{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Inputs","Outputs","CTV","Mothership Vessel","Jack-Up","Corrective Analysis","Cost Vessels","Sensitivity"],"not_rendered":{"charts":4,"images":5,"macros":1,"external_links":0,"defined_names":3,"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":"Inputs","index":0,"n_rows":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Common Inputs"]
[null,"Number of turbines",null,300]
[null,"Distance from shore (km)",null,120]
[null,"Capacity of turbines (MW)",null,6]
[null,"Workshift hours/day",null,12]
[null,"Speed (knots)",null,20]
[null,"Cost of personnel (pounds/hour)",null,40]
[null,"Lifetime (years)",null,25]
[null,"Speed (km/h)",null,{"$f":"D14*0.5144*3.6","v":37.036799999999999}]
[null,"Operators (SHARING) % ",null,1]
[null,"Discount rate",null,0.02]
[]
[]
[]
[]
[]
[null,"Corrective Detailed Analysis Inputs",null,null,null,"Corrective Inputs",null,null,"Detailed corrective analysis (No Offshore Accommodation)"]
[null,"Failure per yr","Offshore turbine","Repair category","Probability"]
[null,"Electrical",0.27,"A",0.9,"Processes: Time involved",null,null,null,null,"Case A","Case B","Case C","Case D","Case E"]
[null,null,0.27,"C",0.08,"Acclimatisation",null,0.5,"Logistics Time (hr)",null,0,8,48,120,500]
[null,null,0.27,"D",0.02,"Preparation (hr)",null,0.3,"Waiting Time (hr)",null,70,70,70,70,70]
[null,"Control unit",0.21,"A",0.5,"Break (hr)",null,0.5]
[null,null,0.21,"C",0.5,"Transfer to WT (hr)",null,1.3]
[null,"Inverter",0.2,"A",0.9,null,null,null,"Detailed corrective analysis (Mothership)"]
[null,null,0.2,"C",0.1,"Large replacements (E)"]
[null,"Yaw system",0.2,"A",0.65,"Jack-up speed km/hr",null,16.7,null,null,"Case A","Case B","Case C","Case D","Case E"]
[null,null,0.2,"C",0.34,"E Repair time*",null,96,"Logistics Time (hr)",null,0,8,48,120,500]
[null,null,0.2,"E",0.01,"Positioning jack-up (hr)",null,3,"Waiting Time (hr)",null,30,30,30,30,30]
[null,"Brakes",0.05,"A",0.8]
[null,null,0.05,"C",0.2,"Large replacements (D)"]
[null,"Gearbox",0.25,"A",0.85,"Speed of crane ship km/hr",null,15,"Detailed corrective analysis (Jack-Up)"]
[null,null,0.25,"C",0.05,"Repair time*",null,96]
[null,null,0.25,"D",0.1,null,null,null,null,null,"Case A","Case B","Case C","Case D","Case E"]
[null,"Generator",0.13,"A",0.5,"Cost inputs",null,null,"Logistics Time (hr)",null,0,8,48,0,0]
[null,null,0.13,"C",0.2," Electricity Price (£/KWh)",null,{"$f":"0.08/1.36","v":5.8823529411764705E-2},"Waiting Time (hr)",null,70,70,70,70,70]
[null,null,0.13,"D",0.3,"Capacity Factor far-offshore",null,0.45]
[null,"Pitch ",0.15,"A",0.5]
[null,null,0.15,"C",0.5]
[null,"Blade",7.0000000000000007E-2,"B",0.2]
[null,null,7.0000000000000007E-2,"C",0.2]
[null,null,7.0000000000000007E-2,"D",0.59]
[null,null,7.0000000000000007E-2,"E",0.01]
[null,"Shaft and bearing",0.01,"A",0.1]
[null,null,0.01,"E",0.9]
[]
[]
[null,"Preventive Inputs",null,null,null,"Cost of Vessels Inputs"]
[null,"Time among turbines (h)",null,0.8,null,"CTV 1",null,null,null,"Mothership",null,null,null,"Jack-Up"]
[null,"Technicians per turbine working",null,3,null,null,"Day","Year","Total",null,"Day","Year","Total",null,"Day","Year","Total"]
[null,"Turbines/CTV",null,4,null,"Spot Market",1081,null,null,"Spot Market",37534,null,null,"Spot Market",160564]
[null,"Hour of maintenance/turbine/year",null,21.5,null,"Long Term (1 year)",null,287949,null,"Long Term (1 year)",null,10000000,null,"Long Term (1 year)",null,42778000]
[null,"Upper limit of days estimated",null,60,null,"Purchased ",null,null,1664442,"Purchased ",null,null,57803468,"Purchased (20 year)",null,null,247271676]
[null,"Lower limit of days estimated",null,0,null,"O&M Purchased",null,null,{"$f":"0.02*I60","v":33288.840000000004},"O&M Purchased",null,null,{"$f":"M60*0.02","v":1156069.3600000001},"O&M Purchased",null,null,{"$f":"0.02*Q60","v":4945433.5200000005}]
[null,null,null,null,null,"Increase O&M Year",null,null,0.01,"Increase O&M Year",null,null,0.01,"Increase O&M Year",null,null,0.01]
[null,null,null,null,null,"Days per year",null,null,200,null,null,null,null,"Days per year",null,null,190]
[null,null,null,null,null,"Limit to operate (nm - km)",null,60,{"$f":"1.852*H64","v":111.12}]
[null,null,null,null,null,"CTV 2"]
[null,null,null,null,null,null,"Day","Year","Total"]
[null,null,null,null,null,"Spot Market",1880]
[null,null,null,null,null,"Long Term (1 year)",null,500780]
[null,null,null,null,null,"Purchased (20 year)",null,null,2894682]
[null,null,null,null,null,"O&M Purchased",null,null,{"$f":"I69*I71","v":57893.64}]
[null,null,null,null,null,"Increase O&M Year",null,null,0.02]

{"sheet":"Outputs","index":1,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solutions",null,"Maximum Cost","Minimum Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CTV!K66","v":"No Offshore Accomm_Spot Market"},844999591.97000003,1064420850.67,536862767.98000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CTV!L66","v":"No Offshore Accomm_Charter"},885844831.77999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CTV!M66","v":"No Offshore Accomm_Purchase"},823363625.46000004]
[null,"Select Solution 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!K64","v":"Moth_Spot Market + CTV_Spot Market"},722076722.01999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!L64","v":"Moth_Spot Market + CTV_Charter"},750048742.24000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!M64","v":"Moth_Spot Market + CTV_Purchase"},722956604.24000001]
[null,"Select Solution 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!Y64","v":"Moth_Charter + CTV_Spot Market"},878424506.57000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!Z64","v":"Moth_Charter + CTV_Charter"},906396526.77999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!AA64","v":"Moth_Charter + CTV_Purchase"},879304388.78999996]
[null,"Solution minimum cost (lifecycle)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!AM64","v":"Moth_Purchase + CTV_Spot Market"},761433075.10000002]
[null,{"$f":"J25","v":"JackUp_Purchase + CTV_Purchase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!AN64","v":"Moth_Purchase + CTV_Charter"},789405095.30999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Mothership Vessel'!AO64","v":"Moth_Purchase + CTV_Purchase"},762312957.32000005]
[null,"Solution maximum cost (lifecycle)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!K64","v":"JackUp_Spot Market + CTV_Spot Market"},875744768.13999999]
[null,{"$f":"N25","v":"JackUp_Charter + CTV_Charter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!L64","v":"JackUp_Spot Market + CTV_Charter"},902588429.70000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!M64","v":"JackUp_Spot Market + CTV_Purchase"},875496291.70000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!Y64","v":"JackUp_Charter + CTV_Spot Market"},1037577189.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!Z64","v":"JackUp_Charter + CTV_Charter"},1064420850.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!AA64","v":"JackUp_Charter + CTV_Purchase"},1037328712.6799999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!AM64","v":"JackUp_Purchase + CTV_Spot Market"},537111244.41999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!AN64","v":"JackUp_Purchase + CTV_Charter"},563954905.98000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jack-Up'!AO64","v":"JackUp_Purchase + CTV_Purchase"},536862767.98000002]
[]
[null,"No Offshore Accomm_Spot Market",null,null,null,"JackUp_Purchase + CTV_Purchase",null,null,null,"JackUp_Purchase + CTV_Purchase",null,null,null,"JackUp_Charter + CTV_Charter"]
[null,"Year","Total Cost",null,null,"Year","Total Cost",null,null,"Year","Total Cost",null,null,"Year","Total Cost"]
[null,1,49426045.200000003,null,null,1,268849826.87,null,null,1,268849826.87,null,null,1,54780542.869999997]
[null,2,91027305.379999995,null,null,2,282269352.62,null,null,2,282269352.62,null,null,2,107197904.73999999]
[null,3,135088894.87,null,null,3,296101527.41000003,null,null,3,296101527.41000003,null,null,3,159215161.77000001]
[null,4,175673165.31999999,null,null,4,309188559.63999999,null,null,4,309188559.63999999,null,null,4,209690930.19999999]
[null,5,215295430.62,null,null,5,322055310.22000003,null,null,5,322055310.22000003,null,null,5,259166152.41]
[null,6,253480168.78,null,null,6,334569832.58999997,null,null,6,334569832.58999997,null,null,6,307524643.44]
[null,7,289302962.61000001,null,null,7,346576886.99000001,null,null,7,346576886.99000001,null,null,7,354626611.49000001]
[null,8,326609948.89999998,null,null,8,358817468.31,null,null,8,358817468.31,null,null,8,401228192.10000002]
[null,9,361999135.33999997,null,null,9,370626292.31,null,null,9,370626292.31,null,null,9,446678940.27999997]
[null,10,395174239.19999999,null,null,10,381957922.07999998,null,null,10,381957922.07999998,null,null,10,490947963.07999998]
[null,11,427918819.05000001,null,null,11,393168776.06999999,null,null,11,393168776.06999999,null,null,11,534405933.31999999]
[null,12,460364627.11000001,null,null,12,404259669.69,null,null,12,404259669.69,null,null,12,577067636.99000001]
[null,13,492722217.30000001,null,null,13,415286183.88999999,null,null,13,415286183.88999999,null,null,13,619002347.42999995]
[null,14,524115396.06999999,null,null,14,426085961.27999997,null,null,14,426085961.27999997,null,null,14,660061126.89999998]
[null,15,554689805.66999996,null,null,15,436664077.19999999,null,null,15,436664077.19999999,null,null,15,700262203.09000003]
[null,16,584347580.49000001,null,null,16,447025491.00999999,null,null,16,447025491.00999999,null,null,16,739623425.67999995]
[null,17,614747235.86000001,null,null,17,457478561.72000003,null,null,17,457478561.72000003,null,null,17,778465787.12]
[null,18,646153097.72000003,null,null,18,468065715.69999999,null,null,18,468065715.69999999,null,null,18,816844095.45000005]
[null,19,671855094,null,null,19,477513931.10000002,null,null,19,477513931.10000002,null,null,19,853497463.71000004]
[null,20,700317308.64999998,null,null,20,487437243.68000001,null,null,20,487437243.68000001,null,null,20,890051820.57000005]
[null,21,729619427.60000002,null,null,21,497483788.94999999,null,null,21,497483788.94999999,null,null,21,926166957.35000002]
[null,22,758952507.44000006,null,null,22,507491943.89999998,null,null,22,507491943.89999998,null,null,22,961692674.39999998]
[null,23,788303801.26999998,null,null,23,517459542.07999998,null,null,23,517459542.07999998,null,null,23,996638000.71000004]
[null,24,817661111.34000003,null,null,24,527384558.79000002,null,null,24,527384558.79000002,null,null,24,1031011883.76]
[null,25,844999591.97000003,null,null,25,536862767.98000002,null,null,25,536862767.98000002,null,null,25,1064420850.67]

{"sheet":"CTV","index":2,"n_rows":133,"n_cols":45,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"        No Offshore Accommodation"]
[null,"Common Inputs"]
[null,"Number of turbines",null,{"$f":"Inputs!D10","v":300}]
[null,"Distance from shore (km)",null,{"$f":"Inputs!D11","v":120}]
[null,"Capacity of turbines (MW)",null,{"$f":"Inputs!D12","v":6}]
[null,"Workshift hours/day",null,{"$f":"Inputs!D13","v":12}]
[null,"Speed (knots)",null,{"$f":"Inputs!D14","v":20}]
[null,"Cost of personnel (pounds/hour)",null,{"$f":"Inputs!D15","v":40}]
[null,"Lifetime (years)",null,{"$f":"Inputs!D16","v":25}]
[null,"Speed (km/h)",null,{"$f":"Inputs!D17","v":37.036799999999999}]
[null,"Operators (SHARING) % ",null,{"$f":"Inputs!D18","v":1}]
[null,"Discount rate",null,{"$f":"Inputs!D19","v":0.02},null,null,"Preventive Intermediate Outputs",null,null,"Preventive Costs",null,null,null,null,"Year",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]
[null,"Preventive Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Case A",{"$f":"$D$57*'Corrective Analysis'!H5","v":130.67524426516329},{"$f":"$D$57*'Corrective Analysis'!I5","v":110.88162162372655},{"$f":"$D$57*'Corrective Analysis'!J5","v":120.71261992465942},{"$f":"$D$57*'Corrective Analysis'!K5","v":112.38071006804041},{"$f":"$D$57*'Corrective Analysis'!L5","v":112.20431199486515},{"$f":"$D$57*'Corrective Analysis'!M5","v":109.76720518273716},{"$f":"$D$57*'Corrective Analysis'!N5","v":104.54019541213063},{"$f":"$D$57*'Corrective Analysis'!O5","v":111.85800909097979},{"$f":"$D$57*'Corrective Analysis'!P5","v":107.67640127449454},{"$f":"$D$57*'Corrective Analysis'!Q5","v":102.44939150388801},{"$f":"$D$57*'Corrective Analysis'!R5","v":103.49479345800931},{"$f":"$D$57*'Corrective Analysis'!S5","v":104.54019541213063},{"$f":"$D$57*'Corrective Analysis'!T5","v":106.63099932037325},{"$f":"$D$57*'Corrective Analysis'!U5","v":105.58559736625195},{"$f":"$D$57*'Corrective Analysis'!V5","v":104.54019541213063},{"$f":"$D$57*'Corrective Analysis'!W5","v":103.49479345800931},{"$f":"$D$57*'Corrective Analysis'!X5","v":108.72180322861585},{"$f":"$D$57*'Corrective Analysis'!Y5","v":114.9942149533437},{"$f":"$D$57*'Corrective Analysis'!Z5","v":94.086175870917572},{"$f":"$D$57*'Corrective Analysis'!AA5","v":107.67640127449454},{"$f":"$D$57*'Corrective Analysis'!AB5","v":113.88467650965234},{"$f":"$D$57*'Corrective Analysis'!AC5","v":116.59351222859799},{"$f":"$D$57*'Corrective Analysis'!AD5","v":119.29768408232594},{"$f":"$D$57*'Corrective Analysis'!AE5","v":121.99818894022978},{"$f":"$D$57*'Corrective Analysis'!AF5","v":114.95401933769818},{"$f":"$D$57*'Corrective Analysis'!AG5","v":125.4316467754406},{"$f":"$D$57*'Corrective Analysis'!AH5","v":112.34676414538184},{"$f":"$D$57*'Corrective Analysis'!AI5","v":130.79730272995266},{"$f":"$D$57*'Corrective Analysis'!AJ5","v":133.47983167286915},{"$f":"$D$57*'Corrective Analysis'!AK5","v":136.16272956254323}]
[null,"Time among turbines (h)",null,{"$f":"Inputs!D56","v":0.8},null,null,"Number of CTV",9,null,null,null,null,null,"Downtimes (h)","Case B",{"$f":"$E$57*'Corrective Analysis'!H6","v":1.8798510886469675},{"$f":"$E$57*'Corrective Analysis'!I6","v":1.5951065428838216},{"$f":"$E$57*'Corrective Analysis'!J6","v":1.736532051306781},{"$f":"$E$57*'Corrective Analysis'!K6","v":1.6166719362363919},{"$f":"$E$57*'Corrective Analysis'!L6","v":1.6141343315679755},{"$f":"$E$57*'Corrective Analysis'!M6","v":1.5790749144634528},{"$f":"$E$57*'Corrective Analysis'!N6","v":1.5038808709175742},{"$f":"$E$57*'Corrective Analysis'!O6","v":1.6091525318818045},{"$f":"$E$57*'Corrective Analysis'!P6","v":1.5489972970451014},{"$f":"$E$57*'Corrective Analysis'!Q6","v":1.4738032534992225},{"$f":"$E$57*'Corrective Analysis'!R6","v":1.4888420622083984},{"$f":"$E$57*'Corrective Analysis'!S6","v":1.5038808709175742},{"$f":"$E$57*'Corrective Analysis'!T6","v":1.5339584883359256},{"$f":"$E$57*'Corrective Analysis'!U6","v":1.5189196796267499},{"$f":"$E$57*'Corrective Analysis'!V6","v":1.5038808709175742},{"$f":"$E$57*'Corrective Analysis'!W6","v":1.4888420622083984},{"$f":"$E$57*'Corrective Analysis'!X6","v":1.5640361057542771},{"$f":"$E$57*'Corrective Analysis'!Y6","v":1.6542689580093317},{"$f":"$E$57*'Corrective Analysis'!Z6","v":1.3534927838258166},{"$f":"$E$57*'Corrective Analysis'!AA6","v":1.5489972970451014},{"$f":"$E$57*'Corrective Analysis'!AB6","v":1.6383075028538587},{"$f":"$E$57*'Corrective Analysis'!AC6","v":1.6772759226479916},{"$f":"$E$57*'Corrective Analysis'!AD6","v":1.7161772496109153},{"$f":"$E$57*'Corrective Analysis'!AE6","v":1.7550258243778827},{"$f":"$E$57*'Corrective Analysis'!AF6","v":1.653690717101844},{"$f":"$E$57*'Corrective Analysis'!AG6","v":1.8044184196291106},{"$f":"$E$57*'Corrective Analysis'!AH6","v":1.6161836013568698},{"$f":"$E$57*'Corrective Analysis'!AI6","v":1.8816069815798886},{"$f":"$E$57*'Corrective Analysis'!AJ6","v":1.9201969607456122},{"$f":"$E$57*'Corrective Analysis'!AK6","v":1.9587922474580552}]
[null,"Technicians per turbine working",null,{"$f":"Inputs!D57","v":3},null,null,"Days required per year",{"$f":"D4*H20/(D17*H15)","v":58.333333333333336},null,"Cost personnel/year",{"$f":"D7*H16*D9*(H15*12)","v":3024000},null,null,null,"Case C",{"$f":"$F$57*'Corrective Analysis'!H7","v":86.519836385432882},{"$f":"$F$57*'Corrective Analysis'!I7","v":73.414515618348204},{"$f":"$F$57*'Corrective Analysis'!J7","v":79.923601323795282},{"$f":"$F$57*'Corrective Analysis'!K7","v":74.407059291472265},{"$f":"$F$57*'Corrective Analysis'!L7","v":74.290266455035237},{"$f":"$F$57*'Corrective Analysis'!M7","v":72.676662563763628},{"$f":"$F$57*'Corrective Analysis'!N7","v":69.215869108346297},{"$f":"$F$57*'Corrective Analysis'!O7","v":74.060979945930555},{"$f":"$F$57*'Corrective Analysis'!P7","v":71.292345181596687},{"$f":"$F$57*'Corrective Analysis'!Q7","v":67.831551726179384},{"$f":"$F$57*'Corrective Analysis'!R7","v":68.523710417262848},{"$f":"$F$57*'Corrective Analysis'!S7","v":69.215869108346297},{"$f":"$F$57*'Corrective Analysis'!T7","v":70.600186490513224},{"$f":"$F$57*'Corrective Analysis'!U7","v":69.90802779942976},{"$f":"$F$57*'Corrective Analysis'!V7","v":69.215869108346297},{"$f":"$F$57*'Corrective Analysis'!W7","v":68.523710417262848},{"$f":"$F$57*'Corrective Analysis'!X7","v":71.984503872680165},{"$f":"$F$57*'Corrective Analysis'!Y7","v":76.137456019180931},{"$f":"$F$57*'Corrective Analysis'!Z7","v":62.29428219751167},{"$f":"$F$57*'Corrective Analysis'!AA7","v":71.292345181596687},{"$f":"$F$57*'Corrective Analysis'!AB7","v":75.402832677542264},{"$f":"$F$57*'Corrective Analysis'!AC7","v":77.196347773045886},{"$f":"$F$57*'Corrective Analysis'!AD7","v":78.986774932056051},{"$f":"$F$57*'Corrective Analysis'!AE7","v":80.77477417994568},{"$f":"$F$57*'Corrective Analysis'!AF7","v":76.110842576760248},{"$f":"$F$57*'Corrective Analysis'!AG7","v":83.048060232014819},{"$f":"$F$57*'Corrective Analysis'!AH7","v":74.384583759164016},{"$f":"$F$57*'Corrective Analysis'!AI7","v":86.600651068140522},{"$f":"$F$57*'Corrective Analysis'!AJ7","v":88.376748496122886},{"$f":"$F$57*'Corrective Analysis'!AK7","v":90.153090203067805}]
[null,"Turbines/CTV",null,{"$f":"Inputs!D58","v":4},null,null,"Time available employing /CTV",{"$f":"H16*D7","v":700},null,null,null,null,null,null,"Case D",{"$f":"$G$57*'Corrective Analysis'!H8","v":40.682249999999996},{"$f":"$G$57*'Corrective Analysis'!I8","v":34.52003381871171},{"$f":"$G$57*'Corrective Analysis'!J8","v":37.580652781983446},{"$f":"$G$57*'Corrective Analysis'!K8","v":34.986734999999996},{"$f":"$G$57*'Corrective Analysis'!L8","v":34.931818167414079},{"$f":"$G$57*'Corrective Analysis'!M8","v":34.173090000000009},{"$f":"$G$57*'Corrective Analysis'!N8","v":32.5458},{"$f":"$G$57*'Corrective Analysis'!O8","v":34.824006000000004},{"$f":"$G$57*'Corrective Analysis'!P8","v":33.522174000000007},{"$f":"$G$57*'Corrective Analysis'!Q8","v":31.894884000000001},{"$f":"$G$57*'Corrective Analysis'!R8","v":32.220342000000002},{"$f":"$G$57*'Corrective Analysis'!S8","v":32.5458},{"$f":"$G$57*'Corrective Analysis'!T8","v":33.196716000000002},{"$f":"$G$57*'Corrective Analysis'!U8","v":32.871258000000005},{"$f":"$G$57*'Corrective Analysis'!V8","v":32.5458},{"$f":"$G$57*'Corrective Analysis'!W8","v":32.220342000000002},{"$f":"$G$57*'Corrective Analysis'!X8","v":33.847632000000004},{"$f":"$G$57*'Corrective Analysis'!Y8","v":35.800380000000004},{"$f":"$G$57*'Corrective Analysis'!Z8","v":29.291220000000003},{"$f":"$G$57*'Corrective Analysis'!AA8","v":33.522174000000007},{"$f":"$G$57*'Corrective Analysis'!AB8","v":35.454954815568989},{"$f":"$G$57*'Corrective Analysis'!AC8","v":36.29827852655022},{"$f":"$G$57*'Corrective Analysis'!AD8","v":37.140150267559477},{"$f":"$G$57*'Corrective Analysis'!AE8","v":37.980880387279235},{"$f":"$G$57*'Corrective Analysis'!AF8","v":35.78786616776047},{"$f":"$G$57*'Corrective Analysis'!AG8","v":39.049795856326057},{"$f":"$G$57*'Corrective Analysis'!AH8","v":34.97616684288775},{"$f":"$G$57*'Corrective Analysis'!AI8","v":40.720249645664346},{"$f":"$G$57*'Corrective Analysis'!AJ8","v":41.55538344397214},{"$f":"$G$57*'Corrective Analysis'!AK8","v":42.390632104006905}]
