,0.93349563875806429,1.0068931654391908,1.0865858426729982,1.1726996022416678,1.2662484740712716,20.39507019341055]
[" Cr for L/volume1/3 = 5,5","H3",{"$f":"IF($C12<0.775,C106*C90-C107*C91+C108*C92,C109*C91-C110*C92+C106*C93)","v":0.56511219418357406},0.59586192305959385,0.61864756953057187,0.6485396800366191,0.68666699140561116,0.73347466888728174,0.78898203477397377,0.8530149893191985,0.92541312395569764,1.0062115268118481,1.0957972805268172,13.94571855864611]
[" Cr for L/volume1/3 = 6,0","H4",{"$f":"IF($C12<0.775,C106*C94-C107*C95+C108*C96,C109*C95-C110*C96+C106*C97)","v":0.47914618622494087},0.50601117735928391,0.52957270550240132,0.56037057032575122,0.59889529686557774,0.6454485729595264,0.70021229244083738,0.76331759833246482,0.83491392604127901,0.91523804655218166,1.0046831096222821,13.318357032744562]
[" Cr for L/volume1/3 = 6,5","H5",{"$f":"IF($C12<0.775,C106*C98-C107*C99+C108*C100,C109*C99-C110*C100+C106*C101)","v":0.44603822377488717},0.46102908016111976,0.4775265255709602,0.50146670686412487,0.53362642522484072,0.57446827949597035,0.62421428474178453,0.68291949081065439,0.75054560089795175,0.82703459010861824,0.91238232402013564,11.153568561004453]
[" Cr for L/volume1/3 = 7,0","H6",{"$f":"IF($C12<0.775,C106*C102-C107*C103+C108*C104,C109*C103-C110*C104+C106*C105)","v":0.41842918409255908},0.42619334744810383,0.44133139969236407,0.46432019995807383,0.49519202560201492,0.53394841647390323,0.58058310125806234,0.63510492381509276,0.69756076952358159,0.76805849162172346,0.84678983754905279,7.9656216788468903]
["Korrekt beregnet CR","Cr",{"$f":"IF($C13>5.25,IF($C13<5.75,C112*($C13-5.5)*($C13-6)/0.5-C113*($C13-5)*($C13-6)/0.25+C114*($C13-5)*($C13-5.5)/0.5,IF($C13<6.25,C113*($C13-6)*($C13-6.5)/0.5-C114*($C13-5.5)*($C13-6.5)/0.25+C115*($C13-5.5)*($C13-6)/0.5,C114*($C13-6.5)*($C13-7)/0.5-C115*($C13-6)*($C13-7)/0.25+C116*($C13-6)*($C13-6.5)/0.5)),C111*($C13-5)*($C13-5.5)/0.5-C112*($C13-4.5)*($C13-5.5)/0.25+C113*($C13-4.5)*($C13-5)/0.5)","v":0.67275288656708365},0.69869901650934485,0.72796138034232249,0.76822509866618072,0.818725597751089,0.87826865046025504,0.94557746948348032,1.0196012599773681,1.0997852316114232,1.1863020700206783,1.2802448676633926,21.370959582505073]
[null,"Fn",{"$f":"C22","v":0.12},0.1308900977256689,0.13690940366889492,0.14292870961212098,0.14894801555534701,0.15496732149857306,0.16098662744179912,0.16700593338502517,0.17302523932825123,0.17904454527147728,0.18506385121470331,0.32]
[null,"Cr Guldh.",{"$f":"C55+C57+C59+C63","v":0.73384180385778841},0.79291077625737938,0.83168745264090649,0.87548650760811686,0.92490817659615909,0.98063378722786276,1.0434414475648437,1.1142258316063951,1.1940233530420035,1.2840444766708723,1.3857155494594142,17.161060778202774]
[null,"Cr diff.",{"$f":"C119-C117","v":6.1088917290704758E-2},9.4211759748034529E-2,0.10372607229858399,0.10726140894193614,0.1061825788450701,0.10236513676760772,9.7863978081363379E-2,9.4624571629027043E-2,9.4238121430580302E-2,9.7742406650193958E-2,0.10547068179602159,-4.2098988043022985]

{"sheet":"Tanker","index":10,"n_rows":82,"n_cols":3,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
[" Ship data","Units","Deafult values"]
["Tanker type: Small (< 10000 DWT) - Handysize (10000 - 25000 DWT) - Handymax (25000 - 55000 DWT) - Panamax (55000 - 80000 DWT) - Aframax (80000 - 120000 DWT) - Suezmax (120000 - 170000 DWT) - VLCC ( 170000 - 330000 DWT)","-",{"$f":"IF(C3<10000,\"Small tanker\",IF(C3<25000,\"Handysize tanker\",IF(C3<55000,\"Handymax tanker\",IF(C3<75000,\"Panamax tanker\",IF(C3<120000,\"Aframax tanker\",IF(C3<200000,\"Suezmax tanker\",\"VLCC\"))))))","v":"Handymax tanker"}]
["Maximum deadweight","tons",{"$f":"IF('Primary Calculations'!A1=3,Results!C11,50000)","v":50000}]
["Elongation in percent",null,0]
["Length between pp ","m",{"$f":"(1+C4/100)*IF(C3<10000,6.809*C3^0.3048,IF(C3<25000,3.9537*C3^0.3684,IF(C3<55000,41.647*C3^0.133,IF(C3<80000,193.26+0.000353*C3,IF(C3<120000,187.92+0.000431*C3,IF(C3<170000,222.41+0.000263*C3,IF(C3<250000,267.12+(C3-170000)*0.0005975,293.67+0.000085*C3)))))))","v":175.60898530129569}]
["Length in waterline incl. bulbous bow","m",{"$f":"C5*1.02","v":179.12116500732159}]
["Breadth mld.","m",{"$f":"IF(C3<10000,1.406*C3^0.285,IF(C3<25000,8.99+0.000874*C3,IF(C3<55000,MIN(15.04+0.000369*C3,32.2),IF(C3<80000,32.06+0.0000023*C3,IF(C3<120000,1.5658*C3^0.285,IF(C3<170000,23.95+0.000153*C3,IF(C3<250000,49.96+(C3-170000)*0.00009219,49.01+0.0000333*C3)))))))","v":32.200000000000003}]
["Depth","m",{"$f":"IF(C3<10000,4.4+0.000681*C3,IF(C3<25000,7.56+0.0002405*C3,IF(C3<55000,9.69+0.000188*C3,IF(C3<80000,6.14+0.000196*C3,IF(C3<120000,13.97+0.000067*C3,IF(C3<170000,22.61+0.000004647*C3,IF(C3<250000,23.4+(C3-170000)*0.0000825,30)))))))","v":19.089999999999996}]
["Design draught","m",{"$f":"C10-(C3-C13)/C5/C7/1.025/(C29-0.04*(1-C18/C19))","v":11.748662242452173}]
["Maximum draught","m",{"$f":"IF(C3<10000,0.33*C3^0.343,IF(C3<25000,7+0.0000523*C3,IF(C3<55000,7.41+0.000106*C3,IF(C3<80000,2.76+0.000156*C3,IF(C3<120000,0.0848*C3^0.4454,IF(C3<170000,0.2476*C3^0.353,IF(C3<250000,17.38+(C3-170000)*0.00002147,6.85+0.000049*C3)))))))","v":12.71}]
["Design deadweight/Maximum deadweight ","%",90]
["Maximum draugth - design draught","m",{"$f":"C10-C9","v":0.96133775754782747}]
["Design deadweight","tons",{"$f":"C11/100*C3","v":45000}]
["Lightweight coefficient (excl. CSR allowance)","t/m3",{"$f":"IF(C3<10000,0.2096-0.00000724*C3,IF(C3<25000,0.1584-0.00000145*C3,IF(C3<55000,0.1765-0.00000175*C3,IF(C3<80000,0.098,IF(C3<120000,0.084,IF(C3<170000,0.1296-0.000000308*C3,IF(C3<250000,0.0772-(C3-170000)*0.0000001574,0.01912+0.00000018212*C3)))))))","v":8.8999999999999996E-2}]
["Lightweight (incl. CSR allowance)","tons",{"$f":"IF(C5>150,C5*C7*C8*C14*1.05,C5*C7*C8*C14)","v":10087.599681767466}]
["Structural enhancement (change of lightweight)","pct.",0]
["New lightweight","tons",{"$f":"C15*(1+C16/100)","v":10087.599681767466}]
["Displacement at design draught","tons",{"$f":"C15*(1+C16/100)+C13","v":55087.599681767468}]
["Displacement at maximum draught","tons",{"$f":"C3+C15*(1+C16/100)","v":60087.599681767468}]
["Design Dw/Maximum displacement","%",{"$f":"C13/C18*100","v":81.688075465182791}]
["Scantling Dw/Maximum displacement","%",{"$f":"C3/C19*100","v":83.21184448173527}]
["Block coefficient at design draught","-",{"$f":"C18/C5/C7/C9/1.025","v":0.80898218926212817}]
["Block coefficient at maximum draught","-",{"$f":"C19/1.025/C5/C7/C10","v":0.81566689177122076}]
["Lpp/Displ.1/3 at design draught","-",{"$f":"C5/(C18/1.025)^(1/3)","v":4.6533966424066584}]
["Lpp/Displ.1/3 at maximum draught","-",{"$f":"C5/(C19/1.025)^(1/3)","v":4.5205686623375918}]
["Midship section coefficient","-",0.995]
["Prismatic coefficient at design draught","-",{"$f":"C22/C26","v":0.81304742639409866}]
["Prismatic coefficient at maximum draught","-",{"$f":"C23/C26","v":0.81976572037308615}]
["Waterplane area coefficient at maximum draught","-",{"$f":"(0.81*C23+0.24)","v":0.90069018233468889}]
["Wetted surface at design draught","m2",{"$f":"C31-2*(C6+C7)*(C10-C9)","v":8442.193851397562}]
["Wetted surface at maximum draught","m2",{"$f":"0.99*(C19/1.025/C10+1.9*C6*C10)","v":8848.4958811786273}]
["Service speed at design draught","knots",{"$f":"IF(C3<150000,MIN(15,9.5*C3^0.043),15+(C3-150000)*0.000003)","v":15}]
["Froude Number (Lwl) at service speed","-",{"$f":"C32*0.5144/(9.81*C6)^0.5","v":0.18407052994333925}]
["Max. draught trial speed at 75 % MCR (EEDI ref. speed)","knots",{"$f":"'TPT1'!R22","v":14.708014599213096}]
["Froude Number (Lwl) at EEDI reference speed","-",{"$f":"C34*0.5144/(9.81*C6)^0.5","v":0.18048746944610167}]
["Service allowance on resistance","pct.",15]
["Beaufort No.","-",0]
["Calculated wind speed acc. to Beaufort No.","m/s",{"$f":"MAX(0,-0.2+0.98*C37+0.21626*C37^2-0.00466*C37^3)","v":0}]
["Wind speed to be used for separate wind resistance","m/s",0]
["Wind resistance fraction of trial resistance","pct.",{"$f":"'TPS1'!K32","v":0}]
["Transmission efficiency","pct.",98]
["General improved propeller efficiency","pct.",0]
["Main engine power (MCR)","kW",{"$f":"'TPS1'!K38/C56*100","v":10511.064352682508}]
["Auxiliary power at sea at design draught","kW",{"$f":"IF(C43<10000,0.05*C43,250+0.025*C43)","v":512.77660881706265}]
["Propeller type (1 = conventional - 2 = ducted)","(-)",1]
["Propeller diameter","m",{"$f":"0.395*C10 +1.3","v":6.3204500000000001}]
["Propeller loading (MCR)","kW/m2",{"$f":"C43/C46^2/0.7854","v":335.01156370259531}]
["Speed dependency exponent n (Power = constant Vn)","-",{"$f":"'TPT1'!L21/'TPT1'!L35*('TPT1'!M35-'TPT1'!K35)/('TPT1'!M21-'TPT1'!K21)","v":4.0815321367620809}]
["IMO Energy Efficiency Design Index (CO2 emissions)","g/dwt/nm",{"$f":"(C43*0.75*'Emission factors'!B15*'Emission factors'!B23+C44*'Emission factors'!C15*'Emission factors'!C23)/C3/C34","v":6.600045218645028}]
["IMO Energy Efficiency Design Index (MEPC 62)","g/dwt/nm",{"$f":"1218.8*C3^-0.488","v":6.2063331364282917}]
[" EEDI - January 2015 (>15000 DWT)","g/dwt/nm",{"$f":"0.9*1218.8*C3^-0.488","v":5.5856998227854628}]
[" EEDI - January 2020 (>15000 DWT)","g/dwt/nm",{"$f":"0.8*1218.8*C3^-0.488","v":4.9650665091426331}]
[" EEDI - January 2025 (>15000 DWT)","g/dwt/nm",{"$f":"0.7*1218.8*C3^-0.488","v":4.3444331954998043}]
["ENGINE TYPE & TECHNOLOGY"]
["Main engine type (slow speed = 1, medium speed = 2)","(-)",{"$f":"'Advanced Settings'!G23","v":1}]
["Main engine service rating (for non derated engine only)","pct. MCR",{"$f":"'Advanced Settings'!G27","v":90}]
["Fuel type (HFO = 1, MD/GO = 2, LNG = 3 (only 4 stroke), Dual fuel = 4)","-",1]
["SFOC at 75 % MCR for main engine mode (If default press 1)","g/kW/hour",1]
["If normal tuning press 1 - if low load tuning press 2","-",{"$f":"'Advanced Settings'!G28","v":1}]
["Sulphur content in heavy fuel (HFO)","pct.",1]
["Sulphur content in diesel oil or gas oil (DO/GO)","pct.",1]
["Derated 2 stroke main engine? (NO = 0, YES = 1)","-",0]
["Fuel optimised main engine? (NO = 0, YES = 1)","-",0]
["TIER 1, 2 or 3 engine? (1 - 3)","-",1]
["Specify NOx reduction technology: EGR (Exhaust Gas Recirculation) =1, SCR (Selective Catalytic Reduction) = 2 or other technology = 3","-",2]
["Use of scrubbers if oil is used (NO = 0, YES=1)","-",0]
["ACTUAL CONDITION"]
["Capacity utilization (100 % ~ design condition)","%",{"$f":"'Advanced Settings'!G20","v":100}]
["Actual deadweight","tons",{"$f":"IF(C13<10000,C13/10+C13*0.9*C68/100,C13/20+C13*0.95*C68/100)","v":45000}]
["Actual displacement","tons",{"$f":"C69+C17","v":55087.599681767468}]
["Actual draught","m",{"$f":"C10-(C19-C70)/C5/C7/1.025/(C29-0.04*(1-C70/C19))","v":11.748662242452173}]
["Minimum allowable draught according to SOLAS","m",{"$f":"2+0.02*0.96*C5","v":5.3716925177848776}]
["Block coefficient at actual draught","-",{"$f":"C70/C5/C7/C71/1.025","v":0.80898218926212817}]
["Service speed at actual draught","knots",{"$f":"Results!C12","v":15}]
["Wind speed to be used for separate wind resistance","m/s",{"$f":"C39","v":0}]
["Speed dependency exponent n (Power = constant Vn)","-",{"$f":"TPAS1!K21/TPAS1!K36*(TPAS1!L36-TPAS1!J36)/(TPAS1!L21-TPAS1!J21)","v":4.1045922772026708}]
["Necessary mian engine power at actual deadweight","kW",{"$f":"TPAS1!K36","v":9459.9579174142564}]
["Engine rating in actual condition","% MCR",{"$f":"C77/C43*100","v":89.999999999999986}]
["SFOC at CSR","g/kW/hour",{"$f":"'Emission factors'!B15*IF(C59=1,100+0.0028*C78^2-0.41*C78+15,100+0.0000000020194*C78^6-0.0000007555*C78^5+0.00011181*C78^4-0.00832*C78^3+0.33*C78^2-6.851*C78+62.9)*10","v":186.05157545679018}]
["Fuel consumption per hour (auxiliary engines)","t/hour",{"$f":"C44*'Emission factors'!C15/1000","v":0.10035038234549919}]
["Fuel consumption per hour (main engine)","t/hour",{"$f":"C77*C79/1000000","v":1.7600400742898581}]
["Fuel consumption per hour (main and auxiliary engines)","t/hour",{"$f":"C80+C81","v":1.8603904566353573}]

{"sheet":"TPS1","index":11,"n_rows":120,"n_cols":16,"rows_kept":120,"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,{"$f":"IF(J3=1,IF(C17=1,0.7*C73-0.45+0.08*C13,IF(C16=1,C74,G73)),J3)","v":0.29354613813608821}]
[" Length on water line","(m)",{"$f":"Tanker!C6","v":179.12116500732159},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(J4=1,IF(C17=1,E73-0.26+0.04*C13,IF(C16=1,E74,G74)),J4)","v":0.21204864926497494}]
[" Breadth on water line ","(m)",{"$f":"Tanker!C7","v":32.200000000000003},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.1153613749892879}]
[" Mean draught ","(m)",{"$f":"Tanker!C9","v":11.748662242452173},null,null,null," Transm. efficiency (input)",null,null,null,{"$f":"Tanker!C41/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"Tanker!C18","v":55087.599681767468},null,null,null," Relative rot. efficiency (input)",null,null,null,1]
[" Wetted surface, given as input","(m^2)",{"$f":"Tanker!C30","v":8442.193851397562},null,null,null," Transition zone:",null,null,null,null,null," Design speed (knots)",{"$f":"Tanker!C32","v":15}]
[" Wetted surface, calculated","(m^2)",{"$f":"IF(C8=0,((C16-1)*0.05+0.99)*(C7/C3/C6+1.9*C4*C6),C8)","v":8442.193851397562},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"Tanker!C26","v":0.995},null,null,null," Upper Froude number",null,null,1,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.79311979339424343},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"Tanker!C36","v":15}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.79710531999421452},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":4.7464645752547918},{"$f":"IF(OR(C13<4,C13>9),\" Warning: Length-displ. ratio out of range !\",\"\")","v":""},null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," 1 = conv. - 2 = ducted",null,null,null,{"$f":"Tanker!C45","v":1}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"Tanker!C42","v":0}]
[" Normal hull (1) or twin skeg (2)","(-)",1,{"$f":"IF(OR(C4/C5<3.5,C4/C5>10),\" Warning: L/B out of range !\",\"\")","v":""},null,null,null,null,null,null,null,null,"Cx",0.8]
[" Number of propellers (1 or 2)","(-)",1,{"$f":"IF(C5/C6>6.5,\"  Warning: B/T out of range !\",\"\")","v":""},null,null," Beaufort number",null,{"$f":"Tanker!C37","v":0},{"$f":"MAX(0,-0.2+0.98*I17+0.21626*I17^2-0.00466*I17^3)","v":0},null," Wind speed (m/s)",null,{"$f":"Tanker!C39","v":0}]
[" Propeller diameter ","(m)",{"$f":"Tanker!C46","v":6.3204500000000001},{"$f":"C18/C6","v":0.53797188731512979},"of draught"]
[" Number of blades, N","(-)",4,null,null,null,"Minimum cA correction x 1000",null,null,null,-0.1]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"(C22*(9.81*C4)^0.5)/0.5144","v":9.7788603126968638},{"$f":"E21-0.5","v":11.5},12,12.5,13,13.5,14,14.5,{"$f":"N8","v":15},{"$f":"K21+0.5","v":15.5},{"$f":"L21+0.5","v":16},{"$f":"N22*SQRT(9.81*C4)/0.5144","v":26.076960833858308}]
[" Froude Number","(-)",0.12,{"$f":"D21*0.5144/SQRT(9.81*$C4)","v":0.14112073962322674},0.14725642395467139,0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.1779348456118946,0.18407052994333925,0.19020621427478387,0.19634189860622853,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K12+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5845619222348482},1.5526195217913354,1.5443942707641023,1.5365660995152715,1.5291009238462312,1.5219687641394948,1.5151431196162499,1.5086004566083449,1.5023197869089733,1.4962823179113736,1.4904711604216254,1.4051705069989875]
[" Cr x 1000","(-)",{"$f":"IF(C22>0.12,C48,$C48+(C22-0.12)*2.5)","v":0.71964445643498676},0.80386920057172673,0.85023407618517155,0.90486526645301801,0.96683061215621968,1.0353913058863626,1.1101642778067107,1.1912915194197942,1.2796163453396368,1.3768665930700077,1.4858447607885394,{"$f":"N64+N65+N117","v":30.035950247152879}]
[" Cr-correction x 1000 (input)","(-)",{"$f":"IF($C17=1,0,0.3)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[" Bulbous bow corr. x 1000 (input)","(-)",{"$f":"$K13*MAX(-0.4,-0.1-1.6*C22)","v":-0.29200000000000004},-0.32579318339716279,-0.33561027832747425,-0.34542737325778572,-0.35524446818809707,-0.36506156311840854,-0.37487865804871989,-0.38469575297903136,-0.39451284790934282,-0.4,-0.4,-0.4]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2}]
[" Ca x 1000 ","(-)",{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945}]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2049741430875143},2.2234633033835789,2.2517858330394787,2.2887717571281829,2.3334548322320332,2.3850662713251278,2.4431965037919201,2.5079639874667872,2.5801910487569466,2.6659166753990609,2.769083685627844,31.23388851856955]
[" Service allowance (input)","(%)",{"$f":"$K11","v":15},15,15,15,15,15,15,15,15,15,15,15,"Af (m2)","Af/Al"]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((C21*0.5144+$N17)^2-(C21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((D21*0.5144+$N17)^2-(D21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((E21*0.5144+$N17)^2-(E21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((F21*0.5144+$N17)^2-(F21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((G21*0.5144+$N17)^2-(G21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((H21*0.5144+$N17)^2-(H21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((I21*0.5144+$N17)^2-(I21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((J21*0.5144+$N17)^2-(J21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((K21*0.5144+$N17)^2-(K21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((L21*0.5144+$N17)^2-(L21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N16*((M21*0.5144+$N17)^2-(M21*0.5144)^2)","v":0},null,{"$f":"$C5*((0.88-0.002*$C4)*$C5+(Tanker!C8-$C6))","v":777.37029834065731},{"$f":"O31/(C5*(0.88-0.002*C4)*C5+C4*(Tanker!C8-C6))","v":0.41884893323583722}]
[" Wind resistance/total resistance","%",{"$f":"C31/C33*100","v":0},{"$f":"D31/D33*100","v":0},{"$f":"E31/E33*100","v":0},{"$f":"F31/F35*100","v":0},0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323+C31","v":241.38985606844153},336.63919274949694,371.2176391737197,409.41291801365219,451.46608757971711,497.63053103366065,548.2182632621649,603.66546404345036,664.62000937430321,733.24480954796513,811.54961512142995,24315.266571560325]
[" Added resistance (input)","(kN)",0,0,0,0,0,0,0,0,0,0,0,0]
[" Total resistance incl. serv. allow.","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323*(1+C30/100)+C31+C34","v":277.59833447870773},387.13507166192147,426.90028504977761,470.82485571569998,519.18600071667458,572.27511068870967,630.45100275148957,694.21528364996789,764.31301078044862,843.23153098015985,933.28205738964436,27962.556557294371]
[" Effective power ","(kW)",{"$f":"C35*C21*0.5144","v":1396.387840789318},2290.1362299232624,2635.170079555267,3027.4038222519507,3471.9006239925461,3974.1072786666755,4540.2559414151265,5178.0129576883801,5897.4391911819412,6723.2536428110097,7681.2846451397281,375089.41636664781]
[" Total propulsion efficiency ","(-)",{"$f":"$K5*$K6*$K7*C41","v":0.64724723186256905},0.6460101546602075,0.64412848466051276,0.64169516608081678,0.63879085376774325,0.63548325250933868,0.63181658177424804,0.62780222226762639,0.6234107215557172,0.61831065018593023,0.61232730251697032,0.23458847366414418]
[" Propulsion power","(kW)",{"$f":"C36/C37","v":2157.4257440560441},3545.0467974885669,4091.0627961813093,4717.8223902510608,5435.1132354422971,6253.677438349604,7186.0347961513107,8247.8410780155536,9459.9579174142564,10873.585374583603,12544.40985003579,1598925.1752567184]
[" Thrust loading coefficent, Cth","(-)",{"$f":"2.54648*C35/(1-$K4)/$C17/$C3/(C42*$C18)^2/$K7","v":1.7349694982327595},1.7495175732123109,1.7718029706260752,1.8009051033467791,1.8360636890542159,1.8766738126999443,1.9224132063210608,1.9733750776905985,2.0302064689693857,2.0976591182021314,2.1788354061563169,24.576181113417174]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C35/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C75","v":0.356465981410307},0.41820544795299619,0.44061877817129547,0.46537649536068687,0.49263485059870815,0.52255808378226787,0.5553484391823329,0.59128864324889641,0.63079864135713004,0.67528040576571324,0.72603663244709304,15.960861327551889]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K15/100)*IF($K14=1,MAX(0.65,0.81-0.014*C39),IF(C39<7,-0.000205*C39^4+0.00518*C39^3-0.0462*C39^2+0.177*C39+0.59,0.85))/(1+SQRT(1+C39))*2","v":0.59214562549270722},0.59101386344303852,0.58929238422445041,0.58706621950490312,0.58440915780329927,0.58138314004745306,0.57802862120361342,0.57435601311201823,0.57033837069055582,0.56567247981817714,0.56019850793608672,{"$f":"IF($K14=1,MAX(0.65,0.81-0.014*N39),IF(N39<7,-0.000205*N39^4+0.00518*N39^3-0.0462*N39^2+0.177*N39+0.59,0.85))/(1+SQRT(1+N39))*2","v":0.2146174315361602}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":3.553636532574687},4.1790984652421566,4.3607983985135546,4.5424983317849525,4.7241982650563505,4.9058981983277485,5.0875981315991465,5.2692980648705445,5.4509979981419425,5.6326979314133414,5.8143978646847394,9.4763640868658321]
[" Vbehind","(m/s)",{"$f":"C42*SQRT(1+C39)","v":5.8769128366847045},6.9296428791671767,7.2601766443160676,7.6022819751625406,7.9558411925787418,8.3207762142106816,8.6972831657542855,9.0861021320006046,9.4888183560067265,9.9136429596812459,10.366657897245155,47.924720367217517]
[" Vincrease","(m/s)",{"$f":"C43-C42","v":2.3232763041100175},2.7505444139250201,2.899378245802513,3.059783643377588,3.2316429275223912,3.414878015882933,3.609685034155139,3.81680406713006,4.037820357864784,4.2809450282679045,4.5522600325604152,38.448356280351689]
[" Vbehind/Va","(-)",{"$f":"C43/C42","v":1.653774319014768},1.6581669316484124,1.6648732596285145,1.6735904825693708,1.6840616642671418,1.6960760043995506,1.7095067143246501,1.7243477252835631,1.7407488242045104,1.7600167948636545,1.7829288842116831,5.0572898980992944]
[" Disc. flow speed","(m/s)",{"$f":"C42+0.5*C44","v":4.715274684629696},5.5543706722046666,5.8104875214148111,6.0723901534737461,6.3400197288175466,6.6133372062692146,6.8924406486767165,7.1777000984355741,7.4699081770743341,7.7731704455472936,8.090527880964947,28.700542227041677]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C46","v":147.86747406547295},174.18089427524984,182.21252638392855,190.42559629900498,198.81825885592892,207.38928975270028,216.14176416660956,225.08728634936688,234.25071231703811,243.76078937885481,253.71288029395495,900.02745699116792]