[null,"Hour of maintenance/turbine/year",null,{"$f":"Inputs!D59","v":21.5},null,null,"Travel Time from shore (hours)",{"$f":"D5/D11*2","v":6.4800414722654223},null,null,null,null,null,null,"Case E",{"$f":"$H$57*'Corrective Analysis'!H9","v":9.8718750000000011},{"$f":"$H$57*'Corrective Analysis'!I9","v":8.3765637066311385},{"$f":"$H$57*'Corrective Analysis'!J9","v":9.1192475018501415},{"$f":"$H$57*'Corrective Analysis'!K9","v":8.4898125000000011},{"$f":"$H$57*'Corrective Analysis'!L9","v":8.4764864891062039},{"$f":"$H$57*'Corrective Analysis'!M9","v":8.2923750000000016},{"$f":"$H$57*'Corrective Analysis'!N9","v":7.8975000000000017},{"$f":"$H$57*'Corrective Analysis'!O9","v":8.4503250000000012},{"$f":"$H$57*'Corrective Analysis'!P9","v":8.134425000000002},{"$f":"$H$57*'Corrective Analysis'!Q9","v":7.7395500000000013},{"$f":"$H$57*'Corrective Analysis'!R9","v":7.8185250000000011},{"$f":"$H$57*'Corrective Analysis'!S9","v":7.8975000000000017},{"$f":"$H$57*'Corrective Analysis'!T9","v":8.0554500000000004},{"$f":"$H$57*'Corrective Analysis'!U9","v":7.9764750000000015},{"$f":"$H$57*'Corrective Analysis'!V9","v":7.8975000000000017},{"$f":"$H$57*'Corrective Analysis'!W9","v":7.8185250000000011},{"$f":"$H$57*'Corrective Analysis'!X9","v":8.2134000000000018},{"$f":"$H$57*'Corrective Analysis'!Y9","v":8.6872500000000024},{"$f":"$H$57*'Corrective Analysis'!Z9","v":7.107750000000002},{"$f":"$H$57*'Corrective Analysis'!AA9","v":8.134425000000002},{"$f":"$H$57*'Corrective Analysis'!AB9","v":8.6034298021851079},{"$f":"$H$57*'Corrective Analysis'!AC9","v":8.8080690799866748},{"$f":"$H$57*'Corrective Analysis'!AD9","v":9.0123560256024131},{"$f":"$H$57*'Corrective Analysis'!AE9","v":9.2163659476349551},{"$f":"$H$57*'Corrective Analysis'!AF9","v":8.6842134180105699},{"$f":"$H$57*'Corrective Analysis'!AG9","v":9.4757468790238697},{"$f":"$H$57*'Corrective Analysis'!AH9","v":8.4872480517211439},{"$f":"$H$57*'Corrective Analysis'!AI9","v":9.8810959194929673},{"$f":"$H$57*'Corrective Analysis'!AJ9","v":10.083747849147047},{"$f":"$H$57*'Corrective Analysis'!AK9","v":10.28642765092253}]
[null,null,null,null,null,null,"Effective time/day (hours)",{"$f":"D7-H18-H21","v":3.1199585277345774},null,null,null,null,null,null,"Total",{"$f":"SUM(P14:P18)","v":269.62905673924314},{"$f":"SUM(Q14:Q18)","v":228.78784131030145},249.07265358359507,231.88098879574906,231.51701743798867,226.48840766096424,215.70324539139452,230.80247256879213,222.17434275313633,211.38918048356663,213.54621293748059,215.70324539139452,220.01731029922243,217.86027784530847,215.70324539139452,213.54621293748059,224.33137520705031,237.27356993053399,194.13292085225507,222.17434275313633,234.98420130780255,240.57348353082878,246.15314255715481,251.72523527946751,237.19063221733128,258.80966816243443,231.81094640051163,269.88090634483041,275.41590842285683,280.9516717679985]
[null,"Upper limit of days estimated",null,{"$f":"Inputs!D60","v":60},null,null,"Days to accomplish maint for 1 turb",{"$f":"ROUNDUP(D18/H19,0)","v":7},null,"Total cost Personnel",{"$f":"K16","v":3024000}]
[null,"Lower limit of days estimated",null,{"$f":"Inputs!D61","v":0},null,null,"Time among turbines/day",{"$f":"D15*(D17-1)","v":2.4000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case A",{"$f":"$D$54*'Corrective Analysis'!H5","v":38.668994265163299},{"$f":"$D$54*'Corrective Analysis'!I5","v":32.811729679872819},{"$f":"$D$54*'Corrective Analysis'!J5","v":35.720886797254607},{"$f":"$D$54*'Corrective Analysis'!K5","v":33.255335068040431},{"$f":"$D$54*'Corrective Analysis'!L5","v":33.203135922606592},{"$f":"$D$54*'Corrective Analysis'!M5","v":32.481955182737174},{"$f":"$D$54*'Corrective Analysis'!N5","v":30.935195412130639},{"$f":"$D$54*'Corrective Analysis'!O5","v":33.100659090979789},{"$f":"$D$54*'Corrective Analysis'!P5","v":31.863251274494559},{"$f":"$D$54*'Corrective Analysis'!Q5","v":30.316491503888024},{"$f":"$D$54*'Corrective Analysis'!R5","v":30.625843458009331},{"$f":"$D$54*'Corrective Analysis'!S5","v":30.935195412130639},{"$f":"$D$54*'Corrective Analysis'!T5","v":31.553899320373255},{"$f":"$D$54*'Corrective Analysis'!U5","v":31.244547366251947},{"$f":"$D$54*'Corrective Analysis'!V5","v":30.935195412130639},{"$f":"$D$54*'Corrective Analysis'!W5","v":30.625843458009331},{"$f":"$D$54*'Corrective Analysis'!X5","v":32.172603228615863},{"$f":"$D$54*'Corrective Analysis'!Y5","v":34.028714953343709},{"$f":"$D$54*'Corrective Analysis'!Z5","v":27.841675870917577},{"$f":"$D$54*'Corrective Analysis'!AA5","v":31.863251274494559},{"$f":"$D$54*'Corrective Analysis'!AB5","v":33.700383937340263},{"$f":"$D$54*'Corrective Analysis'!AC5","v":34.501973813603485},{"$f":"$D$54*'Corrective Analysis'!AD5","v":35.3021835740049},{"$f":"$D$54*'Corrective Analysis'!AE5","v":36.101308208900782},{"$f":"$D$54*'Corrective Analysis'!AF5","v":34.01682039718947},{"$f":"$D$54*'Corrective Analysis'!AG5","v":37.117325910540096},{"$f":"$D$54*'Corrective Analysis'!AH5","v":33.245289900755758},{"$f":"$D$54*'Corrective Analysis'!AI5","v":38.7051134100059},{"$f":"$D$54*'Corrective Analysis'!AJ5","v":39.498918670467354},{"$f":"$D$54*'Corrective Analysis'!AK5","v":40.292833108456151}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case B",{"$f":"$E$54*'Corrective Analysis'!H6","v":0.51485108864696749},{"$f":"$E$54*'Corrective Analysis'!I6","v":0.43686563530025646},{"$f":"$E$54*'Corrective Analysis'!J6","v":0.47559906339663782},{"$f":"$E$54*'Corrective Analysis'!K6","v":0.44277193623639205},{"$f":"$E$54*'Corrective Analysis'!L6","v":0.44207694048168555},{"$f":"$E$54*'Corrective Analysis'!M6","v":0.43247491446345276},{"$f":"$E$54*'Corrective Analysis'!N6","v":0.41188087091757403},{"$f":"$E$54*'Corrective Analysis'!O6","v":0.44071253188180426},{"$f":"$E$54*'Corrective Analysis'!P6","v":0.42423729704510121},{"$f":"$E$54*'Corrective Analysis'!Q6","v":0.40364325349922253},{"$f":"$E$54*'Corrective Analysis'!R6","v":0.40776206220839828},{"$f":"$E$54*'Corrective Analysis'!S6","v":0.41188087091757403},{"$f":"$E$54*'Corrective Analysis'!T6","v":0.42011848833592552},{"$f":"$E$54*'Corrective Analysis'!U6","v":0.41599967962674972},{"$f":"$E$54*'Corrective Analysis'!V6","v":0.41188087091757403},{"$f":"$E$54*'Corrective Analysis'!W6","v":0.40776206220839828},{"$f":"$E$54*'Corrective Analysis'!X6","v":0.42835610575427696},{"$f":"$E$54*'Corrective Analysis'!Y6","v":0.45306895800933145},{"$f":"$E$54*'Corrective Analysis'!Z6","v":0.37069278382581661},{"$f":"$E$54*'Corrective Analysis'!AA6","v":0.42423729704510121},{"$f":"$E$54*'Corrective Analysis'!AB6","v":0.44869745613196743},{"$f":"$E$54*'Corrective Analysis'!AC6","v":0.45937007455106882},{"$f":"$E$54*'Corrective Analysis'!AD6","v":0.47002431767576675},{"$f":"$E$54*'Corrective Analysis'!AE6","v":0.48066411309996293},{"$f":"$E$54*'Corrective Analysis'!AF6","v":0.4529105901670496},{"$f":"$E$54*'Corrective Analysis'!AG6","v":0.49419169067766189},{"$f":"$E$54*'Corrective Analysis'!AH6","v":0.4426381917361682},{"$f":"$E$54*'Corrective Analysis'!AI6","v":0.51533199024258936},{"$f":"$E$54*'Corrective Analysis'!AJ6","v":0.52590096185120583},{"$f":"$E$54*'Corrective Analysis'!AK6","v":0.53647138708358166}]
[null,"Corrective Inputs",null,null,null,null,null,null,null,null,null,null,null,"Actual downtimes (h)","Case C",{"$f":"$F$54*'Corrective Analysis'!H7","v":34.585086385432867},{"$f":"$F$54*'Corrective Analysis'!I7","v":29.346418933274542},{"$f":"$F$54*'Corrective Analysis'!J7","v":31.948334295321807},{"$f":"$F$54*'Corrective Analysis'!K7","v":29.743174291472265},{"$f":"$F$54*'Corrective Analysis'!L7","v":29.696487999563665},{"$f":"$F$54*'Corrective Analysis'!M7","v":29.05147256376361},{"$f":"$F$54*'Corrective Analysis'!N7","v":27.668069108346295},{"$f":"$F$54*'Corrective Analysis'!O7","v":29.604833945930537},{"$f":"$F$54*'Corrective Analysis'!P7","v":28.498111181596681},{"$f":"$F$54*'Corrective Analysis'!Q7","v":27.114707726179368},{"$f":"$F$54*'Corrective Analysis'!R7","v":27.391388417262831},{"$f":"$F$54*'Corrective Analysis'!S7","v":27.668069108346295},{"$f":"$F$54*'Corrective Analysis'!T7","v":28.221430490513221},{"$f":"$F$54*'Corrective Analysis'!U7","v":27.944749799429758},{"$f":"$F$54*'Corrective Analysis'!V7","v":27.668069108346295},{"$f":"$F$54*'Corrective Analysis'!W7","v":27.391388417262831},{"$f":"$F$54*'Corrective Analysis'!X7","v":28.774791872680151},{"$f":"$F$54*'Corrective Analysis'!Y7","v":30.434876019180926},{"$f":"$F$54*'Corrective Analysis'!Z7","v":24.901262197511663},{"$f":"$F$54*'Corrective Analysis'!AA7","v":28.498111181596681},{"$f":"$F$54*'Corrective Analysis'!AB7","v":30.141220681945377},{"$f":"$F$54*'Corrective Analysis'!AC7","v":30.858153088465905},{"$f":"$F$54*'Corrective Analysis'!AD7","v":31.573851135851687},{"$f":"$F$54*'Corrective Analysis'!AE7","v":32.288578659952314},{"$f":"$F$54*'Corrective Analysis'!AF7","v":30.424237670293707},{"$f":"$F$54*'Corrective Analysis'!AG7","v":33.197292751127456},{"$f":"$F$54*'Corrective Analysis'!AH7","v":29.734190013890224},{"$f":"$F$54*'Corrective Analysis'!AI7","v":34.617390916964851},{"$f":"$F$54*'Corrective Analysis'!AJ7","v":35.327360856136593},{"$f":"$F$54*'Corrective Analysis'!AK7","v":36.037428442384147}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case D",{"$f":"$G$54*'Corrective Analysis'!H8","v":14.391},{"$f":"$G$54*'Corrective Analysis'!I8","v":12.211168425666726},{"$f":"$G$54*'Corrective Analysis'!J8","v":13.293836358252648},{"$f":"$G$54*'Corrective Analysis'!K8","v":12.37626},{"$f":"$G$54*'Corrective Analysis'!L8","v":12.356833637452599},{"$f":"$G$54*'Corrective Analysis'!M8","v":12.088440000000002},{"$f":"$G$54*'Corrective Analysis'!N8","v":11.5128},{"$f":"$G$54*'Corrective Analysis'!O8","v":12.318696000000001},{"$f":"$G$54*'Corrective Analysis'!P8","v":11.858184000000001},{"$f":"$G$54*'Corrective Analysis'!Q8","v":11.282544},{"$f":"$G$54*'Corrective Analysis'!R8","v":11.397672000000002},{"$f":"$G$54*'Corrective Analysis'!S8","v":11.5128},{"$f":"$G$54*'Corrective Analysis'!T8","v":11.743056000000001},{"$f":"$G$54*'Corrective Analysis'!U8","v":11.627928000000001},{"$f":"$G$54*'Corrective Analysis'!V8","v":11.5128},{"$f":"$G$54*'Corrective Analysis'!W8","v":11.397672000000002},{"$f":"$G$54*'Corrective Analysis'!X8","v":11.973312},{"$f":"$G$54*'Corrective Analysis'!Y8","v":12.664080000000002},{"$f":"$G$54*'Corrective Analysis'!Z8","v":10.361520000000001},{"$f":"$G$54*'Corrective Analysis'!AA8","v":11.858184000000001},{"$f":"$G$54*'Corrective Analysis'!AB8","v":12.541888778296512},{"$f":"$G$54*'Corrective Analysis'!AC8","v":12.840207369936131},{"$f":"$G$54*'Corrective Analysis'!AD8","v":13.138012339544849},{"$f":"$G$54*'Corrective Analysis'!AE8","v":13.43541347033007},{"$f":"$G$54*'Corrective Analysis'!AF8","v":12.659653338255405},{"$f":"$G$54*'Corrective Analysis'!AG8","v":13.813533228088129},{"$f":"$G$54*'Corrective Analysis'!AH8","v":12.372521604286824},{"$f":"$G$54*'Corrective Analysis'!AI8","v":14.404442051527523},{"$f":"$G$54*'Corrective Analysis'!AJ8","v":14.699863531201029},{"$f":"$G$54*'Corrective Analysis'!AK8","v":14.995325642233734}]
[null,"Processes: Time involved",null,null,null,null,null,null,null,null,null,null,null,null,"Case E",{"$f":"$H$54*'Corrective Analysis'!H9","v":1.5356250000000002},{"$f":"$H$54*'Corrective Analysis'!I9","v":1.3030210210315105},{"$f":"$H$54*'Corrective Analysis'!J9","v":1.4185496113989111},{"$f":"$H$54*'Corrective Analysis'!K9","v":1.3206375000000001},{"$f":"$H$54*'Corrective Analysis'!L9","v":1.3185645649720761},{"$f":"$H$54*'Corrective Analysis'!M9","v":1.2899250000000002},{"$f":"$H$54*'Corrective Analysis'!N9","v":1.2285000000000001},{"$f":"$H$54*'Corrective Analysis'!O9","v":1.3144950000000002},{"$f":"$H$54*'Corrective Analysis'!P9","v":1.2653550000000002},{"$f":"$H$54*'Corrective Analysis'!Q9","v":1.2039300000000002},{"$f":"$H$54*'Corrective Analysis'!R9","v":1.216215},{"$f":"$H$54*'Corrective Analysis'!S9","v":1.2285000000000001},{"$f":"$H$54*'Corrective Analysis'!T9","v":1.2530700000000001},{"$f":"$H$54*'Corrective Analysis'!U9","v":1.2407850000000002},{"$f":"$H$54*'Corrective Analysis'!V9","v":1.2285000000000001},{"$f":"$H$54*'Corrective Analysis'!W9","v":1.216215},{"$f":"$H$54*'Corrective Analysis'!X9","v":1.2776400000000001},{"$f":"$H$54*'Corrective Analysis'!Y9","v":1.3513500000000003},{"$f":"$H$54*'Corrective Analysis'!Z9","v":1.1056500000000002},{"$f":"$H$54*'Corrective Analysis'!AA9","v":1.2653550000000002},{"$f":"$H$54*'Corrective Analysis'!AB9","v":1.3383113025621278},{"$f":"$H$54*'Corrective Analysis'!AC9","v":1.3701440791090385},{"$f":"$H$54*'Corrective Analysis'!AD9","v":1.401922048427042},{"$f":"$H$54*'Corrective Analysis'!AE9","v":1.4336569251876599},{"$f":"$H$54*'Corrective Analysis'!AF9","v":1.3508776428016442},{"$f":"$H$54*'Corrective Analysis'!AG9","v":1.4740050700703797},{"$f":"$H$54*'Corrective Analysis'!AH9","v":1.3202385858232892},{"$f":"$H$54*'Corrective Analysis'!AI9","v":1.5370593652544615},{"$f":"$H$54*'Corrective Analysis'!AJ9","v":1.5685829987562074},{"$f":"$H$54*'Corrective Analysis'!AK9","v":1.6001109679212826}]
[null,"Travel time from harbour (h)",null,{"$f":"D5/D11","v":3.2400207361327111},null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P22:P26)","v":89.695556739243131},{"$f":"SUM(Q22:Q26)","v":76.109203695145851},82.857206125624614,77.138178795749084,77.017099065076621,75.344267660964235,71.756445391394507,76.779396568792123,73.909138753136347,70.321316483566619,71.03888093748057,71.756445391394507,73.191574299222395,72.474009845308458,71.756445391394507,71.03888093748057,74.626703207050284,78.932089930533962,64.580800852255052,73.909138753136347,78.170502156276243,80.029848425665634,81.885993415504231,83.739621377470797,78.904499638707279,86.096348650503714,77.114878296492265,89.779337733995334,91.620627018412407,93.46216954807889]
[null,"Acclimatisation",null,{"$f":"Inputs!H28","v":0.5}]
[null,"Preparation (hr)",null,{"$f":"Inputs!H29","v":0.3}]
[null,"Break (hr)",null,{"$f":"Inputs!H30","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Outage Cost","Small Replacements (days per turb)","Small Replacements (available)","Small Replacements (required)**","Small Replacements (required)","Cost Vessels (Small Replacement-Charter)","Cost Vessels (Small Replacement-Spot)","Large Replacements (days per turb)","Large Replacements (available)","Large Replacements (required)**","Large Replacements (required)","Large Replacements (required)","Cost Vessels (Large Replacement)"]
[null,"Transfer to WT (hr)",null,{"$f":"Inputs!H31","v":1.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P19*$D$46*$D$47*$D$6*1000*$D$4","v":12847031.526987467},{"$f":"ROUNDUP((P22+P23+P24)/24*$D$4,0)","v":923},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},{"$f":"W31-X31","v":-877},{"$f":"IF(Y31>0,Y31,0)","v":0},{"$f":"Z31*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W31*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1735240},{"$f":"ROUNDUP((P25+P26)/24*$D$4,0)","v":200},"-","-","-",{"$f":"AC31","v":200},{"$f":"AG31*'Cost Vessels'!$L$5","v":32112800}]
[null,"Effective time (hr)",null,{"$f":"D7-D30-D31-D28-D29-D27*2","v":2.9199585277345763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"Q19*$D$46*$D$47*$D$6*1000*$D$4","v":10901067.733020244},{"$f":"ROUNDUP((Q22+Q23+Q24)/24*$D$4,0)","v":783},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},{"$f":"W32-X32","v":-1017},{"$f":"IF(Y32>0,Y32,0)","v":0},{"$f":"Z32*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W32*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1472040},{"$f":"ROUNDUP((Q25+Q26)/24*$D$4,0)","v":169},"-","-","-",{"$f":"AC32","v":169},{"$f":"AG32*'Cost Vessels'!$L$5","v":27135316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"R19*$D$46*$D$47*$D$6*1000*$D$4","v":11867579.376630118},{"$f":"ROUNDUP((R22+R23+R24)/24*$D$4,0)","v":852},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-948,0,{"$f":"Z33*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W33*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1601760},{"$f":"ROUNDUP((R25+R26)/24*$D$4,0)","v":184},"-","-","-",184,{"$f":"AG33*'Cost Vessels'!$L$5","v":29543776}]
[null,"Large replacements (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"S19*$D$46*$D$47*$D$6*1000*$D$4","v":11048447.11320922},{"$f":"ROUNDUP((S22+S23+S24)/24*$D$4,0)","v":794},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1006,0,{"$f":"Z34*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W34*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1492720},{"$f":"ROUNDUP((S25+S26)/24*$D$4,0)","v":172},"-","-","-",172,{"$f":"AG34*'Cost Vessels'!$L$5","v":27617008}]
[null,"Jack-up speed km/hr",null,{"$f":"Inputs!H34","v":16.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T19*$D$46*$D$47*$D$6*1000*$D$4","v":11031104.948515931},{"$f":"ROUNDUP((T22+T23+T24)/24*$D$4,0)","v":792},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1008,0,{"$f":"Z35*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W35*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1488960},{"$f":"ROUNDUP((T25+T26)/24*$D$4,0)","v":171},"-","-","-",171,{"$f":"AG35*'Cost Vessels'!$L$5","v":27456444}]
[null,"E Repair time*",null,{"$f":"Inputs!H35","v":96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"U19*$D$46*$D$47*$D$6*1000*$D$4","v":10791506.482669475},{"$f":"ROUNDUP((U22+U23+U24)/24*$D$4,0)","v":775},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1025,0,{"$f":"Z36*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W36*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1457000},{"$f":"ROUNDUP((U25+U26)/24*$D$4,0)","v":168},"-","-","-",168,{"$f":"AG36*'Cost Vessels'!$L$5","v":26974752}]
[null,"Travel time ",null,{"$f":"D5/D35","v":7.1856287425149707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"V19*$D$46*$D$47*$D$6*1000*$D$4","v":10277625.221589973},{"$f":"ROUNDUP((V22+V23+V24)/24*$D$4,0)","v":738},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1062,0,{"$f":"Z37*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W37*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1387440},{"$f":"ROUNDUP((V25+V26)/24*$D$4,0)","v":160},"-","-","-",160,{"$f":"AG37*'Cost Vessels'!$L$5","v":25690240}]
[null,"Positioning jack-up (hr)",null,{"$f":"Inputs!H36","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"W19*$D$46*$D$47*$D$6*1000*$D$4","v":10997058.987101274},{"$f":"ROUNDUP((W22+W23+W24)/24*$D$4,0)","v":790},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1010,0,{"$f":"Z38*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W38*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1485200},{"$f":"ROUNDUP((W25+W26)/24*$D$4,0)","v":171},"-","-","-",171,{"$f":"AG38*'Cost Vessels'!$L$5","v":27456444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"X19*$D$46*$D$47*$D$6*1000*$D$4","v":10585953.978237674},{"$f":"ROUNDUP((X22+X23+X24)/24*$D$4,0)","v":760},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1040,0,{"$f":"Z39*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W39*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1428800},{"$f":"ROUNDUP((X25+X26)/24*$D$4,0)","v":165},"-","-","-",165,{"$f":"AG39*'Cost Vessels'!$L$5","v":26493060}]
[null,"Large replacements (D)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Y19*$D$46*$D$47*$D$6*1000*$D$4","v":10072072.717158176},{"$f":"ROUNDUP((Y22+Y23+Y24)/24*$D$4,0)","v":723},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1077,0,{"$f":"Z40*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W40*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1359240},{"$f":"ROUNDUP((Y25+Y26)/24*$D$4,0)","v":157},"-","-","-",157,{"$f":"AG40*'Cost Vessels'!$L$5","v":25208548}]
[null,"Speed of crane ship km/hr",null,{"$f":"Inputs!H39","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"Z19*$D$46*$D$47*$D$6*1000*$D$4","v":10174848.969374076},{"$f":"ROUNDUP((Z22+Z23+Z24)/24*$D$4,0)","v":731},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1069,0,{"$f":"Z41*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W41*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1374280},{"$f":"ROUNDUP((Z25+Z26)/24*$D$4,0)","v":158},"-","-","-",158,{"$f":"AG41*'Cost Vessels'!$L$5","v":25369112}]
[null,"Repair time*",null,{"$f":"Inputs!H40","v":96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AA19*$D$46*$D$47*$D$6*1000*$D$4","v":10277625.221589973},{"$f":"ROUNDUP((AA22+AA23+AA24)/24*$D$4,0)","v":738},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1062,0,{"$f":"Z42*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W42*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1387440},{"$f":"ROUNDUP((AA25+AA26)/24*$D$4,0)","v":160},"-","-","-",160,{"$f":"AG42*'Cost Vessels'!$L$5","v":25690240}]
[null,"Travel time ",null,{"$f":"D5/D41","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"AB19*$D$46*$D$47*$D$6*1000*$D$4","v":10483177.726021774},{"$f":"ROUNDUP((AB22+AB23+AB24)/24*$D$4,0)","v":753},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1047,0,{"$f":"Z43*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W43*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1415640},{"$f":"ROUNDUP((AB25+AB26)/24*$D$4,0)","v":163},"-","-","-",163,{"$f":"AG43*'Cost Vessels'!$L$5","v":26171932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"AC19*$D$46*$D$47*$D$6*1000*$D$4","v":10380401.473805875},{"$f":"ROUNDUP((AC22+AC23+AC24)/24*$D$4,0)","v":746},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1054,0,{"$f":"Z44*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W44*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1402480},{"$f":"ROUNDUP((AC25+AC26)/24*$D$4,0)","v":161},"-","-","-",161,{"$f":"AG44*'Cost Vessels'!$L$5","v":25850804}]