[" Cr summation","(-)",{"$f":"C64+C65+C117","v":0.71964445643498676},0.80386920057172673,0.85023407618517155,0.90486526645301801,0.96683061215621968,1.0353913058863626,1.1101642778067107,1.1912915194197942,1.2796163453396368,1.3768665930700077,1.4858447607885394,30.035950247152879]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.52866025926118176},0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":1571.671958890709},1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709]
[null,"N1=",{"$f":"2*$C13-3.7","v":5.7929291505095835},5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.9723966632266219},4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":2.2067892792216148},2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":116.21866402766382},83.738746749276004,75.622538752313559,68.063426699861466,61.041067912084202,54.535123781845208,48.525260587315273,42.991150504292051,37.912472876965694,33.268915826083017,29.040178301690869,1.0225841652402019]
[null,"G=",{"$f":"C52*C53/C54","v":9.4417120866523652E-2},0.13103888073821349,0.1451026615806407,0.16121773734422004,0.17976473911383728,0.20121035559286238,0.22613029823304526,0.2552393113403732,0.28943064948719488,0.32982835105924674,0.37785689655379745,10.730688017126012]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.38648910742540843},-0.36536836780218168,-0.359232683470737,-0.35309699913929238,-0.34696131480784775,-0.34082563047640313,-0.33468994614495851,-0.32855426181351383,-0.32241857748206915,-0.31628289315062452,-0.3101472088191799,-0.18648910742540839]
[null,"H=",{"$f":"EXP(80*C56)","v":3.7324419878932442E-14},2.0221004234045536E-13,3.3035297936603123E-13,5.3970163752929731E-13,8.8171705946405623E-13,1.4404717697521061E-12,2.3533160634478642E-12,3.8446407703184729E-12,6.2810358890504771E-12,1.0261403911677291E-11,1.6764179046030573E-11,3.3166892015803592E-7]
[null,null,{"$f":"20*$C12-16","v":-5.7893600115709987E-2},-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2]
[null,"K=",{"$f":"180*C22^3.7*EXP(C58)","v":6.6542673313236142E-2},0.12123157759064326,0.14190717607306291,0.16504440088141351,0.19082011397588688,0.21941620072424825,0.25101951110269849,0.28582180376873167,0.32401969276665932,0.36581459665410709,0.4114126898613979,2.5071744526595632]
[null,null,{"$f":"C49+1.5*C22^1.8+C50*C22^(C51)","v":0.56894800741811469},0.59147434439975599,0.60019926894179187,0.61019379210017399,0.62164942030574488,0.63478044155095625,0.64982557727640111,0.66704968597877567,0.68674551807634732,0.70923552159684156,0.73487369827783411,2.858210354877341]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":1.0239383760777279},1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":6.6111129654960251E-10},1.181403533975259E-8,2.0606204796263213E-8,3.3578622489812834E-8,5.188403093629895E-8,7.6815718450659155E-8,1.0980751914687046E-7,1.5243381293795021E-7,2.0640952553595515E-7,2.7359012845198164E-7,3.559716389961668E-7,9.6793304927827515E-6]
[null,"E=",{"$f":"C60*C61+C62","v":0.58256769944947473},0.60563329151036016,0.61456708536950255,0.62480087415438523,0.63653074980155633,0.64997613130330767,0.6653814561376894,0.68301792465807876,0.70318529696727861,0.72621374183063869,0.75246573720847854,2.9266409485921434]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":3.8518011130148723E-2},3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.1669766584248622},"d=",{"$f":"0.625*C5/C4+0.08","v":0.19235411515538875}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.4579883292124311},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1200583539378445}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":59.410871287455052},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":32.096634648169925}]
[null,"w1=",{"$f":"C66+C67/(C68*(0.98-C11)^3+1)","v":0.49699801763102552},"t1=",{"$f":"E66+E67/(E68*(0.98-C11)^3+1)","v":0.29161828318557809}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":2.2757656819981431E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-9.4282169307948471E-3}]
[null,"w3=",{"$f":"MIN(0.1,C71)","v":2.2757656819981431E-2}]
[null,"w(1)=",{"$f":"C69+C70+C72","v":0.51975567445100701},"t(1)=",{"$f":"E69+E70+E71","v":0.28219006625478327},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.35518385537597036}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.29558471922612095},"t(2)=",{"$f":"0.0665+0.62833*C74","v":0.25222474663134858},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.21862395867884871}]
[" Cavitation area calculation ","K",{"$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]
[null,"Fn",{"$f":"C22","v":0.12},0.14112073962322674,0.14725642395467139,0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.1779348456118946,0.18407052994333925,0.19020621427478387,0.19634189860622853,0.32]
[null,"Fn2",{"$f":"C22^2","v":1.44E-2},1.9915063151806557E-2,2.1684454395917919E-2,2.3529138884459552E-2,2.5449116617431444E-2,2.7444387594833617E-2,2.9514951816666052E-2,3.1660809282928769E-2,3.3881959993621751E-2,3.6178403948744997E-2,3.8550141148298522E-2,0.1024]
[null,"Fn3",{"$f":"C22^3","v":1.7279999999999999E-3},2.8104284416262107E-3,3.1931752097510268E-3,3.6091842196440834E-3,4.0598413980457203E-3,4.546532671696287E-3,5.0706439673361206E-3,5.6335612117055702E-3,6.2366703315449752E-3,6.8813572535946776E-3,7.5690079045950265E-3,3.2768000000000005E-2]
[null,"Fn4",{"$f":"C22^4","v":2.0735999999999999E-4},3.9660974034044333E-4,4.7021556244864393E-4,5.5362037664418654E-4,6.4765753660762525E-4,7.5319441045545727E-4,8.7113238074011863E-4,1.0024068444499884E-3,1.1479872130093847E-3,1.3088769122785676E-3,1.486113382553739E-3,1.048576E-2]
[null,"Fn5",{"$f":"C22^5","v":2.4883199999999999E-5},5.5969859898619268E-5,6.9242262214021775E-5,8.4920996763605418E-5,1.0331937718714144E-4,1.247768048546073E-4,1.4965981237539396E-4,1.7836310710751514E-4,2.1131061466681453E-4,2.4895652243617472E-4,2.9178632307472554E-4,3.3554432000000001E-3]
[null,"Fn6",{"$f":"C22^6","v":2.9859839999999999E-6},7.8985080255015287E-6,1.0196367920168514E-5,1.3026210731327872E-5,1.6482312177285828E-5,2.067095933480177E-5,2.5711430243482187E-5,3.173701192603353E-5,3.8896056824373306E-5,4.7353077651600087E-5,5.7289880659821997E-5,1.073741824E-3]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,70","A0",{"$f":" 81963.95967*C80 - 69372.12684*C79 + 23700.28578*C78 - 4016.65661*C77 + 339.10948*C76 - 10.91","v":0.55189762355814054},0.63521794094709705,0.66172363427204672,0.69158245146634201,0.72551016165054349,0.76400113384714885,0.80741386712722729,0.85605652075726013,0.91027244434568289,0.97052570798934923,1.0374866324206913,10.516299561017544]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,75","A1",{"$f":" 211855.99746*C80 - 178462.85551*C79 + 59866.35075*C78 - 9901.7271*C77 + 808.21686*C76 - 25.47","v":0.64580449344308022},0.72017910716139966,0.74869850377120883,0.78401358065335103,0.82674941034892413,0.87698759413680705,0.93448733571753451,0.99890651489764082,1.07002276127389,1.1479545279170793,1.2333821650566961,20.475215799836889]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,80","A2",{"$f":" 189330.79305*C80 - 133987.07846*C79 + 36767.07838*C78 - 4746.53331*C77 + 281.6148*C76 - 5.18","v":0.72480317679617201},0.82165860320358064,0.87420945793592608,0.93498833875308662,1.0026130176560812,1.0760829823975087,1.1549770049072308,1.2396507097187524,1.3314341423949543,1.4328293379539119,1.5477078892951681,34.007723669340471]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,85","A3",{"$f":" -183277.76453*C80 + 217604.57034*C79 - 91711.5592*C78 + 18157.61937*C77 - 1715.03079*C76 + 63.08","v":0.83039626574954184},0.96100981320806511,1.048179178824725,1.1432408332198776,1.2430074202039378,1.3469119794319369,1.4568166943686407,1.5768216402531294,1.7130735320641435,1.8735744724857142,2.0679906998709754,35.17716960736864,"   "]
[" Cr for L/volume1/3 = 5 and Cp = 0,70","B0",{"$f":" 108656.82305*C80 - 92884.66951*C79 + 31771.52118*C78 - 5373.60627*C77 + 450.34486*C76 - 14.5","v":0.50580590076415888},0.5714207738949284,0.59231445105884006,0.61669217090258144,0.6452248177234452,0.67825846606244511,0.71592776509982059,0.75826932305034234,0.80533509155884531,0.85730575009534959,0.91460409035087764,11.067725053788109]
[" Cr for L/volume1/3 = 5 and Cp = 0,75","B1",{"$f":" 236068.11145*C80 - 206198.08468*C79 + 71647.62804*C78 - 12274.26804*C77 + 1036.91016*C76 - 34.06","v":0.54375586870779102},0.61976746266563509,0.64264797175431454,0.67204464893208637,0.7093832842226675,0.7552344373088431,0.80955977678095792,0.87195841938421381,0.94191326926770103,1.0190373572315821,1.1033201799758103,18.585190406308016]
[" Cr for L/volume1/3 = 5 and Cp = 0,80","B2",{"$f":" 153905.69184*C80 - 114943.493048*C79 + 33802.921153*C78 - 4780.049092*C77 + 322.837994*C76 - 7.67","v":0.64428350034379811},0.72121905257675145,0.76442084758358142,0.81609602221139177,0.87552511829231783,0.94209398974335734,1.0154544045727025,1.0956846468867187,1.1834501188964328,1.280163942923858,1.3881475634094134,24.967176863531179]
[" Cr for L/volume1/3 = 5 and Cp = 0,85","B3",{"$f":"-9980220.15991*C81 + 10826099.46985*C80 - 4792166.95182*C79 + 1110018.19846*C78 - 141933.11234*C77 + 9505.46225*C76 - 260.06","v":0.75358072768784723},0.86401438909382478,0.93101383253332415,1.0165818948711944,1.1166247174855357,1.2265979463185772,1.3430271988463005,1.4646451323087035,1.5931451132320831,1.7335514881951326,1.8942064559070673,-18.516942986341803]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,70","C0",{"$f":" 12205.28697*C80 - 8294.72385*C79 + 2539.32664*C78 - 405.17899*C77 + 34.1222*C76 - 0.78","v":0.45175563711590416},0.49614066896075326,0.51195613522556926,0.52981809947702296,0.55015752664339801,0.57344164953349108,0.60018670516595329,0.63097067109863247,0.66644600175792079,0.70735236476808372,0.75452937728063074,5.8350943736791239]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,75","C1",{"$f":" 78193.22061*C80 - 62747.6239*C79 + 20041.29771*C78 - 3113.11297*C77 + 235.21739*C76 - 6.47","v":0.49297273005874853},0.54098852467387726,0.56585671523971026,0.59624241694824942,0.63212943943862765,0.67340715095950454,0.7199520737148708,0.77170947920982425,0.82877498359625346,0.89147614301840772,0.9604540489590212,11.146425629540445]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,80","C2",{"$f":" 112229.10217*C80 - 90275.82325*C79 + 29064.78003*C78 - 4576.65461*C77 + 352.54132*C76 - 10.15","v":0.54809639383654307},0.61818699671404964,0.65255088719593424,0.69453177221263296,0.74434252652849686,0.80205314623969137,0.86770786087548935,0.94144224550004729,1.0236003328138192,1.1148517252550558,1.2163087071015379,16.376263675551918]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,85","C3",{"$f":" -6333849.33191*C81 + 7003086.05505*C80 - 3170231.50477*C79 + 753388.16765*C78 - 99065.81153*C77 + 6833.52117*C76 - 192.64","v":0.65682139961882058},0.74229453746863783,0.78731113981507406,0.84989940017055687,0.92931021935930858,1.0235773466675937,1.1306204979867971,1.2491051537075464,1.3790590363443016,1.5222452678957552,1.6822922069619608,-7.9770043277518425]
[" Cr for L/volume1/3 = 6 and Cp = 0,70","D0",{"$f":" 53881.87664*C80 - 47719.69516*C79 + 17198.62503*C78 - 3090.1397*C77 + 275.82793*C76 - 9.37","v":0.39616149627084063},0.43988433819825268,0.45002401590666885,0.46161465500226306,0.47560683310249452,0.49273362517147312,0.51356682975426615,0.5385731952115389,0.5681706459537974,0.60278450867592959,0.6429037385915759,6.4494831570452842]
[" Cr for L/volume1/3 = 6 and Cp = 0,75","D1",{"$f":" -13296.8167*C80 + 17338.63401*C79 - 7542.52455*C78 + 1552.59022*C77 - 152.78609*C76 + 6.19","v":0.4439577446041616},0.48337090301987029,0.50593004027322319,0.53241203616819899,0.56264664467162628,0.59670649983951929,0.63489324046640672,0.67772363473462516,0.72591570486371904,0.78037485175972687,0.84217997966449598,6.3222870526361516]
[" Cr for L/volume1/3 = 6 and Cp = 0,80","D2",{"$f":" 57255.69581*C80 - 44678.74747*C79 + 14023.41918*C78 - 2111.06396*C77 + 151.68701*C76 - 3.73","v":0.46570837364019413},0.53059391392218958,0.56472249842897826,0.60632212085726112,0.65553400464484257,0.71247332198079549,0.77728894065122534,0.85022317088521548,0.93167151220051325,1.0222424002493544,1.1228169536643233,11.783905482145865]
[" Cr for L/volume1/3 = 6 and Cp = 0,85","D3",{"$f":" 143089.62452*C80 - 117343.50532*C79 + 38649.35375*C78 - 6217.22547*C77 + 488.33352*C76 - 14.52","v":0.56623739370087023},0.66792175234405349,0.71837089382105646,0.78074220265370897,0.85564414072535655,0.9434266802943192,1.0443306193344561,1.1586368968763843,1.2868159083478155,1.4296768209145903,1.5885168888215411,21.258135193944394]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,70","E0",{"$f":" 30265.1424899999*C80 - 26816.90085*C79 + 9821.16503*C78 - 1803.67859*C77 + 165.46921*C76 - 5.71","v":0.33664770919116993},0.38053750699948541,0.39122153005075777,0.40282409453474077,0.41609113461516589,0.43164597157157392,0.45002089575417958,0.47168874853881793,0.49709450428172719,0.52668685227449163,0.56094977869889906,4.7207755952455921]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,75","E1",{"$f":" 54477.25649*C80 - 47053.5012*C79 + 16421.96104*C78 - 2825.53995*C77 + 239.64014*C76 - 7.66","v":0.38474465697996862},0.42734115247051818,0.44329669784795911,0.46275290392474844,0.48632566474276118,0.51445156401110737,0.54744472262498434,0.5855536461844828,0.62901807251334318,0.67812581917769776,0.73326963100502596,7.2079923798344474]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,80","E2",{"$f":" 76208.6211*C80 - 64528.35091*C79 + 21766.90698*C78 - 3544.03862*C77 + 277.89526*C76 - 8.01","v":0.43220584929792061},0.47417950909347262,0.50148865843048007,0.5370422256961529,0.58110981105649806,0.63375422916565149,0.69491103356381068,0.76446804107516719,0.84234485620573274,0.92857239554100168,1.0233724121442886,10.349835045970101]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,85","E3",{"$f":" 73827.1017*C80 - 60714.3115*C79 + 20349.36168*C78 - 3304.30929*C77 + 259.49856*C76 - 7.45","v":0.51880531142144104},0.60773058922805046,0.65290451256530257,0.70886513348685565,0.77634971949047848,0.85595635652569779,0.94822098825430157,1.0536944553107714,1.1730195345627363,1.3070079783713338,1.4567175538518127,15.123098854973495]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,70","F0",{"$f":" 40733.9049*C80 - 36751.17452*C79 + 13395.20097*C78 - 2415.4317*C77 + 215.01129*C76 - 7.26","v":0.29891195010047689},0.32932838194879643,0.33723232372996925,0.34671982937965673,0.35849142756982921,0.37306023162222424,0.3907944457132384,0.41195987107872689,0.43676241221895218,0.46539058310330539,0.49805801337526212,4.4536605762765102]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,75","F1",{"$f":" 58644.91546*C80 - 51277.08978*C79+ 18140.63323*C78 - 3175.6924*C77 + 274.28544*C76 - 9.02","v":0.33775228503347066},0.37155548167477193,0.38277733536029146,0.39694448668860005,0.4148408247604074,0.43703599012344441,0.46394657128151451,0.49589730120396425,0.53318225383500462,0.57612604060279082,0.62514500692906338,7.0931345839390723]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,80","F2",{"$f":" 29372.07272*C80 - 22669.98997*C79 + 6956.69784*C78 - 960.8162*C77 + 55.83313*C76 - 0.51","v":0.40541822724710452},0.43861072968489867,0.46497375125253426,0.49892508231838462,0.5404167478752695,0.58939591670312885,0.64583555139729376,0.70976505839691462,0.78130093801325962,0.8606774344580701,0.94827718587191945,7.7703451915223756]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,85","F3",{"$f":" 4564.57887*C80 - 4085.11767*C79 + 2049.36962*C78 - 391.39311*C77 + 30.6636*C76 - 0.38","v":0.47137324824678373},0.54753945762274625,0.58743816725103748,0.63698810509885539,0.69705534429739202,0.76848608450660894,0.85211141509530897,0.94875207832123631,1.0592232325111439,1.1843392152408736,1.3249183065154631,8.9880629149859868]
[null,"G0",{"$f":"($C12-0.75)*($C12-0.8)/0.005","v":-2.7270965590676346E-2},-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2]
[null,"G1",{"$f":"($C12-0.7)*($C12-0.8)/0.0025","v":-0.11243553129706317},-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317]
[null,"G2",{"$f":"($C12-0.7)*($C12-0.75)/0.005","v":0.91483543429361491},0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491]
[null,"G3",{"$f":"($C12-0.8)*($C12-0.85)/0.005","v":3.0622634525034068E-2},3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2]
[null,"G4",{"$f":"($C12-0.75)*($C12-0.85)/0.0025","v":-0.99664833106564188},-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188]
[" Cr for L/volume1/3 = 4,5","H1",{"$f":"IF($C12<0.775,C106*C82-C107*C83+C108*C84,C109*C83-C110*C84+C106*C85)","v":0.7195044034924305},0.81475079163144459,0.86562165958547332,0.92468584730251624,0.99067182320318592,1.0626003888280977,1.1399935705658859,1.223083511381942,1.3130213625464837,1.4120861753626899,1.5238937928953631,33.561430706709373]
[" Cr for L/volume1/3 = 5,0","H2",{"$f":"IF($C12<0.775,C106*C86-C107*C87+C108*C88,C109*C87-C110*C88+C106*C89)","v":0.63822443849448529},0.71421817090825324,0.75614868975178662,0.80621734631990782,0.86386239875475967,0.92861316035146924,1.0002161422340905,1.0787716516859824,1.1648808461327238,1.2598032427790988,1.3656246838996446,25.957597560874639]
[" Cr for L/volume1/3 = 5,5","H3",{"$f":"IF($C12<0.775,C106*C90-C107*C91+C108*C92,C109*C91-C110*C92+C106*C93)","v":0.54344332613545998},0.61243844364541034,0.6462210410405006,0.68728486797272459,0.73586201858704181,0.79207248809574515,0.85601330792629426,0.92785431644776428,1.007940565275631,1.0969013611551877,1.1957659434231951,16.880249390182399]
[" Cr for L/volume1/3 = 6,0","H4",{"$f":"IF($C12<0.775,C106*C94-C107*C95+C108*C96,C109*C95-C110*C96+C106*C97)","v":0.46230078862959478},0.52540275816191129,0.55873197836624588,0.59930219529711959,0.64723235233298992,0.702629915808619,0.76564592473588222,0.83653004052474023,0.91568559670398031,1.0037246486420714,1.101523023268062,11.358284944595173]
[" Cr for L/volume1/3 = 6,5","H5",{"$f":"IF($C12<0.775,C106*C98-C107*C99+C108*C100,C109*C99-C110*C100+C106*C101)","v":0.42839081159970382},0.46910312830590672,0.49557741074127248,0.53008151434038409,0.57288288996033498,0.62404120068335023,0.68348721956103553,0.75110172735862801,0.82679441029913758,0.91058275780732822,1.002670960254372,10.123452033179312]
[" Cr for L/volume1/3 = 7,0","H6",{"$f":"IF($C12<0.775,C106*C102-C107*C103+C108*C104,C109*C103-C110*C104+C106*C105)","v":0.40154746072068959},0.4335867297406697,0.45911695757462079,0.49203705586617724,0.53229959650337944,0.57984629255142084,0.63464028965398112,0.69669845743473147,0.76612368089870264,0.84313715183370563,0.92811066021177036,7.7163988804541397]
["Korrekt beregnet CR","Cr",{"$f":"IF($C13>5.25,IF($C13<5.75,C112*($C13-5.5)*($C13-6)/0.5-C113*($C13-5)*($C13-6)/0.25+C114*($C13-5)*($C13-5.5)/0.5,IF($C13<6.25,C113*($C13-6)*($C13-6.5)/0.5-C114*($C13-5.5)*($C13-6.5)/0.25+C115*($C13-5.5)*($C13-6)/0.5,C114*($C13-6.5)*($C13-7)/0.5-C115*($C13-6)*($C13-7)/0.25+C116*($C13-6)*($C13-6.5)/0.5)),C111*($C13-5)*($C13-5.5)/0.5-C112*($C13-4.5)*($C13-5.5)/0.25+C113*($C13-4.5)*($C13-5)/0.5)","v":0.68112644530483801},0.76535118944157798,0.81171606505502281,0.86634725532286927,0.92831260102607094,0.996873294756214,1.071646266676562,1.1527735082896455,1.2410983342094881,1.3383485819398591,1.4473267496583908,29.997432236022732]
[null,"Fn",{"$f":"C22","v":0.12},0.14112073962322674,0.14725642395467139,0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.1779348456118946,0.18407052994333925,0.19020621427478387,0.19634189860622853,0.32]
[null,"Cr Guldh.",{"$f":"C55+C57+C59+C63","v":0.74352749362927184},0.85790374983941908,0.90157692302353654,0.95106301238055846,1.0071156028921622,1.0706026876218586,1.1425312654757864,1.2240790397710284,1.3166356392274139,1.4218566895542539,1.5417353236404381,16.164503750046638]
[null,"Cr diff.",{"$f":"C119-C117","v":6.2401048324433828E-2},9.2552560397841099E-2,8.986085796851373E-2,8.4715757057689189E-2,7.8803001866091238E-2,7.3729392865644616E-2,7.0884998799224386E-2,7.1305531481382856E-2,7.5537305017925771E-2,8.3508107614394866E-2,9.4408573982047272E-2,-13.832928485976094]

{"sheet":"TPT1","index":12,"n_rows":117,"n_cols":18,"rows_kept":117,"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,{"$f":"IF(J3=1,IF(C17=1,0.7*C70-0.45+0.08*C13,IF(C16=1,C71,G70)),J3)","v":0.28945430909746211}]
[" Length on water line","(m)",{"$f":"Tanker!C6","v":179.12116500732159},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(J4=1,IF(C17=1,E70-0.26+0.04*C13,IF(C16=1,E71,G71)),J4)","v":0.20840660601428357}]
[" Breadth on water line ","(m)",{"$f":"Tanker!C7","v":32.200000000000003},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.1140640272974305}]
[" Mean draught ","(m)",{"$f":"Tanker!C10","v":12.71},null,null,null," Transm. efficiency (input)",null,null,null,{"$f":"Tanker!C41/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"Tanker!C19","v":60087.599681767468},null,null,null," Relative rot. efficiency (input)",null,null,null,1]
[" Wetted surface, given as input","(m^2)",{"$f":"Tanker!C31","v":8848.4958811786273},null,null,null," Transition zone:",null,null,null,null,null," Design speed (knots)",{"$f":"Tanker!C32","v":15}]
[" Wetted surface, calculated","(m^2)",{"$f":"IF(C8=0,(1.08+(C16-1)*0.05-0.009*C5/C6)*(C7/C3/C6+1.65*C4*C6),C8)","v":8848.4958811786273},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"Tanker!C26","v":0.995},null,null,null," Upper Froude number",null,null,1,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.79967342330511848},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.80369188271871206},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":4.6109800355843431},{"$f":"IF(OR(C13<4,C13>9),\" Warning: Length-displ. ratio out of range !\",\"\")","v":""},null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," 1 = conv. - 2 = ducted",null,null,null,{"$f":"Tanker!C45","v":1}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"Tanker!C42","v":0}]
[" Normal hull (1) or twin skeg (2)","(-)",1,{"$f":"IF(OR(C4/C5<3.5,C4/C5>10),\" Warning: L/B out of range !\",\"\")","v":""}]