[null,"Cost inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"AD19*$D$46*$D$47*$D$6*1000*$D$4","v":10277625.221589973},{"$f":"ROUNDUP((AD22+AD23+AD24)/24*$D$4,0)","v":738},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1062,0,{"$f":"Z45*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W45*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1387440},{"$f":"ROUNDUP((AD25+AD26)/24*$D$4,0)","v":160},"-","-","-",160,{"$f":"AG45*'Cost Vessels'!$L$5","v":25690240}]
[null," Electricity Price (£/KWh)",null,{"$f":"Inputs!H43","v":5.8823529411764705E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"AE19*$D$46*$D$47*$D$6*1000*$D$4","v":10174848.969374076},{"$f":"ROUNDUP((AE22+AE23+AE24)/24*$D$4,0)","v":731},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1069,0,{"$f":"Z46*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W46*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1374280},{"$f":"ROUNDUP((AE25+AE26)/24*$D$4,0)","v":158},"-","-","-",158,{"$f":"AG46*'Cost Vessels'!$L$5","v":25369112}]
[null,"Capacity Factor far-offshore",null,{"$f":"Inputs!H44","v":0.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"AF19*$D$46*$D$47*$D$6*1000*$D$4","v":10688730.230453575},{"$f":"ROUNDUP((AF22+AF23+AF24)/24*$D$4,0)","v":768},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1032,0,{"$f":"Z47*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W47*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1443840},{"$f":"ROUNDUP((AF25+AF26)/24*$D$4,0)","v":166},"-","-","-",166,{"$f":"AG47*'Cost Vessels'!$L$5","v":26653624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"AG19*$D$46*$D$47*$D$6*1000*$D$4","v":11305387.743748972},{"$f":"ROUNDUP((AG22+AG23+AG24)/24*$D$4,0)","v":812},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-988,0,{"$f":"Z48*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W48*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1526560},{"$f":"ROUNDUP((AG25+AG26)/24*$D$4,0)","v":176},"-","-","-",176,{"$f":"AG48*'Cost Vessels'!$L$5","v":28259264}]
[null,"Detailed corrective analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"AH19*$D$46*$D$47*$D$6*1000*$D$4","v":9249862.6994309761},{"$f":"ROUNDUP((AH22+AH23+AH24)/24*$D$4,0)","v":664},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1136,0,{"$f":"Z49*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W49*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1248320},{"$f":"ROUNDUP((AH25+AH26)/24*$D$4,0)","v":144},"-","-","-",144,{"$f":"AG49*'Cost Vessels'!$L$5","v":23121216}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"AI19*$D$46*$D$47*$D$6*1000*$D$4","v":10585953.978237674},{"$f":"ROUNDUP((AI22+AI23+AI24)/24*$D$4,0)","v":760},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1040,0,{"$f":"Z50*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W50*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1428800},{"$f":"ROUNDUP((AI25+AI26)/24*$D$4,0)","v":165},"-","-","-",165,{"$f":"AG50*'Cost Vessels'!$L$5","v":26493060}]
[null,null,null,"Case A","Case B","Case C","Case D","Case E",null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"AJ19*$D$46*$D$47*$D$6*1000*$D$4","v":11196306.062312944},{"$f":"ROUNDUP((AJ22+AJ23+AJ24)/24*$D$4,0)","v":804},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-996,0,{"$f":"Z51*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W51*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1511520},{"$f":"ROUNDUP((AJ25+AJ26)/24*$D$4,0)","v":174},"-","-","-",174,{"$f":"AG51*'Cost Vessels'!$L$5","v":27938136}]
[null,"Travel time required",null,{"$f":"D5/D11","v":3.2400207361327111},{"$f":"D5/D11","v":3.2400207361327111},{"$f":"D5/D11","v":3.2400207361327111},{"$f":"D43","v":8},9,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"AK19*$D$46*$D$47*$D$6*1000*$D$4","v":11462618.921174783},{"$f":"ROUNDUP((AK22+AK23+AK24)/24*$D$4,0)","v":823},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-977,0,{"$f":"Z52*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W52*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1547240},{"$f":"ROUNDUP((AK25+AK26)/24*$D$4,0)","v":178},"-","-","-",178,{"$f":"AG52*'Cost Vessels'!$L$5","v":28580392}]
[null,"Repair Time needed (hr)",null,3,3,10,{"$f":"D42","v":96},{"$f":"D36","v":96},null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"AL19*$D$46*$D$47*$D$6*1000*$D$4","v":11728473.263017377},{"$f":"ROUNDUP((AL23+AL24+AL22)/24*$D$4,0)","v":842},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-958,0,{"$f":"Z53*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W53*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1582960},{"$f":"ROUNDUP((AL25+AL26)/24*$D$4,0)","v":182},"-","-","-",182,{"$f":"AG53*'Cost Vessels'!$L$5","v":29222648}]
[null,"Actual downtimes* (hr)",null,{"$f":"24*ROUNDDOWN(D53/$D$32,0)+$D$29+D52+$D$30+$D$31+D53-ROUNDDOWN(D53/$D$32,0)*$D$32","v":29.420062208398139},{"$f":"24*ROUNDDOWN(E53/$D$32,0)+$D$29+E52+$D$30+$D$31+E53-ROUNDDOWN(E53/$D$32,0)*$D$32","v":29.420062208398139},{"$f":"24*ROUNDDOWN(F53/$D$32,0)+$D$29+F52+$D$30+$D$31+F53-ROUNDDOWN(F53/$D$32,0)*$D$32","v":78.580145152928964},{"$f":"G52+G53","v":104},{"$f":"H52+H53","v":105},null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"AM19*$D$46*$D$47*$D$6*1000*$D$4","v":11993967.09272757},{"$f":"ROUNDUP((AM22+AM23+AM24)/24*$D$4,0)","v":861},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-939,0,{"$f":"Z54*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W54*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1618680},{"$f":"ROUNDUP((AM25+AM26)/24*$D$4,0)","v":186},"-","-","-",186,{"$f":"AG54*'Cost Vessels'!$L$5","v":29864904}]
[null,"Logistics Time (hr)",null,{"$f":"Inputs!K28","v":0},{"$f":"Inputs!L28","v":8},{"$f":"Inputs!M28","v":48},{"$f":"Inputs!N28","v":120},{"$f":"Inputs!O28","v":500},null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"AN19*$D$46*$D$47*$D$6*1000*$D$4","v":11301436.005649313},{"$f":"ROUNDUP((AN22+AN23+AN24)/24*$D$4,0)","v":812},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-988,0,{"$f":"Z55*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W55*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1526560},{"$f":"ROUNDUP((AN25+AN26)/24*$D$4,0)","v":176},"-","-","-",176,{"$f":"AG55*'Cost Vessels'!$L$5","v":28259264}]
[null,"Waiting Time (hr)",null,{"$f":"Inputs!K29","v":70},{"$f":"Inputs!L29","v":70},{"$f":"Inputs!M29","v":70},{"$f":"Inputs!N29","v":70},{"$f":"Inputs!O29","v":70},null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"AO19*$D$46*$D$47*$D$6*1000*$D$4","v":12331519.48303364},{"$f":"ROUNDUP((AO22+AO23+AO24)/24*$D$4,0)","v":886},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-914,0,{"$f":"Z56*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W56*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1665680},{"$f":"ROUNDUP((AO25+AO26)/24*$D$4,0)","v":192},"-","-","-",192,{"$f":"AG56*'Cost Vessels'!$L$5","v":30828288}]
[null,"Total downtime (hr)",null,{"$f":"SUM(D54:D56)","v":99.420062208398136},{"$f":"SUM(E54:E56)","v":107.42006220839814},{"$f":"SUM(F54:F56)","v":196.58014515292896},{"$f":"SUM(G54:G56)","v":294},{"$f":"SUM(H54:H56)","v":675},null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"AP19*$D$46*$D$47*$D$6*1000*$D$4","v":11045109.799083203},{"$f":"ROUNDUP((AP22+AP23+AP24)/24*$D$4,0)","v":793},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-1007,0,{"$f":"Z57*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W57*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1490840},{"$f":"ROUNDUP((AP25+AP26)/24*$D$4,0)","v":172},"-","-","-",172,{"$f":"AG57*'Cost Vessels'!$L$5","v":27617008}]
[null,"Downtimes  corr. maint. (hr/yr)/tr",null,{"$f":"'Corrective Analysis'!G5*D57","v":104.54019541213063},{"$f":"'Corrective Analysis'!G6*E57","v":1.5038808709175742},{"$f":"'Corrective Analysis'!G7*F57","v":69.215869108346297},{"$f":"'Corrective Analysis'!G8*G57","v":32.5458},{"$f":"'Corrective Analysis'!G9*H57","v":7.8975000000000017},null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"AQ19*$D$46*$D$47*$D$6*1000*$D$4","v":12859031.419959567},{"$f":"ROUNDUP((AQ22+AQ23+AQ24)/24*$D$4,0)","v":923},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-877,0,{"$f":"Z58*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W58*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1735240},{"$f":"ROUNDUP((AQ25+AQ26)/24*$D$4,0)","v":200},"-","-","-",200,{"$f":"AG58*'Cost Vessels'!$L$5","v":32112800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"AR19*$D$46*$D$47*$D$6*1000*$D$4","v":13122757.989559649},{"$f":"ROUNDUP((AR22+AR23+AR24)/24*$D$4,0)","v":942},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-858,0,{"$f":"Z59*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W59*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1770960},{"$f":"ROUNDUP((AR25+AR26)/24*$D$4,0)","v":204},"-","-","-",204,{"$f":"AG59*'Cost Vessels'!$L$5","v":32755056}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"AS19*$D$46*$D$47*$D$6*1000*$D$4","v":13386520.831298752},{"$f":"ROUNDUP((AS22+AS23+AS24)/24*$D$4,0)","v":961},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":1800},-839,0,{"$f":"Z60*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W60*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":1806680},{"$f":"ROUNDUP((AS25+AS26)/24*$D$4,0)","v":208},"-","-","-",208,{"$f":"AG60*'Cost Vessels'!$L$5","v":33397312}]
[]
[]
[null,"Cost: Cumulative "]
[null,"Detailed Cost Vessels Analysis Preventive",null,null,null,null,"Detailed Cost Vessels Analysis Corrective",null,null,null,"Detailed Cost Analysis Total"]
[]
[null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"No Offshore Accomm_Spot Market","No Offshore Accomm_Charter","No Offshore Accomm_Purchase"]
[null,1,{"$f":"C103","v":987000},{"$f":"D103","v":4507020},{"$f":"E103","v":26052138},null,{"$f":"G103","v":33848040},{"$f":"H103","v":32112800},{"$f":"I103","v":32112800},null,{"$f":"K103","v":50706071.526987463},{"$f":"L103","v":52490851.526987463},{"$f":"M103","v":74035969.526987463}]
[null,2,{"$f":"C67+C104","v":1974000},{"$f":"D67+D104","v":9014040},{"$f":"E67+E104","v":26110031.640000001},null,{"$f":"G67+G104","v":62455396},{"$f":"H67+H104","v":59248116},{"$f":"I67+I104","v":59248116},null,{"$f":"K67+K104","v":93372173.226026922},{"$f":"L67+L104","v":97164776.755438685},{"$f":"M67+M104","v":114348006.1672034}]
[null,3,{"$f":"C68+C105","v":2961000},{"$f":"D68+D105","v":13521060},{"$f":"E68+E105","v":26168504.216400001},null,{"$f":"G68+G105","v":93600932},{"$f":"H68+H105","v":88791892},{"$f":"I68+I105","v":88791892},null,{"$f":"K68+K105","v":138570284.89137691},{"$f":"L68+L105","v":144206660.04708624},{"$f":"M68+M105","v":157114084.55342996}]
[null,4,{"$f":"C69+C106","v":3948000},18028080,26227561.518564001,null,122710660,116408900,116408900,null,180191885.09907344,187738630.32361001,196454640.23655072]
[null,5,4935000,22535100,26287209.393749639,null,151656064,143865344,143865344,null,220829544.04346025,230252674.75898224,234860000.27657539]
[null,6,5922000,27042120,26347453.747687135,null,180087816,170840096,170840096,null,259988143.99136439,271279815.48218167,271859559.29273468]
[null,7,6909000,31549140,26408300.545164008,null,207165496,196530336,196530336,null,296720239.21491551,309905580.71595544,306537249.96242476]
[null,8,7896000,36056160,26469755.810615648,null,236107140,223986780,223986780,null,334981100.49739486,349937875.26108193,342699412.87820315]
[null,9,8883000,40563180,26531825.628721803,null,264029000,250479840,250479840,null,371270498.82224423,388012109.71997148,376979925.15642661]
[null,10,9870000,45070200,26594516.145009022,null,290596788,275688388,275688388,null,405285320.58958232,423834975.53070188,409083974.86838722]
[null,11,10857000,49577220,26657833.566459112,null,317340180,301057500,301057500,null,438861553.8339889,459171462.93608254,440775078.41830367]
[null,12,11844000,54084240,26721784.162123702,null,344417860,326747740,326747740,null,472130944.18756545,494156008.56156868,472186227.54175657]
[null,13,12831000,58591260,26786374.263744939,null,372005432,352919672,352919672,null,505312116.66306883,528996470.3059026,503523863.62821895]
[null,14,13818000,63098280,26851610.266382389,null,399258716,378770476,378770476,null,537504813.03104973,562826093.96704149,533919843.79001647]
[null,15,14805000,67605300,26917498.629046213,null,426336396,404460716,404460716,null,568855302.61798894,595792812.67391717,563520739.74804616]
[null,16,15792000,72112320,26984045.875336677,null,453079788,429829828,429829828,null,599266331.54548347,627798158.02813721,592226748.43814743]
[null,17,16779000,76619340,27051258.594090044,null,481177252,456483452,456483452,null,630441768.52137232,660485979.63354337,621680411.01583147]
[null,18,17766000,81126360,27119143.440030944,null,510963076,484742716,484742716,null,662652079.63312423,694119945.24706662,652144112.49260366]
[null,19,18753000,85633380,27187707.134431254,null,535332612,507863932,507863932,null,688999356.06622505,722057773.7322768,676974314.1850729]
[null,20,19740000,90140400,27256956.465775568,null,563254472,534356992,534356992,null,718185577.8498354,752679473.24933374,704549791.41035855]
[null,21,20727000,94647420,27326898.290433325,null,592704128,562295128,562295128,null,748238433.14146614,784083991.46351194,732968283.20977199]
[null,22,21714000,99154440,27397539.533337656,null,622831760,590875520,590875520,null,778325035.71383679,815472186.57169521,761429462.89997983]
[null,23,22701000,103661460,27468887.188671034,null,653637368,620098168,620098168,null,808432211.21094918,846832328.09198165,789920438.39660144]
[null,24,23688000,108168480,27540948.320557743,null,685120952,649963072,649963072,null,838547356.90928829,878153219.80287588,818428874.69653606]
[null,25,24675000,112675500,27613730.06376332,null,714906776,678222336,678222336,null,866585914.22345352,907431154.03438759,844949947.72115827]
[null,26,25662000,117182520,27687239.624400955,null,747400744,709050624,709050624,null,896353260.95253038,938328778.23791993,873145210.44708979]
[null,27,26649000,121689540,27761484.280644964,null,776508592,736667632,736667632,null,922744727.26944149,965932840.48802578,898100337.97745454]
[null,28,27636000,126196560,27836471.383451413,null,810356632,768780432,768780432,null,952458520.25687265,996692268.33426273,926263205.97167647]
[null,29,28623000,130703580,27912208.357285928,null,844882648,801535488,801535488,null,982130579.84476721,1027368943.4776434,954394664.90815341]
[null,30,29610000,135210600,27988702.700858787,null,880086640,834932800,834932800,null,1011751139.0742399,1057954305.5467793,982485143.45474148]
[]
[]
[null,"Cost: Per Year"]
[null,"Detailed Cost Vessels Analysis Preventive",null,null,null,null,"Detailed Cost Vessels Analysis Corrective",null,null,null,"Detailed Cost Analysis Total"]
[]
[null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased"]
[null,1,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"H15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$7,'Cost Vessels'!$D$18)","v":26052138},null,{"$f":"AB31+AH31","v":33848040},{"$f":"AA31+AH31","v":32112800},{"$f":"AA31+AH31","v":32112800},null,{"$f":"(C103+G103+V31+$K$16)/((1+$D$13)^(B103-1))","v":50706071.526987463},{"$f":"(D103+H103+V31+$K$16)/((1+$D$13)^(B103-1))","v":52490851.526987463},{"$f":"(E103+I103+V31+$K$16)/((1+$D$13)^(B103-1))","v":74035969.526987463}]
[null,2,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B103-1))","v":57893.64},null,{"$f":"AB32+AH32","v":28607356},{"$f":"AA32+AH32","v":27135316},{"$f":"AA32+AH32","v":27135316},null,{"$f":"(C104+G104+V32+$K$16)/((1+$D$13)^(B104-1))","v":42666101.699039459},{"$f":"(D104+H104+V32+$K$16)/((1+$D$13)^(B104-1))","v":44673925.228451222},{"$f":"(E104+I104+V32+$K$16)/((1+$D$13)^(B104-1))","v":40312036.640215926}]
[null,3,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B104-1))","v":58472.576399999998},null,31145536,29543776,29543776,null,45198111.665349983,47041883.291647561,42766078.386226565]
[null,4,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B105-1))","v":59057.302164000001},null,29109728,27617008,27617008,null,41621600.207696535,43531970.276523754,39340555.683120765]
[null,5,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B106-1))","v":59647.875185639998},null,28945404,27456444,27456444,null,40637658.944386803,42514044.435372218,38405360.040024653]
[null,6,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B107-1))","v":60244.353937496402},null,28431752,26974752,26974752,null,39158599.947904132,41027140.723199442,36999559.016159311]
[null,7,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B108-1))","v":60846.797476871361},null,27077680,25690240,25690240,null,36732095.223551139,38625765.233773768,34677690.669690102]
[null,8,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B109-1))","v":61455.265451640087},null,28941644,27456444,27456444,null,38260861.282479346,40032294.545126513,36162162.915778376]
[null,9,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B110-1))","v":62069.818106156468},null,27921860,26493060,26493060,null,36289398.324849375,38074234.458889566,34280512.278223433]
[null,10,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B111-1))","v":62690.516287218052},null,26567788,25208548,25208548,null,34014821.767338097,35822865.81073042,32104049.711960632]
[null,11,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B112-1))","v":63317.421450090238},null,26743392,25369112,25369112,null,33576233.244406573,35336487.405380689,31691103.549916431]
[null,12,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B113-1))","v":63950.595664591136},null,27077680,25690240,25690240,null,33269390.353576571,34984545.625486135,31411149.123452928]
[null,13,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B114-1))","v":64590.101621237038},null,27587572,26171932,26171932,null,33181172.475503407,34840461.74433393,31337636.086462364]
[null,14,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B115-1))","v":65236.002637449412},null,27253284,25850804,25850804,null,32192696.367980856,33829623.661138877,30395980.16179752]
[null,15,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B116-1))","v":65888.362663823907},null,27077680,25690240,25690240,null,31350489.58693919,32966718.706875682,29600895.958029695]
[null,16,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B117-1))","v":66547.24629046215},null,26743392,25369112,25369112,null,30411028.927494518,32005345.354220085,28706008.690101214]
[null,17,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B118-1))","v":67212.71875336676},null,28097464,26653624,26653624,null,31175436.975888893,32687821.605406113,29453662.577684026]
[null,18,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B119-1))","v":67884.845940900443},null,29785824,28259264,28259264,null,32210311.11175188,33633965.61352323,30463701.476772208]
[null,19,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B120-1))","v":68563.694400309454},null,24369536,23121216,23121216,null,26347276.433100794,27937828.485210199,24830201.692469291]
[null,20,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B121-1))","v":69249.331344312552},null,27921860,26493060,26493060,null,29186221.783610292,30621699.517056968,27575477.225285653]
[null,21,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B122-1))","v":69941.824657755657},null,29449656,27938136,27938136,null,30052855.291630704,31404518.214178238,28418491.799413495]
[null,22,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B123-1))","v":70641.242904333223},null,30127632,28580392,28580392,null,30086602.572370626,31388195.108183287,28461179.690207858]
[null,23,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B124-1))","v":71347.655333376548},null,30805608,29222648,29222648,null,30107175.497112345,31360141.520286407,28490975.496621624]
[null,24,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B125-1))","v":72061.131886710325},null,31483584,29864904,29864904,null,30115145.698339056,31320891.710894253,28508436.299934659]
[null,25,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B126-1))","v":72781.743205577426},null,29785824,28259264,28259264,null,28038557.31416519,29277934.231511761,26521073.024622183]
[null,26,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B127-1))","v":73509.560637633214},null,32493968,30828288,30828288,null,29767346.729076911,30897624.203532323,28195262.725931562]