[" Number of propellers (1 or 2)","(-)",1,{"$f":"IF(C5/C6>6.5,\"  Warning: B/T out of range !\",\"\")","v":""}]
[" Propeller diameter ","(m)",{"$f":"Tanker!C46","v":6.3204500000000001},{"$f":"C18/C6","v":0.49728166797797008},"of draught"]
[" Number of blades, N","(-)",4]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"(C22*(9.81*C4)^0.5)/0.5144","v":9.7788603126968638},{"$f":"E21-0.5","v":12},{"$f":"F21-0.5","v":12.5},{"$f":"G21-0.5","v":13},{"$f":"H21-0.5","v":13.5},{"$f":"I21-MAX(1,Tanker!C39/10)","v":14},{"$f":"J21-MAX(1,Tanker!C39/10)","v":15},{"$f":"N8+MAX(1,Tanker!C39/5)","v":16},{"$f":"L21-0.05","v":14.658014599213095},{"$f":"R22","v":14.708014599213096},{"$f":"L21+0.05","v":14.758014599213096},{"$f":"N22*SQRT(9.81*C4)/0.5144","v":26.076960833858308}]
[" Froude Number","(-)",0.12,{"$f":"D21*0.5144/SQRT(9.81*$C4)","v":0.14725642395467139},0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.18407052994333925,0.19634189860622853,0.17987390101295719,0.18048746944610167,0.18110103787924611,{"$f":"J9","v":0.32},null,"75 % MCR",{"$f":"Tanker!C43*0.75","v":7883.2982645118809},{"$f":"R23*R24*Q25-R23*R25*Q24+R24*R25*Q23","v":14.708014599213096}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K12+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5845619222348482},1.5443942707641023,1.5365660995152715,1.5291009238462312,1.5219687641394948,1.5151431196162499,1.5023197869089733,1.4904711604216254,1.5065881979330438,1.5059568130493584,1.5053279657280942,1.4051705069989875,null,{"$f":"H35-I35","v":-2074.6094256950537},{"$f":"H21/P23/P24","v":1.3750613451751921E-6},{"$f":"Q22-H35","v":1418.0689543203798}]
[" Cr x 1000","(-)",{"$f":"IF(C22>0.12,C45,$C45+(C22-0.12)*2.5)","v":0.72092962591044385},0.86664214757049429,0.92771985457369255,0.99590943537763854,1.0701856778578493,1.1501280036554722,1.329487687142725,1.5498143090680565,1.2647269578812916,1.2739441348036491,1.2832431857438569,{"$f":"IF(N22>0.12,N45,$C45+(N22-0.12)*$C45/0.12)","v":31.793428327819708},null,{"$f":"H35-J35","v":-4907.605170156522},{"$f":"I21/P23/P25","v":2.5521664201189523E-6},{"$f":"Q22-I35","v":-656.54047137467387}]
[" Cr-correction x 1000 (input)","(-)",{"$f":"IF($C17=1,0,0.3)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I35-J35","v":-2832.9957444614683},{"$f":"J21/P24/P25","v":1.1508121679266628E-6},{"$f":"Q22-J35","v":-3489.5362158361422}]
[" Bulbous bow corr. x 1000 (input)","(-)",{"$f":"$K13*MAX(-0.4,-0.1-1.6*C22)","v":-0.29200000000000004},-0.33561027832747425,-0.34542737325778572,-0.35524446818809707,-0.36506156311840854,-0.37487865804871989,-0.39451284790934282,-0.4,-0.38779824162073151,-0.38877995111376273,-0.38976166060679385,-0.4]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2}]
[" Ca x 1000 ","(-)",{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269},{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.10571395818602269}]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.1892055063313145},2.2511400981931446,2.2945725390172007,2.3454798492217952,2.4028068370649582,2.4661064234090251,2.6130085843283779,2.8159994276757043,2.5592308723796262,2.5668349549252669,2.5745234490511799,32.974312793004721]
[" Service allowance (input)","(%)",{"$f":"$K11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[" Added resistance (input)","(kN)",0,0,0,0,0,0,0,0,0,0,0,0]
[" Total resistance","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323*(1+C30/100)+C31","v":251.1980011884207},388.97185551576251,430.20453124051454,475.63255592520028,525.45987561030745,579.9907248103508,705.46669770007429,865.01908641740056,659.80093786670398,666.28373567392009,672.83083387129727,26905.611402726328]
[" Effective power ","(kW)",{"$f":"C32*C21*0.5144","v":1263.5876765931966},2401.0454697276991,2766.2151358765086,3180.6500279829993,3649.0035601882187,4176.8612037942221,5443.3810394537732,7119.4530888497729,4974.953643541794,5040.9712928808749,5107.8105552113184,360911.56605649559]
[" Total propulsion efficiency ","(-)",{"$f":"$K5*$K6*$K7*C38","v":0.66331511658109421},0.65933504757171257,0.6565859019206628,0.65340640345344458,0.64987976498274291,0.64604997029417088,0.63741028464382055,0.62600516178724064,0.64053387637522852,0.64008950273744869,0.63964110707182398,0.23949601712321569]
[" Propulsion power","(kW)",{"$f":"C33/C34","v":1904.9583599211032},3641.6166235521546,4213.0285280032685,4867.797455262652,5614.8902563309002,6465.2293101915011,8539.8387358865548,11372.834480348023,7766.8860727475976,7875.4162836952128,7985.4319848110899,1506962.7060679432]
[" Thrust loading coefficent, Cth","(-)",{"$f":"2.54648*C32/(1-$K4)/$C17/$C3/(C39*$C18)^2/$K7","v":1.5447990632744588},1.5885028175431837,1.6191506455824807,1.6550730680733994,1.6955254956158785,1.7401924496351229,1.8438530333148646,1.9870922421279933,1.8059051299301825,1.8112709028371088,1.8166962402434661,23.268115929470738]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C32/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C72","v":0.34093423252041777},0.41823203078768678,0.44136555685293744,0.46685287667063147,0.49480841383711827,0.52540285863498959,0.59580095040046288,0.68531756018355172,0.57018024966188374,0.5738174128925726,0.57749065175322367,15.295349786209322]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K15/100)*IF($K14=1,MAX(0.65,0.81-0.014*C36),IF(C36<7,-0.000205*C36^4+0.00518*C36^3-0.0462*C36^2+0.177*C36+0.59,0.85))/(1+SQRT(1+C36))*2","v":0.60755229788594745},0.60390682077868962,0.60138878716877076,0.59847657915240615,0.59524641410245005,0.59173857822579123,0.58382520381494152,0.5733788738188732,0.5866862049991991,0.5862791884575822,0.58586848800737001,{"$f":"IF($K14=1,MAX(0.65,0.81-0.014*N36),IF(N36<7,-0.000205*N36^4+0.00518*N36^3-0.0462*N36^2+0.177*N36+0.59,0.85))/(1+SQRT(1+N36))*2","v":0.21936233910621711}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":3.5742194381848944},4.386056440803185,4.5688087925033178,4.7515611442034507,4.9343134959035835,5.1170658476037154,5.4825705510039811,5.8480752544042467,5.3575732785221426,5.3758485136921568,5.3941237488621701,9.5312518351597184]
[" Vbehind","(m/s)",{"$f":"C39*SQRT(1+C36)","v":5.7017472332409893},7.0566493408528395,7.3940642865893622,7.7423813915750994,8.1011833305076522,8.4705485941676546,9.2456575468853224,10.107349179111644,8.9743832353060107,9.0136018617003906,9.0529664856602174,46.95350045273409]
[" Vincrease","(m/s)",{"$f":"C40-C39","v":2.1275277950560949},2.6705929000496544,2.8252554940860444,2.9908202473716488,3.1668698346040687,3.3534827465639392,3.7630869958813413,4.2592739247073972,3.6168099567838681,3.6377533480082338,3.6588427367980474,37.422248617574368]
[" Vbehind/Va","(-)",{"$f":"C40/C39","v":1.5952426346090611},1.6088824747454935,1.6183790179010851,1.6294394950636857,1.6418055596250971,1.6553526662421885,1.6863727444769929,1.728320642163367,1.6750836187874869,1.6766844971064501,1.6783015939465311,4.9262679514487173]
[" Disc. flow speed","(m/s)",{"$f":"C39+0.5*C41","v":4.6379833357129421},5.7213528908280118,5.9814365395463405,6.2469712678892755,6.5177484132056183,6.793807220885685,7.3641140489446517,7.9777122167579453,7.1659782569140766,7.1947251876962737,7.2235451172611942,28.242376143946903]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C43","v":145.44367539077686},179.41733128753427,187.5733592506711,195.90032897837739,204.39169696656737,213.04869392121739,230.93308788500067,250.17506576202848,224.71969819955461,225.62118036680874,226.52495172108442,885.65971259855974]
[" Cr summation","(-)",{"$f":"C61+C62+C114","v":0.72092962591044385},0.86664214757049429,0.92771985457369255,0.99590943537763854,1.0701856778578493,1.1501280036554722,1.329487687142725,1.5498143090680565,1.2647269578812916,1.2739441348036491,1.2832431857438569,31.793428327819708]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.54460823447828988},0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988,0.54460823447828988]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":1207.5668598584423},1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423,1207.5668598584423]
[null,"N1=",{"$f":"2*$C13-3.7","v":5.521960071168686},5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686,5.521960071168686]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":5.0864976800298347},5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347,5.0864976800298347]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":2.3057189907308988},2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988,2.3057189907308988]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":116.21866402766382},75.622538752313559,68.063426699861466,61.041067912084202,54.535123781845208,48.525260587315273,37.912472876965694,29.040178301690869,41.337881340114542,40.824113757978132,40.31481597748639,1.0225841652402019]
[null,"G=",{"$f":"C49*C50/C51","v":0.10091351845484815},0.15508649260726715,0.17231037086731515,0.19213350451281455,0.21505469289972939,0.24168925947446043,0.30934500989195557,0.40385545072464596,0.28371154778492458,0.28728203058324753,0.29091126953681029,11.469016141471904]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.3883429113378053},-0.36108648738313387,-0.35495080305168925,-0.34881511872024462,-0.3426794343888,-0.33654375005735537,-0.32427238139446601,-0.31200101273157677,-0.3284690103248481,-0.32785544189170363,-0.32724187345855915,-0.18834291133780529]
[null,"H=",{"$f":"EXP(80*C53)","v":3.2179946784686687E-14},2.8482000070313345E-13,4.6531386238916847E-13,7.6018885610916307E-13,1.2419296815817577E-12,2.028955464946041E-12,5.4153125840393766E-12,1.445355055323248E-11,3.8709512967206054E-12,4.0656993279214718E-12,4.2702451562914076E-12,2.8595456367278887E-7]
[null,null,{"$f":"20*$C12-16","v":7.3837654374241168E-2},7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2,7.3837654374241168E-2]
[null,"K=",{"$f":"180*C22^3.7*EXP(C55)","v":7.5911994354788695E-2},0.16188794667525905,0.18828293190179365,0.21768790903139612,0.25031037319949651,0.28636348317523208,0.36964221398737179,0.46934029300615149,0.33940790961351652,0.34371136909698119,0.34805451041917712,2.8601888595735949]
[null,null,{"$f":"C46+1.5*C22^1.8+C47*C22^(C48)","v":0.58755153749131372},0.62308447529018218,0.63450100644392349,0.64757755821910346,0.66254141972330816,0.67964315665033403,0.72138714957519168,0.77533232934410501,0.70587466480466199,0.70805803229874775,0.71026985347135108,2.9729925480484773]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":1.0337930048421287},1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287,1.0337930048421287]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":3.6644393814212989E-9},1.1421705959519013E-7,1.8612119815187119E-7,2.8758529346289866E-7,4.2577784598730786E-7,6.0864638017537646E-7,1.144096611299833E-6,1.9730966622633847E-6,9.321958004905252E-7,9.6117098476000602E-7,9.9081644796900988E-7,5.3651056983389353E-5]
[null,"E=",{"$f":"C57*C58+C59","v":0.6074066731071972},0.64414048619777808,0.65594288814821666,0.6694614373649489,0.68493111090597469,0.70261094978031857,0.74576613311044682,0.80153511160055158,0.72972922296614229,0.73198640198371223,0.73427299688537451,3.0735125506772754]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":5.3501180173092426E-3},5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3,5.3501180173092426E-3]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.1669766584248622},"d=",{"$f":"0.625*C5/C4+0.08","v":0.19235411515538875}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.4579883292124311},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1200583539378445}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":59.410871287455052},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":32.096634648169925}]
[null,"w1=",{"$f":"C63+C64/(C65*(0.98-C11)^3+1)","v":0.50663649496675389},"t1=",{"$f":"E63+E64/(E65*(0.98-C11)^3+1)","v":0.29339562152170467}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":2.2757656819981431E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-9.4282169307948471E-3}]
[null,"w3=",{"$f":"MIN(0.1,C68)","v":2.2757656819981431E-2}]
[null,"w(1)=",{"$f":"C66+C67+C69","v":0.52939415178673532},"t(1)=",{"$f":"E66+E67+E68","v":0.28396740459090986},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.35977139631358285}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.30218838423043781},"t(2)=",{"$f":"0.0665+0.62833*C71","v":0.25637402746351101},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.2199346846610237}]
[" Cavitation area calculation ","K",{"$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]
[null,"Fn",{"$f":"C22","v":0.12},0.14725642395467139,0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.18407052994333925,0.19634189860622853,0.17987390101295719,0.18048746944610167,0.18110103787924611,0.32]
[null,"Fn2",{"$f":"C22^2","v":1.44E-2},2.1684454395917919E-2,2.3529138884459552E-2,2.5449116617431444E-2,2.7444387594833617E-2,2.9514951816666052E-2,3.3881959993621751E-2,3.8550141148298522E-2,3.2354620265619125E-2,3.2575726627057482E-2,3.2797585920940134E-2,0.1024]
[null,"Fn3",{"$f":"C22^3","v":1.7279999999999999E-3},3.1931752097510268E-3,3.6091842196440834E-3,4.0598413980457203E-3,4.546532671696287E-3,5.0706439673361206E-3,6.2366703315449752E-3,7.5690079045950265E-3,5.819751762969793E-3,5.8795104642855979E-3,5.9396768502160083E-3,3.2768000000000005E-2]
[null,"Fn4",{"$f":"C22^4","v":2.0735999999999999E-4},4.7021556244864393E-4,5.5362037664418654E-4,6.4765753660762525E-4,7.5319441045545727E-4,8.7113238074011863E-4,1.1479872130093847E-3,1.486113382553739E-3,1.0468214525324118E-3,1.0611779652807819E-3,1.0756816422414505E-3,1.048576E-2]
[null,"Fn5",{"$f":"C22^5","v":2.4883199999999999E-5},6.9242262214021775E-5,8.4920996763605418E-5,1.0331937718714144E-4,1.247768048546073E-4,1.4965981237539396E-4,2.1131061466681453E-4,2.9178632307472554E-4,1.882958583310551E-4,1.9152932558549147E-4,1.9480706183757859E-4,3.3554432000000001E-3]
[null,"Fn6",{"$f":"C22^6","v":2.9859839999999999E-6},1.0196367920168514E-5,1.3026210731327872E-5,1.6482312177285828E-5,2.067095933480177E-5,2.5711430243482187E-5,3.8896056824373306E-5,5.7289880659821997E-5,3.3869510582590019E-5,3.4568643299643845E-5,3.5279761084991957E-5,1.073741824E-3]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,70","A0",{"$f":" 81963.95967*C77 - 69372.12684*C76 + 23700.28578*C75 - 4016.65661*C74 + 339.10948*C73 - 10.91","v":0.55189762355814054},0.66172363427204672,0.69158245146634201,0.72551016165054349,0.76400113384714885,0.80741386712722729,0.91027244434568289,1.0374866324206913,0.87256918954240703,0.87791198896913514,0.88331212712705209,10.516299561017544]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,75","A1",{"$f":" 211855.99746*C77 - 178462.85551*C76 + 59866.35075*C75 - 9901.7271*C74 + 808.21686*C73 - 25.47","v":0.64580449344308022},0.74869850377120883,0.78401358065335103,0.82674941034892413,0.87698759413680705,0.93448733571753451,1.07002276127389,1.2333821650566961,1.0206607544858173,1.0276827994199493,1.0347714099973473,20.475215799836889]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,80","A2",{"$f":" 189330.79305*C77 - 133987.07846*C76 + 36767.07838*C75 - 4746.53331*C74 + 281.6148*C73 - 5.18","v":0.72480317679617201},0.87420945793592608,0.93498833875308662,1.0026130176560812,1.0760829823975087,1.1549770049072308,1.3314341423949543,1.5477078892951681,1.2677951488527341,1.276856965540027,1.2859977170527159,34.007723669340471]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,85","A3",{"$f":" -183277.76453*C77 + 217604.57034*C76 - 91711.5592*C75 + 18157.61937*C74 - 1715.03079*C73 + 63.08","v":0.83039626574954184},1.048179178824725,1.1432408332198776,1.2430074202039378,1.3469119794319369,1.4568166943686407,1.7130735320641435,2.0679906998709754,1.617781166294904,1.6311140276395832,1.6446390403110769,35.17716960736864]
[" Cr for L/volume1/3 = 5 and Cp = 0,70","B0",{"$f":" 108656.82305*C77 - 92884.66951*C76 + 31771.52118*C75 - 5373.60627*C74 + 450.34486*C73 - 14.5","v":0.50580590076415888},0.59231445105884006,0.61669217090258144,0.6452248177234452,0.67825846606244511,0.71592776509982059,0.80533509155884531,0.91460409035087764,0.77262795134528517,0.77726999320728396,0.78195966235470848,11.067725053788109]
[" Cr for L/volume1/3 = 5 and Cp = 0,75","B1",{"$f":" 236068.11145*C77 - 206198.08468*C76 + 71647.62804*C75 - 12274.26804*C74 + 1036.91016*C73 - 34.06","v":0.54375586870779102},0.64264797175431454,0.67204464893208637,0.7093832842226675,0.7552344373088431,0.80955977678095792,0.94191326926770103,1.1033201799758103,0.89327276088846475,0.90017163824825275,0.90714397655747803,18.585190406308016]
[" Cr for L/volume1/3 = 5 and Cp = 0,80","B2",{"$f":" 153905.69184*C77 - 114943.493048*C76 + 33802.921153*C75 - 4780.049092*C74 + 322.837994*C73 - 7.67","v":0.64428350034379811},0.76442084758358142,0.81609602221139177,0.87552511829231783,0.94209398974335734,1.0154544045727025,1.1834501188964328,1.3881475634094134,1.122556122391936,1.1312200226352633,1.1399634818118987,24.967176863531179]
[" Cr for L/volume1/3 = 5 and Cp = 0,85","B3",{"$f":"-9980220.15991*C78 + 10826099.46985*C77 - 4792166.95182*C76 + 1110018.19846*C75 - 141933.11234*C74 + 9505.46225*C73 - 260.06","v":0.75358072768784723},0.93101383253332415,1.0165818948711944,1.1166247174855357,1.2265979463185772,1.3430271988463005,1.5931451132320831,1.8942064559070673,1.5043408249845811,1.5170580995074374,1.5298581473929858,-18.516942986341803]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,70","C0",{"$f":" 12205.28697*C77 - 8294.72385*C76 + 2539.32664*C75 - 405.17899*C74 + 34.1222*C73 - 0.78","v":0.45175563711590416},0.51195613522556926,0.52981809947702296,0.55015752664339801,0.57344164953349108,0.60018670516595329,0.66644600175792079,0.75452937728063074,0.64164167116415372,0.64511927301821381,0.64864667618612448,5.8350943736791239]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,75","C1",{"$f":" 78193.22061*C77 - 62747.6239*C76 + 20041.29771*C75 - 3113.11297*C74 + 235.21739*C73 - 6.47","v":0.49297273005874853},0.56585671523971026,0.59624241694824942,0.63212943943862765,0.67340715095950454,0.7199520737148708,0.82877498359625346,0.9604540489590212,0.78916001351139098,0.79479297714285391,0.80047983660416744,11.146425629540445]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,80","C2",{"$f":" 112229.10217*C77 - 90275.82325*C76 + 29064.78003*C75 - 4576.65461*C74 + 352.54132*C73 - 10.15","v":0.54809639383654307},0.65255088719593424,0.69453177221263296,0.74434252652849686,0.80205314623969137,0.86770786087548935,1.0236003328138192,1.2163087071015379,0.96647202283337741,0.97456942791289514,0.98275308433743014,16.376263675551918]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,85","C3",{"$f":" -6333849.33191*C78 + 7003086.05505*C77 - 3170231.50477*C76 + 753388.16765*C75 - 99065.81153*C74 + 6833.52117*C73 - 192.64","v":0.65682139961882058},0.78731113981507406,0.84989940017055687,0.92931021935930858,1.0235773466675937,1.1306204979867971,1.3790590363443016,1.6822922069619608,1.2888880645342624,1.3017174294537881,1.3146650566355902,-7.9770043277518425]
[" Cr for L/volume1/3 = 6 and Cp = 0,70","D0",{"$f":" 53881.87664*C77 - 47719.69516*C76 + 17198.62503*C75 - 3090.1397*C74 + 275.82793*C73 - 9.37","v":0.39616149627084063},0.45002401590666885,0.46161465500226306,0.47560683310249452,0.49273362517147312,0.51356682975426615,0.5681706459537974,0.6429037385915759,0.54741116383531185,0.5503052972801239,0.55324704442552353,6.4494831570452842]
[" Cr for L/volume1/3 = 6 and Cp = 0,75","D1",{"$f":" -13296.8167*C77 + 17338.63401*C76 - 7542.52455*C75 + 1552.59022*C74 - 152.78609*C73 + 6.19","v":0.4439577446041616},0.50593004027322319,0.53241203616819899,0.56264664467162628,0.59670649983951929,0.63489324046640672,0.72591570486371904,0.84217997966449598,0.6923349459707131,0.69707382553773467,0.70186971910894425,6.3222870526361516]
[" Cr for L/volume1/3 = 6 and Cp = 0,80","D2",{"$f":" 57255.69581*C77 - 44678.74747*C76 + 14023.41918*C75 - 2111.06396*C74 + 151.68701*C73 - 3.73","v":0.46570837364019413},0.56472249842897826,0.60632212085726112,0.65553400464484257,0.71247332198079549,0.77728894065122534,0.93167151220051325,1.1228169536643233,0.87501899813823458,0.88304441633432917,0.89115701781222656,11.783905482145865]
[" Cr for L/volume1/3 = 6 and Cp = 0,85","D3",{"$f":" 143089.62452*C77 - 117343.50532*C76 + 38649.35375*C75 - 6217.22547*C74 + 488.33352*C73 - 14.52","v":0.56623739370087023},0.71837089382105646,0.78074220265370897,0.85564414072535655,0.9434266802943192,1.0443306193344561,1.2868159083478155,1.5885168888215411,1.1976156573438423,1.2102408602137693,1.2230073289250321,21.258135193944394]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,70","E0",{"$f":" 30265.1424899999*C77 - 26816.90085*C76 + 9821.16503*C75 - 1803.67859*C74 + 165.46921*C73 - 5.71","v":0.33664770919116993},0.39122153005075777,0.40282409453474077,0.41609113461516589,0.43164597157157392,0.45002089575417958,0.49709450428172719,0.56094977869889906,0.47929281976623006,0.48177892930887456,0.48430424803417171,4.7207755952455921]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,75","E1",{"$f":" 54477.25649*C77 - 47053.5012*C76 + 16421.96104*C75 - 2825.53995*C74 + 239.64014*C73 - 7.66","v":0.38474465697996862},0.44329669784795911,0.46275290392474844,0.48632566474276118,0.51445156401110737,0.54744472262498434,0.62901807251334318,0.73326963100502596,0.5986987048520156,0.60297077257497378,0.60729744255413109,7.2079923798344474]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,80","E2",{"$f":" 76208.6211*C77 - 64528.35091*C76 + 21766.90698*C75 - 3544.03862*C74 + 277.89526*C73 - 8.01","v":0.43220584929792061},0.50148865843048007,0.5370422256961529,0.58110981105649806,0.63375422916565149,0.69491103356381068,0.84234485620573274,1.0233724121442886,0.78818169679894901,0.7958580531388133,0.80361743623698878,10.349835045970101]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,85","E3",{"$f":" 73827.1017*C77 - 60714.3115*C76 + 20349.36168*C75 - 3304.30929*C74 + 259.49856*C73 - 7.45","v":0.51880531142144104},0.65290451256530257,0.70886513348685565,0.77634971949047848,0.85595635652569779,0.94822098825430157,1.1730195345627363,1.4567175538518127,1.089873217587626,1.1016126936522452,1.1134936476849928,15.123098854973495]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,70","F0",{"$f":" 40733.9049*C77 - 36751.17452*C76 + 13395.20097*C75 - 2415.4317*C74 + 215.01129*C73 - 7.26","v":0.29891195010047689},0.33723232372996925,0.34671982937965673,0.35849142756982921,0.37306023162222424,0.3907944457132384,0.43676241221895218,0.49805801337526212,0.41939621660406168,0.42182589838479423,0.42429273210769303,4.4536605762765102]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,75","F1",{"$f":" 58644.91546*C77 - 51277.08978*C76+ 18140.63323*C75 - 3175.6924*C74 + 274.28544*C73 - 9.02","v":0.33775228503347066},0.38277733536029146,0.39694448668860005,0.4148408247604074,0.43703599012344441,0.46394657128151451,0.53318225383500462,0.62514500692906338,0.50708971128205249,0.51074371085011094,0.51445228474244331,7.0931345839390723]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,80","F2",{"$f":" 29372.07272*C77 - 22669.98997*C76 + 6956.69784*C75 - 960.8162*C74 + 55.83313*C73 - 0.51","v":0.40541822724710452},0.46497375125253426,0.49892508231838462,0.5404167478752695,0.58939591670312885,0.64583555139729376,0.78130093801325962,0.94827718587191945,0.73154193608052664,0.73859167186932573,0.7457181776474664,7.7703451915223756]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,85","F3",{"$f":" 4564.57887*C77 - 4085.11767*C76 + 2049.36962*C75 - 391.39311*C74 + 30.6636*C73 - 0.38","v":0.47137324824678373},0.58743816725103748,0.63698810509885539,0.69705534429739202,0.76848608450660894,0.85211141509530897,1.0592232325111439,1.3249183065154631,0.98213084461418088,0.99298459458236088,1.0039800346504828,8.9880629149859868]