[null,27,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B128-1))","v":74244.656244009559},null,29107848,27617008,27617008,null,26391466.31691115,27604062.250105828,24955127.53036477]
[null,28,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B129-1))","v":74987.10280644965},null,33848040,32112800,32112800,null,29713792.98743118,30759427.846236892,28162867.994221941]
[null,29,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B130-1))","v":75736.973834514123},null,34526016,32755056,32755056,null,29672059.587894596,30676675.143380601,28131458.936476927]
[null,30,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*CTV!$H$16","v":987000},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)","v":4507020},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B131-1))","v":76494.343572859259},null,35203992,33397312,33397312,null,29620559.229472622,30585362.06913596,28090478.546588078]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K103:K132)","v":1011751139.0742399},{"$f":"SUM(L103:L132)","v":1057954305.5467793},{"$f":"SUM(M103:M132)","v":982485143.45474148}]

{"sheet":"Mothership Vessel","index":3,"n_rows":134,"n_cols":45,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"                Mothership Vessel"]
[null,"Common Inputs"]
[null,"Number of turbines",null,{"$f":"CTV!D4","v":300}]
[null,"Distance from shore (km)",null,{"$f":"CTV!D5","v":120}]
[null,"Capacity of turbines (MW)",null,{"$f":"CTV!D6","v":6}]
[null,"Workshift hours/day",null,{"$f":"CTV!D7","v":12}]
[null,"Speed (knots)",null,{"$f":"CTV!D8","v":20}]
[null,"Cost of personnel (pounds/hour)",null,{"$f":"CTV!D9","v":40}]
[null,"Lifetime (years)",null,{"$f":"CTV!D10","v":25}]
[null,"Speed (km/h)",null,{"$f":"D8*0.5144*3.6","v":37.036799999999999}]
[null,"Discount rate",null,{"$f":"CTV!D13","v":0.02},null,null,"Preventive Intermediate Results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Preventive Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Case A",{"$f":"$D$57*'Corrective Analysis'!H5","v":43.374374999999993},{"$f":"$D$57*'Corrective Analysis'!I5","v":36.804377630673898},{"$f":"$D$57*'Corrective Analysis'!J5","v":40.067531331490841},{"$f":"$D$57*'Corrective Analysis'!K5","v":37.301962499999988},{"$f":"$D$57*'Corrective Analysis'!L5","v":37.243411576921893},{"$f":"$D$57*'Corrective Analysis'!M5","v":36.434474999999999},{"$f":"$D$57*'Corrective Analysis'!N5","v":34.699499999999993},{"$f":"$D$57*'Corrective Analysis'!O5","v":37.128464999999998},{"$f":"$D$57*'Corrective Analysis'!P5","v":35.740484999999993},{"$f":"$D$57*'Corrective Analysis'!Q5","v":34.005509999999994},{"$f":"$D$57*'Corrective Analysis'!R5","v":34.352504999999994},{"$f":"$D$57*'Corrective Analysis'!S5","v":34.699499999999993},{"$f":"$D$57*'Corrective Analysis'!T5","v":35.39349},{"$f":"$D$57*'Corrective Analysis'!U5","v":35.046495},{"$f":"$D$57*'Corrective Analysis'!V5","v":34.699499999999993},{"$f":"$D$57*'Corrective Analysis'!W5","v":34.352504999999994},{"$f":"$D$57*'Corrective Analysis'!X5","v":36.087479999999992},{"$f":"$D$57*'Corrective Analysis'!Y5","v":38.169449999999998},{"$f":"$D$57*'Corrective Analysis'!Z5","v":31.229549999999996},{"$f":"$D$57*'Corrective Analysis'!AA5","v":35.740484999999993},{"$f":"$D$57*'Corrective Analysis'!AB5","v":37.801166498375693},{"$f":"$D$57*'Corrective Analysis'!AC5","v":38.700296681354551},{"$f":"$D$57*'Corrective Analysis'!AD5","v":39.597878811065634},{"$f":"$D$57*'Corrective Analysis'!AE5","v":40.494243773340813},{"$f":"$D$57*'Corrective Analysis'!AF5","v":38.156108071954115},{"$f":"$D$57*'Corrective Analysis'!AG5","v":41.633894122024522},{"$f":"$D$57*'Corrective Analysis'!AH5","v":37.290695001038017},{"$f":"$D$57*'Corrective Analysis'!AI5","v":43.414889250832047},{"$f":"$D$57*'Corrective Analysis'!AJ5","v":44.30528755827514},{"$f":"$D$57*'Corrective Analysis'!AK5","v":45.195808328355348}]
[null,"Time among turbines (h)",null,{"$f":"CTV!D15","v":0.8},null,null,"Number of CTV",4,null,"Preventive Costs",null,null,null,"Downtimes (h)","Case B",{"$f":"$E$57*'Corrective Analysis'!H6","v":0.71750000000000003},{"$f":"$E$57*'Corrective Analysis'!I6","v":0.60881893860161751},{"$f":"$E$57*'Corrective Analysis'!J6","v":0.66279810902969061},{"$f":"$E$57*'Corrective Analysis'!K6","v":0.61704999999999999},{"$f":"$E$57*'Corrective Analysis'!L6","v":0.61608144916074215},{"$f":"$E$57*'Corrective Analysis'!M6","v":0.60270000000000012},{"$f":"$E$57*'Corrective Analysis'!N6","v":0.57400000000000007},{"$f":"$E$57*'Corrective Analysis'!O6","v":0.61418000000000017},{"$f":"$E$57*'Corrective Analysis'!P6","v":0.59122000000000008},{"$f":"$E$57*'Corrective Analysis'!Q6","v":0.56252000000000002},{"$f":"$E$57*'Corrective Analysis'!R6","v":0.5682600000000001},{"$f":"$E$57*'Corrective Analysis'!S6","v":0.57400000000000007},{"$f":"$E$57*'Corrective Analysis'!T6","v":0.58548000000000011},{"$f":"$E$57*'Corrective Analysis'!U6","v":0.57974000000000003},{"$f":"$E$57*'Corrective Analysis'!V6","v":0.57400000000000007},{"$f":"$E$57*'Corrective Analysis'!W6","v":0.5682600000000001},{"$f":"$E$57*'Corrective Analysis'!X6","v":0.59696000000000005},{"$f":"$E$57*'Corrective Analysis'!Y6","v":0.63140000000000018},{"$f":"$E$57*'Corrective Analysis'!Z6","v":0.51660000000000006},{"$f":"$E$57*'Corrective Analysis'!AA6","v":0.59122000000000008},{"$f":"$E$57*'Corrective Analysis'!AB6","v":0.6253078450717634},{"$f":"$E$57*'Corrective Analysis'!AC6","v":0.64018127912786982},{"$f":"$E$57*'Corrective Analysis'!AD6","v":0.65502910524796276},{"$f":"$E$57*'Corrective Analysis'!AE6","v":0.66985679695377831},{"$f":"$E$57*'Corrective Analysis'!AF6","v":0.63117929749136636},{"$f":"$E$57*'Corrective Analysis'!AG6","v":0.68870892162832564},{"$f":"$E$57*'Corrective Analysis'!AH6","v":0.6168636127493432},{"$f":"$E$57*'Corrective Analysis'!AI6","v":0.71817018775422137},{"$f":"$E$57*'Corrective Analysis'!AJ6","v":0.73289917890603407},{"$f":"$E$57*'Corrective Analysis'!AK6","v":0.74763019583786428}]
[null,"Technicians per turbine working",null,{"$f":"CTV!D16","v":3},null,null,"Days required",{"$f":"D4*H20/(D17*H15)+H22","v":57.25},null,"Cost personnel/year",{"$f":"D7*H16*D9*(H15*12)","v":1319040},null,null,null,"Case C",{"$f":"$F$57*'Corrective Analysis'!H7","v":38.731000000000009},{"$f":"$F$57*'Corrective Analysis'!I7","v":32.864343290563411},{"$f":"$F$57*'Corrective Analysis'!J7","v":35.778165241573447},{"$f":"$F$57*'Corrective Analysis'!K7","v":33.308660000000003},{"$f":"$F$57*'Corrective Analysis'!L7","v":33.256377153233039},{"$f":"$F$57*'Corrective Analysis'!M7","v":32.534040000000012},{"$f":"$F$57*'Corrective Analysis'!N7","v":30.984800000000007},{"$f":"$F$57*'Corrective Analysis'!O7","v":33.153736000000009},{"$f":"$F$57*'Corrective Analysis'!P7","v":31.914344000000007},{"$f":"$F$57*'Corrective Analysis'!Q7","v":30.365104000000009},{"$f":"$F$57*'Corrective Analysis'!R7","v":30.674952000000008},{"$f":"$F$57*'Corrective Analysis'!S7","v":30.984800000000007},{"$f":"$F$57*'Corrective Analysis'!T7","v":31.604496000000005},{"$f":"$F$57*'Corrective Analysis'!U7","v":31.294648000000006},{"$f":"$F$57*'Corrective Analysis'!V7","v":30.984800000000007},{"$f":"$F$57*'Corrective Analysis'!W7","v":30.674952000000008},{"$f":"$F$57*'Corrective Analysis'!X7","v":32.224192000000009},{"$f":"$F$57*'Corrective Analysis'!Y7","v":34.083280000000009},{"$f":"$F$57*'Corrective Analysis'!Z7","v":27.886320000000005},{"$f":"$F$57*'Corrective Analysis'!AA7","v":31.914344000000007},{"$f":"$F$57*'Corrective Analysis'!AB7","v":33.754422505190902},{"$f":"$F$57*'Corrective Analysis'!AC7","v":34.557297730873209},{"$f":"$F$57*'Corrective Analysis'!AD7","v":35.358790627677834},{"$f":"$F$57*'Corrective Analysis'!AE7","v":36.159196658978104},{"$f":"$F$57*'Corrective Analysis'!AF7","v":34.071366370924203},{"$f":"$F$57*'Corrective Analysis'!AG7","v":37.176843545068543},{"$f":"$F$57*'Corrective Analysis'!AH7","v":33.298598725288933},{"$f":"$F$57*'Corrective Analysis'!AI7","v":38.767177061893726},{"$f":"$F$57*'Corrective Analysis'!AJ7","v":39.562255189142313},{"$f":"$F$57*'Corrective Analysis'!AK7","v":40.357442668984419}]
[null,"Turbines/CTV",null,{"$f":"CTV!D17","v":4},null,null,"Total Time (hours)",{"$f":"H16*D7","v":687},null,"Total cost Preventive/yr",{"$f":"K16","v":1319040},null,null,null,"Case D",{"$f":"$G$57*'Corrective Analysis'!H8","v":35.14725},{"$f":"$G$57*'Corrective Analysis'!I8","v":29.823430578070656},{"$f":"$G$57*'Corrective Analysis'!J8","v":32.46763879804012},{"$f":"$G$57*'Corrective Analysis'!K8","v":30.226634999999998},{"$f":"$G$57*'Corrective Analysis'!L8","v":30.179189845316923},{"$f":"$G$57*'Corrective Analysis'!M8","v":29.523690000000006},{"$f":"$G$57*'Corrective Analysis'!N8","v":28.117800000000003},{"$f":"$G$57*'Corrective Analysis'!O8","v":30.086046000000003},{"$f":"$G$57*'Corrective Analysis'!P8","v":28.961334000000004},{"$f":"$G$57*'Corrective Analysis'!Q8","v":27.555444000000001},{"$f":"$G$57*'Corrective Analysis'!R8","v":27.836622000000002},{"$f":"$G$57*'Corrective Analysis'!S8","v":28.117800000000003},{"$f":"$G$57*'Corrective Analysis'!T8","v":28.680156000000004},{"$f":"$G$57*'Corrective Analysis'!U8","v":28.398978},{"$f":"$G$57*'Corrective Analysis'!V8","v":28.117800000000003},{"$f":"$G$57*'Corrective Analysis'!W8","v":27.836622000000002},{"$f":"$G$57*'Corrective Analysis'!X8","v":29.242512000000001},{"$f":"$G$57*'Corrective Analysis'!Y8","v":30.929580000000005},{"$f":"$G$57*'Corrective Analysis'!Z8","v":25.306020000000004},{"$f":"$G$57*'Corrective Analysis'!AA8","v":28.961334000000004},{"$f":"$G$57*'Corrective Analysis'!AB8","v":30.6311514393011},{"$f":"$G$57*'Corrective Analysis'!AC8","v":31.359737230420937},{"$f":"$G$57*'Corrective Analysis'!AD8","v":32.08706859850377},{"$f":"$G$57*'Corrective Analysis'!AE8","v":32.813413667921516},{"$f":"$G$57*'Corrective Analysis'!AF8","v":30.918768729969933},{"$f":"$G$57*'Corrective Analysis'!AG8","v":33.736898460907547},{"$f":"$G$57*'Corrective Analysis'!AH8","v":30.217504687392818},{"$f":"$G$57*'Corrective Analysis'!AI8","v":35.180079625846062},{"$f":"$G$57*'Corrective Analysis'!AJ8","v":35.90158977812559},{"$f":"$G$57*'Corrective Analysis'!AK8","v":36.623199164686234}]
[null,"Hour of maintenance/turbine/year",null,{"$f":"CTV!D18","v":21.5},null,null,"Time from shore (hours)",{"$f":"D5/D11*2","v":6.4800414722654223},null,null,null,null,null,null,"Case E",{"$f":"$H$57*'Corrective Analysis'!H9","v":9.286875000000002},{"$f":"$H$57*'Corrective Analysis'!I9","v":7.8801747462381826},{"$f":"$H$57*'Corrective Analysis'!J9","v":8.5788476498886528},{"$f":"$H$57*'Corrective Analysis'!K9","v":7.9867125000000012},{"$f":"$H$57*'Corrective Analysis'!L9","v":7.9741761786406515},{"$f":"$H$57*'Corrective Analysis'!M9","v":7.800975000000002},{"$f":"$H$57*'Corrective Analysis'!N9","v":7.4295000000000009},{"$f":"$H$57*'Corrective Analysis'!O9","v":7.9495650000000015},{"$f":"$H$57*'Corrective Analysis'!P9","v":7.6523850000000015},{"$f":"$H$57*'Corrective Analysis'!Q9","v":7.2809100000000013},{"$f":"$H$57*'Corrective Analysis'!R9","v":7.3552050000000007},{"$f":"$H$57*'Corrective Analysis'!S9","v":7.4295000000000009},{"$f":"$H$57*'Corrective Analysis'!T9","v":7.5780900000000013},{"$f":"$H$57*'Corrective Analysis'!U9","v":7.503795000000002},{"$f":"$H$57*'Corrective Analysis'!V9","v":7.4295000000000009},{"$f":"$H$57*'Corrective Analysis'!W9","v":7.3552050000000007},{"$f":"$H$57*'Corrective Analysis'!X9","v":7.7266800000000009},{"$f":"$H$57*'Corrective Analysis'!Y9","v":8.1724500000000013},{"$f":"$H$57*'Corrective Analysis'!Z9","v":6.6865500000000022},{"$f":"$H$57*'Corrective Analysis'!AA9","v":7.6523850000000015},{"$f":"$H$57*'Corrective Analysis'!AB9","v":8.0935969250185824},{"$f":"$H$57*'Corrective Analysis'!AC9","v":8.2861094308022807},{"$f":"$H$57*'Corrective Analysis'!AD9","v":8.4782904833444928},{"$f":"$H$57*'Corrective Analysis'!AE9","v":8.6702109285158482},{"$f":"$H$57*'Corrective Analysis'!AF9","v":8.1695933636099429},{"$f":"$H$57*'Corrective Analysis'!AG9","v":8.9142211380446774},{"$f":"$H$57*'Corrective Analysis'!AH9","v":7.9843000190265583},{"$f":"$H$57*'Corrective Analysis'!AI9","v":9.2955494946341233},{"$f":"$H$57*'Corrective Analysis'!AJ9","v":9.486192421049445},{"$f":"$H$57*'Corrective Analysis'!AK9","v":9.6768615679048988}]
[null,null,null,null,null,null,"Available time/day (hours)",{"$f":"D7-H21","v":8},null,null,null,null,null,null,"Total",{"$f":"SUM(P14:P18)","v":127.25700000000001},{"$f":"SUM(Q14:Q18)","v":107.98114518414776},117.55498113002277,109.44101999999998,109.26923620327325,106.89588000000002,101.8056,108.93199200000001,104.859768,99.769487999999996,100.78754400000001,101.8056,103.841712,102.823656,101.8056,100.78754400000001,105.87782400000002,111.98616,91.625039999999998,104.859768,110.90564521295805,113.54362235257885,116.17705762583969,118.80692182571005,111.94701583394956,122.15056618767362,109.40796204549568,127.37586562096018,129.98822412549853,132.60094192576875]
[null,"Upper limit of days required",null,{"$f":"CTV!D20","v":60},null,null,"Days required/4turbine/CTV",{"$f":"ROUNDUP(D18/H19,0)","v":3}]
[null,"Lower limit of days required",null,{"$f":"CTV!D21","v":0},null,null,"Time spend in turbines/day",{"$f":"D15*(D17+1)","v":4}]
[null,null,null,null,null,null,"Additional travel day",{"$f":"ROUNDUP(H18/D7,0)","v":1},null,null,null,null,null,null,"Case A",{"$f":"$D$54*'Corrective Analysis'!H5","v":3.9431249999999993},{"$f":"$D$54*'Corrective Analysis'!I5","v":3.3458525118794453},{"$f":"$D$54*'Corrective Analysis'!J5","v":3.6425028483173492},{"$f":"$D$54*'Corrective Analysis'!K5","v":3.3910874999999994},{"$f":"$D$54*'Corrective Analysis'!L5","v":3.3857646888110811},{"$f":"$D$54*'Corrective Analysis'!M5","v":3.3122249999999998},{"$f":"$D$54*'Corrective Analysis'!N5","v":3.1544999999999996},{"$f":"$D$54*'Corrective Analysis'!O5","v":3.3753150000000001},{"$f":"$D$54*'Corrective Analysis'!P5","v":3.2491349999999994},{"$f":"$D$54*'Corrective Analysis'!Q5","v":3.0914099999999993},{"$f":"$D$54*'Corrective Analysis'!R5","v":3.1229549999999993},{"$f":"$D$54*'Corrective Analysis'!S5","v":3.1544999999999996},{"$f":"$D$54*'Corrective Analysis'!T5","v":3.21759},{"$f":"$D$54*'Corrective Analysis'!U5","v":3.186045},{"$f":"$D$54*'Corrective Analysis'!V5","v":3.1544999999999996},{"$f":"$D$54*'Corrective Analysis'!W5","v":3.1229549999999993},{"$f":"$D$54*'Corrective Analysis'!X5","v":3.2806799999999994},{"$f":"$D$54*'Corrective Analysis'!Y5","v":3.4699499999999999},{"$f":"$D$54*'Corrective Analysis'!Z5","v":2.8390499999999999},{"$f":"$D$54*'Corrective Analysis'!AA5","v":3.2491349999999994},{"$f":"$D$54*'Corrective Analysis'!AB5","v":3.4364696816705176},{"$f":"$D$54*'Corrective Analysis'!AC5","v":3.5182087892140501},{"$f":"$D$54*'Corrective Analysis'!AD5","v":3.5998071646423306},{"$f":"$D$54*'Corrective Analysis'!AE5","v":3.6812948884855285},{"$f":"$D$54*'Corrective Analysis'!AF5","v":3.468737097450374},{"$f":"$D$54*'Corrective Analysis'!AG5","v":3.7848994656385928},{"$f":"$D$54*'Corrective Analysis'!AH5","v":3.3900631819125469},{"$f":"$D$54*'Corrective Analysis'!AI5","v":3.9468081137120046},{"$f":"$D$54*'Corrective Analysis'!AJ5","v":4.0277534143886484},{"$f":"$D$54*'Corrective Analysis'!AK5","v":4.1087098480323041}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case B",{"$f":"$E$54*'Corrective Analysis'!H6","v":5.2500000000000005E-2},{"$f":"$E$54*'Corrective Analysis'!I6","v":4.4547727214752503E-2},{"$f":"$E$54*'Corrective Analysis'!J6","v":4.8497422611928583E-2},{"$f":"$E$54*'Corrective Analysis'!K6","v":4.5150000000000003E-2},{"$f":"$E$54*'Corrective Analysis'!L6","v":4.5079130426395761E-2},{"$f":"$E$54*'Corrective Analysis'!M6","v":4.4100000000000007E-2},{"$f":"$E$54*'Corrective Analysis'!N6","v":4.200000000000001E-2},{"$f":"$E$54*'Corrective Analysis'!O6","v":4.4940000000000008E-2},{"$f":"$E$54*'Corrective Analysis'!P6","v":4.3260000000000007E-2},{"$f":"$E$54*'Corrective Analysis'!Q6","v":4.1160000000000002E-2},{"$f":"$E$54*'Corrective Analysis'!R6","v":4.1580000000000006E-2},{"$f":"$E$54*'Corrective Analysis'!S6","v":4.200000000000001E-2},{"$f":"$E$54*'Corrective Analysis'!T6","v":4.284000000000001E-2},{"$f":"$E$54*'Corrective Analysis'!U6","v":4.2420000000000006E-2},{"$f":"$E$54*'Corrective Analysis'!V6","v":4.200000000000001E-2},{"$f":"$E$54*'Corrective Analysis'!W6","v":4.1580000000000006E-2},{"$f":"$E$54*'Corrective Analysis'!X6","v":4.3680000000000004E-2},{"$f":"$E$54*'Corrective Analysis'!Y6","v":4.6200000000000012E-2},{"$f":"$E$54*'Corrective Analysis'!Z6","v":3.7800000000000007E-2},{"$f":"$E$54*'Corrective Analysis'!AA6","v":4.3260000000000007E-2},{"$f":"$E$54*'Corrective Analysis'!AB6","v":4.5754232566226592E-2},{"$f":"$E$54*'Corrective Analysis'!AC6","v":4.684253261911242E-2},{"$f":"$E$54*'Corrective Analysis'!AD6","v":4.7928958920582639E-2},{"$f":"$E$54*'Corrective Analysis'!AE6","v":4.9013911972227681E-2},{"$f":"$E$54*'Corrective Analysis'!AF6","v":4.6183851035953634E-2},{"$f":"$E$54*'Corrective Analysis'!AG6","v":5.0393335728901874E-2},{"$f":"$E$54*'Corrective Analysis'!AH6","v":4.513636190848852E-2},{"$f":"$E$54*'Corrective Analysis'!AI6","v":5.2549038128357664E-2},{"$f":"$E$54*'Corrective Analysis'!AJ6","v":5.3626769188246395E-2},{"$f":"$E$54*'Corrective Analysis'!AK6","v":5.4704648475941288E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual downtimes (h)","Case C",{"$f":"$F$54*'Corrective Analysis'!H7","v":4.401250000000001},{"$f":"$F$54*'Corrective Analysis'!I7","v":3.7345844648367512},{"$f":"$F$54*'Corrective Analysis'!J7","v":4.0657005956333458},{"$f":"$F$54*'Corrective Analysis'!K7","v":3.7850750000000004},{"$f":"$F$54*'Corrective Analysis'!L7","v":3.7791337674128451},{"$f":"$F$54*'Corrective Analysis'!M7","v":3.6970500000000013},{"$f":"$F$54*'Corrective Analysis'!N7","v":3.5210000000000008},{"$f":"$F$54*'Corrective Analysis'!O7","v":3.7674700000000012},{"$f":"$F$54*'Corrective Analysis'!P7","v":3.6266300000000005},{"$f":"$F$54*'Corrective Analysis'!Q7","v":3.4505800000000009},{"$f":"$F$54*'Corrective Analysis'!R7","v":3.4857900000000006},{"$f":"$F$54*'Corrective Analysis'!S7","v":3.5210000000000008},{"$f":"$F$54*'Corrective Analysis'!T7","v":3.5914200000000007},{"$f":"$F$54*'Corrective Analysis'!U7","v":3.556210000000001},{"$f":"$F$54*'Corrective Analysis'!V7","v":3.5210000000000008},{"$f":"$F$54*'Corrective Analysis'!W7","v":3.4857900000000006},{"$f":"$F$54*'Corrective Analysis'!X7","v":3.6618400000000011},{"$f":"$F$54*'Corrective Analysis'!Y7","v":3.8731000000000009},{"$f":"$F$54*'Corrective Analysis'!Z7","v":3.1689000000000007},{"$f":"$F$54*'Corrective Analysis'!AA7","v":3.6266300000000005},{"$f":"$F$54*'Corrective Analysis'!AB7","v":3.83572983013533},{"$f":"$F$54*'Corrective Analysis'!AC7","v":3.9269656512355922},{"$f":"$F$54*'Corrective Analysis'!AD7","v":4.0180443895088445},{"$f":"$F$54*'Corrective Analysis'!AE7","v":4.1089996203384214},{"$f":"$F$54*'Corrective Analysis'!AF7","v":3.8717461785141136},{"$f":"$F$54*'Corrective Analysis'!AG7","v":4.2246413119396067},{"$f":"$F$54*'Corrective Analysis'!AH7","v":3.7839316733282882},{"$f":"$F$54*'Corrective Analysis'!AI7","v":4.40536102976065},{"$f":"$F$54*'Corrective Analysis'!AJ7","v":4.49571081694799},{"$f":"$F$54*'Corrective Analysis'!AK7","v":4.5860730305664115}]
[null,"Corrective Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Case D",{"$f":"$G$54*'Corrective Analysis'!H8","v":14.391},{"$f":"$G$54*'Corrective Analysis'!I8","v":12.211168425666726},{"$f":"$G$54*'Corrective Analysis'!J8","v":13.293836358252648},{"$f":"$G$54*'Corrective Analysis'!K8","v":12.37626},{"$f":"$G$54*'Corrective Analysis'!L8","v":12.356833637452599},{"$f":"$G$54*'Corrective Analysis'!M8","v":12.088440000000002},{"$f":"$G$54*'Corrective Analysis'!N8","v":11.5128},{"$f":"$G$54*'Corrective Analysis'!O8","v":12.318696000000001},{"$f":"$G$54*'Corrective Analysis'!P8","v":11.858184000000001},{"$f":"$G$54*'Corrective Analysis'!Q8","v":11.282544},{"$f":"$G$54*'Corrective Analysis'!R8","v":11.397672000000002},{"$f":"$G$54*'Corrective Analysis'!S8","v":11.5128},{"$f":"$G$54*'Corrective Analysis'!T8","v":11.743056000000001},{"$f":"$G$54*'Corrective Analysis'!U8","v":11.627928000000001},{"$f":"$G$54*'Corrective Analysis'!V8","v":11.5128},{"$f":"$G$54*'Corrective Analysis'!W8","v":11.397672000000002},{"$f":"$G$54*'Corrective Analysis'!X8","v":11.973312},{"$f":"$G$54*'Corrective Analysis'!Y8","v":12.664080000000002},{"$f":"$G$54*'Corrective Analysis'!Z8","v":10.361520000000001},{"$f":"$G$54*'Corrective Analysis'!AA8","v":11.858184000000001},{"$f":"$G$54*'Corrective Analysis'!AB8","v":12.541888778296512},{"$f":"$G$54*'Corrective Analysis'!AC8","v":12.840207369936131},{"$f":"$G$54*'Corrective Analysis'!AD8","v":13.138012339544849},{"$f":"$G$54*'Corrective Analysis'!AE8","v":13.43541347033007},{"$f":"$G$54*'Corrective Analysis'!AF8","v":12.659653338255405},{"$f":"$G$54*'Corrective Analysis'!AG8","v":13.813533228088129},{"$f":"$G$54*'Corrective Analysis'!AH8","v":12.372521604286824},{"$f":"$G$54*'Corrective Analysis'!AI8","v":14.404442051527523},{"$f":"$G$54*'Corrective Analysis'!AJ8","v":14.699863531201029},{"$f":"$G$54*'Corrective Analysis'!AK8","v":14.995325642233734}]