[null,"G0",{"$f":"($C12-0.75)*($C12-0.8)/0.005","v":3.9644826788865051E-2},3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2,3.9644826788865051E-2]
[null,"G1",{"$f":"($C12-0.7)*($C12-0.8)/0.0025","v":0.15312730795197044},0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044,0.15312730795197044]
[null,"G2",{"$f":"($C12-0.7)*($C12-0.75)/0.005","v":1.113482481163107},1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107,1.113482481163107]
[null,"G3",{"$f":"($C12-0.8)*($C12-0.85)/0.005","v":-3.4192827585375209E-2},-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2,-3.4192827585375209E-2]
[null,"G4",{"$f":"($C12-0.75)*($C12-0.85)/0.0025","v":-0.99454800079650962},-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962,-0.99454800079650962]
[" Cr for L/volume1/3 = 4,5","H1",{"$f":"IF($C12<0.775,C103*C79-C104*C80+C105*C81,C106*C80-C107*C81+C103*C82)","v":0.73169058487719307},0.88539803180289933,0.94840672669801906,1.018156686109299,1.0936275853581816,1.1744825523568923,1.3555025641777241,1.5790820964962033,1.2901205076297571,1.2994213947065689,1.308806127994677,34.516800859372189]
[" Cr for L/volume1/3 = 5,0","H2",{"$f":"IF($C12<0.775,C103*C83-C104*C84+C105*C85,C106*C84-C107*C85+C103*C86)","v":0.65205389396645186},0.77518915656395904,0.82896977367657942,0.89076432922825888,0.959762356281602,1.0354810907712615,1.2079512338380041,1.4179492341607858,1.1455317572449426,1.1544167039326334,1.1633815454964394,23.461474626600733]
[" Cr for L/volume1/3 = 5,5","H3",{"$f":"IF($C12<0.775,C103*C87-C104*C88+C105*C89,C106*C88-C107*C89+C103*C90)","v":0.55429161178982778},0.66085775294339943,0.70405208588965396,0.75551242141199648,0.81523420513136147,0.88318317498949483,1.0443540611209359,1.2435309364527549,0.98531694992412311,0.99368621895339748,1.0021441147215104,15.589605534424827]
[" Cr for L/volume1/3 = 6,0","H4",{"$f":"IF($C12<0.775,C103*C91-C104*C92+C105*C93,C106*C92-C107*C93+C103*C94)","v":0.47043754473625626},0.57282414283572403,0.61576416957117419,0.66664341781287528,0.72558782285702494,0.79274467337334764,0.95278652311576528,1.1508753185952738,0.89405477111346876,0.90237492302491995,0.91078543388478705,12.346257855325364]
[" Cr for L/volume1/3 = 6,5","H5",{"$f":"IF($C12<0.775,C103*C95-C104*C96+C105*C97,C106*C96-C107*C97+C103*C98)","v":0.43726190233974027},0.50948126141579597,0.54639427708463828,0.59209100138136939,0.64664268947706249,0.70999575298599271,0.86274864248679584,1.0504717396046117,0.80662116415828744,0.81457500442959074,0.82261516066139406,10.646498747479145]
[" Cr for L/volume1/3 = 7,0","H6",{"$f":"IF($C12<0.775,C103*C99-C104*C100+C105*C101,C106*C100-C107*C101+C103*C102)","v":0.41034669252600531},0.47263935968933346,0.50788557186588634,0.55092045378681598,0.60170553208574584,0.66023262082110323,0.80080299862820903,0.97425786074327603,0.74915114617824186,0.75646780127340607,0.76386455903700046,7.8417771452909006]
["Korrekt beregnet CR","Cr",{"$f":"IF($C13>5.25,IF($C13<5.75,C109*($C13-5.5)*($C13-6)/0.5-C110*($C13-5)*($C13-6)/0.25+C111*($C13-5)*($C13-5.5)/0.5,IF($C13<6.25,C110*($C13-6)*($C13-6.5)/0.5-C111*($C13-5.5)*($C13-6.5)/0.25+C112*($C13-5.5)*($C13-6)/0.5,C111*($C13-6.5)*($C13-7)/0.5-C112*($C13-6)*($C13-7)/0.25+C113*($C13-6)*($C13-6.5)/0.5)),C108*($C13-5)*($C13-5.5)/0.5-C109*($C13-4.5)*($C13-5.5)/0.25+C110*($C13-4.5)*($C13-5)/0.5)","v":0.71557950789313463},0.86129202955318507,0.92236973655638332,0.99055931736032932,1.0648355598405401,1.144777885638163,1.3241375691254158,1.5444641910507473,1.2593768398639824,1.2685940167863399,1.2778930677265476,31.7880782098024]
[null,"Fn",{"$f":"C22","v":0.12},0.14725642395467139,0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.18407052994333925,0.19634189860622853,0.17987390101295719,0.18048746944610167,0.18110103787924611,0.32]
[null,"Cr Guldh.",{"$f":"C52+C54+C56+C60","v":0.78423218591686616},0.96111492548058908,1.0165361909177908,1.0792828509099197,1.1502961770064424,1.23066369243204,1.4247533569951896,1.6747308553458025,1.3528486803684543,1.3629798016680068,1.3732387768456322,17.402717837677336]
[null,"Cr diff.",{"$f":"C116-C114","v":6.8652678023731539E-2},9.982289592740401E-2,9.416645436140747E-2,8.8723533549590394E-2,8.5460617165902253E-2,8.5885806793877029E-2,0.10061578786977377,0.13026666429505518,9.3471840504471881E-2,9.4385784881666934E-2,9.5345709119084576E-2,-14.385360372125064]

{"sheet":"TPAS1","index":13,"n_rows":118,"n_cols":14,"rows_kept":118,"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,{"$f":"IF(J3=1,IF(C17=1,0.7*C71-0.45+0.08*C13,IF(C16=1,C72,G71)),J3)","v":0.29354613813608821}]
[" Length on water line","(m)",{"$f":"Tanker!C6","v":179.12116500732159},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(J4=1,IF(C17=1,E71-0.26+0.04*C13,IF(C16=1,E72,G72)),J4)","v":0.21204864926497494}]
[" Breadth on water line ","(m)",{"$f":"Tanker!C7","v":32.200000000000003},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.1153613749892879}]
[" Mean draught ","(m)",{"$f":"Tanker!C71","v":11.748662242452173},null,null,null," Transm. efficiency (input)",null,null,null,{"$f":"Tanker!C41/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"Tanker!C70","v":55087.599681767468},null,null,null," Relative rot. efficiency (input)",null,null,null,1]
[" Wetted surface, given as input","(m^2)",{"$f":"Tanker!C31+2*(C4+C5)*(C6-Tanker!C10)","v":8442.193851397562},null,null,null," Transition zone:",null,null,null,null," Design speed (knots)",null,{"$f":"Tanker!C74","v":15}]
[" Wetted surface, calculated","(m^2)",{"$f":"IF(C8=0,(1.08+(C16-1)*0.05-0.009*C5/C6)*(C7/C3/C6+1.65*C4*C6),C8)","v":8442.193851397562},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"Tanker!C26","v":0.995},null,null,null," Upper Froude number",null,null,1,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.79311979339424343},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"Tanker!C36","v":15}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.79710531999421452},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":4.7464645752547918},{"$f":"IF(OR(C13<4,C13>9),\" Warning: Length-displ. ratio out of range !\",\"\")","v":""},null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," 1 = conv. - 2 = ducted",null,null,null,{"$f":"Tanker!C45","v":1}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"Tanker!C42","v":0},null,"Cx",0.8]
[" Normal hull (1) or twin skeg (2)","(-)",1,{"$f":"IF(OR(C4/C5<3.5,C4/C5>10),\" Warning: L/B out of range !\",\"\")","v":""},null,null," Beaufort number",null,{"$f":"Tanker!C37","v":0},{"$f":"MAX(0,-0.2+0.98*I16+0.21626*I16^2-0.00466*I16^3)","v":0},null," Wind speed (m/s)",null,{"$f":"Tanker!C75","v":0}]
[" Number of propellers (1 or 2)","(-)",1,{"$f":"IF(C5/C6>6.5,\"  Warning: B/T out of range !\",\"\")","v":""}]
[" Propeller diameter ","(m)",{"$f":"Tanker!C46","v":6.3204500000000001},{"$f":"C18/C6","v":0.53797188731512979},"of draught"]
[" Number of blades, N","(-)",4]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"(C22*(9.81*C4)^0.5)/0.5144","v":9.7788603126968638},{"$f":"E21-0.5","v":12},{"$f":"F21-0.5","v":12.5},{"$f":"G21-0.5","v":13},{"$f":"H21-0.5","v":13.5},{"$f":"I21-0.5","v":14},{"$f":"K21-0.5","v":14.5},{"$f":"K21-0.01","v":14.99},{"$f":"N8","v":15},{"$f":"Results!C13","v":15},{"$f":"L21+0.5","v":15.5},{"$f":"N22*SQRT(9.81*C4)/0.5144","v":26.076960833858308}]
[" Froude Number","(-)",0.12,{"$f":"D21*0.5144/SQRT(9.81*$C4)","v":0.14725642395467139},0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.1779348456118946,0.18394781625671036,0.18407052994333925,0.18407052994333925,0.19020621427478387,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K12+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5845619222348482},1.5443942707641023,1.5365660995152715,1.5291009238462312,1.5219687641394948,1.5151431196162499,1.5086004566083449,1.5024429576363565,1.5023197869089733,1.5023197869089733,1.4962823179113736,1.4051705069989875]
[" Cr x 1000","(-)",{"$f":"IF(C22>0.12,C46,$C46+(C22-0.12)*2.5)","v":0.71964445643498676},0.85023407618517155,0.90486526645301801,0.96683061215621968,1.0353913058863626,1.1101642778067107,1.1912915194197942,1.277769780331601,1.2796163453396368,1.2796163453396368,1.3768665930700077,{"$f":"IF(N22>0.12,N46,$C46+(N22-0.12)*$C46/0.12)","v":30.035950247152879}]
[" Cr-correction x 1000 (input)","(-)",{"$f":"IF($C17=1,0,0.3)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[" Bulbous bow corr. x 1000 (input)","(-)",{"$f":"$K13*MAX(-0.4,-0.1-1.6*C22)","v":-0.29200000000000004},-0.33561027832747425,-0.34542737325778572,-0.35524446818809707,-0.36506156311840854,-0.37487865804871989,-0.38469575297903136,-0.39431650601073664,-0.39451284790934282,-0.39451284790934282,-0.4,-0.4]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2},{"$f":"IF(Tanker!$C3<55000,0.07,IF(Tanker!$C3<170000,0.05,0.04))","v":7.0000000000000007E-2}]
[" Ca x 1000 ","(-)",{"$f":"MAX(0.5*LOG10($C7)-0.1*(LOG10($C7))^2,'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945},{"$f":"MAX((0.5*LOG10($C7)-0.1*(LOG10($C7))^2),'TPS1'!$K19)","v":0.12276776441767945}]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2049741430875143},2.2517858330394787,2.2887717571281829,2.3334548322320332,2.3850662713251278,2.4431965037919201,2.5079639874667872,2.5786639963749001,2.5801910487569466,2.5801910487569466,2.6659166753990609,31.23388851856955]
[" Service allowance (input)","(%)",{"$f":"$K11","v":15},15,15,15,15,15,15,15,15,15,15,15]
[" Added resistance (input)","(kN)",0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((C21*0.5144+$N16)^2-(C21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((D21*0.5144+$N16)^2-(D21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((E21*0.5144+$N16)^2-(E21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((F21*0.5144+$N16)^2-(F21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((G21*0.5144+$N16)^2-(G21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((H21*0.5144+$N16)^2-(H21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((I21*0.5144+$N16)^2-(I21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((J21*0.5144+$N16)^2-(J21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((K21*0.5144+$N16)^2-(K21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((L21*0.5144+$N16)^2-(L21*0.5144)^2)","v":0},{"$f":"0.00062*$C5*((0.88-0.002*$C4)*$C5+(Tanker!$C8-$C6))*$N15*((M21*0.5144+$N16)^2-(M21*0.5144)^2)","v":0}]
[" Total resistance","(kN)",{"$f":"$C9*$C3*C29*C21^2*0.0001323*(1+C30/100)+C31+C32","v":277.59833447870773},426.90028504977761,470.82485571569998,519.18600071667458,572.27511068870967,630.45100275148957,694.21528364996789,762.8425207156539,764.31301078044862,764.31301078044862,843.23153098015985,{"$f":"$C9*$C3*N29*N21^2*0.0001323*(1+N30/100)+N31","v":27962.556557294371}]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":1396.387840789318},2635.170079555267,3027.4038222519507,3471.9006239925461,3974.1072786666755,4540.2559414151265,5178.0129576883801,5882.1688279154241,5897.4391911819412,5897.4391911819412,6723.2536428110097,375089.41636664781]
[" Total propulsion efficiency ","(-)",{"$f":"$K5*$K6*$K7*C39","v":0.64724723186256905},0.64412848466051276,0.64169516608081678,0.63879085376774325,0.63548325250933868,0.63181658177424804,0.62780222226762639,0.62350266053998993,0.6234107215557172,0.6234107215557172,0.61831065018593023,0.23458847366414418]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":2157.4257440560441},4091.0627961813093,4717.8223902510608,5435.1132354422971,6253.677438349604,7186.0347961513107,8247.8410780155536,9434.0717372739364,9459.9579174142564,9459.9579174142564,10873.585374583603,1598925.1752567184]
[" Thrust loading coefficent, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$K7","v":1.7349694982327595},1.7718029706260752,1.8009051033467791,1.8360636890542159,1.8766738126999443,1.9224132063210608,1.9733750776905985,2.0290049177796088,2.0302064689693857,2.0302064689693857,2.0976591182021314,24.576181113417174]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.356465981410307},0.44061877817129547,0.46537649536068687,0.49263485059870815,0.52255808378226787,0.5553484391823329,0.59128864324889641,0.62996981192061963,0.63079864135713004,0.63079864135713004,0.67528040576571324,15.960861327551889]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K15/100)*IF($K14=1,MAX(0.65,0.81-0.014*C37),IF(C37<7,-0.000205*C37^4+0.00518*C37^3-0.0462*C37^2+0.177*C37+0.59,0.85))/(1+SQRT(1+C37))*2","v":0.59214562549270722},0.58929238422445041,0.58706621950490312,0.58440915780329927,0.58138314004745306,0.57802862120361342,0.57435601311201823,0.57042248270319851,0.57033837069055582,0.57033837069055582,0.56567247981817714,{"$f":"IF($K14=1,MAX(0.65,0.81-0.014*N37),IF(N37<7,-0.000205*N37^4+0.00518*N37^3-0.0462*N37^2+0.177*N37+0.59,0.85))/(1+SQRT(1+N37))*2","v":0.2146174315361602}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":3.553636532574687},4.3607983985135546,4.5424983317849525,4.7241982650563505,4.9058981983277485,5.0875981315991465,5.2692980648705445,5.4473639994765151,5.4509979981419425,5.4509979981419425,5.6326979314133414,9.4763640868658321]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":5.8769128366847045},7.2601766443160676,7.6022819751625406,7.9558411925787418,8.3207762142106816,8.6972831657542855,9.0861021320006046,9.4806122702704538,9.4888183560067265,9.4888183560067265,9.9136429596812459,47.924720367217517]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":2.3232763041100175},2.899378245802513,3.059783643377588,3.2316429275223912,3.414878015882933,3.609685034155139,3.81680406713006,4.0332482707939388,4.037820357864784,4.037820357864784,4.2809450282679045,38.448356280351689]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.653774319014768},1.6648732596285145,1.6735904825693708,1.6840616642671418,1.6960760043995506,1.7095067143246501,1.7243477252835631,1.7404036651821926,1.7407488242045104,1.7407488242045104,1.7600167948636545,5.0572898980992944]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":4.715274684629696},5.8104875214148111,6.0723901534737461,6.3400197288175466,6.6133372062692146,6.8924406486767165,7.1777000984355741,7.4639881348734844,7.4699081770743341,7.4699081770743341,7.7731704455472936,28.700542227041677]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":147.86747406547295},182.21252638392855,190.42559629900498,198.81825885592892,207.38928975270028,216.14176416660956,225.08728634936688,234.06506423815648,234.25071231703811,234.25071231703811,243.76078937885481,900.02745699116792]
[" Cr summation","(-)",{"$f":"C62+C63+C115","v":0.71964445643498676},0.85023407618517155,0.90486526645301801,0.96683061215621968,1.0353913058863626,1.1101642778067107,1.1912915194197942,1.277769780331601,1.2796163453396368,1.2796163453396368,1.3768665930700077,30.035950247152879]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.52866025926118176},0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176,0.52866025926118176]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":1571.671958890709},1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709,1571.671958890709]
[null,"N1=",{"$f":"2*$C13-3.7","v":5.7929291505095835},5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835,5.7929291505095835]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.9723966632266219},4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219,4.9723966632266219]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":2.2067892792216148},2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148,2.2067892792216148]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":116.21866402766382},75.622538752313559,68.063426699861466,61.041067912084202,54.535123781845208,48.525260587315273,42.991150504292051,38.009714585003387,37.912472876965694,37.912472876965694,33.268915826083017,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":9.4417120866523652E-2},0.1451026615806407,0.16121773734422004,0.17976473911383728,0.20121035559286238,0.22613029823304526,0.2552393113403732,0.28869018797566071,0.28943064948719488,0.28943064948719488,0.32982835105924674,10.730688017126012]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.38648910742540843},-0.359232683470737,-0.35309699913929238,-0.34696131480784775,-0.34082563047640313,-0.33468994614495851,-0.32855426181351383,-0.32254129116869806,-0.32241857748206915,-0.32241857748206915,-0.31628289315062452,-0.18648910742540839]
[null,"H=",{"$f":"EXP(80*C54)","v":3.7324419878932442E-14},3.3035297936603123E-13,5.3970163752929731E-13,8.8171705946405623E-13,1.4404717697521061E-12,2.3533160634478642E-12,3.8446407703184729E-12,6.2196760439762391E-12,6.2810358890504771E-12,6.2810358890504771E-12,1.0261403911677291E-11,3.3166892015803592E-7]
[null,null,{"$f":"20*$C12-16","v":-5.7893600115709987E-2},-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2,-5.7893600115709987E-2]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":6.6542673313236142E-2},0.14190717607306291,0.16504440088141351,0.19082011397588688,0.21941620072424825,0.25101951110269849,0.28582180376873167,0.32322116324317335,0.32401969276665932,0.32401969276665932,0.36581459665410709,2.5071744526595632]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.56894800741811469},0.60019926894179187,0.61019379210017399,0.62164942030574488,0.63478044155095625,0.64982557727640111,0.66704968597877567,0.68632534374068421,0.68674551807634732,0.68674551807634732,0.70923552159684156,2.858210354877341]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":1.0239383760777279},1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279,1.0239383760777279]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":6.6111129654960251E-10},2.0606204796263213E-8,3.3578622489812834E-8,5.188403093629895E-8,7.6815718450659155E-8,1.0980751914687046E-7,1.5243381293795021E-7,2.0520701759776166E-7,2.0640952553595515E-7,2.0640952553595515E-7,2.7359012845198164E-7,9.6793304927827515E-6]
[null,"E=",{"$f":"C58*C59+C60","v":0.58256769944947473},0.61456708536950255,0.62480087415438523,0.63653074980155633,0.64997613130330767,0.6653814561376894,0.68301792465807876,0.7027550631378422,0.70318529696727861,0.70318529696727861,0.72621374183063869,2.9266409485921434]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":3.8518011130148723E-2},3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2,3.8518011130148723E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.1669766584248622},"d=",{"$f":"0.625*C5/C4+0.08","v":0.19235411515538875}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.4579883292124311},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1200583539378445}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":59.410871287455052},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":32.096634648169925}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.49699801763102552},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.29161828318557809}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":2.2757656819981431E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-9.4282169307948471E-3}]
[null,"w3=",{"$f":"MIN(0.1,C69)","v":2.2757656819981431E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.51975567445100701},"t(1)=",{"$f":"E67+E68+E69","v":0.28219006625478327},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.35518385537597036}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.29558471922612095},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.25222474663134858},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.21862395867884871}]
[" Cavitation area calculation ","K",{"$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]
[null,"Fn",{"$f":"C22","v":0.12},0.14725642395467139,0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.1779348456118946,0.18394781625671036,0.18407052994333925,0.18407052994333925,0.19020621427478387,0.32]
[null,"Fn2",{"$f":"C22^2","v":1.44E-2},2.1684454395917919E-2,2.3529138884459552E-2,2.5449116617431444E-2,2.7444387594833617E-2,2.9514951816666052E-2,3.1660809282928769E-2,3.3836799105612478E-2,3.3881959993621751E-2,3.3881959993621751E-2,3.6178403948744997E-2,0.1024]
[null,"Fn3",{"$f":"C22^3","v":1.7279999999999999E-3},3.1931752097510268E-3,3.6091842196440834E-3,4.0598413980457203E-3,4.546532671696287E-3,5.0706439673361206E-3,5.6335612117055702E-3,6.2242053045944252E-3,6.2366703315449752E-3,6.2366703315449752E-3,6.8813572535946776E-3,3.2768000000000005E-2]
[null,"Fn4",{"$f":"C22^4","v":2.0735999999999999E-4},4.7021556244864393E-4,5.5362037664418654E-4,6.4765753660762525E-4,7.5319441045545727E-4,8.7113238074011863E-4,1.0024068444499884E-3,1.1449289737135774E-3,1.1479872130093847E-3,1.1479872130093847E-3,1.3088769122785676E-3,1.048576E-2]
[null,"Fn5",{"$f":"C22^5","v":2.4883199999999999E-5},6.9242262214021775E-5,8.4920996763605418E-5,1.0331937718714144E-4,1.247768048546073E-4,1.4965981237539396E-4,1.7836310710751514E-4,2.1060718448364909E-4,2.1131061466681453E-4,2.1131061466681453E-4,2.4895652243617472E-4,3.3554432000000001E-3]
[null,"Fn6",{"$f":"C22^6","v":2.9859839999999999E-6},1.0196367920168514E-5,1.3026210731327872E-5,1.6482312177285828E-5,2.067095933480177E-5,2.5711430243482187E-5,3.173701192603353E-5,3.8740731673741388E-5,3.8896056824373306E-5,3.8896056824373306E-5,4.7353077651600087E-5,1.073741824E-3]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,70","A0",{"$f":" 81963.95967*C78 - 69372.12684*C77 + 23700.28578*C76 - 4016.65661*C75 + 339.10948*C74 - 10.91","v":0.55189762355814054},0.66172363427204672,0.69158245146634201,0.72551016165054349,0.76400113384714885,0.80741386712722729,0.85605652075726013,0.90913078940872438,0.91027244434568289,0.91027244434568289,0.97052570798934923,10.516299561017544]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,75","A1",{"$f":" 211855.99746*C78 - 178462.85551*C77 + 59866.35075*C76 - 9901.7271*C75 + 808.21686*C74 - 25.47","v":0.64580449344308022},0.74869850377120883,0.78401358065335103,0.82674941034892413,0.87698759413680705,0.93448733571753451,0.99890651489764082,1.068534818383938,1.07002276127389,1.07002276127389,1.1479545279170793,20.475215799836889]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,80","A2",{"$f":" 189330.79305*C78 - 133987.07846*C77 + 36767.07838*C76 - 4746.53331*C75 + 281.6148*C74 - 5.18","v":0.72480317679617201},0.87420945793592608,0.93498833875308662,1.0026130176560812,1.0760829823975087,1.1549770049072308,1.2396507097187524,1.3295147424659959,1.3314341423949543,1.3314341423949543,1.4328293379539119,34.007723669340471]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,85","A3",{"$f":" -183277.76453*C78 + 217604.57034*C77 - 91711.5592*C76 + 18157.61937*C75 - 1715.03079*C74 + 63.08","v":0.83039626574954184},1.048179178824725,1.1432408332198776,1.2430074202039378,1.3469119794319369,1.4568166943686407,1.5768216402531294,1.7101403887209727,1.7130735320641435,1.7130735320641435,1.8735744724857142,35.17716960736864]
[" Cr for L/volume1/3 = 5 and Cp = 0,70","B0",{"$f":" 108656.82305*C78 - 92884.66951*C77 + 31771.52118*C76 - 5373.60627*C75 + 450.34486*C74 - 14.5","v":0.50580590076415888},0.59231445105884006,0.61669217090258144,0.6452248177234452,0.67825846606244511,0.71592776509982059,0.75826932305034234,0.80434663406389006,0.80533509155884531,0.80533509155884531,0.85730575009534959,11.067725053788109]
[" Cr for L/volume1/3 = 5 and Cp = 0,75","B1",{"$f":" 236068.11145*C78 - 206198.08468*C77 + 71647.62804*C76 - 12274.26804*C75 + 1036.91016*C74 - 34.06","v":0.54375586870779102},0.64264797175431454,0.67204464893208637,0.7093832842226675,0.7552344373088431,0.80955977678095792,0.87195841938421381,0.94044308113157626,0.94191326926770103,0.94191326926770103,1.0190373572315821,18.585190406308016]
[" Cr for L/volume1/3 = 5 and Cp = 0,80","B2",{"$f":" 153905.69184*C78 - 114943.493048*C77 + 33802.921153*C76 - 4780.049092*C75 + 322.837994*C74 - 7.67","v":0.64428350034379811},0.76442084758358142,0.81609602221139177,0.87552511829231783,0.94209398974335734,1.0154544045727025,1.0956846468867187,1.1816132152474896,1.1834501188964328,1.1834501188964328,1.280163942923858,24.967176863531179]
[" Cr for L/volume1/3 = 5 and Cp = 0,85","B3",{"$f":"-9980220.15991*C79 + 10826099.46985*C78 - 4792166.95182*C77 + 1110018.19846*C76 - 141933.11234*C75 + 9505.46225*C74 - 260.06","v":0.75358072768784723},0.93101383253332415,1.0165818948711944,1.1166247174855357,1.2265979463185772,1.3430271988463005,1.4646451323087035,1.5904807799715286,1.5931451132320831,1.5931451132320831,1.7335514881951326,-18.516942986341803]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,70","C0",{"$f":" 12205.28697*C78 - 8294.72385*C77 + 2539.32664*C76 - 405.17899*C75 + 34.1222*C74 - 0.78","v":0.45175563711590416},0.51195613522556926,0.52981809947702296,0.55015752664339801,0.57344164953349108,0.60018670516595329,0.63097067109863247,0.66568589196432826,0.66644600175792079,0.66644600175792079,0.70735236476808372,5.8350943736791239]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,75","C1",{"$f":" 78193.22061*C78 - 62747.6239*C77 + 20041.29771*C76 - 3113.11297*C75 + 235.21739*C74 - 6.47","v":0.49297273005874853},0.56585671523971026,0.59624241694824942,0.63212943943862765,0.67340715095950454,0.7199520737148708,0.77170947920982425,0.82757999826286888,0.82877498359625346,0.82877498359625346,0.89147614301840772,11.146425629540445]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,80","C2",{"$f":" 112229.10217*C78 - 90275.82325*C77 + 29064.78003*C76 - 4576.65461*C75 + 352.54132*C74 - 10.15","v":0.54809639383654307},0.65255088719593424,0.69453177221263296,0.74434252652849686,0.80205314623969137,0.86770786087548935,0.94144224550004729,1.0218709398897143,1.0236003328138192,1.0236003328138192,1.1148517252550558,16.376263675551918]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,85","C3",{"$f":" -6333849.33191*C79 + 7003086.05505*C78 - 3170231.50477*C77 + 753388.16765*C76 - 99065.81153*C75 + 6833.52117*C74 - 192.64","v":0.65682139961882058},0.78731113981507406,0.84989940017055687,0.92931021935930858,1.0235773466675937,1.1306204979867971,1.2491051537075464,1.3763392268143662,1.3790590363443016,1.3790590363443016,1.5222452678957552,-7.9770043277518425]
[" Cr for L/volume1/3 = 6 and Cp = 0,70","D0",{"$f":" 53881.87664*C78 - 47719.69516*C77 + 17198.62503*C76 - 3090.1397*C75 + 275.82793*C74 - 9.37","v":0.39616149627084063},0.45002401590666885,0.46161465500226306,0.47560683310249452,0.49273362517147312,0.51356682975426615,0.5385731952115389,0.56753102076974038,0.5681706459537974,0.5681706459537974,0.60278450867592959,6.4494831570452842]
[" Cr for L/volume1/3 = 6 and Cp = 0,75","D1",{"$f":" -13296.8167*C78 + 17338.63401*C77 - 7542.52455*C76 + 1552.59022*C75 - 152.78609*C74 + 6.19","v":0.4439577446041616},0.50593004027322319,0.53241203616819899,0.56264664467162628,0.59670649983951929,0.63489324046640672,0.67772363473462516,0.72489375831625846,0.72591570486371904,0.72591570486371904,0.78037485175972687,6.3222870526361516]
[" Cr for L/volume1/3 = 6 and Cp = 0,80","D2",{"$f":" 57255.69581*C78 - 44678.74747*C77 + 14023.41918*C76 - 2111.06396*C75 + 151.68701*C74 - 3.73","v":0.46570837364019413},0.56472249842897826,0.60632212085726112,0.65553400464484257,0.71247332198079549,0.77728894065122534,0.85022317088521548,0.92995558165942116,0.93167151220051325,0.93167151220051325,1.0222424002493544,11.783905482145865]
[" Cr for L/volume1/3 = 6 and Cp = 0,85","D3",{"$f":" 143089.62452*C78 - 117343.50532*C77 + 38649.35375*C76 - 6217.22547*C75 + 488.33352*C74 - 14.52","v":0.56623739370087023},0.71837089382105646,0.78074220265370897,0.85564414072535655,0.9434266802943192,1.0443306193344561,1.1586368968763843,1.284111847160343,1.2868159083478155,1.2868159083478155,1.4296768209145903,21.258135193944394]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,70","E0",{"$f":" 30265.1424899999*C78 - 26816.90085*C77 + 9821.16503*C76 - 1803.67859*C75 + 165.46921*C74 - 5.71","v":0.33664770919116993},0.39122153005075777,0.40282409453474077,0.41609113461516589,0.43164597157157392,0.45002089575417958,0.47168874853881793,0.4965468927679888,0.49709450428172719,0.49709450428172719,0.52668685227449163,4.7207755952455921]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,75","E1",{"$f":" 54477.25649*C78 - 47053.5012*C77 + 16421.96104*C76 - 2825.53995*C75 + 239.64014*C74 - 7.66","v":0.38474465697996862},0.44329669784795911,0.46275290392474844,0.48632566474276118,0.51445156401110737,0.54744472262498434,0.5855536461844828,0.62809457363691124,0.62901807251334318,0.62901807251334318,0.67812581917769776,7.2079923798344474]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,80","E2",{"$f":" 76208.6211*C78 - 64528.35091*C77 + 21766.90698*C76 - 3544.03862*C75 + 277.89526*C74 - 8.01","v":0.43220584929792061},0.50148865843048007,0.5370422256961529,0.58110981105649806,0.63375422916565149,0.69491103356381068,0.76446804107516719,0.84070584758442202,0.84234485620573274,0.84234485620573274,0.92857239554100168,10.349835045970101]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,85","E3",{"$f":" 73827.1017*C78 - 60714.3115*C77 + 20349.36168*C76 - 3304.30929*C75 + 259.49856*C74 - 7.45","v":0.51880531142144104},0.65290451256530257,0.70886513348685565,0.77634971949047848,0.85595635652569779,0.94822098825430157,1.0536944553107714,1.1704923911920231,1.1730195345627363,1.1730195345627363,1.3070079783713338,15.123098854973495]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,70","F0",{"$f":" 40733.9049*C78 - 36751.17452*C77 + 13395.20097*C76 - 2415.4317*C75 + 215.01129*C74 - 7.26","v":0.29891195010047689},0.33723232372996925,0.34671982937965673,0.35849142756982921,0.37306023162222424,0.3907944457132384,0.41195987107872689,0.43622951145417055,0.43676241221895218,0.43676241221895218,0.46539058310330539,4.4536605762765102]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,75","F1",{"$f":" 58644.91546*C78 - 51277.08978*C77+ 18140.63323*C76 - 3175.6924*C75 + 274.28544*C74 - 9.02","v":0.33775228503347066},0.38277733536029146,0.39694448668860005,0.4148408247604074,0.43703599012344441,0.46394657128151451,0.49589730120396425,0.5323822903363542,0.53318225383500462,0.53318225383500462,0.57612604060279082,7.0931345839390723]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,80","F2",{"$f":" 29372.07272*C78 - 22669.98997*C77 + 6956.69784*C76 - 960.8162*C75 + 55.83313*C74 - 0.51","v":0.40541822724710452},0.46497375125253426,0.49892508231838462,0.5404167478752695,0.58939591670312885,0.64583555139729376,0.70976505839691462,0.77979438720662464,0.78130093801325962,0.78130093801325962,0.8606774344580701,7.7703451915223756]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,85","F3",{"$f":" 4564.57887*C78 - 4085.11767*C77 + 2049.36962*C76 - 391.39311*C75 + 30.6636*C74 - 0.38","v":0.47137324824678373},0.58743816725103748,0.63698810509885539,0.69705534429739202,0.76848608450660894,0.85211141509530897,0.94875207832123631,1.0568730068089929,1.0592232325111439,1.0592232325111439,1.1843392152408736,8.9880629149859868]
[null,"G0",{"$f":"($C12-0.75)*($C12-0.8)/0.005","v":-2.7270965590676346E-2},-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2,-2.7270965590676346E-2]
[null,"G1",{"$f":"($C12-0.7)*($C12-0.8)/0.0025","v":-0.11243553129706317},-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317,-0.11243553129706317]
[null,"G2",{"$f":"($C12-0.7)*($C12-0.75)/0.005","v":0.91483543429361491},0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491,0.91483543429361491]
[null,"G3",{"$f":"($C12-0.8)*($C12-0.85)/0.005","v":3.0622634525034068E-2},3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2,3.0622634525034068E-2]
[null,"G4",{"$f":"($C12-0.75)*($C12-0.85)/0.0025","v":-0.99664833106564188},-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188,-0.99664833106564188]
[" Cr for L/volume1/3 = 4,5","H1",{"$f":"IF($C12<0.775,C104*C80-C105*C81+C106*C82,C107*C81-C108*C82+C104*C83)","v":0.7195044034924305},0.86562165958547332,0.92468584730251624,0.99067182320318592,1.0626003888280977,1.1399935705658859,1.223083511381942,1.3111428207305111,1.3130213625464837,1.3130213625464837,1.4120861753626899,33.561430706709373]
[" Cr for L/volume1/3 = 5,0","H2",{"$f":"IF($C12<0.775,C104*C84-C105*C85+C106*C86,C107*C85-C108*C86+C104*C87)","v":0.63822443849448529},0.75614868975178662,0.80621734631990782,0.86386239875475967,0.92861316035146924,1.0002161422340905,1.0787716516859824,1.1630777370833711,1.1648808461327238,1.1648808461327238,1.2598032427790988,25.957597560874639]
[" Cr for L/volume1/3 = 5,5","H3",{"$f":"IF($C12<0.775,C104*C88-C105*C89+C106*C90,C107*C89-C108*C90+C104*C91)","v":0.54344332613545998},0.6462210410405006,0.68728486797272459,0.73586201858704181,0.79207248809574515,0.85601330792629426,0.92785431644776428,1.0062545469370421,1.007940565275631,1.007940565275631,1.0969013611551877,16.880249390182399]
[" Cr for L/volume1/3 = 6,0","H4",{"$f":"IF($C12<0.775,C104*C92-C105*C93+C106*C94,C107*C93-C108*C94+C104*C95)","v":0.46230078862959478},0.55873197836624588,0.59930219529711959,0.64723235233298992,0.702629915808619,0.76564592473588222,0.83653004052474023,0.91401786505794802,0.91568559670398031,0.91568559670398031,1.0037246486420714,11.358284944595173]
[" Cr for L/volume1/3 = 6,5","H5",{"$f":"IF($C12<0.775,C104*C96-C105*C97+C106*C98,C107*C97-C108*C98+C104*C99)","v":0.42839081159970382},0.49557741074127248,0.53008151434038409,0.57288288996033498,0.62404120068335023,0.68348721956103553,0.75110172735862801,0.82520153276343422,0.82679441029913758,0.82679441029913758,0.91058275780732822,10.123452033179312]
[" Cr for L/volume1/3 = 7,0","H6",{"$f":"IF($C12<0.775,C104*C100-C105*C101+C106*C102,C107*C101-C108*C102+C104*C103)","v":0.40154746072068959},0.45911695757462079,0.49203705586617724,0.53229959650337944,0.57984629255142084,0.63464028965398112,0.69669845743473147,0.76466177548600545,0.76612368089870264,0.76612368089870264,0.84313715183370563,7.7163988804541397]
["Korrekt beregnet CR","Cr",{"$f":"IF($C13>5.25,IF($C13<5.75,C110*($C13-5.5)*($C13-6)/0.5-C111*($C13-5)*($C13-6)/0.25+C112*($C13-5)*($C13-5.5)/0.5,IF($C13<6.25,C111*($C13-6)*($C13-6.5)/0.5-C112*($C13-5.5)*($C13-6.5)/0.25+C113*($C13-5.5)*($C13-6)/0.5,C112*($C13-6.5)*($C13-7)/0.5-C113*($C13-6)*($C13-7)/0.25+C114*($C13-6)*($C13-6.5)/0.5)),C109*($C13-5)*($C13-5.5)/0.5-C110*($C13-4.5)*($C13-5.5)/0.25+C111*($C13-4.5)*($C13-5)/0.5)","v":0.68112644530483801},0.81171606505502281,0.86634725532286927,0.92831260102607094,0.996873294756214,1.071646266676562,1.1527735082896455,1.2392517692014524,1.2410983342094881,1.2410983342094881,1.3383485819398591,29.997432236022732]
[null,"Fn",{"$f":"C22","v":0.12},0.14725642395467139,0.15339210828611605,0.15952779261756067,0.16566347694900532,0.17179916128044995,0.1779348456118946,0.18394781625671036,0.18407052994333925,0.18407052994333925,0.19020621427478387,0.32]
[null,"Cr Guldh.",{"$f":"C53+C55+C57+C61","v":0.74352749362927184},0.90157692302353654,0.95106301238055846,1.0071156028921622,1.0706026876218586,1.1425312654757864,1.2240790397710284,1.3146664143628959,1.3166356392274139,1.3166356392274139,1.4218566895542539,16.164503750046638]
[null,"Cr diff.",{"$f":"C117-C115","v":6.2401048324433828E-2},8.986085796851373E-2,8.4715757057689189E-2,7.8803001866091238E-2,7.3729392865644616E-2,7.0884998799224386E-2,7.1305531481382856E-2,7.5414645161443472E-2,7.5537305017925771E-2,7.5537305017925771E-2,8.3508107614394866E-2,-13.832928485976094]

{"sheet":"liner","index":14,"n_rows":96,"n_cols":3,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
[" Ship data (container ship)","Units","Default values"]
[" Container capacity","TEU",{"$f":"IF('Primary Calculations'!A1=1,Results!C11,1000)","v":1600}]
[" Feeder ship - type 1 (<2900 TEU) - Panamax - type 2 (1900 - 5300 TEU) or Post Panamax - type 3 (>4000 TEU)","(-)",{"$f":"IF(C2<2500,1,IF(C2<=5000,2,3))","v":1}]
[" Elongation in percent","%",0]
[" Length between pp ","m",{"$f":"(1+C4/100)*IF(C3=1,10.14*C2^0.378,IF(C3=2,IF(C2<3800,2.494*C2^0.555,241.92+(C2-3800)*0.037),IF(C2<8000,131.31+0.03012*C2-0.00000099556*C2^2,14.66*C2^0.339)))","v":164.89037604201599}]
[" Length in waterline incl. bulbous bow (= 1.01 Lpp)","m",{"$f":"C5*1.01","v":166.53927980243614}]
[" Length over all","m",{"$f":"IF(C3<3,MIN(294.1,1.2*C5^0.977),1.2*C5^0.977)","v":175.94667432898271}]
[" Breadth mld.","m",{"$f":"IF(C3=1,2.9*C2^0.3,IF(C3=2,32.22,32.51+0.0013*C2))","v":26.523693011784918}]
[" Depth","m",{"$f":"IF(C3=1,0.767*C2^0.394,IF(C3=2,14.77+0.0013*C2,MIN(30.2,16.5+0.0011*C2)))","v":14.035201016506749}]
[" Design draught","m",{"$f":"IF(C3<3,MIN(C11,12,1.188*C2^0.279),4.83*C2^0.11)","v":9.3060614469165763}]
[" Maximum draught","m",{"$f":"IF(C3=1,0.827*C2^0.336,IF(C3=2,IF(C2<3300,2.19*C2^0.211,12.1+(C2-3300)*0.00082),12.73+0.0002*C2))","v":9.8648349572822571}]
[" Maximum draught - design draught","m",{"$f":"C11-C10","v":0.55877351036568079}]
[" Design deadweight/Maximum deadweight ","%",{"$f":"C14/C15*100","v":90.277809403916436}]
[" Design deadweight","tons",{"$f":"C15-(C11-C10)*C5*C8*C32*1.025","v":19716.673573815351}]
[" Maximum deadweight","tons",{"$f":"C16*C2","v":21840}]
[" Maximum deadweight/TEU","tons/TEU",{"$f":"IF(C3=1,13.65,IF(C3=2,14.6-0.00038*C2,MAX(11.2,50.43*C2^-0.16)))","v":13.65}]
[" Lightweight coefficient","t/m3",{"$f":"IF(C3=1,0.659*C2^-0.23,IF(C3=2,0.105,MAX(0.09,0.104-0.00000115*C2)))","v":0.12076409151127271}]
[" Steel weight correction","%",0]
[" Calculated machinery weight change due to engine change","tons",0]
[" Specified machinery weight change ( =  the calculated value)","tons",0]
[" Lightweight","tons",{"$f":"C5*C8*C9*C17+C18/100*Cweight!C24","v":7412.8592961616278}]
[" Steel weight","tons",{"$f":"Cweight!C24","v":5652.416288360756}]
[" Displacement at design draught","tons",{"$f":"C14+C21","v":27129.532869976978}]
[" Displacement at maximum draught","tons",{"$f":"C15+C21","v":29252.859296161627}]
[" Block coefficient (based on Lpp) at design draught","-",{"$f":"C23/C5/C8/C10/1.025","v":0.65031419460543682}]
[" Block coefficient (based on Lpp) at maximum draught","-",{"$f":"C24/1.025/C5/C8/C11","v":0.66149312063026622}]
[" Lpp/Displ.vol.1/3 at design draught","-",{"$f":"C5/(C23/1.025)^(1/3)","v":5.5329382704462722}]
[" Lpp/Displ.vol.1/3 at maximum draught","-",{"$f":"C5/(C24/1.025)^(1/3)","v":5.3956920633405936}]
[" Midship section coefficient","-",0.98]
[" Prismatic coefficient at design draught","-",{"$f":"C25/C29","v":0.66358591286269064}]
[" Prismatic coefficient at maximum draught","-",{"$f":"C26/C29","v":0.67499298023496557}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26","v":0.84767190428361983}]
[" Wetted surface at design draught","m2",{"$f":"C34-2.4*(C11-C10)*(C6+C8)","v":5725.5371343361912}]
[" Wetted surface at maximum draught","m2",{"$f":"0.995*(C24/C11/1.025+1.9*C11*C6)","v":5984.4454744346785}]
[" Service speed at design draught","knots",{"$f":"IF(C5<95,14.02+(C5-95)*0.16,IF(C5<350,MIN(25.7,4+0.1216*C5-0.00017*C5^2),25.7))","v":19.428567587791981}]
[" Froude Number at service speed","-",{"$f":"C35*0.5144/(9.81*C6)^0.5","v":0.24725717195182545}]
[" Scantling trial speed at 100 % deadweight at 75 % MCR","knots",{"$f":"'CPT1-1'!V33","v":19.039894104576753}]
[" Froude Number at 'reference speed'","-",{"$f":"C37*0.5144/(9.81*C6)^0.5","v":0.24231072873936502}]
[" 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":"'CPS1'!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":"'CPS1'!K36/C56*100","v":16498.264742461088}]
[" Auxiliary power at sea at design draught","kW",{"$f":"IF(C47<10000,0.05*C47,250+0.025*C47)","v":662.45661856152719}]
[" Propeller diameter","m",{"$f":"0.623*C11-0.16","v":5.9857921783868457}]
[" Propeller type (1 = conventional - 2 = ducted)","(-)",1]
[" Propeller loading (MCR)","kW/m2",{"$f":"C47/C49^2/0.7854","v":586.27868154350756}]
[" Speed dependency exponent n (Power = constant Vn)","-",{"$f":"'CPT1-1'!M21/'CPT1-1'!M33*('CPT1-1'!N33-'CPT1-1'!L33)/('CPT1-1'!N21-'CPT1-1'!L21)","v":4.6956427009815078}]
[" IMO Energy Efficiency Design Index  at 100  % Dw","g/dwt/nm",{"$f":"(C47*0.75*'Emission factors'!B15*'Emission factors'!B23+C48*'Emission factors'!C15*'Emission factors'!C23)/C15/C37","v":18.10598048052131}]
["ENGINE TYPE & TECHNOLOGY"]
["Main engine type (slow speed = 1, medium speed = 2)","(-)",{"$f":"'Advanced Settings'!G23","v":1}]
["Main engine service rating (for non derated engine only)","pct. MCR",{"$f":"'Advanced Settings'!G27","v":90}]
["Fuel type (HFO = 1, MD/GO = 2, LNG = 3, Dual fuel = 4)","-",2]
["SFOC at 75 % MCR in normal ME mode (If default press 1)","g/kW/hour",1]
[" If normal tuning press 1 - if low load tuning press 2","-",{"$f":"'Advanced Settings'!G28","v":1}]
["Sulphur content in heavy fuel (HFO)","pct.",1]
["Sulphur content in diesel oil or gas oil (DO/GO)","pct.",1]
["Derated 2 stroke main engine? (NO = 0, YES = 1)","-",0]
["Fuel optimised main engine? (NO = 0, YES = 1)","-",0]
["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","%",{"$f":"C2*0.0017+64","v":66.72}]
[" Capacity utilization (100 % ~ design condition)","%",{"$f":"'Advanced Settings'!G20","v":100}]
[" Actual deadweight","tons",{"$f":"C14/100*((100-$C68)+$C68*C69/100)","v":19716.673573815351}]
[" Actual payload","tons",{"$f":"C14*$C68*C69/10000","v":13154.964608449603}]
[" Actual displacement","tons",{"$f":"C70+C21","v":27129.532869976978}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26-0.14*(1-C72/C24)","v":0.83750996774756103}]
[" Actual draught","m",{"$f":"C$10-(C$23-C72)/C$5/C$8/1.025/C73","v":9.3060614469165763}]
[" Service speed at actual draught","knots",{"$f":"IF('Primary Calculations'!A1=1,Results!C12,15)","v":15}]
[" Service allowance on resistance","%",0]
[" Speed dependency exponent n (Power = constant Vn)","-",{"$f":"CPAS1!M21/CPAS1!M36*(CPAS1!N36-CPAS1!L36)/(CPAS1!N21-CPAS1!L21)","v":3.2982205198127561}]
[" Necessary mian engine power at actual deadweight","kW",{"$f":"CPAS1!K36","v":4732.7233563462096}]
[" Engine rating in actual condition (Cont. Service Rating = CSR)","% MCR",{"$f":"C78/C47*100","v":28.686188700595533}]
[" SFOC at CSR","g/kW/hour",{"$f":"'Emission factors'!B15*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":194.84421158969684}]
[" Oil consumption per hour (auxiliary engines)","t/hour",{"$f":"C48*'Emission factors'!C15/1000","v":0.12964276025249089}]
[" Oil consumption per hour (main engine)","t/hour",{"$f":"C78*C80/1000000","v":0.92214375103942103}]
[" Oil consumption per hour (main and auxiliary engines)","t/hour",{"$f":"C81+C82","v":1.0517865112919118}]
[" EEDI deadweight (per cent)",null,70]
[" Scantling deadweight","tons",{"$f":"C15","v":21840}]
[" 70 % of maximum deadweight","tons",{"$f":"C15*C84/100","v":15288}]
[" Actual displacement","tons",{"$f":"C86+C21","v":22700.859296161627}]
[" Block coefficient based on Lpp","-",{"$f":"C87/1.025/C5/C8/C90","v":0.62549940322814257}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26-0.14*(1-C87/C$24)","v":0.81631496954047966}]
[" Actual draught","m",{"$f":"C$10-(C$23-C87)/C$5/C$8/1.025/C89","v":8.0958458559541349}]