[null,"Processes: Time involved",null,null,null,null,null,null,null,null,null,null,null,null,"Case E",{"$f":"$H$54*'Corrective Analysis'!H9","v":1.5356250000000002},{"$f":"$H$54*'Corrective Analysis'!I9","v":1.3030210210315105},{"$f":"$H$54*'Corrective Analysis'!J9","v":1.4185496113989111},{"$f":"$H$54*'Corrective Analysis'!K9","v":1.3206375000000001},{"$f":"$H$54*'Corrective Analysis'!L9","v":1.3185645649720761},{"$f":"$H$54*'Corrective Analysis'!M9","v":1.2899250000000002},{"$f":"$H$54*'Corrective Analysis'!N9","v":1.2285000000000001},{"$f":"$H$54*'Corrective Analysis'!O9","v":1.3144950000000002},{"$f":"$H$54*'Corrective Analysis'!P9","v":1.2653550000000002},{"$f":"$H$54*'Corrective Analysis'!Q9","v":1.2039300000000002},{"$f":"$H$54*'Corrective Analysis'!R9","v":1.216215},{"$f":"$H$54*'Corrective Analysis'!S9","v":1.2285000000000001},{"$f":"$H$54*'Corrective Analysis'!T9","v":1.2530700000000001},{"$f":"$H$54*'Corrective Analysis'!U9","v":1.2407850000000002},{"$f":"$H$54*'Corrective Analysis'!V9","v":1.2285000000000001},{"$f":"$H$54*'Corrective Analysis'!W9","v":1.216215},{"$f":"$H$54*'Corrective Analysis'!X9","v":1.2776400000000001},{"$f":"$H$54*'Corrective Analysis'!Y9","v":1.3513500000000003},{"$f":"$H$54*'Corrective Analysis'!Z9","v":1.1056500000000002},{"$f":"$H$54*'Corrective Analysis'!AA9","v":1.2653550000000002},{"$f":"$H$54*'Corrective Analysis'!AB9","v":1.3383113025621278},{"$f":"$H$54*'Corrective Analysis'!AC9","v":1.3701440791090385},{"$f":"$H$54*'Corrective Analysis'!AD9","v":1.401922048427042},{"$f":"$H$54*'Corrective Analysis'!AE9","v":1.4336569251876599},{"$f":"$H$54*'Corrective Analysis'!AF9","v":1.3508776428016442},{"$f":"$H$54*'Corrective Analysis'!AG9","v":1.4740050700703797},{"$f":"$H$54*'Corrective Analysis'!AH9","v":1.3202385858232892},{"$f":"$H$54*'Corrective Analysis'!AI9","v":1.5370593652544615},{"$f":"$H$54*'Corrective Analysis'!AJ9","v":1.5685829987562074},{"$f":"$H$54*'Corrective Analysis'!AK9","v":1.6001109679212826}]
[null,"Travel time from harbour (h)",null,{"$f":"D5/D11","v":3.2400207361327111},null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P22:P26)","v":24.323499999999999},{"$f":"SUM(Q22:Q26)","v":20.639174150629188},22.469086836214185,20.918209999999998,20.885375789074995,20.431740000000001,19.4588,20.820916000000004,20.042563999999999,19.069623999999997,19.264212000000001,19.4588,19.847976000000003,19.653388,19.4588,19.264212000000001,20.237152000000002,21.404680000000003,17.512920000000001,20.042563999999999,21.198153825230715,21.702368422113924,22.205714901043649,22.708378816313907,21.397198108057491,23.34747241146561,20.911891407259439,24.346219598382998,24.845537530482119,25.344924137229672]
[null,"Acclimatisation",null,0.5]
[null,"Preparation (hr)",null,0.3]
[null,"Break (hr)",null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Outage Cost","Small Replacements (days per turb)","Small Replacements (available)","Small Replacements (required)**","Small Replacements (required)","Cost Vessels (Small Replacement-Charter)","Cost Vessels (Small Replacement-Spot)","Large Replacements (days per turb)","Large Replacements (available)","Large Replacements (required)**","Large Replacements (required)","Large Replacements (required)","Cost Vessels (Large Replacement)"]
[null,"Transfer to WT (hr)",null,1.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P19*$D$46*$D$47*$D$6*1000*$D$4","v":6063421.7647058824},{"$f":"ROUNDUP((P22+P23+P24)/24*$D$4,0)","v":105},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},{"$f":"W31-X31","v":-695},{"$f":"IF(Y31>0,Y31,0)","v":0},{"$f":"Z31*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W31*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":197400},{"$f":"ROUNDUP((P25+P26)/24*$D$4,0)","v":200},"-","-","-",{"$f":"AC31","v":200},{"$f":"AG31*'Cost Vessels'!$L$5","v":32112800}]
[null,"Effective time (hr) ??????",null,{"$f":"D7-D30-D31-D28-D29-D27*2","v":2.9199585277345763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"Q19*$D$46*$D$47*$D$6*1000*$D$4","v":5144983.9764211588},{"$f":"ROUNDUP((Q22+Q23+Q24)/24*$D$4,0)","v":90},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},{"$f":"W32-X32","v":-710},{"$f":"IF(Y32>0,Y32,0)","v":0},{"$f":"Z32*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W32*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":169200},{"$f":"ROUNDUP((Q25+Q26)/24*$D$4,0)","v":169},"-","-","-",{"$f":"AC32","v":169},{"$f":"AG32*'Cost Vessels'!$L$5","v":27135316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"R19*$D$46*$D$47*$D$6*1000*$D$4","v":5601149.100901085},{"$f":"ROUNDUP((R22+R23+R24)/24*$D$4,0)","v":97},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-703,0,{"$f":"Z33*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W33*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":182360},{"$f":"ROUNDUP((R25+R26)/24*$D$4,0)","v":184},"-","-","-",184,{"$f":"AG33*'Cost Vessels'!$L$5","v":29543776}]
[null,"Large replacements (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"S19*$D$46*$D$47*$D$6*1000*$D$4","v":5214542.7176470589},{"$f":"ROUNDUP((S22+S23+S24)/24*$D$4,0)","v":91},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-709,0,{"$f":"Z34*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W34*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":171080},{"$f":"ROUNDUP((S25+S26)/24*$D$4,0)","v":172},"-","-","-",172,{"$f":"AG34*'Cost Vessels'!$L$5","v":27617008}]
[null,"Jack-up speed km/hr",null,16.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T19*$D$46*$D$47*$D$6*1000*$D$4","v":5206357.724979491},{"$f":"ROUNDUP((T22+T23+T24)/24*$D$4,0)","v":91},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-709,0,{"$f":"Z35*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W35*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":171080},{"$f":"ROUNDUP((T25+T26)/24*$D$4,0)","v":171},"-","-","-",171,{"$f":"AG35*'Cost Vessels'!$L$5","v":27456444}]
[null,"E Repair time*",null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"U19*$D$46*$D$47*$D$6*1000*$D$4","v":5093274.282352942},{"$f":"ROUNDUP((U22+U23+U24)/24*$D$4,0)","v":89},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-711,0,{"$f":"Z36*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W36*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":167320},{"$f":"ROUNDUP((U25+U26)/24*$D$4,0)","v":168},"-","-","-",168,{"$f":"AG36*'Cost Vessels'!$L$5","v":26974752}]
[null,"Travel time ",null,{"$f":"D5/D35","v":7.1856287425149707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"V19*$D$46*$D$47*$D$6*1000*$D$4","v":4850737.4117647065},{"$f":"ROUNDUP((V22+V23+V24)/24*$D$4,0)","v":84},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-716,0,{"$f":"Z37*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W37*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":157920},{"$f":"ROUNDUP((V25+V26)/24*$D$4,0)","v":160},"-","-","-",160,{"$f":"AG37*'Cost Vessels'!$L$5","v":25690240}]
[null,"Positioning jack-up (hr)",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"W19*$D$46*$D$47*$D$6*1000*$D$4","v":5190289.0305882357},{"$f":"ROUNDUP((W22+W23+W24)/24*$D$4,0)","v":90},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-710,0,{"$f":"Z38*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W38*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":169200},{"$f":"ROUNDUP((W25+W26)/24*$D$4,0)","v":171},"-","-","-",171,{"$f":"AG38*'Cost Vessels'!$L$5","v":27456444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"X19*$D$46*$D$47*$D$6*1000*$D$4","v":4996259.5341176474},{"$f":"ROUNDUP((X22+X23+X24)/24*$D$4,0)","v":87},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-713,0,{"$f":"Z39*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W39*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":163560},{"$f":"ROUNDUP((X25+X26)/24*$D$4,0)","v":165},"-","-","-",165,{"$f":"AG39*'Cost Vessels'!$L$5","v":26493060}]
[null,"Large replacements (D)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Y19*$D$46*$D$47*$D$6*1000*$D$4","v":4753722.663529411},{"$f":"ROUNDUP((Y22+Y23+Y24)/24*$D$4,0)","v":83},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-717,0,{"$f":"Z40*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W40*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":156040},{"$f":"ROUNDUP((Y25+Y26)/24*$D$4,0)","v":157},"-","-","-",157,{"$f":"AG40*'Cost Vessels'!$L$5","v":25208548}]
[null,"Speed of crane ship km/hr",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"Z19*$D$46*$D$47*$D$6*1000*$D$4","v":4802230.0376470592},{"$f":"ROUNDUP((Z22+Z23+Z24)/24*$D$4,0)","v":84},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-716,0,{"$f":"Z41*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W41*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":157920},{"$f":"ROUNDUP((Z25+Z26)/24*$D$4,0)","v":158},"-","-","-",158,{"$f":"AG41*'Cost Vessels'!$L$5","v":25369112}]
[null,"Repair time*",null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AA19*$D$46*$D$47*$D$6*1000*$D$4","v":4850737.4117647065},{"$f":"ROUNDUP((AA22+AA23+AA24)/24*$D$4,0)","v":84},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-716,0,{"$f":"Z42*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W42*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":157920},{"$f":"ROUNDUP((AA25+AA26)/24*$D$4,0)","v":160},"-","-","-",160,{"$f":"AG42*'Cost Vessels'!$L$5","v":25690240}]
[null,"Travel time ",null,{"$f":"D5/D41","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"AB19*$D$46*$D$47*$D$6*1000*$D$4","v":4947752.16},{"$f":"ROUNDUP((AB22+AB23+AB24)/24*$D$4,0)","v":86},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-714,0,{"$f":"Z43*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W43*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":161680},{"$f":"ROUNDUP((AB25+AB26)/24*$D$4,0)","v":163},"-","-","-",163,{"$f":"AG43*'Cost Vessels'!$L$5","v":26171932}]
[null,"Failures increasing each year",null,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"AC19*$D$46*$D$47*$D$6*1000*$D$4","v":4899244.7858823529},{"$f":"ROUNDUP((AC22+AC23+AC24)/24*$D$4,0)","v":85},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-715,0,{"$f":"Z44*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W44*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":159800},{"$f":"ROUNDUP((AC25+AC26)/24*$D$4,0)","v":161},"-","-","-",161,{"$f":"AG44*'Cost Vessels'!$L$5","v":25850804}]
[null,"Cost inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"AD19*$D$46*$D$47*$D$6*1000*$D$4","v":4850737.4117647065},{"$f":"ROUNDUP((AD22+AD23+AD24)/24*$D$4,0)","v":84},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-716,0,{"$f":"Z45*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W45*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":157920},{"$f":"ROUNDUP((AD25+AD26)/24*$D$4,0)","v":160},"-","-","-",160,{"$f":"AG45*'Cost Vessels'!$L$5","v":25690240}]
[null," Electricity Price (£/KWh)",null,{"$f":"0.08/1.36","v":5.8823529411764705E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"AE19*$D$46*$D$47*$D$6*1000*$D$4","v":4802230.0376470592},{"$f":"ROUNDUP((AE22+AE23+AE24)/24*$D$4,0)","v":84},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-716,0,{"$f":"Z46*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W46*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":157920},{"$f":"ROUNDUP((AE25+AE26)/24*$D$4,0)","v":158},"-","-","-",158,{"$f":"AG46*'Cost Vessels'!$L$5","v":25369112}]
[null,"Capacity Factor far-offshore",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"AF19*$D$46*$D$47*$D$6*1000*$D$4","v":5044766.9082352947},{"$f":"ROUNDUP((AF22+AF23+AF24)/24*$D$4,0)","v":88},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-712,0,{"$f":"Z47*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W47*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":165440},{"$f":"ROUNDUP((AF25+AF26)/24*$D$4,0)","v":166},"-","-","-",166,{"$f":"AG47*'Cost Vessels'!$L$5","v":26653624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"AG19*$D$46*$D$47*$D$6*1000*$D$4","v":5335811.1529411767},{"$f":"ROUNDUP((AG22+AG23+AG24)/24*$D$4,0)","v":93},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-707,0,{"$f":"Z48*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W48*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":174840},{"$f":"ROUNDUP((AG25+AG26)/24*$D$4,0)","v":176},"-","-","-",176,{"$f":"AG48*'Cost Vessels'!$L$5","v":28259264}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"AH19*$D$46*$D$47*$D$6*1000*$D$4","v":4365663.6705882354},{"$f":"ROUNDUP((AH22+AH23+AH24)/24*$D$4,0)","v":76},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-724,0,{"$f":"Z49*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W49*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":142880},{"$f":"ROUNDUP((AH25+AH26)/24*$D$4,0)","v":144},"-","-","-",144,{"$f":"AG49*'Cost Vessels'!$L$5","v":23121216}]
[null,"Detailed corrective analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"AI19*$D$46*$D$47*$D$6*1000*$D$4","v":4996259.5341176474},{"$f":"ROUNDUP((AI22+AI23+AI24)/24*$D$4,0)","v":87},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-713,0,{"$f":"Z50*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W50*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":163560},{"$f":"ROUNDUP((AI25+AI26)/24*$D$4,0)","v":165},"-","-","-",165,{"$f":"AG50*'Cost Vessels'!$L$5","v":26493060}]
[null,null,null,"Case A","Case B","Case C","Case D","Case E",null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"AJ19*$D$46*$D$47*$D$6*1000*$D$4","v":5284327.8013232946},{"$f":"ROUNDUP((AJ22+AJ23+AJ24)/24*$D$4,0)","v":92},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-708,0,{"$f":"Z51*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W51*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":172960},{"$f":"ROUNDUP((AJ25+AJ26)/24*$D$4,0)","v":174},"-","-","-",174,{"$f":"AG51*'Cost Vessels'!$L$5","v":27938136}]
[null,"Travel time required",null,0,0,0,{"$f":"D43","v":8},9,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"AK19*$D$46*$D$47*$D$6*1000*$D$4","v":5410019.6532699326},{"$f":"ROUNDUP((AK22+AK23+AK24)/24*$D$4,0)","v":94},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-706,0,{"$f":"Z52*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W52*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":176720},{"$f":"ROUNDUP((AK25+AK26)/24*$D$4,0)","v":178},"-","-","-",178,{"$f":"AG52*'Cost Vessels'!$L$5","v":28580392}]
[null,"Repair Time needed (hr)",null,3,3,10,{"$f":"D42","v":96},{"$f":"D36","v":96},null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"AL19*$D$46*$D$47*$D$6*1000*$D$4","v":5535495.0986429499},{"$f":"ROUNDUP((AL23+AL24+AL22)/24*$D$4,0)","v":96},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-704,0,{"$f":"Z53*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W53*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":180480},{"$f":"ROUNDUP((AL25+AL26)/24*$D$4,0)","v":182},"-","-","-",182,{"$f":"AG53*'Cost Vessels'!$L$5","v":29222648}]
[null,"Actual downtimes* (hr)",null,{"$f":"D52+D53","v":3},{"$f":"E52+E53","v":3},{"$f":"F52+F53","v":10},{"$f":"G52+G53","v":104},{"$f":"H52+H53","v":105},null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"AM19*$D$46*$D$47*$D$6*1000*$D$4","v":5660800.3928720672},{"$f":"ROUNDUP((AM22+AM23+AM24)/24*$D$4,0)","v":98},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-702,0,{"$f":"Z54*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W54*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":184240},{"$f":"ROUNDUP((AM25+AM26)/24*$D$4,0)","v":186},"-","-","-",186,{"$f":"AG54*'Cost Vessels'!$L$5","v":29864904}]
[null,"Logistics Time (hr)",null,{"$f":"Inputs!K35","v":0},{"$f":"Inputs!L35","v":8},{"$f":"Inputs!M35","v":48},{"$f":"Inputs!N35","v":120},{"$f":"Inputs!O35","v":500},null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"AN19*$D$46*$D$47*$D$6*1000*$D$4","v":5333946.0485587725},{"$f":"ROUNDUP((AN22+AN23+AN24)/24*$D$4,0)","v":93},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-707,0,{"$f":"Z55*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W55*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":174840},{"$f":"ROUNDUP((AN25+AN26)/24*$D$4,0)","v":176},"-","-","-",176,{"$f":"AG55*'Cost Vessels'!$L$5","v":28259264}]
[null,"Waiting Time (hr)",null,{"$f":"Inputs!K36","v":30},{"$f":"Inputs!L36","v":30},{"$f":"Inputs!M36","v":30},{"$f":"Inputs!N36","v":30},{"$f":"Inputs!O36","v":30},null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"AO19*$D$46*$D$47*$D$6*1000*$D$4","v":5820115.2124715075},{"$f":"ROUNDUP((AO22+AO23+AO24)/24*$D$4,0)","v":101},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-699,0,{"$f":"Z56*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W56*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":189880},{"$f":"ROUNDUP((AO25+AO26)/24*$D$4,0)","v":192},"-","-","-",192,{"$f":"AG56*'Cost Vessels'!$L$5","v":30828288}]
[null,"Total downtime (hr)",null,{"$f":"SUM(D54:D56)","v":33},{"$f":"SUM(E54:E56)","v":41},{"$f":"SUM(F54:F56)","v":88},{"$f":"SUM(G54:G56)","v":254},{"$f":"SUM(H54:H56)","v":635},null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"AP19*$D$46*$D$47*$D$6*1000*$D$4","v":5212967.6033442058},{"$f":"ROUNDUP((AP22+AP23+AP24)/24*$D$4,0)","v":91},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-709,0,{"$f":"Z57*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W57*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":171080},{"$f":"ROUNDUP((AP25+AP26)/24*$D$4,0)","v":172},"-","-","-",172,{"$f":"AG57*'Cost Vessels'!$L$5","v":27617008}]
[null,"Downtimes  corr. maint. (hr/yr)/tr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"AQ19*$D$46*$D$47*$D$6*1000*$D$4","v":6069085.361939868},{"$f":"ROUNDUP((AQ22+AQ23+AQ24)/24*$D$4,0)","v":106},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-694,0,{"$f":"Z58*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W58*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":199280},{"$f":"ROUNDUP((AQ25+AQ26)/24*$D$4,0)","v":200},"-","-","-",200,{"$f":"AG58*'Cost Vessels'!$L$5","v":32112800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"AR19*$D$46*$D$47*$D$6*1000*$D$4","v":6193556.5612737536},{"$f":"ROUNDUP((AR22+AR23+AR24)/24*$D$4,0)","v":108},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-692,0,{"$f":"Z59*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W59*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":203040},{"$f":"ROUNDUP((AR25+AR26)/24*$D$4,0)","v":204},"-","-","-",204,{"$f":"AG59*'Cost Vessels'!$L$5","v":32755056}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"AS19*$D$46*$D$47*$D$6*1000*$D$4","v":6318044.8799925111},{"$f":"ROUNDUP((AS22+AS23+AS24)/24*$D$4,0)","v":110},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-690,0,{"$f":"Z60*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W60*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":206800},{"$f":"ROUNDUP((AS25+AS26)/24*$D$4,0)","v":208},"-","-","-",208,{"$f":"AG60*'Cost Vessels'!$L$5","v":33397312}]
[null,"Spot Market Mothership",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charter Mothership",null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Mothership"]
[null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total"]
[]
[null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Charter","Moth_Spot Market + CTV_Purchase",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Moth_Charter + CTV_Spot Market","Moth_Charter + CTV_Charter","Moth_Charter + CTV_Purchase",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Moth_Purchase + CTV_Spot Market","Moth_Purchase + CTV_Charter","Moth_Purchase + CTV_Purchase"]
[null,1,{"$f":"C104","v":2579341.5},{"$f":"D104","v":4151941.5},{"$f":"E104","v":13727549.5},null,{"$f":"G104","v":32310200},{"$f":"H104","v":32112800},{"$f":"I104","v":32112800},null,{"$f":"K104","v":42272003.264705881},{"$f":"L104","v":43647203.264705881},{"$f":"M104","v":53222811.264705881},null,null,1,{"$f":"Q104","v":10430520},{"$f":"R104","v":12003120},{"$f":"S104","v":21578728},null,{"$f":"U104","v":32310200},{"$f":"V104","v":32112800},{"$f":"W104","v":32112800},null,{"$f":"Y104","v":50123181.764705881},{"$f":"Z104","v":51498381.764705881},{"$f":"AA104","v":61073989.764705881},null,null,1,{"$f":"AE104","v":58233988},{"$f":"AF104","v":59806588},{"$f":"AG104","v":69382196},null,{"$f":"AI104","v":32310200},{"$f":"AJ104","v":32112800},{"$f":"AK104","v":32112800},null,{"$f":"AM104","v":97926649.764705881},{"$f":"AN104","v":99301849.764705881},{"$f":"AO104","v":108877457.76470588}]