[" 70 % DW trial speed at 75 % MCR ('reference speed')","knots",{"$f":"'CPT1-2'!V33","v":20.088251773478664}]
[" IMO Energy Efficiency Design Index  at 70  % Dw","g/dwt/nm",{"$f":"(C47*0.75*'Emission factors'!B15*'Emission factors'!B23+C48*'Emission factors'!C15*'Emission factors'!C23)/C86/C91","v":24.515818278550395}]
[" Baseline Energy Efficiency Design Index  at 70  % Dw","g/dwt/nm",{"$f":"174.22*C15^-0.201","v":23.383430751046067}]
[" Energy Efficiency Design Index  at 70  % Dw - 2015","g/dwt/nm",{"$f":"C93*0.9","v":21.04508767594146}]
[" Energy Efficiency Design Index  at 70  % Dw - 2020","g/dwt/nm",{"$f":"C93*0.8","v":18.706744600836853}]
[" Energy Efficiency Design Index  at 70  % Dw - 2030","g/dwt/nm",{"$f":"C93*0.7","v":16.368401525732246}]

{"sheet":"CPS1","index":15,"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,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.20729116961198699}]
[" Length on water line","(m)",{"$f":"liner!C6","v":166.53927980243614},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.21134510763277264}]
[" Breadth on water line ","(m)",{"$f":"liner!C8","v":26.523693011784918},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":0.99488596838412757}]
[" Mean draught ","(m)",{"$f":"liner!C10","v":9.3060614469165763},null,null,null," Transm. efficiency (input)",null,null,{"$f":"liner!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"liner!C23","v":27129.532869976978},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"liner!C33","v":5725.5371343361912},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":5725.5371343361912},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"liner!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":"liner!C35","v":19.428567587791981}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.64387544020340282}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.65701575530959477},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"liner!C39","v":15}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":5.5882676531507345},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF(liner!C2<500,2+(500-liner!C2)/125,IF(liner!C2<9000,7,IF(liner!C2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1,null,"Tiers above cont.",null,{"$f":"IF(liner!C2<2500,1.5,2)","v":1.5}]
[" 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,{"$f":"liner!C42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"liner!C50","v":1},null," Front area (m2)",null,{"$f":"C5*((liner!C9-C6)+2+O13*2.6+2*O14)","v":740.78392402710438}]
[" Propeller diameter ","(m)",{"$f":"liner!C49","v":5.9857921783868457},{"$f":"C18/C6","v":0.64321434073166883}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"liner!C46","v":0},null," Wind speed (m/s)",null,{"$f":"liner!C43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":15.428567587791981},15.928567587791981,16.428567587791981,16.928567587791981,17.428567587791981,17.928567587791981,18.428567587791981,18.928567587791981,{"$f":"P10","v":19.428567587791981},{"$f":"K21+0.5","v":19.928567587791981},{"$f":"L21+0.5","v":20.428567587791981},{"$f":"M21+0.5","v":20.928567587791981},{"$f":"N21+0.5","v":21.428567587791981},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":25.144433947116227}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.1963512735453592},0.20271451084616748,0.20907774814697574,0.21544098544778403,0.22180422274859229,0.22816746004940061,0.23453069735020887,0.24089393465101719,0.24725717195182545,0.25362040925263374,0.25998364655344203,0.26634688385425026,0.2727101211550586,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5106019440104734},1.5046804668389637,1.4989751808060934,1.4934719051461423,1.4881577761404821,1.4830210909486308,1.4780511737468018,1.4732382604753631,1.4685733991903167,1.4640483635631849,1.4596555775113818,1.455388049292204,1.4512393136766437,1.4236008376621301]
[" Cr x 1000","(-)",{"$f":"C46","v":0.72271402682455355},0.7542736056804854,0.79141271050664386,0.83535321380306049,0.88763214512446365,0.95019886862385261,1.0255451920920045,1.1168769858947618,1.2283328864369261,1.3652429974543563,1.5343846055955621,1.7441054065179604,2.0040007821916874,4.7424017583901188]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.29567807520185829},-0.29659073256320034,-0.29860447103692073,-0.30189459347599246,-0.30666753552202397,-0.313167825772171,-0.32168610021907473,-0.33256705817189114,-0.34621430850369067,-0.36308497834975501,-0.3836588825905079,-0.40835226551764142,-0.43732246370670036,-0.4742401758390119]
[" 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*liner!C2^(-0.126),0.09)","v":0.11051950052558628},{"$f":"C27","v":0.11051950052558628},0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":0.25118008109949974},0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2993374772582547},2.3240629215813349,2.3534830019009028,2.388630107098296,2.4308219673680078,2.4817517154253985,2.5436098472448179,2.6192477698233199,2.7123915587486382,2.8279059642928721,2.9720808821415221,3.1528407719176088,3.3796172137867164,{"$f":"P23+P24+P25+P27+P28","v":6.0534620018383229},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)*$C5+(liner!C9-$C6))","v":510.19692014537378},{"$f":"Q31/(C5*(0.88-0.002*C4)*E5+1*C4*(liner!C9-C6))","v":0.64779712912900589},null,0.32752596008352641,0.23213081556967424,0.23213081556967424,0.1755354801998629,9.1290686157250889E-2,0.11505167401903843,9.6632170216743959E-2,8.4883081540850794E-2,7.7199345590409002E-2,7.2687147745499614E-2]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":424.96569953568707},457.82686430660959,493.18562415380092,531.4828692460369,573.29280019316195,619.36899553447392,670.70817911747451,728.63835488030668,794.93916528542582,872.00118873343945,963.02242675304774,1072.212814495165,1204.9075930174322]
[" Total resistance incl. serv. allow.","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":488.71055446604009},526.50089395260102,567.16346777687102,611.20529963294234,659.28672022213618,712.27434486464495,771.31440598509562,837.93410811235265,914.18004007823959,1002.8013670434553,1107.4757907660048,1233.0447366694398,1385.6437319700469,{"$f":"($C9*$C3*P21^2*0.0001323*P29*$K19/100)*(1+$K12/100)","v":3417.3175167652298}]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":3878.6294052377275},4313.9667702491915,4793.0163222866649,5322.409467664339,5910.6736751116041,6568.9182122325874,7311.7945942017077,8158.8430503135305,9136.3657532586458,10279.972695539527,11637.859695979847,13274.534440665037,15273.750170789168,44200.599098216699]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.63410404522564501},0.63292851427718122,0.63153858462698176,0.62989045983995873,0.62792950923548718,0.6255874427805953,0.62277878604499481,0.61939666409632899,{"$f":"K39*$J6*IF($K17=3,1,$K5*$J7)","v":0.61530819526092728},0.61035048746140186,0.60432969914062062,0.59702843544401552,0.58823138404861797,0.50653563667032653]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":6116.7081876248285},6815.8831099209365,7589.4275329474285,8449.7381798997976,9412.9573274999148,10500.399725153091,11740.596754484572,13172.242479246968,14848.438268214977,16842.736930212785,19257.467757300885,22234.342038989555,25965.54788638543,87260.591157546136]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.0855687309965136},1.0972421671417536,1.1111320461065464,1.1277257818085491,1.1476455041913591,1.1716905791381473,1.2008951888682047,1.2366055464998584,1.2805808157867462,1.3351177543087054,1.4031859627202483,1.488526755927029,1.5955929942041953,2.8579750160498776]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.51168377331424253},0.53578522866109246,0.56171850210157448,0.58980695693670648,0.62047173071455708,0.65426552263619953,0.69191936264141751,0.73440725234697357,0.78303443986690269,0.83955425375717763,0.90631221316115274,0.98639602250927738,1.083718722468606,2.3794545022707463]
[" 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":0.65037096176832965},0.64916527446938055,0.64773968841580332,0.64604928364560665,0.64403802801616739,0.64163587962386159,0.63875517132975257,0.6352862864974711,0.6310929345883316,0.62600804479142713,0.61983280285712195,0.61234423701648688,0.60332151145618207,0.51952999144483314]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":6.2912980929864597},6.4951828041622566,6.6990675153380534,6.9029522265138512,7.1068369376896472,7.310721648865445,7.5146063600412409,7.7184910712170387,7.9223757823928356,8.1262604935686333,8.3301452047444293,8.5340299159202253,8.7379146270960231,10.25313130597339]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":9.0855770703929224},9.4062316305699039,9.7335676999150316,10.069147337746534,10.4149610358273,10.773559695951587,11.14822990158545,11.543223508671929,11.964048690535556,12.417813494099205,12.913568216142572,13.462487659189579,14.07751808059837,20.138922220562055]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":2.7942789774064627},2.9110488264076473,3.0345001845769781,3.1661951112326827,3.308124098137653,3.4628380470861417,3.6336235415442095,3.8247324374548901,4.0416729081427203,4.2915530005305715,4.5834230113981427,4.9284577432693535,5.3396034535023471,9.8857909145886644]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.444149829829479},1.448185819272428,1.4529735187217097,1.4586726095353095,1.4654847335238126,1.4736656944972788,1.4835414348336229,1.4955285174478816,1.5101592021329229,1.5281092088946737,1.5502212625042426,1.5775064994880461,1.6110844156046558,1.9641728579862507]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":7.6884375816896906},7.9507072173660802,8.216317607626543,8.486049782130193,8.7608989867584732,9.0421406724085163,9.3314181308133453,9.6308572899444833,9.9432122364641948,10.272036993833918,10.621856710443501,10.998258787554903,11.407716353847196,15.196026763267723]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":216.24746173673503},223.62414164120702,231.09478468076531,238.68135834614267,246.41185524225767,254.32214911018505,262.45845970034668,270.8805815448294,279.6659769685582,288.91460757547708,298.753749140786,309.34055470471787,320.85708956096494,427.40832335897699]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.72271402682455355},0.7542736056804854,0.79141271050664386,0.83535321380306049,0.88763214512446365,0.95019886862385261,1.0255451920920045,1.1168769858947618,1.2283328864369261,1.3652429974543563,1.5343846055955621,1.7441054065179604,2.0040007821916874,4.7424017583901188]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.43944326413434098},0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":6944.0876415653129},6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129]
[null,"N1=",{"$f":"2*$C13-3.7","v":7.4765353063014688},7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.1894138173074271},4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.61634868538606347},0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":29.034024092056608},25.065551075517199,21.498773122329347,18.311105092542082,15.479994233989668,12.982930166012354,10.79745864235111,8.9012007864264309,7.2718803585589864,5.8873629652837938,4.7257132300836622,3.7652792157467365,2.9848183489780586,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":8.8934957505325193E-2},0.10301547694108948,0.12010637463557144,0.14101495708674189,0.16680495223738503,0.19888728244070455,0.23914328217083036,0.29008891730351533,0.35508555855109331,0.43859019973149782,0.54640211394924809,0.68577641945832379,0.86509106985345186,2.5251121488167243]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.24011203688456273},-0.23374879958375444,-0.22738556228294618,-0.22102232498213789,-0.21465908768132963,-0.20829585038052131,-0.20193261307971305,-0.19556937577890474,-0.18920613847809648,-0.18284290117728819,-0.1764796638764799,-0.17011642657567166,-0.16375318927486332,-0.1164633104299219]
[null,"H=",{"$f":"EXP(80*C54)","v":4.546250767690429E-9},7.5637104514607069E-9,1.2583933160950339E-8,2.0936202517996316E-8,3.4832080738853025E-8,5.7950998876471511E-8,9.6414517868144319E-8,1.6040723086691911E-7,2.6687349875650248E-7,4.4400407608573225E-7,7.3870062220234352E-7,1.228994594042335E-6,2.0447088668778203E-6,8.9877328469359127E-5]
[null,null,{"$f":"20*$C12-16","v":-2.8596848938081045},-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":2.4977669160173483E-2},2.8106129015534102E-2,3.1511280182302821E-2,3.5208047811736337E-2,3.9211678484700391E-2,4.3537737332495927E-2,4.8202105266237291E-2,5.3220976307743799E-2,5.8610855015541446E-2,6.4388554000138917E-2,7.0571191523238999E-2,7.717618917599546E-2,8.4221269631824552E-2,0.1521885767289079]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.5554997680004542},0.5699182953119325,0.58663999438065295,0.60606640187789884,0.6286577518531824,0.6549394142836068,0.68550882228124266,0.72104290938959448,0.76230607869802103,0.81015872579604253,0.86556633787802595,0.92960919159306021,1.0034926725150748,2.0186379850227318]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.99507997731375553},0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":1.032118855913762E-5},1.3329905902905541E-5,1.6952920638098532E-5,2.1268652534251334E-5,2.6360233559588006E-5,3.2315507881022087E-5,3.9227031864156329E-5,4.7192074073283062E-5,5.6312615271383787E-5,6.6695348420129592E-5,7.845167867988078E-5,9.1697723409687039E-5,1.0655431216728782E-4,2.8053729035518876E-4]
[null,"E=",{"$f":"C58*C59+C60","v":0.55277701772824761},0.56712761427559488,0.58377066522027987,0.60310581008382325,0.62559110168574095,0.65174941301509681,0.68217533035586242,0.71754255399171529,0.75861182811223604,0.80623942183408714,0.86138618353789642,0.92512719100449059,0.99866202011298788,2.0089867776314607]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":5.6024377884556456E-2},5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-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":0.16492638868334827},"d=",{"$f":"0.625*C5/C4+0.08","v":0.17953992927092677}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45696319434167415},"e=",{"$f":"0.165-0.25*C5/C4","v":0.12518402829162931}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":81.150772984990397},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":56.242280803089557}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.27687993200031003},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.21946065868490006}]
[null,"w2=",{"$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":1.9250310302528523E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-8.1155510521273982E-3}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":1.9250310302528523E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.29613024230283858},"t(1)=",{"$f":"E67+E68+E69","v":0.21134510763277264},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.25071280814238195}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.17154540912713143},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.1742871269168505},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18877508804068058}]
[" 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":"CPT1-1","index":16,"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,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.21338557230197824}]
[" Length on water line","(m)",{"$f":"liner!C6","v":166.53927980243614},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.21412458781088117}]
[" Breadth on water line ","(m)",{"$f":"liner!C8","v":26.523693011784918},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":0.9990605111184323}]
[" Mean draught ","(m)",{"$f":"liner!C11","v":9.8648349572822571},null,null,null," Transm. efficiency (input)",null,null,{"$f":"liner!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"liner!C24","v":29252.859296161627},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"liner!C34","v":5984.4454744346785},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":5984.4454744346785},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"liner!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":"liner!C35","v":19.428567587791981}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.6549436837923428}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.66830988142075798},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":5.449648983973999},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"liner!C50","v":1}]
[" Propeller diameter ","(m)",{"$f":"liner!C49","v":5.9857921783868457},{"$f":"C18/C6","v":0.60678077274552999}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"liner!C46","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":18.928567587791981},{"$f":"E21-0.5","v":19.428567587791981},{"$f":"F21-0.5","v":19.928567587791981},{"$f":"P10+1","v":20.428567587791981},{"$f":"P10+3","v":22.428567587791981},{"$f":"P10+5","v":24.428567587791981},{"$f":"K21-2","v":18.428567587791981},{"$f":"K21-1","v":19.428567587791981},{"$f":"P10+1","v":20.428567587791981},{"$f":"M21-0.001","v":19.038894104576752},{"$f":"V33","v":19.039894104576753},{"$f":"M21+0.001","v":19.040894104576754},{"$f":"N21+0.5","v":19.540894104576754},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":25.144433947116227}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.24089393465101719},0.24725717195182545,0.25362040925263374,0.25998364655344203,0.28543659575667518,0.31088954495990823,0.23453069735020887,0.24725717195182545,0.25998364655344203,0.24229800226476336,0.24231072873936502,0.24232345521396664,0.2486866925147749,{"$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":1.4732382604753631},1.4685733991903167,1.4640483635631849,1.4596555775113818,1.4432746924642399,1.4285341647719172,1.4780511737468018,1.4685733991903167,1.4596555775113818,1.472196513318129,1.4721871035884542,1.4721776944431839,1.4675449376281811,1.4236008376621301]
[" Cr x 1000","(-)",{"$f":"C43","v":1.2039312232368518},1.3337184470297136,1.493049496222526,1.6898127700522054,3.0547963620888234,5.0806890962991922,1.0974937016817887,1.3337184470297136,1.6898127700522054,1.2303687025963512,1.2306136871512496,1.2308587696056641,1.3666877713040093,{"$f":"P50+P52+P54+P58+P59+P60","v":5.3715037340643219}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.35848877737632318},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":-0.37591797384537351},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":-0.3970749859342842},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":-0.34425442353137981},-0.37591797384537351,-0.42252227817012133,-0.36204213561625442,-0.36207507011048407,-0.36210801781695712,-0.38032634030865048,-0.53715037340643224]
[" 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*liner!C2^(-0.126))","v":0.11051950052558628},{"$f":"C27","v":0.11051950052558628},{"$f":"D27","v":0.11051950052558628},0,0,{"$f":"G27","v":0},{"$f":"C27","v":0.11051950052558628},{"$f":"I27","v":0.11051950052558628},0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":0.23841821286108988},0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988,0.23841821286108988]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.6676184197225679},2.7753115857613331,2.908960587238103,3.3878865604246773,4.7364892674141537,6.747641473932199,2.580228165283887,2.7753115857613331,3.0758837827801422,2.6894607936849018,2.689663434015896,2.6898661596185676,2.8028440820102163,{"$f":"P23+P24+P25+P27+P28","v":6.606891911706696}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":775.65184840124584},850.16052868288364,937.55688815873077,1147.3933159353978,1933.6027611702561,3267.8011937032979,711.12982768793927,850.16052868288364,1041.7256983107559,791.14534699683509,791.2880734729282,791.4308419281856,868.55120209387781,3389.9129981509382]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":7552.4097080230267},8496.5512245988157,9611.1348942438217,12057.3312196064,22308.468447546755,41063.370075387575,6741.2655455637123,8496.5512245988157,10946.927797177226,7748.1667091530253,7749.9715547715532,7751.7769583977115,8730.5341779887331,43846.14092018456]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.62870726266082833},0.6241671281311163,0.6186704930577116,0.60011899426858872,0.55560590972831247,0.50380545924124942,0.63246745842952268,0.6241671281311163,0.6120087864300694,0.62777819225612208,0.62776959275000366,0.62776098998922025,0.62302252877008213,0.50700811630580278]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":12012.601343365364},13612.622071334041,15535.143508690438,20091.567397065308,40151.6039641397,81506.401572604242,10658.675724286149,13612.622071334041,17886.880123130497,12342.204308352135,12345.248390929664,12348.293509813062,14013.1917785121,86480.155859553706,"75 % MCR",{"$f":"liner!$C$47*0.75","v":12373.698556845815},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":19.479877854757412},"75 % MCR",{"$f":"liner!C47*0.75","v":12373.698556845815},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":19.039894104576753}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.1666082150231385},1.2137048054776842,1.2721524537244129,1.4815973168190069,2.0713709460399312,2.9508920456242826,1.1283905344180811,1.2137048054776842,1.3451516389742697,1.1761603656274655,1.1762489847017248,1.1763376410671647,1.2257453717245543,2.8893391659698318,{"$f":"F33-G33","v":-20060.036567074392},{"$f":"F21/Q34/Q35","v":1.6581847316008147E-8},{"$f":"R33-F33","v":-7717.868840219493},{"$f":"I33-J33","v":-2953.9463470478913},{"$f":"I21/T34/T35","v":8.6309490291973323E-7},{"$f":"U33-I33","v":1715.0228325596654}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":0.69643524469952367},0.74412253507869797,0.80005824024289907,0.93435844024228865,1.4375507927580784,2.2914688575412239,0.65513964899206867,0.74412253507869797,0.86672870440084382,0.70635144458018728,0.70644279284839628,0.70653416798424762,0.75589299430443679,2.3696232558664705,{"$f":"F33-H33","v":-61414.834175538934},{"$f":"G21/Q34/Q36","v":2.7036092145522389E-8},{"$f":"R33-G33","v":-27777.905407293885},{"$f":"I33-K33","v":-7228.2043988443475},{"$f":"J21/T34/T36","v":1.5387832175943158E-6},{"$f":"U33-J33","v":-1238.9235144882259}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.64214130774231348},0.63750416085793249,0.63189007518747242,0.61294217303884735,0.56747794506514049,0.51457063669935765,0.64598185034724143,0.63750416085793249,0.62508602303199812,0.64119238521493904,0.64118360195692259,0.64117481537469623,0.63633510401035476,0.51784172726538458,{"$f":"G33-H33","v":-41354.797608464542},{"$f":"H21/Q35/Q36","v":9.6183110732554513E-9},{"$f":"R33-H33","v":-69132.703015758423},{"$f":"J33-K33","v":-4274.2580517964561},{"$f":"K21/T35/T36","v":6.6122117391562404E-7},{"$f":"U33-K33","v":-5513.181566284682}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":7.6591507548942435},7.861467985698174,8.0637852165021062,8.2661024473060358,9.0753713705217613,9.8846402937374851,7.4568335240903112,7.861467985698174,8.2661024473060358,7.703792665614519,7.7041973000761281,7.7046019345377363,7.9069191653416668,10.174304492625833]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":11.273812577323215},11.696704119132683,12.15507619029796,13.021662618954748,15.904885302428287,19.647552203027992,10.878777813024811,11.696704119132683,12.658616659440627,11.364492179103964,11.365320494429815,11.366148926729943,11.796279072244458,20.06516056545253]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":3.614661822428971},3.8352361334345089,4.0912909737958536,4.7555601716487121,6.8295139319065257,9.7629119092905068,3.4219442889345002,3.8352361334345089,4.392514212134591,3.6606995134894449,3.6611231943536868,3.661546992192207,3.8893599069027909,9.890856072826697]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.4719402892179894},1.4878524138763509,1.5073660649372511,1.575308641764847,1.7525327232436863,1.9876850971983169,1.4589004539097521,1.4878524138763509,1.5313887941911648,1.4751814687107025,1.4752115050736707,1.4752415534640979,1.4918932172660864,1.9721407571392644]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":9.466481666108729},9.7790860524154279,10.109430703400033,10.643882533130391,12.490128336475024,14.766096248382738,9.1678056685575608,9.7790860524154279,10.462359553373332,9.5341424223592419,9.5347588972529707,9.5353754306338399,9.8515991187930627,15.119732529039181]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":266.25730002004627},275.04971126723973,284.34109088952562,299.37325449516993,351.30135620288172,415.31595978325379,257.85664310297045,275.04971126723973,294.26768093717715,268.1603481547163,268.17768732533148,268.19502814097478,277.08923703308005,425.26244725323068]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":1.2039312232368518},1.3337184470297136,1.493049496222526,1.6898127700522054,3.0547963620888234,5.0806890962991922,1.0974937016817887,1.3337184470297136,1.6898127700522054,1.2303687025963512,1.2306136871512496,1.2308587696056641,1.3666877713040093,5.3715037340643219]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.45296482226832641},0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641,0.45296482226832641]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":5525.1784291728363},5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363,5525.1784291728363]
[null,"N1=",{"$f":"2*$C13-3.7","v":7.1992979679479978},7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978,7.1992979679479978]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.3271193356324051},4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051,4.3271193356324051]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.70820540459674031},0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031,0.70820540459674031]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":8.9012007864264309},7.2718803585589864,5.8873629652837938,4.7257132300836622,1.8821190692410927,1.0152447300785807,10.79745864235111,7.2718803585589864,4.7257132300836622,8.5195112133016124,8.5161102787117589,8.5127103920525684,6.9403074193572447,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.34427819047773978},0.42141635295512375,0.52051985207985307,0.64847127843508046,1.6282122368940175,3.0184734862822009,0.28381579419160835,0.42141635295512375,0.64847127843508046,0.35970247859352572,0.3598461268744273,0.35998984561849073,0.44154950417365435,2.9968088730477129]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.20015363014683996},-0.19379039284603169,-0.18742715554522341,-0.18106391824441512,-0.15561096904118196,-0.13015801983794892,-0.20651686744764827,-0.19379039284603169,-0.18106391824441512,-0.19874956253309378,-0.19873683605849213,-0.1987241095838905,-0.19236087228308224,-0.12104756479785714]
[null,"H=",{"$f":"EXP(80*C51)","v":1.1116053582860882E-7},1.849405476293047E-7,3.0769018791131673E-7,5.1191181679998345E-7,3.9221227875664337E-6,3.0050189614509893E-5,6.6814254008110036E-8,1.849405476293047E-7,5.1191181679998345E-7,1.243749550782646E-7,1.2450164793801001E-7,1.246284698517171E-7,2.0734748436366321E-7,6.2284050023821052E-5]
[null,null,{"$f":"20*$C12-16","v":-2.6338023715848404},-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404,-2.6338023715848404]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":6.6708683533561838E-2},7.3464510614292045E-2,8.070644264663647E-2,8.8455936146085837E-2,0.12497190364858896,0.17142308334227163,6.041788800084439E-2,7.3464510614292045E-2,8.8455936146085837E-2,6.8158661369935342E-2,6.8171908196571693E-2,6.8185156901840641E-2,7.5048339941855002E-2,0.19075748523904329]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.76452799241811731},0.81052595595590593,0.86363250100446365,0.92483422383667446,1.2743559390799009,1.8648629915733552,0.72475310956023675,0.81052595595590593,0.92483422383667446,0.77411302838496965,0.77420131884812204,0.77428963492735603,0.82180397943167793,2.1586499599570437]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.99765388870764193},0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193,0.99765388870764193]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":1.6108817297687006E-5},1.9222075926415268E-5,2.2766178503556969E-5,2.67791527151061E-5,4.8336616751918457E-5,8.0856449045397328E-5,1.338998342071132E-5,1.9222075926415268E-5,2.67791527151061E-5,1.6760604485585785E-5,1.6766601253520938E-5,1.6772599630497509E-5,1.9979419651857721E-5,9.5760231866527055E-5]
[null,"E=",{"$f":"C55*C56+C57","v":0.762750433479079},0.80864359393381491,0.86162908921991321,0.92269123897328709,1.2714144948374937,1.8605686718991696,0.7230661480891466,0.80864359393381491,0.92269123897328709,0.77231363367199979,0.77240172299266741,0.77248983787092762,0.81989591525508032,2.1536812871416071]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":3.0193804585935312E-2},3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2,3.0193804585935312E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16492638868334827},"d=",{"$f":"0.625*C5/C4+0.08","v":0.17953992927092677}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45696319434167415},"e=",{"$f":"0.165-0.25*C5/C4","v":0.12518402829162931}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":81.150772984990397},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":56.242280803089557}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.2855862215574404},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.22224013886300859}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":1.9250310302528523E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-8.1155510521273982E-3}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":1.9250310302528523E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.30483653185996895},"t(1)=",{"$f":"E64+E65+E66","v":0.21412458781088117},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.25846057865463989}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.17901162640593851},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.17897837521964335},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.19098873675846856}]
[" Cavitation area calculation ","K",{"$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":"CPT1-2","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,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.19545190780897387}]
[" Length on water line","(m)",{"$f":"liner!C6","v":166.53927980243614},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.20582280177437795}]
[" Breadth on water line ","(m)",{"$f":"liner!C8","v":26.523693011784918},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":0.98710966557988955}]
[" Mean draught ","(m)",{"$f":"liner!C90","v":8.0958458559541349},null,null,null," Transm. efficiency (input)",null,null,{"$f":"liner!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"liner!C87","v":22700.859296161627},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"liner!C33+2.4*(C6-liner!C10)*(C4+C5)","v":5164.7823669666031},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":5164.7823669666031},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"liner!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":"liner!C35","v":19.428567587791981}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.61930633982984407}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.63194524472433067},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":5.9303073901710128},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"liner!C50","v":1}]
[" Propeller diameter ","(m)",{"$f":"liner!C49","v":5.9857921783868457},{"$f":"C18/C6","v":0.73936587786989072}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"liner!C46","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":18.928567587791981},{"$f":"E21-0.5","v":19.428567587791981},{"$f":"F21-0.5","v":19.928567587791981},{"$f":"P10+1","v":20.428567587791981},{"$f":"P10+3","v":22.428567587791981},{"$f":"P10+5","v":24.428567587791981},{"$f":"J21-1","v":18.428567587791981},{"$f":"P10","v":19.428567587791981},{"$f":"J21+1","v":20.428567587791981},{"$f":"M21-0.001","v":20.087251773478663},{"$f":"V33","v":20.088251773478664},{"$f":"M21+0.001","v":20.089251773478665},{"$f":"N21+0.5","v":20.589251773478665},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":25.144433947116227}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.24089393465101719},0.24725717195182545,0.25362040925263374,0.25998364655344203,0.28543659575667518,0.31088954495990823,0.23453069735020887,0.24725717195182545,0.25998364655344203,0.25563989951145349,0.25565262598605509,0.25566535246065675,0.26202858976146504,{"$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":1.4732382604753631},1.4685733991903167,1.4640483635631849,1.4596555775113818,1.4432746924642399,1.4285341647719172,1.4780511737468018,1.4685733991903167,1.4596555775113818,1.4626402502594325,1.4626314183083233,1.4626225868768508,1.4582707907632779,1.4236008376621301]
[" Cr x 1000","(-)",{"$f":"C43","v":0.96956123840270547},1.0456657356892545,1.1392015001016296,1.2547931774691974,2.0574565035353047,3.2924362135823171,0.90723884432179025,1.0456657356892545,1.2547931774691974,1.1732481627609312,1.1734700919408318,1.173692115787683,1.2975294077321451,{"$f":"P50+P52+P54+P58+P59+P60","v":3.5270988210505894}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.28870156055258334},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":-0.29472828058670386},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":-0.30296947339899266},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":-0.28457656283464361},-0.29472828058670386,-0.31374959485022191,-0.30610074040933333,-0.30612130644482077,-0.30614188305103485,-0.3178019647537233,-0.35270988210505894]
[" 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*liner!C2^(-0.126))","v":0.11051950052558628},{"$f":"C27","v":0.11051950052558628},{"$f":"D27","v":0.11051950052558628},0,0,{"$f":"G27","v":0},{"$f":"C27","v":0.11051950052558628},{"$f":"I27","v":0.11051950052558628},0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":0.28051069922535787},0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787,0.28051069922535787]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.5451281380764295},2.6105410540438116,2.6913105900167658,2.9949594542059375,3.7812418952249027,5.0014810775795926,2.4917436549848926,2.6105410540438116,2.7917293598813018,2.7208178723619749,2.7210104035552787,2.7212030193644434,2.8290284334926437,{"$f":"P23+P24+P25+P27+P28","v":4.9890199763586045}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":638.67642878911488},690.15688998568032,748.60327658178551,875.39188120875338,1332.2117897533606,2090.4046838045242,592.68270748367877,690.15688998568032,815.99008385245349,768.91131766620845,769.04229202830345,769.17330495460851,839.95143560948486,2209.1983229240018]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":6218.6998857987128},6897.4660325125988,7674.1232072120811,9199.016337378207,15370.067355083689,26268.140578377712,5618.4276904841499,6897.4660325125988,8574.7952130107951,7945.070154023093,7946.8190920475654,7948.5685633375815,8896.0189834569901,28574.426848239782]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.64770056216990346},0.64515230811589774,0.64204921048130958,0.63079026255432158,0.60426212549262914,0.56903836712748523,0.64980410763157281,0.64515230811589774,0.63825614592167612,0.64092727659577264,0.64091997643397991,0.64091267332641255,0.63686513622308993,0.56936794094490073]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":9601.1957515754584},10691.221198070194,11952.546754880683,14583.320135805074,25436.092560911587,46162.33648880251,8646.3406809821172,10691.221198070194,13434.724080295899,12396.211620486205,12399.081608070543,12401.952550077644,13968.450269101824,50186.223693625572,"75 % MCR",{"$f":"liner!$C$47*0.75","v":12373.698556845815},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":19.941130016302417},"75 % MCR",{"$f":"liner!C47*0.75","v":12373.698556845815},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":20.088251773478664}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":0.9086469454560484},0.93200028684500369,0.96083615999801342,1.0692431234074147,1.3499571383951159,1.7855998823437043,0.88958792568797684,0.93200028684500369,0.99668708912758774,0.97137067948666567,0.97143941586110716,0.9715081824446149,1.0100033889233619,1.7811510919696261,{"$f":"F33-G33","v":-10852.772425106514},{"$f":"F21/Q34/Q35","v":5.9607186235284576E-8},{"$f":"R33-F33","v":-2209.6215789592588},{"$f":"I33-J33","v":-2044.8805170880769},{"$f":"I21/T34/T35","v":1.8820654669945046E-6},{"$f":"U33-I33","v":3727.3578758636977}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":0.60449480728955807},0.63709907807869981,0.67411509873846454,0.75441449587189346,1.0437335822567106,1.523922101424376,0.57536546949444911,0.63709907807869981,0.71679338212601018,0.68697684968870099,0.68705980006383238,0.68714277486294706,0.73196889499053452,1.5991580237112848,{"$f":"F33-H33","v":-31579.016352997438},{"$f":"G21/Q34/Q36","v":9.9710349077927633E-8},{"$f":"R33-G33","v":-13062.394004065773},{"$f":"I33-K33","v":-4788.3833993137814},{"$f":"J21/T34/T36","v":3.4631190757633298E-6},{"$f":"U33-J33","v":1682.4773587756208}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.66954966001820326},0.66691544486516474,0.6637076694090478,0.65206891965804792,0.62464590015183163,0.58823392706517108,0.67172416507649002,0.66691544486516474,0.65978665214480225,0.66254788895570449,0.66254034253513316,0.66253279306941637,0.65834871905477965,0.58857461850545978,{"$f":"G33-H33","v":-20726.243927890922},{"$f":"H21/Q35/Q36","v":3.7323193713549662E-8},{"$f":"R33-H33","v":-33788.637931956691},{"$f":"J33-K33","v":-2743.5028822257045},{"$f":"K21/T35/T36","v":1.5550472104343675E-6},{"$f":"U33-K33","v":-1061.0255234500837}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":7.8337682486790703},8.0406980179906018,8.2476277873021342,8.4545575566136666,9.2822766338597944,10.10999571110592,7.6268384793675379,8.0406980179906018,8.4545575566136666,8.3133007511772004,8.3137146107158237,8.3141284702544471,8.5210582395659795,10.406263832291625]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":10.822647668229092},11.176281837196685,11.549141616892882,12.161766064447457,14.229330864748329,16.873700606651937,10.484026297043197,11.176281837196685,11.946643110072506,11.672332186229674,11.673116767534145,11.673901454989972,12.080695238428454,17.354300937782604]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":2.9888794195500212},3.135583819206083,3.301513829590748,3.7072085078337906,4.9470542308885346,6.7637048955460166,2.8571878176756593,3.135583819206083,3.4920855534588391,3.3590314350524739,3.3594021568183212,3.3597729847355247,3.5596369988624748,6.9480371054909789]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.3815378914297096},1.3899641314958469,1.4002985967278598,1.43848640014684,1.5329569916977825,1.6690116483547097,1.3746228303385539,1.3899641314958469,1.413041786051491,1.4040550842066937,1.4040795617987989,1.4041040497216062,1.4177458830563967,1.6676783538709214]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":9.3282079584540813},9.6084899275936433,9.8983847020975091,10.308161810530562,11.755803749304061,13.491848158878929,9.055432388205368,9.6084899275936433,10.200600333343086,9.9928164687034382,9.9934156891249835,9.9940149626222095,10.300876738997218,13.880282385037114]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":262.36816936280377},270.25146993629738,278.40514335708451,289.93066575808604,330.64750730583472,379.4760492617296,254.69599617243352,270.25146993629738,286.90535714690088,281.06116151667527,281.07801538247094,281.09487074109018,289.72576349921775,390.40127490945088]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.96956123840270547},1.0456657356892545,1.1392015001016296,1.2547931774691974,2.0574565035353047,3.2924362135823171,0.90723884432179025,1.0456657356892545,1.2547931774691974,1.1732481627609312,1.1734700919408318,1.173692115787683,1.2975294077321451,3.5270988210505894]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.40805184916367021},0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021,0.40805184916367021]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":11923.266504774692},11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692,11923.266504774692]
[null,"N1=",{"$f":"2*$C13-3.7","v":8.1606147803420264},8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264,8.1606147803420264]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.8348308832274767},3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767,3.8348308832274767]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.43523869013408761},0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761,0.43523869013408761]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":8.9012007864264309},7.2718803585589864,5.8873629652837938,4.7257132300836622,1.8821190692410927,1.0152447300785807,10.79745864235111,7.2718803585589864,4.7257132300836622,5.4955869731067271,5.4931877620907006,5.4907894146381713,4.3961484504873205,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.18751029333557526},0.22952340910520971,0.28349989296459449,0.35318833141978967,0.88680190205748977,1.6440043676685583,0.1545795937532056,0.22952340910520971,0.35318833141978967,0.30371037319024141,0.30384302208276026,0.30397573908990649,0.37966569812187628,1.6322047878666444]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.18590837058890308},-0.17954513328809482,-0.17318189598728653,-0.16681865868647824,-0.14136570948324509,-0.11591276028001204,-0.1922716078897114,-0.17954513328809482,-0.16681865868647824,-0.17116240572846678,-0.17114967925386518,-0.17113695277926352,-0.16477371547845523,-0.10680230523992026]
[null,"H=",{"$f":"EXP(80*C51)","v":3.4744145980961065E-7},5.7804699633138451E-7,9.6171116179064043E-7,1.6000227742425273E-6,1.2258919559057311E-5,9.3924356062107726E-5,2.0883348371458104E-7,5.7804699633138451E-7,1.6000227742425273E-6,1.1303395786813647E-6,1.1314909837501422E-6,1.1326435616820679E-6,1.8844072584290139E-6,1.9467395602065684E-4]
[null,null,{"$f":"20*$C12-16","v":-3.3610951055133871},-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871,-3.3610951055133871]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":3.2234664102290367E-2},3.549918387910371E-2,3.8998597061149089E-2,4.2743271767433089E-2,6.0388350106014566E-2,8.2834276112449187E-2,2.9194854737272485E-2,3.549918387910371E-2,4.2743271767433089E-2,4.0159972691859613E-2,4.0167370512492515E-2,4.0174769327510497E-2,4.400049494274387E-2,9.2176957121100231E-2]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.63133941587707676},0.66240483910399806,0.69874545633495788,0.74123447600764258,0.99464674673055398,1.4536718478173167,0.6047846048547888,0.66240483910399806,0.74123447600764258,0.71151936920680015,0.71160189262138729,0.71168444180284873,0.75635424507161364,1.6926937359169765]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.99047692745626403},0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403,0.99047692745626403]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":2.9517194285066207E-4},3.522181294859936E-4,4.1715893947998132E-4,4.9069117792697396E-4,8.8570208562364504E-4,1.481583328911576E-3,2.4535304783654199E-4,3.522181294859936E-4,4.9069117792697396E-4,4.3953114111132608E-4,4.3967491833146565E-4,4.3981873082248323E-4,5.1626477266280917E-4,1.754674670742664E-3]
[null,"E=",{"$f":"C55*C56+C57","v":0.62562229676281012},0.65644892789737497,0.69250841160415422,0.73466633749863064,0.98606035569167161,1.4413100086846773,0.5992705502372585,0.65644892789737497,0.73466633749863064,0.70518304977868185,0.70526493109402544,0.7053468379661344,0.74966769349969675,1.6783287653462542]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.12419363676056989},0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989,0.12419363676056989]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16492638868334827},"d=",{"$f":"0.625*C5/C4+0.08","v":0.17953992927092677}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45696319434167415},"e=",{"$f":"0.165-0.25*C5/C4","v":0.12518402829162931}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":81.150772984990397},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":56.242280803089557}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.25996670085314849},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.21393835282650536}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":1.9250310302528523E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-8.1155510521273982E-3}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":1.9250310302528523E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.27921701115567699},"t(1)=",{"$f":"E64+E65+E66","v":0.20582280177437795},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.23351443788089082}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.15596405526865989},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.16449689484695706},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.1838612679659688}]