[null,2,{"$f":"C65+C105","v":5158683},{"$f":"D65+D105","v":8303883},{"$f":"E65+E105","v":15934264.640000001},null,{"$f":"G65+G105","v":59614716},{"$f":"H65+H105","v":59248116},{"$f":"I65+I105","v":59248116},null,{"$f":"K65+K105","v":77907181.182765841},{"$f":"L65+L105","v":80658263.535707027},{"$f":"M65+M105","v":88326786.869040355},null,null,2,{"$f":"Q65+Q105","v":20861040},{"$f":"R65+R105","v":24006240},{"$f":"S65+S105","v":31636621.640000001},null,{"$f":"U65+U105","v":59614716},{"$f":"V65+V105","v":59248116},{"$f":"W65+W105","v":59248116},null,{"$f":"Y65+Y105","v":93455593.506295264},{"$f":"Z65+Z105","v":96206675.859236434},{"$f":"AA65+AA105","v":103875199.19256976},null,null,2,{"$f":"AE65+AE105","v":59820577.359999999},{"$f":"AF105","v":3159189.3600000003},1213963,null,{"$f":"AI65+AI105","v":59614716},{"$f":"AJ105","v":27135316},27135316,null,{"$f":"AM65+AM105","v":132588541.27100113},{"$f":"AN65+AN105","v":135339623.62394232},{"$f":"AO65+AO105","v":143008146.95727566}]
[null,3,{"$f":"C66+C106","v":7738024.5},{"$f":"D66+D106","v":12455824.5},{"$f":"E66+E106","v":18141558.716400001},null,{"$f":"G66+G106","v":89340852},{"$f":"H66+H106","v":88791892},{"$f":"I66+I106","v":88791892},null,{"$f":"K66+K106","v":115609667.34280148},{"$f":"L66+L106","v":119697004.98217097},{"$f":"M66+M106","v":125496393.9214251},null,null,3,31291560,36009360,41695094.216399997,null,{"$f":"U66+U106","v":89340852},{"$f":"V66+V106","v":88791892},{"$f":"W66+W106","v":88791892},null,{"$f":"Y66+Y106","v":138704387.33645779},{"$f":"Z66+Z106","v":142791724.97582725},{"$f":"AA66+AA106","v":148591113.91508138},null,null,3,{"$f":"AE66+AE106","v":61418727.413599998},3170750.0536000002,1226102.6300000001,null,{"$f":"AI66+AI106","v":89340852},29543776,29543776,null,{"$f":"AM66+AM106","v":169347936.84433934},{"$f":"AN66+AN106","v":173435274.48370883},{"$f":"AO66+AO106","v":179234663.42296296}]
[null,4,10317366,16607766,20349437.518564001,null,117128940,116408900,116408900,null,150382315.32288367,155790336.56056753,159757791.79989102,null,null,4,41722080,48012480,51754151.518564001,null,117128940,116408900,116408900,null,180875376.16960555,186283397.40728939,190250852.64661288,null,null,4,63028553.767735995,3182426.3541360004,1238363.6563000001,null,117128940,27617008,27617008,null,203206989.04879224,208615010.28647611,212582465.5257996]
[null,5,12896707.5,20759707.5,22557906.893749639,null,144756464,143865344,143865344,null,184317248.69088292,191020057.77005145,193192045.17625517,null,null,5,52152600,60015600,61813799.393749639,null,144756464,143865344,143865344,null,222063584.88374752,228766393.96291602,230938381.36911973,null,null,5,64650173.185413353,3194219.4176773597,1250747.292863,null,144756464,27456444,27456444,null,236257135.25163314,242959944.33080167,245131931.73700538]
[null,6,15476049,24911649,24766972.747687135,null,171898536,170840096,170840096,null,217044679.21736717,225020293.68897349,225432558.76287019,null,null,6,62583120,72018720,71874043.747687131,null,171898536,170840096,170840096,null,261902069.67115599,269877684.1427623,270289949.21665901,null,null,6,66283703.597267486,3206130.4118541339,1263254.7657916301,null,171898536,26974752,26974752,null,268127915.53530493,276103530.00691122,276515795.08080792]
[null,7,18055390.5,29063590.5,26976641.045164008,null,197746696,196530336,196530336,null,247766072.79252806,256997882.61908555,255685464.67275459,null,null,7,73013640,84021840,81934890.545164004,null,197746696,196530336,196530336,null,299595085.07075238,308826894.8973099,307514476.95097893,null,null,7,67929264.113240167,3218160.5159726748,1275887.3134495465,null,197746696,25690240,25690240,null,298020138.31941992,307251948.14597738,305939530.19964641]
[null,8,20634732,33215532,29186917.810615648,null,225372340,223986780,223986780,null,279728093.00796437,290181646.98918861,287178893.04474092,null,null,8,83444160,96024960,91996345.810615644,null,225372340,223986780,223986780,null,338392028.64347839,348845582.62470269,345842828.680255,null,null,8,69586975.034372568,3230310.921132402,1288646.1865840422,null,225372340,27456444,27456444,null,329179823.65350121,339633377.63472545,336630623.6902777]
[null,9,23214073.5,37367473.5,31397809.128721803,null,252028960,250479840,250479840,null,310070751.98425001,321726908.03809595,317067486.45340502,null,null,9,93874680,108028080,102058415.6287218,null,252028960,250479840,250479840,null,375435592.87200886,387091748.92585486,382432327.34116393,null,null,9,71256957.864716291,3242582.8303437256,1301532.6484498822,null,252028960,26493060,26493060,null,358746353.76127696,370402509.8151229,365743088.23043191]
[null,10,25793415,41519415,33609321.145009018,null,277393548,275688388,275688388,null,338534398.27965242,351375868.37292296,345092782.19968081,null,null,10,104305200,120031200,112121106.14500903,null,277393548,275688388,275688388,null,410468754.12059247,423310224.21386307,417027138.04062092,null,null,10,72939335.323363453,3254977.4586471631,1314547.9749343812,null,277393548,25208548,25208548,null,386459460.67177898,399300930.76504952,393017844.59180725]
[null,11,28372756.5,45671356.5,35821460.066459112,null,302920580,301057500,301057500,null,366612987.46449405,380614987.89063197,372740587.96998292,null,null,11,114735720,132034320,122184423.56645912,null,302920580,301057500,301057500,null,444988044.23992544,458990044.66606343,451115644.74541444,null,null,11,74634231.356597081,3267496.0332336351,1327693.454683725,null,302920580,25369112,25369112,null,413812496.52162653,427814496.94776446,419940097.02711529]
[null,12,30952098,49823298,38034232.162123702,null,328768740,326747740,326747740,null,394438300.14642811,409578075.40871054,400144073.20961398,null,null,12,125166240,144037440,132248374.16212371,null,328768740,326747740,326747740,null,479127769.60273337,494267544.86501586,484833542.66591936,null,null,12,76341771.150163054,3280139.7935659713,1340970.3892305624,null,328768740,25690240,25690240,null,440936651.31365722,456076426.57593966,446642424.37684298]
[null,13,33531439.5,53975239.5,40247643.763744943,null,355102352,352919672,352919672,null,422177289.51803648,438429565.57161057,427467045.77698141,null,null,13,135596760,156040560,142312964.26374495,null,355102352,352919672,352919672,null,513057359.64186519,529309635.69543934,518347115.90081018,null,null,13,78062081.141664684,3292909.9915016307,1354380.0931228679,null,355102352,26171932,26171932,null,467998300.20320505,484250576.25677913,473288056.4621498]
[null,14,36110781,58127181,42461701.266382389,null,381112956,378770476,378770476,null,449085183.66950017,466429600.07450736,453969032.92008477,null,null,14,146027280,168043680,152378200.2663824,null,381112956,378770476,378770476,null,546034470.13403809,563378886.53904533,550918319.38462281,null,null,14,79795289.033081338,3305807.8914166475,1367923.8940540967,null,381112956,25850804,25850804,null,494252105.55467045,511596521.95967764,499135954.80525488]
[null,15,38690122.5,62279122.5,44676411.129046217,null,406961116,404460716,404460716,null,475305597.27544177,493722164.32023352,479793417.69103158,null,null,15,156457800,180046800,162444088.62904623,null,406961116,404460716,404460716,null,578205095.83871424,596621662.88350606,582692916.25430417,null,null,15,81541523.803412154,3318834.7703308137,1381603.1329946376,null,406961116,25690240,25690240,null,519841128.37737936,538257695.42217112,524328948.79296893]
[null,16,41269464,66431064,46891779.875336677,null,432488148,429829828,429829828,null,500737240.59670991,520204935.71972179,504837287.00881922,null,null,16,166888320,192049920,172510635.87533671,null,432488148,429829828,429829828,null,609470280.4332515,628937975.55626345,613570326.84536099,null,null,16,83300915.721446276,3331991.9180341219,1395419.164324584,null,432488148,25369112,25369112,null,544663537.08139884,564131232.20441079,548763583.49350798]
[null,17,43848805.5,70583005.5,49107814.094090044,null,459307212,456483452,456483452,null,526788074.51464814,547280809.44888616,530502957.18322057,null,null,17,177318840,204053040,182577848.59409007,null,459307212,456483452,456483452,null,641240272.46223795,661733007.39647603,644955155.1308105,null,null,17,85073596.358660743,3345280.6372144627,1409373.3559678295,null,459307212,26653624,26653624,null,570126762.27075386,590619497.20499194,573841644.93932605]
[null,18,46428147,74734947,51324520.440030947,null,487741316,484742716,484742716,null,553689361.77600193,575180324.57355094,557020399.81129026,null,null,18,187749360,216056160,192645733.44003096,null,487741316,484742716,484742716,null,673748577.47952139,695239540.2770704,677079615.51480985,null,null,18,86859698.602247357,3358702.2435866077,1423467.0895275082,null,487741316,28259264,28259264,null,596461547.75209975,617952510.54964876,599792585.78738785]
[null,19,49007488.5,78886888.5,53541905.634431258,null,511005412,507863932,507863932,null,575764085.39182889,598256080.05095375,578741657.55492866,null,null,19,198179880,228059280,202714297.13443127,null,511005412,507863932,507863932,null,701320377.32665193,723812371.98577678,704297949.4897517,null,null,19,88659356.668269828,3372258.0660224743,1437701.7604227834,null,511005412,23121216,23121216,null,617990368.70212197,640482363.36124682,620967940.8652215]
[null,20,51586830,83038830,55759976.465775572,null,537662032,534356992,534356992,null,600167564.51426768,623626767.5711391,602784876.76273143,null,null,20,208610400,240062400,212783546.46577558,null,537662032,534356992,534356992,null,731113146.87193727,754572349.92880881,733730459.12040102,null,null,20,90472706.11495252,3385949.446682699,1452078.7780270113,null,537662032,26493060,26493060,null,641868047.31742418,665327250.37429571,644485359.56588769]
[null,21,54166171.5,87190771.5,57978739.790433325,null,565773128,562295128,562295128,null,625265226.38457155,649666347.03811431,627523482.73591125,null,null,21,219040920,252065520,222853488.29043335,null,565773128,562295128,562295128,null,761494426.80385554,785895547.45739841,763752683.15519512,null,null,21,92299883.856102049,3399777.7411495252,1466599.5658072811,null,565773128,27938136,27938136,null,666459524.54021895,690860645.19376183,668717780.89155829]
[null,22,56745513,91342713,60198202.53333766,null,594530240,590875520,590875520,null,650379931.41613853,675702019.93679786,652284152.88423634,null,null,22,{"$f":"Q85+Q125","v":229471440},264068640,232924129.53333768,null,594530240,590875520,590875520,null,791789149.54288757,817111238.06354702,793693371.01098526,null,null,22,94141028.174663067,3413744.3185610208,1481265.5614653539,null,594530240,28580392,28580392,null,691087184.92346287,716409273.44412231,692991406.3915602]
[null,23,59324854.5,95494654.5,62418371.688671038,null,623933368,620098168,620098168,null,675501222.03385532,701723788.1133827,677056375.29952598,null,null,23,239901960,276071760,242995477.18867105,null,623933368,620098168,620098168,null,821988888.89341319,848211454.97294068,823544042.15908372,null,null,23,95996278.736409694,3427850.5617466308,1496078.2170800073,null,623933368,29222648,29222648,null,715740105.25666618,741962671.33619368,717295258.52233636]
[null,24,61904196,99646596,64639254.320557751,null,653982512,649963072,649963072,null,700619076.28891611,727722079.07833815,701830073.85584486,null,null,24,250332480,288074880,253067538.32055777,null,653982512,649963072,649963072,null,852085614.45514929,879188617.24457145,853296612.02207804,null,null,24,97865776.603773788,3442097.8673640974,1511038.999250808,null,653982512,29864904,29864904,null,740407807.97145092,767510810.76087308,741618805.53837919]
[null,25,64483537.5,103798537.5,66860857.563763328,null,682416616,678222336,678222336,null,724037106.15663266,752009126.37303615,724916988.37730336,null,null,25,260763000,300078000,263140320.06376335,null,682416616,678222336,678222336,null,880384890.70195937,908356910.91836298,881264772.92263007,null,null,25,99749664.24981153,3456487.6460377383,1526149.3892433157,null,682416616,28259264,28259264,null,763393459.23428929,791365479.45069289,764273341.45495951]
[null,26,67062879,107950479,69083188.624400958,null,713434784,709050624,709050624,null,748867360.86124408,777682191.60294437,749413896.47632658,null,null,26,271193520,312081120,273213829.62440097,null,713434784,709050624,709050624,null,910000681.07234871,938815511.81404912,910547216.68743122,null,null,26,101648085.57230964,3471021.3224981157,1541410.8831357493,null,713434784,30828288,30828288,null,787808672.07034767,816623502.8120482,788355207.68542981]
[null,27,69642220.5,112102420.5,71306254.780644968,null,741222872,736667632,736667632,null,770917700.09615088,800570050.15712833,771149099.0820595,null,null,27,281624040,324084240,283288074.28064501,null,741222872,736667632,736667632,null,936742721.94037104,966395072.00134873,936974120.92627966,null,null,27,103561185.90803275,3485700.3357230974,1556824.9919671069,null,741222872,27617008,27617008,null,809460879.38678038,839113229.4477582,809692278.37268877]
[null,28,72221562,116254362,73530063.383451417,null,773534952,768780432,768780432,null,795687681.83807647,826144607.96125495,795594037.006024,null,null,28,292054560,336087360,293363061.38345146,null,773534952,768780432,768780432,null,966112411.16574335,996569337.28892195,966018766.33369088,null,null,28,105489112.04711308,3500526.1390803279,1572393.2418867778,null,773534952,32112800,32112800,null,833849221.59389544,864306147.71707428,833755576.76184273]
[null,29,74800903.5,120406303.5,75754621.857285932,null,806493048,801535488,801535488,null,820414525.90412223,851658092.4399631,820000481.72082162,null,null,29,302485080,348090480,303438798.35728598,null,806493048,801535488,801535488,null,995348772.37242305,1026592338.9082642,994934728.18912244,null,null,29,107432012.24758421,3515500.2004711311,1588117.1743056453,null,806493048,32755056,32755056,null,858210509.97308052,889454076.50892186,857796465.78977966]
[null,30,77380245,124558245,77979937.700858787,null,840097160,834932800,834932800,null,845090410.35472345,877103075.67913651,844360558.34234226,null,null,30,312915600,360093600,313515292.70085883,null,840097160,834932800,834932800,null,1024445752.0589399,1056458417.3833532,1023715900.0465587,null,null,30,109390036.25006005,3530624.0024758424,1603998.3460487016,null,840097160,33397312,33397312,null,882536522.89442086,914549188.2188344,881806670.88203943]
[]
[]
[]
[]
[]
[null,"Spot Market Mothership",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charter Mothership",null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Mothership"]
[null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total"]
[]
[null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased"]
[null,1,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$7,'Cost Vessels'!$D$18)+$H$16*'Cost Vessels'!$G$5","v":13727549.5},null,{"$f":"AB31+AH31","v":32310200},{"$f":"AA31+AH31","v":32112800},{"$f":"AA31+AH31","v":32112800},null,{"$f":"(C104+V31+$K$16+G104)/((1+$D$12)^(B104-1))","v":42272003.264705881},{"$f":"(D104+H104+V31+$K$16)/((1+$D$12)^(B104-1))","v":43647203.264705881},{"$f":"(I104+E104+V31+$K$16)/((1+$D$12)^(B104-1))","v":53222811.264705881},null,null,1,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$7,'Cost Vessels'!$D$18)+'Cost Vessels'!$H$6","v":21578728},null,{"$f":"AB31+AH31","v":32310200},{"$f":"AA31+AH31","v":32112800},{"$f":"AA31+AH31","v":32112800},null,{"$f":"(Q104+U104+V31+$K$16)/((1+$D$12)^(B104-1))","v":50123181.764705881},{"$f":"(R104+V104+V31+$K$16)/((1+$D$12)^(B104-1))","v":51498381.764705881},{"$f":"(S104+W104+V31+$K$16)/((1+$D$12)^(B104-1))","v":61073989.764705881},null,null,1,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$7","v":58233988},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$7","v":59806588},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$7,'Cost Vessels'!$D$18)+'Cost Vessels'!$I$7","v":69382196},null,{"$f":"AB31+AH31","v":32310200},{"$f":"AA31+AH31","v":32112800},{"$f":"AA31+AH31","v":32112800},null,{"$f":"(AE104+AI104+V31+$K$16)/((1+$D$12)^(B104-1))","v":97926649.764705881},{"$f":"(AF104+AJ104+V31+$K$16)/((1+$D$12)^(B104-1))","v":99301849.764705881},{"$f":"(AG104+AK104+V31+$K$16)/((1+$D$12)^(B104-1))","v":108877457.76470588}]
[null,2,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B104-1))+$H$16*'Cost Vessels'!$G$5","v":2206715.14},null,{"$f":"AB32+AH32","v":27304516},{"$f":"AA32+AH32","v":27135316},{"$f":"AA32+AH32","v":27135316},null,{"$f":"(C105+V32+$K$16+G105)/((1+$D$12)^(B105-1))","v":35635177.91805996},{"$f":"(D105+H105+V32+$K$16)/((1+$D$12)^(B105-1))","v":37011060.271001138},{"$f":"(I105+E105+V32+$K$16)/((1+$D$12)^(B105-1))","v":35103975.604334474},null,null,2,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P104-1))+'Cost Vessels'!$H$6","v":10057893.640000001},null,{"$f":"AB32+AH32","v":27304516},{"$f":"AA32+AH32","v":27135316},{"$f":"AA32+AH32","v":27135316},null,{"$f":"(Q105+U105+V32+$K$16)/((1+$D$12)^(B105-1))","v":43332411.741589375},{"$f":"(R105+V105+V32+$K$16)/((1+$D$12)^(B105-1))","v":44708294.094530553},{"$f":"(S105+W105+V32+$K$16)/((1+$D$12)^(B105-1))","v":42801209.427863881},null,null,2,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD104-1))","v":1586589.36},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD104-1))","v":3159189.3600000003},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD104-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD104-1))","v":1213963},null,{"$f":"AB32+AH32","v":27304516},{"$f":"AA32+AH32","v":27135316},{"$f":"AA32+AH32","v":27135316},null,{"$f":"(AE105+AI105+V32+$K$16)/((1+$D$12)^(B105-1))","v":34661891.506295256},{"$f":"(AF105+AJ105+V32+$K$16)/((1+$D$12)^(B105-1))","v":36037773.859236434},{"$f":"(AG105+AK105+V32+$K$16)/((1+$D$12)^(B105-1))","v":34130689.19256977}]
[null,3,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B105-1))+$H$16*'Cost Vessels'!$G$5","v":2207294.0764000001},null,29726136,29543776,29543776,null,37702486.16003564,39038741.446463943,37169607.052384742,null,null,3,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P105-1))+'Cost Vessels'!$H$6","v":10058472.576400001},null,29726136,29543776,29543776,null,45248793.830162518,46585049.116590813,44715914.722511612,null,null,3,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD105-1))","v":1598150.0536000002},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD105-1))","v":3170750.0536000002},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD105-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD105-1))","v":1226102.6300000001},null,29726136,29543776,29543776,null,36759395.573338218,38095650.859766513,36226516.46568732]
[null,4,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B106-1))+$H$16*'Cost Vessels'!$G$5","v":2207878.802164},null,27788088,27617008,27617008,null,34772647.980082192,36093331.578396566,34261397.878465921,null,null,4,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P106-1))+'Cost Vessels'!$H$6","v":10059057.302164},null,27788088,27617008,27617008,null,42170988.833147757,43491672.431462131,41659738.731531486,null,null,4,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD106-1))","v":1609826.3541360002},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD106-1))","v":3182426.3541360004},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD106-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD106-1))","v":1238363.6563000001},null,27788088,27617008,27617008,null,33859052.20445291,35179735.802767284,33347802.102836639]
[null,5,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B107-1))+$H$16*'Cost Vessels'!$G$5","v":2208469.3751856401},null,27627524,27456444,27456444,null,33934933.367999241,35229721.209483922,33434253.376364142,null,null,5,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P107-1))+'Cost Vessels'!$H$6","v":10059647.875185641},null,27627524,27456444,27456444,null,41188208.71414195,42482996.555626631,40687528.722506851,null,null,5,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD107-1))","v":1621619.4176773599},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD107-1))","v":3194219.4176773597},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD107-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD107-1))","v":1250747.292863},null,27627524,27456444,27456444,null,33050146.202840883,34344934.04432556,32549466.211205784]