[" Cavitation area calculation ","K",{"$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":"CPAS1","index":18,"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,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.20729116961198699}]
[" Length on water line","(m)",{"$f":"liner!C6","v":166.53927980243614},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.21134510763277264}]
[" Breadth on water line ","(m)",{"$f":"liner!C8","v":26.523693011784918},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":0.99488596838412757}]
[" Mean draught ","(m)",{"$f":"liner!C74","v":9.3060614469165763},null,null,null," Transm. efficiency (input)",null,null,{"$f":"liner!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"liner!C72","v":27129.532869976978},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"liner!C33+2.4*(C6-liner!C10)*(C4+C5)","v":5725.5371343361912},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":5725.5371343361912},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"liner!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":"liner!C75","v":15}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.64387544020340282}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.65701575530959477},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"liner!C76","v":0}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":5.5882676531507345},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF(liner!C2<500,2+(500-liner!C2)/125,IF(liner!C2<9000,7,IF(liner!C2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1,null,"Tiers above cont.",null,{"$f":"IF(liner!C2<2500,1.5,2)","v":1.5}]
[" 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,{"$f":"liner!C42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"liner!C50","v":1},null," Front area (m2)",null,{"$f":"C5*((liner!C9-C6)+2+O13*2.6+2*O14)","v":740.78392402710438}]
[" Propeller diameter ","(m)",{"$f":"liner!C49","v":5.9857921783868457},{"$f":"C18/C6","v":0.64321434073166883}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"liner!C46","v":0},null," Wind speed (m/s)",null,{"$f":"liner!C43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$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},{"$f":"Results!C13","v":15},{"$f":"M21+0.01","v":15.01},{"$f":"N21+0.5","v":15.51},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":25.144433947116227}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.13999122061778221},0.14635445791859047,0.15271769521939876,0.15908093252020705,0.16544416982101534,0.17180740712182363,0.17817064442263189,0.18453388172344018,0.19089711902424847,0.19076985427823231,0.19089711902424847,0.19102438377026465,0.19738762107107291,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5756292315341482},1.5668484363221939,1.5585100082967629,1.5505744058254953,1.5430070374661813,1.5357774786419056,1.5288588362615452,1.5222272291317422,1.5158613598477955,1.515986199706735,1.5158613598477955,1.5157366185923027,1.5096221709248603,1.4236008376621301]
[" Cr x 1000","(-)",{"$f":"C46","v":0.57691911025702214},0.58628893790079162,0.5968179046579094,0.60871009165556589,0.62221245420679117,0.63762413545665642,0.65530811415612444,0.67570592965147225,0.69935651042209179,0.69884757765226924,0.69935651042209179,0.69986700349422304,0.72751702357484305,{"$f":"P53+P55+P57+P61+P62+P63","v":4.7424017583901188}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.28845955512851107},-0.29314446895039581,-0.2984089523289547,-0.30435504582778294,-0.30263765143976434,-0.29999034833323429,-0.29788563025407122,-0.2964087414309951,-0.2956580018538098,-0.29566519350849468,-0.2956580018538098,-0.29565114548573673,-0.29575818478699389,-0.4742401758390119]
[" Cr-appendage x 1000 (input)",null,{"$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)","(-)",{"$f":"MAX(0.09,0.28*liner!C2^(-0.126))","v":0.11051950052558628},{"$f":"C27","v":0.11051950052558628},0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628,0.11051950052558628]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":0.25118008109949974},0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974,0.25118008109949974]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2257883682877453},2.221692486897676,2.218618542250804,2.2166290332783642,2.2242814218582945,2.2351108473904135,2.2479809017886847,2.2632239989773053,2.2812594500411634,2.2808681654755958,2.2812594500411634,2.281652058225875,2.3030805913377956,{"$f":"P23+P24+P25+P27+P28","v":6.0534620018383229}]
[" Wind resistance in head wind","(kN)",{"$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":209.10729504258165},228.12851444462612,248.05333805911826,268.91373740013728,291.8612138575109,316.27622649513546,342.09650237262247,369.45665124208131,398.52644420479083,397.92698807589227,398.52644420479083,399.12666840058665,430.16262765296744]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":209.10729504258165},228.12851444462612,248.05333805911826,268.91373740013728,291.8612138575109,316.27622649513546,342.09650237262247,369.45665124208131,398.52644420479083,397.92698807589227,398.52644420479083,399.12666840058665,430.16262765296744,2971.5804493610694]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":1183.2127182689442},1349.5170400486302,1531.1836451713252,1729.1153314828828,1951.7343093079469,2196.3486272728187,2463.6421714866779,2755.7032702844358,3075.0300434841656,3068.3577035669223,3075.0300434841656,3081.7144809611791,3431.9854193592864,38435.303563666705]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.65223600685273087},0.65242166845891891,0.65256111718120136,0.65265142124973197,0.65230429549015578,0.65181405437750362,0.6512329535541298,0.65054682812692943,0.64973796521632565,0.64975547993355431,0.64973796521632565,0.64972039275441396,0.64876356578052508,0.52727785333869226]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":1814.0867812225877},2068.4736655609795,2346.4218214309426,2649.3703609376657,2992.0611021599525,3369.5938473900792,3783.0428543906637,4235.9798728382475,4732.7233563462096,4722.3267803462013,4732.7233563462096,4743.1395340641984,5290.0403172768765,72893.832578585716]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":0.9137778687488548},0.91209634061231193,0.91083435963150983,0.9100175841938285,0.91315920512555548,0.91760513067872307,0.92288881849302418,0.92914673818593063,0.93655103424114516,0.93639039579883254,0.93655103424114516,0.93671221608367383,0.94550951217723189,2.4851956661303278]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.33336186450406485},0.34549298256994093,0.35820039015513394,0.37150447765648653,0.38613963538924423,0.40171074019733266,0.41817807641498972,0.43562749378513355,0.4541672668210987,0.45378495310496553,0.4541672668210987,0.45455007038543865,0.47434380064112791,2.0951778280615185]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.66896806962617006},0.66915849408141381,0.66930152013575162,0.66939414080951021,0.66903811009844638,0.66853529264075218,0.66793928461300411,0.66723555774461107,0.66640594476063941,0.66642390878968938,0.66640594476063941,0.66638792150555981,0.66540654867890869,0.54080431622699354]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":4.4854636458675321},4.689348357043329,4.8932330682191258,5.0971177793949236,5.3010024905707205,5.5048872017465174,5.7087719129223133,5.9126566240981102,6.116541335273908,6.1124636410503923,6.116541335273908,6.1206190294974236,6.3245037406732205,10.25313130597339]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":6.2051617270341692},6.4843639326547571,6.7640595587307644,7.0443893484809266,7.3321875309998692,7.6230367937662944,7.9162550605482069,8.2123091460715614,8.5117799643902909,8.5057526430052643,8.5117799643902909,8.5178089367972163,8.821514108707575,19.141241462679201]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":1.7196980811666371},1.7950155756114281,1.8708264905116385,1.947271569086003,2.0311850404291487,2.118149592019777,2.2074831476258936,2.2996525219734512,2.395238629116383,2.393289001954872,2.395238629116383,2.3971899072997926,2.4970103680343545,8.8881101567058103]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.3833936058652485},1.3827857175326594,1.3823293238702237,1.3820338578319378,1.3831699841760432,1.3847762023802701,1.3866826668322585,1.3889372693487387,1.3916001703941923,1.3915424520289823,1.3916001703941923,1.3916580816003885,1.3948152251023187,1.8668678759168598]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":5.3453126864508507},5.586856144849043,5.8286463134749447,6.0707535639379255,6.3165950107852948,6.5639619977564063,6.8125134867352601,7.0624828850848358,7.3141606498320995,7.3091081420278279,7.3141606498320995,7.3192139831473195,7.5730089246903978,14.697186384326296]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":150.34397930042502},157.13770809418111,163.93837593894202,170.74796212916684,177.66257752476278,184.62010075124527,191.61093966116471,198.64165914488521,205.72042868992065,205.57832023466298,205.72042868992065,205.86256036376403,213.00087830251124,413.37777884174267]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.57691911025702214},0.58628893790079162,0.5968179046579094,0.60871009165556589,0.62221245420679117,0.63762413545665642,0.65530811415612444,0.67570592965147225,0.69935651042209179,0.69884757765226924,0.69935651042209179,0.69986700349422304,0.72751702357484305,4.7424017583901188]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.43944326413434098},0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098,0.43944326413434098]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":6944.0876415653129},6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129,6944.0876415653129]
[null,"N1=",{"$f":"2*$C13-3.7","v":7.4765353063014688},7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688,7.4765353063014688]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":4.1894138173074271},4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271,4.1894138173074271]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.61634868538606347},0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347,0.61634868538606347]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":85.295192705372386},76.780232617779532,68.867673260874767,61.534823121276141,54.758995307563332,48.517508506943237,42.787688186188809,37.54686811160326,32.77239228958625,32.86345811282991,32.77239228958625,32.681503946213994,28.359372286174771,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":3.0272980421709093E-2},3.3630266681918229E-2,3.7494220097350268E-2,4.1962251093931362E-2,4.7154621525333146E-2,5.3220781080836374E-2,6.0347726373988032E-2,6.8771107383991725E-2,7.8790088804598576E-2,7.857175863752372E-2,7.8790088804598576E-2,7.9009206647442917E-2,9.1050664760109618E-2,2.5251121488167243]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.29647208981213968},-0.29010885251133145,-0.28374561521052316,-0.27738237790971487,-0.27101914060890658,-0.26465590330809829,-0.25829266600729001,-0.25192942870648172,-0.24556619140567346,-0.24569345615168961,-0.24556619140567346,-0.24543892665965727,-0.23907568935884901,-0.1164633104299219]
[null,"H=",{"$f":"EXP(80*C54)","v":5.0061584171449967E-11},8.328870244142614E-11,1.3856948534866009E-10,2.3054149850991167E-10,3.835576238265183E-10,6.3813435648818748E-10,1.0616799970446597E-9,1.7663434113276886E-9,2.9387094561691121E-9,2.9089417196362174E-9,2.9387094561691121E-9,2.9687818114340733E-9,4.9392361228366175E-9,8.9877328469359127E-5]
[null,null,{"$f":"20*$C12-16","v":-2.8596848938081045},-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045,-2.8596848938081045]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":7.1433198528892882E-3},8.4203311393215834E-3,9.8563875627848529E-3,1.1463420139636143E-2,1.3253713097304996E-2,1.5239899571946342E-2,1.7434957524453332E-2,1.9852205855949122E-2,2.2505300706134605E-2,2.2449837573954794E-2,2.2505300706134605E-2,2.2560863761853955E-2,2.546893667341316E-2,0.1521885767289079]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.4858686103250156},0.49062730666641047,0.49588174343655056,0.50172709186713582,0.50827828524473218,0.51567301518675379,0.52407504068046273,0.5336778284081426,0.54470854324128748,0.54447228710334994,0.54470854324128748,0.54494547521473802,0.55770619398385113,2.0186379850227318]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.99507997731375553},0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553,0.99507997731375553]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":3.0630812323771981E-7},5.5292458593035586E-7,9.2496550002975588E-7,1.4591140543045908E-6,2.1967656362129116E-6,3.1840278319021487E-6,4.4717204262091054E-6,6.1153754026599821E-6,8.1752369434703413E-6,8.1295485224695073E-6,8.1752369434703413E-6,8.2211176726388311E-6,1.0772460336084724E-5,2.8053729035518876E-4]
[null,"E=",{"$f":"C58*C59+C60","v":0.48347843204780572},0.48821396211170665,0.49344291897464831,0.49926004230690035,0.50577974131603887,0.51313907628118283,0.52150105131144653,0.53105823676063146,0.54203674008809266,0.54180160064729255,0.54203674008809266,0.54227255223158788,0.55497303931752762,2.0089867776314607]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":5.6024377884556456E-2},5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2,5.6024377884556456E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16492638868334827},"d=",{"$f":"0.625*C5/C4+0.08","v":0.17953992927092677}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45696319434167415},"e=",{"$f":"0.165-0.25*C5/C4","v":0.12518402829162931}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":81.150772984990397},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":56.242280803089557}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.27687993200031003},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.21946065868490006}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":1.9250310302528523E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-8.1155510521273982E-3}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":1.9250310302528523E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.29613024230283858},"t(1)=",{"$f":"E67+E68+E69","v":0.21134510763277264},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.25071280814238195}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.17154540912713143},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.1742871269168505},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18877508804068058}]
[" Cavitation area calculation ","K",{"$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":"Cweight","index":19,"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",{"$f":"liner!C5","v":164.89037604201599}," Block coefficient at design draught",null,null,{"$f":"C8/1.025/C4/C5/C7","v":0.66149312063026622},"Length between perpendiculars","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}}," Block coefficient at design draught",null,null,{"$f":"J8/1.025/J4/J5/J7","v":{"$error":"#REF!"}},"Length between perpendiculars","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}}," Block coefficient at design draught",null,null,{"$f":"Q8/1.025/Q4/Q5/Q7","v":{"$error":"#REF!"}}]
["Breadth","m",{"$f":"liner!C8","v":26.523693011784918}," Block coefficient at upper deck D",null,null,{"$f":"G4+(1-G4)*(C6-C7)/3/C7","v":0.70919446270882502},"Breadth","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}}," Block coefficient at upper deck D",null,null,{"$f":"N4+(1-N4)*(J6-J7)/3/J7","v":{"$error":"#REF!"}},"Breadth","m",{"$f":"liner!#REF!","v":{"$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",{"$f":"liner!C9","v":14.035201016506749}," Block coefficient at 0,8 x D",null,null,{"$f":"G4+(1-G4)*(0.8*C6-C7)/3/C7","v":0.6770870690017976},"Depth to upper deck","m",{"$f":"liner!#REF!","v":{"$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",{"$f":"liner!#REF!","v":{"$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",{"$f":"liner!C11","v":9.8648349572822571},null,null,null,null,"Draught","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Draught","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}}]
["Displacement ","tons",{"$f":"liner!C15+liner!C17*Cweight!C4*Cweight!C5*Cweight!C6","v":29252.859296161627},null,null,null,null,"Displacement ","tons",{"$f":"liner!#REF!+liner!#REF!*Cweight!J4*Cweight!J5*Cweight!J6","v":{"$error":"#REF!"}},null,null,null,null,"Displacement ","tons",{"$f":"liner!#REF!+liner!#REF!*Cweight!Q4*Cweight!Q5*Cweight!Q6","v":{"$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":8.2445188021007993},{"$f":"0.9*C5","v":23.871323710606426},{"$f":"C6","v":14.035201016506749},{"$f":"B15*C15","v":196.80757716312931},{"$f":"D15*E15","v":2762.2339070561829},{"$f":"B15*D15","v":115.71347867185415},null,{"$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":196.80757716312931},{"$f":"SUM(F15:F15)","v":2762.2339070561829},{"$f":"SUM(G15:G15)","v":115.71347867185415},"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",{"$f":"G5*C4*C5*C6","v":43532.46647979573},"= Vs",null,null,null,"Hull volume","m3",{"$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":2762.2339070561829},"=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",{"$f":"C20+C21","v":46294.70038685191},"=Vtot",null,null,null,"Total volume","m3",{"$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":6671.4084130164219},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",{"$f":"C17*C23^1.36*(1+0.5*(G6-0.7))","v":5652.416288360756},null,{"$f":"C24/C27*100","v":75.267220660572178},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",{"$f":"IF(liner!C55=1,1,0.7)*(0.08*liner!C47-0.00000032*liner!C47^2)","v":1232.7595027529401},null,{"$f":"C25/C27*100","v":16.415348194750802},null,null,"Machinery weight","tons",{"$f":"IF(liner!#REF!=1,1,0.7)*(0.08*liner!#REF!-0.00000032*liner!#REF!^2)","v":{"$error":"#REF!"}},null,null,null,null,"Machinery weight","tons",{"$f":"IF(liner!#REF!=1,1,0.7)*(0.08*liner!#REF!-0.00000032*liner!#REF!^2)","v":{"$error":"#REF!"}}]
["Outfit weight","tons",{"$f":"49*liner!C2^0.345","v":624.62228400203128},null,{"$f":"C26/C27*100","v":8.3174311446770268},null,null,"Outfit weight","tons",{"$f":"49*liner!#REF!^0.345","v":{"$error":"#REF!"}},null,null,null,null,"Outfit weight","tons",{"$f":"49*liner!#REF!^0.345","v":{"$error":"#REF!"}}]
["Total weight","tons",{"$f":"SUM(C24:C26)","v":7509.7980751157265},null,100,null,null,"Total weight based on detailed calculation","tons",{"$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":"liner!C21","v":7412.8592961616278},{"$f":"C28/C27","v":0.98709169301431521},null,null,null,"Light weight","tons",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},{"$f":"J28/J27","v":{"$error":"#REF!"}},null,null,null,"Light weight","tons",{"$f":"liner!#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-liner!#REF!","v":{"$error":"#REF!"}},{"$f":"J29/J27","v":{"$error":"#REF!"}},null,null,null,"Light weight without power correction","tons",{"$f":"Q8-liner!#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":"liner!C5","v":164.89037604201599},null,null,null,null,"Length between perpendiculars","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},{"$f":"J35-C35","v":{"$error":"#REF!"}},null,null,null,"Length between perpendiculars","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},{"$f":"Q35-C35","v":{"$error":"#REF!"}}]
["Breadth","m",{"$f":"liner!C8","v":26.523693011784918},null,null,null,null,"Breadth","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},{"$f":"J36-C36","v":{"$error":"#REF!"}},null,null,null,"Breadth","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},{"$f":"Q36-C36","v":{"$error":"#REF!"}}]
["Depth to upper deck","m",{"$f":"liner!C9","v":14.035201016506749},null,null,null,null,"Depth to upper deck","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},{"$f":"J37-C37","v":{"$error":"#REF!"}},null,null,null,"Depth to upper deck","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},{"$f":"Q37-C37","v":{"$error":"#REF!"}}]
["Draught","m",{"$f":"liner!C11","v":9.8648349572822571},null,null,null,null,"Draught","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Draught","m",{"$f":"liner!#REF!","v":{"$error":"#REF!"}}]
["Displacement ","tons",{"$f":"C8","v":29252.859296161627},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","(-)",{"$f":"C39/1.025/C35/C36/C38","v":0.66149312063026622},null,null,null,null,"Block coefficient at design draught","(-)",{"$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":0.70919446270882502},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",{"$f":"C41*C35*C36*C37","v":43532.46647979573},null,null,null,null,"Hull volume","m3",{"$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":2762.2339070561829},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",{"$f":"C42+C43","v":46294.70038685191},null,null,null,null,"Total volume","m3",{"$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":5.9666309188182609E-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",{"$f":"C43*0.055","v":151.92286488809006},null,null,null,null,"Appr. steel weight of erections and houses","tons",{"$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":5500.4934234726661},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",{"$f":"C24","v":5652.416288360756},null,null,null,null,"Steel weight","tons",{"$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":8.2445188021007993},{"$f":"C36*0.9","v":23.871323710606426},{"$f":"C37","v":14.035201016506749},{"$f":"B56*C56","v":196.80757716312931},{"$f":"D56*E56","v":2762.2339070561829},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,{"$f":"SUM(E56:E56)","v":196.80757716312931},{"$f":"SUM(F56:F56)","v":2762.2339070561829},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]