[null,6,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B108-1))+$H$16*'Cost Vessels'!$G$5","v":2209065.8539374964},null,27142072,26974752,26974752,null,32727430.526484258,34000235.918922044,32240513.586615033,null,null,6,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P108-1))+'Cost Vessels'!$H$6","v":10060244.353937495},null,27142072,26974752,26974752,null,39838484.787408486,41111290.179846264,39351567.847539254,null,null,6,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD108-1))","v":1633530.4118541337},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD108-1))","v":3206130.4118541339},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD108-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD108-1))","v":1263254.7657916301},null,27142072,26974752,26974752,null,31870780.283671789,33143585.676109571,31383863.343802564]
[null,7,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B109-1))+$H$16*'Cost Vessels'!$G$5","v":2209668.2974768714},null,25848160,25690240,25690240,null,30721393.575160902,31977588.93011206,30252905.909884401,null,null,7,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P109-1))+'Cost Vessels'!$H$6","v":10060846.797476871},null,25848160,25690240,25690240,null,37693015.399596408,38949210.754547574,37224527.73431991,null,null,7,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD109-1))","v":1645560.5159726751},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD109-1))","v":3218160.5159726748},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD109-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD109-1))","v":1275887.3134495465},null,25848160,25690240,25690240,null,29892222.784114975,31148418.13906613,29423735.11883847]
[null,8,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B110-1))+$H$16*'Cost Vessels'!$G$5","v":2210276.7654516399},null,27625644,27456444,27456444,null,31962020.215436313,33183764.37010308,31493428.371986322,null,null,8,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P110-1))+'Cost Vessels'!$H$6","v":10061455.26545164},null,27625644,27456444,27456444,null,38796943.572726034,40018687.7273928,38328351.729276039,null,null,8,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD110-1))","v":1657710.921132402},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD110-1))","v":3230310.921132402},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD110-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD110-1))","v":1288646.1865840422},null,27625644,27456444,27456444,null,31159685.334081292,32381429.488748059,30691093.490631301]
[null,9,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B111-1))+$H$16*'Cost Vessels'!$G$5","v":2210891.3181061563},null,26656620,26493060,26493060,null,30342658.976285622,31545261.048907336,29888593.40866413,null,null,9,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P111-1))+'Cost Vessels'!$H$6","v":10062069.818106156},null,26656620,26493060,26493060,null,37043564.228530444,38246166.301152162,36589498.660908952,null,null,9,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD111-1))","v":1669982.8303437256},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD111-1))","v":3242582.8303437256},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD111-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD111-1))","v":1301532.6484498822},null,26656620,26493060,26493060,null,29566530.107775744,30769132.180397462,29112464.540154248]
[null,10,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B112-1))+$H$16*'Cost Vessels'!$G$5","v":2211512.0162872178},null,25364588,25208548,25208548,null,28463646.29540243,29648960.334827002,28025295.746275768,null,null,10,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P112-1))+'Cost Vessels'!$H$6","v":10062690.516287219},null,25364588,25208548,25208548,null,35033161.24858363,36218475.288008198,34594810.699456975,null,null,10,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD112-1))","v":1682377.4586471631},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD112-1))","v":3254977.4586471631},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD112-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD112-1))","v":1314547.9749343812},null,25364588,25208548,25208548,null,27713106.91050202,28898420.949926592,27274756.361375362]
[null,11,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B113-1))+$H$16*'Cost Vessels'!$G$5","v":2212138.9214500901},null,25527032,25369112,25369112,null,28078589.184841614,29239119.517708998,27647805.770302132,null,null,11,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P113-1))+'Cost Vessels'!$H$6","v":10063317.42145009},null,25527032,25369112,25369112,null,34519290.119332984,35679820.452200368,34088506.704793513,null,null,11,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD113-1))","v":1694896.0332336349},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD113-1))","v":3267496.0332336351},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD113-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD113-1))","v":1327693.454683725},null,25527032,25369112,25369112,null,27353035.849847537,28513566.18271492,26922252.435308058]
[null,12,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B114-1))+$H$16*'Cost Vessels'!$G$5","v":2212772.0956645911},null,25848160,25690240,25690240,null,27825312.681934066,28963087.518078558,27403485.239631042,null,null,12,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P114-1))+'Cost Vessels'!$H$6","v":10063950.595664591},null,25848160,25690240,25690240,null,34139725.362807959,35277500.198952451,33717897.920504928,null,null,12,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD114-1))","v":1707539.7935659713},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD114-1))","v":3280139.7935659713},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD114-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD114-1))","v":1340970.3892305624},null,25848160,25690240,25690240,null,27124154.792030714,28261929.62817521,26702327.349727694]
[null,13,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B115-1))+$H$16*'Cost Vessels'!$G$5","v":2213411.6016212371},null,26333612,26171932,26171932,null,27738989.371608391,28851490.16290006,27322972.567367408,null,null,13,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P115-1))+'Cost Vessels'!$H$6","v":10064590.101621237},null,26333612,26171932,26171932,null,33929590.03913182,35042090.830423489,33513573.234890833,null,null,13,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD115-1))","v":1720309.9915016307},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD115-1))","v":3292909.9915016307},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD115-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD115-1))","v":1354380.0931228679},null,26333612,26171932,26171932,null,27061648.88954781,28174149.680839483,26645632.085306827]
[null,14,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B116-1))+$H$16*'Cost Vessels'!$G$5","v":2214057.5026374492},null,26010604,25850804,25850804,null,26907894.151463691,28000034.502896793,26501987.143103387,null,null,14,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P116-1))+'Cost Vessels'!$H$6","v":10065236.00263745},null,26010604,25850804,25850804,null,32977110.492172934,34069250.843606032,32571203.48381263,null,null,14,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD116-1))","v":1733207.8914166472},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD116-1))","v":3305807.8914166475},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD116-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD116-1))","v":1367923.8940540967},null,26010604,25850804,25850804,null,26253805.351465404,27345945.702898506,25847898.343105104]
[null,15,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B117-1))+$H$16*'Cost Vessels'!$G$5","v":2214709.8626638241},null,25848160,25690240,25690240,null,26220413.60594159,27292564.245726146,25824384.770946782,null,null,15,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P117-1))+'Cost Vessels'!$H$6","v":10065888.362663824},null,25848160,25690240,25690240,null,32170625.704676133,33242776.344460696,31774596.869681325,null,null,15,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD117-1))","v":1746234.7703308137},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD117-1))","v":3318834.7703308137},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD117-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD117-1))","v":1381603.1329946376},null,25848160,25690240,25690240,null,25589022.822708882,26661173.462493442,25192993.987714075]
[null,16,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B118-1))+$H$16*'Cost Vessels'!$G$5","v":2215368.7462904621},null,25527032,25369112,25369112,null,25431643.321268119,26482771.399488278,25043869.317787658,null,null,16,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P118-1))+'Cost Vessels'!$H$6","v":10066547.246290462},null,25527032,25369112,25369112,null,31265184.594537288,32316312.672757443,30877410.591056827,null,null,16,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD118-1))","v":1759391.9180341219},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD118-1))","v":3331991.9180341219},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD118-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD118-1))","v":1395419.164324584},null,25527032,25369112,25369112,null,24822408.704019543,25873536.782239702,24434634.700539082]
[null,17,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B119-1))+$H$16*'Cost Vessels'!$G$5","v":2216034.2187533667},null,26819064,26653624,26653624,null,26050833.917938255,27075873.729164377,25665670.174401361,null,null,17,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P119-1))+'Cost Vessels'!$H$6","v":10067212.718753368},null,26819064,26653624,26653624,null,31769992.028986458,32795031.84021258,31384828.285449564,null,null,17,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD119-1))","v":1772680.6372144627},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD119-1))","v":3345280.6372144627},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD119-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD119-1))","v":1409373.3559678295},null,26819064,26653624,26653624,null,25463225.189355016,26488265.000581138,25078061.445818122]
[null,18,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B120-1))+$H$16*'Cost Vessels'!$G$5","v":2216706.3459409005},null,28434104,28259264,28259264,null,26901287.261353832,27899515.124664817,26517442.628069751,null,null,18,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P120-1))+'Cost Vessels'!$H$6","v":10067884.845940901},null,28434104,28259264,28259264,null,32508305.01728344,33506532.880594429,32124460.383999359,null,null,18,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD120-1))","v":1786102.2435866077},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD120-1))","v":3358702.2435866077},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD120-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD120-1))","v":1423467.0895275082},null,28434104,28259264,28259264,null,26334785.481345862,27333013.344656851,25950940.848061781]
[null,19,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B121-1))+$H$16*'Cost Vessels'!$G$5","v":2217385.1944003096},null,23264096,23121216,23121216,null,22074723.615826994,23075755.477402847,21721257.743638363,null,null,19,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P121-1))+'Cost Vessels'!$H$6","v":10068563.694400309},null,23264096,23121216,23121216,null,27571799.847130533,28572831.708706383,27218333.974941898,null,null,19,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD121-1))","v":1799658.0660224741},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD121-1))","v":3372258.0660224743},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD121-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD121-1))","v":1437701.7604227834},null,23264096,23121216,23121216,null,21528820.950022239,22529852.811598092,21175355.077833608]
[null,20,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B122-1))+$H$16*'Cost Vessels'!$G$5","v":2218070.8313443125},null,26656620,26493060,26493060,null,24403479.122438755,25370687.520185385,24043219.20780272,null,null,20,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P122-1))+'Cost Vessels'!$H$6","v":10069249.331344312},null,26656620,26493060,26493060,null,29792769.545285363,30759977.943031993,29432509.630649328,null,null,20,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD122-1))","v":1813349.4466826988},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD122-1))","v":3385949.446682699},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD122-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD122-1))","v":1452078.7780270113},null,26656620,26493060,26493060,null,23877678.615302213,24844887.013048839,23517418.700666178]
[null,21,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B123-1))+$H$16*'Cost Vessels'!$G$5","v":2218763.3246577554},null,28111096,27938136,27938136,null,25097661.870303888,26039579.466975249,24738605.973179776,null,null,21,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P123-1))+'Cost Vessels'!$H$6","v":10069941.824657755},null,28111096,27938136,27938136,null,30381279.931918211,31323197.528589573,30022224.034794096,null,null,21,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD123-1))","v":1827177.7411495254},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD123-1))","v":3399777.7411495252},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD123-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD123-1))","v":1466599.5658072811},null,28111096,27938136,27938136,null,24591477.222794719,25533394.819466081,24232421.325670607]
[null,22,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B124-1))+$H$16*'Cost Vessels'!$G$5","v":2219462.7429043334},null,28757112,28580392,28580392,null,25114705.031567033,26035672.898683578,24760670.148325078,null,null,22,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P124-1))+'Cost Vessels'!$H$6","v":10070641.242904333},null,28757112,28580392,28580392,null,30294722.739032056,31215690.606148601,29940687.855790097,null,null,22,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD124-1))","v":1841144.3185610208},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD124-1))","v":3413744.3185610208},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD124-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD124-1))","v":1481265.5614653539},null,28757112,28580392,28580392,null,24627660.3832439,25548628.250360444,24273625.500001937]
[null,23,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B125-1))+$H$16*'Cost Vessels'!$G$5","v":2220169.1553333765},null,29403128,29222648,29222648,null,25121290.617716756,26021768.176584877,24772222.415289629,null,null,23,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P125-1))+'Cost Vessels'!$H$6","v":10071347.655333377},null,29403128,29222648,29222648,null,30199739.350525603,31100216.90939372,29850671.148098473,null,null,23,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD125-1))","v":1855250.5617466308},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD125-1))","v":3427850.5617466308},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD125-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD125-1))","v":1496078.2170800073},null,29403128,29222648,29222648,null,24652920.333203267,25553397.892071385,24303852.130776137]
[null,24,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B126-1))+$H$16*'Cost Vessels'!$G$5","v":2220882.6318867104},null,30049144,29864904,29864904,null,25117854.255060762,25998290.96495543,24773698.55631892,null,null,24,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P126-1))+'Cost Vessels'!$H$6","v":10072061.131886709},null,30049144,29864904,29864904,null,30096725.561736099,30977162.271630768,29752569.862994254,null,null,24,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD126-1))","v":1869497.8673640976},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD126-1))","v":3442097.8673640974},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD126-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD126-1))","v":1511038.999250808},null,30049144,29864904,29864904,null,24667702.71478473,25548139.424679399,24323547.016042881]
[null,25,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B127-1))+$H$16*'Cost Vessels'!$G$5","v":2221603.2432055776},null,28434104,28259264,28259264,null,23418029.86771661,24287047.294698011,23086914.521458507,null,null,25,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P127-1))+'Cost Vessels'!$H$6","v":10072781.743205577},null,28434104,28259264,28259264,null,28299276.246810079,29168293.673791479,27968160.900551975,null,null,25,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD127-1))","v":1883887.6460377383},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD127-1))","v":3456487.6460377383},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD127-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD127-1))","v":1526149.3892433157},null,28434104,28259264,28259264,null,22985651.26283839,23854668.68981979,22654535.916580286]
[null,26,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B128-1))+$H$16*'Cost Vessels'!$G$5","v":2222331.0606376333},null,31018168,30828288,30828288,null,24830254.704611395,25673065.229908258,24496908.099023256,null,null,26,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P128-1))+'Cost Vessels'!$H$6","v":10073509.560637632},null,31018168,30828288,30828288,null,29615790.370389305,30458600.895686168,29282443.764801167,null,null,26,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD128-1))","v":1898421.3224981159},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD128-1))","v":3471021.3224981157},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD128-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD128-1))","v":1541410.8831357493},null,31018168,30828288,30828288,null,24415212.836058404,25258023.361355264,24081866.230470266]
[null,27,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B129-1))+$H$16*'Cost Vessels'!$G$5","v":2223066.1562440097},null,27788088,27617008,27617008,null,22050339.234906744,22887858.554183993,21735202.605732892,null,null,27,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P129-1))+'Cost Vessels'!$H$6","v":10074244.65624401},null,27788088,27617008,27617008,null,26742040.868022341,27579560.187299591,26426904.238848489,null,null,27,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD129-1))","v":1913100.3357230974},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD129-1))","v":3485700.3357230974},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD129-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD129-1))","v":1556824.9919671069},null,27788088,27617008,27617008,null,21652207.316432752,22489726.635710001,21337070.687258899]
[null,28,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B130-1))+$H$16*'Cost Vessels'!$G$5","v":2223808.6028064499},null,32312080,32112800,32112800,null,24769981.741925597,25574557.804126576,24444937.923964523,null,null,28,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P130-1))+'Cost Vessels'!$H$6","v":10074987.102806449},null,32312080,32112800,32112800,null,29369689.225372262,30174265.287573241,29044645.407411188,null,null,28,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD130-1))","v":1927926.1390803282},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD130-1))","v":3500526.1390803279},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD130-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD130-1))","v":1572393.2418867778},null,32312080,32112800,32112800,null,24388342.207115084,25192918.269316059,24063298.38915401]
[null,29,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B131-1))+$H$16*'Cost Vessels'!$G$5","v":2224558.4738345142},null,32958096,32755056,32755056,null,24726844.066045735,25513484.4787082,24406444.714797568,null,null,29,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P131-1))+'Cost Vessels'!$H$6","v":10075736.973834515},null,32958096,32755056,32755056,null,29236361.20667972,30023001.619342186,28915961.855431553,null,null,29,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD131-1))","v":1942900.2004711311},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD131-1))","v":3515500.2004711311},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD131-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD131-1))","v":1588117.1743056453},null,32958096,32755056,32755056,null,24361288.379185122,25147928.791847587,24040889.02793695]
[null,30,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$G$5","v":2579341.5},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$G$5","v":4151941.5},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B132-1))+$H$16*'Cost Vessels'!$G$5","v":2225315.8435728592},null,33604112,33397312,33397312,null,24675884.450601239,25444983.239173379,24360076.621520635,null,null,30,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$H$6","v":10430520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$H$6","v":12003120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P132-1))+'Cost Vessels'!$H$6","v":10076494.343572859},null,33604112,33397312,33397312,null,29096979.686516911,29866078.475089051,28781171.857436307,null,null,30,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD132-1))","v":1958024.0024758424},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD132-1))","v":3530624.0024758424},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD132-1))+'Cost Vessels'!$I$8*((1+'Cost Vessels'!$I$9)^(AD132-1))","v":1603998.3460487016},null,33604112,33397312,33397312,null,24326012.921340365,25095111.709912505,24010205.092259757]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K104:K133)","v":845090410.35472345},{"$f":"SUM(L104:L133)","v":877103075.67913651},{"$f":"SUM(M104:M133)","v":844360558.34234226},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y104:Y133)","v":1024445752.0589399},{"$f":"SUM(Z104:Z133)","v":1056458417.3833532},{"$f":"SUM(AA104:AA133)","v":1023715900.0465587},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM104:AM133)","v":882536522.89442086},{"$f":"SUM(AN104:AN133)","v":914549188.2188344},{"$f":"SUM(AO104:AO133)","v":881806670.88203943}]

{"sheet":"Jack-Up","index":4,"n_rows":134,"n_cols":45,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Jack-Up"]
[null,"Common Inputs"]
[null,"Number of turbines",null,{"$f":"CTV!D4","v":300}]
[null,"Distance from shore (km)",null,{"$f":"CTV!D5","v":120}]
[null,"Capacity of turbines (MW)",null,{"$f":"CTV!D6","v":6}]
[null,"Workshift hours/day",null,{"$f":"CTV!D7","v":12}]
[null,"Speed (knots)",null,{"$f":"CTV!D8","v":20}]
[null,"Cost of personnel (pounds/hour)",null,{"$f":"CTV!D9","v":40}]
[null,"Lifetime (years)",null,{"$f":"CTV!D10","v":25}]
[null,"Speed (km/h)",null,{"$f":"D8*0.5144*3.6","v":37.036799999999999}]
[null,"Discount rate",null,{"$f":"CTV!D13","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Preventive Inputs",null,null,null,null,"Preventive Intermediate Results",null,null,null,null,null,null,null,"Case A",{"$f":"$D$57*'Corrective Analysis'!H5","v":98.052374999999984},{"$f":"$D$57*'Corrective Analysis'!I5","v":83.200199128735534},{"$f":"$D$57*'Corrective Analysis'!J5","v":90.576904161491413},{"$f":"$D$57*'Corrective Analysis'!K5","v":84.325042499999967},{"$f":"$D$57*'Corrective Analysis'!L5","v":84.192681928435547},{"$f":"$D$57*'Corrective Analysis'!M5","v":82.363994999999989},{"$f":"$D$57*'Corrective Analysis'!N5","v":78.44189999999999},{"$f":"$D$57*'Corrective Analysis'!O5","v":83.932833000000002},{"$f":"$D$57*'Corrective Analysis'!P5","v":80.795156999999975},{"$f":"$D$57*'Corrective Analysis'!Q5","v":76.873061999999976},{"$f":"$D$57*'Corrective Analysis'!R5","v":77.657480999999976},{"$f":"$D$57*'Corrective Analysis'!S5","v":78.44189999999999},{"$f":"$D$57*'Corrective Analysis'!T5","v":80.010737999999989},{"$f":"$D$57*'Corrective Analysis'!U5","v":79.22631899999999},{"$f":"$D$57*'Corrective Analysis'!V5","v":78.44189999999999},{"$f":"$D$57*'Corrective Analysis'!W5","v":77.657480999999976},{"$f":"$D$57*'Corrective Analysis'!X5","v":81.579575999999989},{"$f":"$D$57*'Corrective Analysis'!Y5","v":86.286089999999987},{"$f":"$D$57*'Corrective Analysis'!Z5","v":70.597709999999992},{"$f":"$D$57*'Corrective Analysis'!AA5","v":80.795156999999975},{"$f":"$D$57*'Corrective Analysis'!AB5","v":85.453546084206863},{"$f":"$D$57*'Corrective Analysis'!AC5","v":87.486125225122706},{"$f":"$D$57*'Corrective Analysis'!AD5","v":89.515204827439277},{"$f":"$D$57*'Corrective Analysis'!AE5","v":91.541532893673477},{"$f":"$D$57*'Corrective Analysis'!AF5","v":86.255929156599294},{"$f":"$D$57*'Corrective Analysis'!AG5","v":94.117833378879666},{"$f":"$D$57*'Corrective Analysis'!AH5","v":84.299571123558664},{"$f":"$D$57*'Corrective Analysis'!AI5","v":98.143961760971834},{"$f":"$D$57*'Corrective Analysis'!AJ5","v":100.15680157113106},{"$f":"$D$57*'Corrective Analysis'!AK5","v":102.16991822106995}]
[null,"Time among turbines (h)",null,{"$f":"CTV!D15","v":0.8},null,null,"Number of CTV",4,null,"Preventive Costs",null,null,null,"Downtimes (h)","Case B",{"$f":"$E$57*'Corrective Analysis'!H6","v":1.4455},{"$f":"$E$57*'Corrective Analysis'!I6","v":1.2265474226461854},{"$f":"$E$57*'Corrective Analysis'!J6","v":1.3352957025817669},{"$f":"$E$57*'Corrective Analysis'!K6","v":1.2431300000000001},{"$f":"$E$57*'Corrective Analysis'!L6","v":1.2411787244067634},{"$f":"$E$57*'Corrective Analysis'!M6","v":1.2142200000000001},{"$f":"$E$57*'Corrective Analysis'!N6","v":1.1564000000000001},{"$f":"$E$57*'Corrective Analysis'!O6","v":1.2373480000000001},{"$f":"$E$57*'Corrective Analysis'!P6","v":1.191092},{"$f":"$E$57*'Corrective Analysis'!Q6","v":1.1332720000000001},{"$f":"$E$57*'Corrective Analysis'!R6","v":1.1448360000000002},{"$f":"$E$57*'Corrective Analysis'!S6","v":1.1564000000000001},{"$f":"$E$57*'Corrective Analysis'!T6","v":1.1795280000000001},{"$f":"$E$57*'Corrective Analysis'!U6","v":1.167964},{"$f":"$E$57*'Corrective Analysis'!V6","v":1.1564000000000001},{"$f":"$E$57*'Corrective Analysis'!W6","v":1.1448360000000002},{"$f":"$E$57*'Corrective Analysis'!X6","v":1.2026560000000002},{"$f":"$E$57*'Corrective Analysis'!Y6","v":1.2720400000000003},{"$f":"$E$57*'Corrective Analysis'!Z6","v":1.0407600000000001},{"$f":"$E$57*'Corrective Analysis'!AA6","v":1.191092},{"$f":"$E$57*'Corrective Analysis'!AB6","v":1.2597665366567721},{"$f":"$E$57*'Corrective Analysis'!AC6","v":1.2897310647795619},{"$f":"$E$57*'Corrective Analysis'!AD6","v":1.319644002280042},{"$f":"$E$57*'Corrective Analysis'!AE6","v":1.3495163763020022},{"$f":"$E$57*'Corrective Analysis'!AF6","v":1.2715953651899232},{"$f":"$E$57*'Corrective Analysis'!AG6","v":1.3874965104024315},{"$f":"$E$57*'Corrective Analysis'!AH6","v":1.2427544978803839},{"$f":"$E$57*'Corrective Analysis'!AI6","v":1.4468501831341143},{"$f":"$E$57*'Corrective Analysis'!AJ6","v":1.4765237116497174},{"$f":"$E$57*'Corrective Analysis'!AK6","v":1.5062013213709167}]
[null,"Technicians per turbine working",null,{"$f":"CTV!D16","v":3},null,null,"Days required",{"$f":"D4*H20/(D17*H15)+H22","v":57.25},null,"Cost personnel/year",{"$f":"D7*H16*D9*(H15*12)","v":1319040},null,null,null,"Case C",{"$f":"$F$57*'Corrective Analysis'!H7","v":57.040200000000013},{"$f":"$F$57*'Corrective Analysis'!I7","v":48.400214664284292},{"$f":"$F$57*'Corrective Analysis'!J7","v":52.691479719408157},{"$f":"$F$57*'Corrective Analysis'!K7","v":49.054572000000007},{"$f":"$F$57*'Corrective Analysis'!L7","v":48.977573625670466},{"$f":"$F$57*'Corrective Analysis'!M7","v":47.913768000000012},{"$f":"$F$57*'Corrective Analysis'!N7","v":45.632160000000006},{"$f":"$F$57*'Corrective Analysis'!O7","v":48.82641120000001},{"$f":"$F$57*'Corrective Analysis'!P7","v":47.001124800000007},{"$f":"$F$57*'Corrective Analysis'!Q7","v":44.719516800000008},{"$f":"$F$57*'Corrective Analysis'!R7","v":45.175838400000011},{"$f":"$F$57*'Corrective Analysis'!S7","v":45.632160000000006},{"$f":"$F$57*'Corrective Analysis'!T7","v":46.544803200000004},{"$f":"$F$57*'Corrective Analysis'!U7","v":46.088481600000009},{"$f":"$F$57*'Corrective Analysis'!V7","v":45.632160000000006},{"$f":"$F$57*'Corrective Analysis'!W7","v":45.175838400000011},{"$f":"$F$57*'Corrective Analysis'!X7","v":47.457446400000016},{"$f":"$F$57*'Corrective Analysis'!Y7","v":50.19537600000001},{"$f":"$F$57*'Corrective Analysis'!Z7","v":41.068944000000009},{"$f":"$F$57*'Corrective Analysis'!AA7","v":47.001124800000007},{"$f":"$F$57*'Corrective Analysis'!AB7","v":49.711058598553876},{"$f":"$F$57*'Corrective Analysis'!AC7","v":50.893474840013269},{"$f":"$F$57*'Corrective Analysis'!AD7","v":52.073855288034622},{"$f":"$F$57*'Corrective Analysis'!AE7","v":53.252635079585936},{"$f":"$F$57*'Corrective Analysis'!AF7","v":50.177830473542912},{"$f":"$F$57*'Corrective Analysis'!AG7","v":54.751351402737306},{"$f":"$F$57*'Corrective Analysis'!AH7","v":49.039754486334608},{"$f":"$F$57*'Corrective Analysis'!AI7","v":57.093478945698024},{"$f":"$F$57*'Corrective Analysis'!AJ7","v":58.264412187645952},{"$f":"$F$57*'Corrective Analysis'!AK7","v":59.435506476140688}]
[null,"Turbines/CTV",null,{"$f":"CTV!D17","v":4},null,null,"Total Time (hours)",{"$f":"H16*D7","v":687},null,null,null,null,null,null,"Case D",{"$f":"$G$57*'Corrective Analysis'!H8","v":23.191649999999999},{"$f":"$G$57*'Corrective Analysis'!I8","v":19.678767578285992},{"$f":"$G$57*'Corrective Analysis'!J8","v":21.423528592722537},{"$f":"$G$57*'Corrective Analysis'!K8","v":19.944818999999999},{"$f":"$G$57*'Corrective Analysis'!L8","v":19.913512669587071},{"$f":"$G$57*'Corrective Analysis'!M8","v":19.480986000000001},{"$f":"$G$57*'Corrective Analysis'!N8","v":18.553319999999999},{"$f":"$G$57*'Corrective Analysis'!O8","v":19.852052400000002},{"$f":"$G$57*'Corrective Analysis'!P8","v":19.109919600000001},{"$f":"$G$57*'Corrective Analysis'!Q8","v":18.182253599999999},{"$f":"$G$57*'Corrective Analysis'!R8","v":18.367786800000001},{"$f":"$G$57*'Corrective Analysis'!S8","v":18.553319999999999},{"$f":"$G$57*'Corrective Analysis'!T8","v":18.924386400000003},{"$f":"$G$57*'Corrective Analysis'!U8","v":18.738853200000001},{"$f":"$G$57*'Corrective Analysis'!V8","v":18.553319999999999},{"$f":"$G$57*'Corrective Analysis'!W8","v":18.367786800000001},{"$f":"$G$57*'Corrective Analysis'!X8","v":19.2954528},{"$f":"$G$57*'Corrective Analysis'!Y8","v":20.408652000000004},{"$f":"$G$57*'Corrective Analysis'!Z8","v":16.697988000000002},{"$f":"$G$57*'Corrective Analysis'!AA8","v":19.109919600000001},{"$f":"$G$57*'Corrective Analysis'!AB8","v":20.211736146562455},{"$f":"$G$57*'Corrective Analysis'!AC8","v":20.692488030781689},{"$f":"$G$57*'Corrective Analysis'!AD8","v":21.17241219334343},{"$f":"$G$57*'Corrective Analysis'!AE8","v":21.651685554108845},{"$f":"$G$57*'Corrective Analysis'!AF8","v":20.401518264342364},{"$f":"$G$57*'Corrective Analysis'!AG8","v":22.261040086803561},{"$f":"$G$57*'Corrective Analysis'!AH8","v":19.938794431523764},{"$f":"$G$57*'Corrective Analysis'!AI8","v":23.213312383038584},{"$f":"$G$57*'Corrective Analysis'!AJ8","v":23.689395459897042},{"$f":"$G$57*'Corrective Analysis'!AK8","v":24.165544015753593}]
[null,"Hour of maintenance/turbine/year",null,{"$f":"CTV!D18","v":21.5},null,null,"Time from shore (hours)",{"$f":"D5/D11*2","v":6.4800414722654223},null,null,null,null,null,null,"Case E",{"$f":"$H$57*'Corrective Analysis'!H9","v":2.4511500000000002},{"$f":"$H$57*'Corrective Analysis'!I9","v":2.0798697440464871},{"$f":"$H$57*'Corrective Analysis'!J9","v":2.2642753797186428},{"$f":"$H$57*'Corrective Analysis'!K9","v":2.1079890000000003},{"$f":"$H$57*'Corrective Analysis'!L9","v":2.1046802008506664},{"$f":"$H$57*'Corrective Analysis'!M9","v":2.0589660000000003},{"$f":"$H$57*'Corrective Analysis'!N9","v":1.9609200000000002},{"$f":"$H$57*'Corrective Analysis'!O9","v":2.0981844000000005},{"$f":"$H$57*'Corrective Analysis'!P9","v":2.0197476000000005},{"$f":"$H$57*'Corrective Analysis'!Q9","v":1.9217016000000002},{"$f":"$H$57*'Corrective Analysis'!R9","v":1.9413108000000001},{"$f":"$H$57*'Corrective Analysis'!S9","v":1.9609200000000002},{"$f":"$H$57*'Corrective Analysis'!T9","v":2.0001384000000004},{"$f":"$H$57*'Corrective Analysis'!U9","v":1.9805292000000003},{"$f":"$H$57*'Corrective Analysis'!V9","v":1.9609200000000002},{"$f":"$H$57*'Corrective Analysis'!W9","v":1.9413108000000001},{"$f":"$H$57*'Corrective Analysis'!X9","v":2.0393568000000002},{"$f":"$H$57*'Corrective Analysis'!Y9","v":2.1570120000000004},{"$f":"$H$57*'Corrective Analysis'!Z9","v":1.7648280000000005},{"$f":"$H$57*'Corrective Analysis'!AA9","v":2.0197476000000005},{"$f":"$H$57*'Corrective Analysis'!AB9","v":2.1361997553277394},{"$f":"$H$57*'Corrective Analysis'!AC9","v":2.1870109300826175},{"$f":"$H$57*'Corrective Analysis'!AD9","v":2.237734622060688},{"$f":"$H$57*'Corrective Analysis'!AE9","v":2.2883895301090647},{"$f":"$H$57*'Corrective Analysis'!AF9","v":2.1562580279386245},{"$f":"$H$57*'Corrective Analysis'!AG9","v":2.3527928547028156},{"$f":"$H$57*'Corrective Analysis'!AH9","v":2.1073522569903167},{"$f":"$H$57*'Corrective Analysis'!AI9","v":2.4534395201585499},{"$f":"$H$57*'Corrective Analysis'!AJ9","v":2.5037572437289559},{"$f":"$H$57*'Corrective Analysis'!AK9","v":2.5540818878438758}]
[null,"Cost CTV",null,{"$f":"CTV!D19","v":0},null,null,"Available time/day (hours)",{"$f":"D7-H21","v":8},null,null,null,null,null,null,"Total",{"$f":"SUM(P14:P18)","v":182.18087500000001},{"$f":"SUM(Q14:Q18)","v":154.58559853799849},168.2914835559225,156.67555249999995,156.42962714895054,153.031935,145.74469999999997,155.94682900000001,150.11704099999997,142.82980599999999,144.28725299999999,145.74469999999997,148.659594,147.202147,145.74469999999997,144.28725299999999,151.574488,160.31917000000004,131.17023,150.11704099999997,158.7723071213077,162.54883009077983,166.31885093315805,170.08375943377933,160.26313128761313,174.87051423352577,156.62822679628775,182.35104279300111,186.09089017405273,189.83125192217901]
[null,"Upper limit of days required",null,{"$f":"CTV!D20","v":60},null,null,"Days required/4turbine/CTV",{"$f":"ROUNDUP(D18/H19,0)","v":3},null,"Total cost Preventive",{"$f":"K16","v":1319040}]
[null,"Lower limit of days required",null,{"$f":"CTV!D21","v":0},null,null,"Time spend in turbines/day",{"$f":"D15*(D17+1)","v":4}]
[null,"Number of Jack-Up",null,1,null,null,"Additional travel day",{"$f":"ROUNDUP(H18/D7,0)","v":1},null,null,null,null,null,null,"Case A",{"$f":"$D$54*'Corrective Analysis'!H5","v":6.0461249999999991},{"$f":"$D$54*'Corrective Analysis'!I5","v":5.1303071848818158},{"$f":"$D$54*'Corrective Analysis'!J5","v":5.5851710340866019},{"$f":"$D$54*'Corrective Analysis'!K5","v":5.1996674999999986},{"$f":"$D$54*'Corrective Analysis'!L5","v":5.1915058561769909},{"$f":"$D$54*'Corrective Analysis'!M5","v":5.0787449999999996},{"$f":"$D$54*'Corrective Analysis'!N5","v":4.8368999999999991},{"$f":"$D$54*'Corrective Analysis'!O5","v":5.1754829999999998},{"$f":"$D$54*'Corrective Analysis'!P5","v":4.9820069999999985},{"$f":"$D$54*'Corrective Analysis'!Q5","v":4.7401619999999989},{"$f":"$D$54*'Corrective Analysis'!R5","v":4.788530999999999},{"$f":"$D$54*'Corrective Analysis'!S5","v":4.8368999999999991},{"$f":"$D$54*'Corrective Analysis'!T5","v":4.9336379999999993},{"$f":"$D$54*'Corrective Analysis'!U5","v":4.8852689999999992},{"$f":"$D$54*'Corrective Analysis'!V5","v":4.8368999999999991},{"$f":"$D$54*'Corrective Analysis'!W5","v":4.788530999999999},{"$f":"$D$54*'Corrective Analysis'!X5","v":5.0303759999999986},{"$f":"$D$54*'Corrective Analysis'!Y5","v":5.3205899999999993},{"$f":"$D$54*'Corrective Analysis'!Z5","v":4.3532099999999989},{"$f":"$D$54*'Corrective Analysis'!AA5","v":4.9820069999999985},{"$f":"$D$54*'Corrective Analysis'!AB5","v":5.2692535118947932},{"$f":"$D$54*'Corrective Analysis'!AC5","v":5.3945868101282102},{"$f":"$D$54*'Corrective Analysis'!AD5","v":5.5197043191182402},{"$f":"$D$54*'Corrective Analysis'!AE5","v":5.6446521623444763},{"$f":"$D$54*'Corrective Analysis'!AF5","v":5.3187302160905734},{"$f":"$D$54*'Corrective Analysis'!AG5","v":5.8035125139791752},{"$f":"$D$54*'Corrective Analysis'!AH5","v":5.1980968789325717},{"$f":"$D$54*'Corrective Analysis'!AI5","v":6.0517724410250731},{"$f":"$D$54*'Corrective Analysis'!AJ5","v":6.1758885687292615},{"$f":"$D$54*'Corrective Analysis'!AK5","v":6.3000217669828658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case B",{"$f":"$E$54*'Corrective Analysis'!H6","v":8.0500000000000002E-2},{"$f":"$E$54*'Corrective Analysis'!I6","v":6.8306515062620504E-2},{"$f":"$E$54*'Corrective Analysis'!J6","v":7.4362714671623822E-2},{"$f":"$E$54*'Corrective Analysis'!K6","v":6.923E-2},{"$f":"$E$54*'Corrective Analysis'!L6","v":6.9121333320473502E-2},{"$f":"$E$54*'Corrective Analysis'!M6","v":6.7620000000000013E-2},{"$f":"$E$54*'Corrective Analysis'!N6","v":6.4399999999999999E-2},{"$f":"$E$54*'Corrective Analysis'!O6","v":6.8908000000000011E-2},{"$f":"$E$54*'Corrective Analysis'!P6","v":6.6332000000000002E-2},{"$f":"$E$54*'Corrective Analysis'!Q6","v":6.3112000000000001E-2},{"$f":"$E$54*'Corrective Analysis'!R6","v":6.3756000000000007E-2},{"$f":"$E$54*'Corrective Analysis'!S6","v":6.4399999999999999E-2},{"$f":"$E$54*'Corrective Analysis'!T6","v":6.568800000000001E-2},{"$f":"$E$54*'Corrective Analysis'!U6","v":6.5044000000000005E-2},{"$f":"$E$54*'Corrective Analysis'!V6","v":6.4399999999999999E-2},{"$f":"$E$54*'Corrective Analysis'!W6","v":6.3756000000000007E-2},{"$f":"$E$54*'Corrective Analysis'!X6","v":6.6976000000000008E-2},{"$f":"$E$54*'Corrective Analysis'!Y6","v":7.0840000000000014E-2},{"$f":"$E$54*'Corrective Analysis'!Z6","v":5.7960000000000005E-2},{"$f":"$E$54*'Corrective Analysis'!AA6","v":6.6332000000000002E-2},{"$f":"$E$54*'Corrective Analysis'!AB6","v":7.0156489934880772E-2},{"$f":"$E$54*'Corrective Analysis'!AC6","v":7.182521668263904E-2},{"$f":"$E$54*'Corrective Analysis'!AD6","v":7.3491070344893369E-2},{"$f":"$E$54*'Corrective Analysis'!AE6","v":7.515466502408244E-2},{"$f":"$E$54*'Corrective Analysis'!AF6","v":7.0815238255128907E-2},{"$f":"$E$54*'Corrective Analysis'!AG6","v":7.7269781450982872E-2},{"$f":"$E$54*'Corrective Analysis'!AH6","v":6.9209088259682403E-2},{"$f":"$E$54*'Corrective Analysis'!AI6","v":8.0575191796815077E-2},{"$f":"$E$54*'Corrective Analysis'!AJ6","v":8.2227712755311141E-2},{"$f":"$E$54*'Corrective Analysis'!AK6","v":8.3880460996443307E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual downtimes (h)","Case C",{"$f":"$F$54*'Corrective Analysis'!H7","v":5.105450000000002},{"$f":"$F$54*'Corrective Analysis'!I7","v":4.3321179792106319},{"$f":"$F$54*'Corrective Analysis'!J7","v":4.7162126909346815},{"$f":"$F$54*'Corrective Analysis'!K7","v":4.3906870000000016},{"$f":"$F$54*'Corrective Analysis'!L7","v":4.3837951701989004},{"$f":"$F$54*'Corrective Analysis'!M7","v":4.288578000000002},{"$f":"$F$54*'Corrective Analysis'!N7","v":4.0843600000000011},{"$f":"$F$54*'Corrective Analysis'!O7","v":4.3702652000000022},{"$f":"$F$54*'Corrective Analysis'!P7","v":4.2068908000000009},{"$f":"$F$54*'Corrective Analysis'!Q7","v":4.0026728000000018},{"$f":"$F$54*'Corrective Analysis'!R7","v":4.0435164000000015},{"$f":"$F$54*'Corrective Analysis'!S7","v":4.0843600000000011},{"$f":"$F$54*'Corrective Analysis'!T7","v":4.1660472000000013},{"$f":"$F$54*'Corrective Analysis'!U7","v":4.1252036000000016},{"$f":"$F$54*'Corrective Analysis'!V7","v":4.0843600000000011},{"$f":"$F$54*'Corrective Analysis'!W7","v":4.0435164000000015},{"$f":"$F$54*'Corrective Analysis'!X7","v":4.2477344000000024},{"$f":"$F$54*'Corrective Analysis'!Y7","v":4.492796000000002},{"$f":"$F$54*'Corrective Analysis'!Z7","v":3.6759240000000011},{"$f":"$F$54*'Corrective Analysis'!AA7","v":4.2068908000000009},{"$f":"$F$54*'Corrective Analysis'!AB7","v":4.449446602956983},{"$f":"$F$54*'Corrective Analysis'!AC7","v":4.5552801554332873},{"$f":"$F$54*'Corrective Analysis'!AD7","v":4.6609314918302607},{"$f":"$F$54*'Corrective Analysis'!AE7","v":4.7664395595925688},{"$f":"$F$54*'Corrective Analysis'!AF7","v":4.4912255670763725},{"$f":"$F$54*'Corrective Analysis'!AG7","v":4.900583921849945},{"$f":"$F$54*'Corrective Analysis'!AH7","v":4.3893607410608144},{"$f":"$F$54*'Corrective Analysis'!AI7","v":5.1102187945223552},{"$f":"$F$54*'Corrective Analysis'!AJ7","v":5.2150245476596693},{"$f":"$F$54*'Corrective Analysis'!AK7","v":5.3198447154570383}]
[null,"Corrective Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Case D",{"$f":"$G$54*'Corrective Analysis'!H8","v":13.5054},{"$f":"$G$54*'Corrective Analysis'!I8","v":11.459711907164158},{"$f":"$G$54*'Corrective Analysis'!J8","v":12.475754120821716},{"$f":"$G$54*'Corrective Analysis'!K8","v":11.614643999999998},{"$f":"$G$54*'Corrective Analysis'!L8","v":11.596413105917053},{"$f":"$G$54*'Corrective Analysis'!M8","v":11.344536000000002},{"$f":"$G$54*'Corrective Analysis'!N8","v":10.804320000000001},{"$f":"$G$54*'Corrective Analysis'!O8","v":11.5606224},{"$f":"$G$54*'Corrective Analysis'!P8","v":11.1284496},{"$f":"$G$54*'Corrective Analysis'!Q8","v":10.588233599999999},{"$f":"$G$54*'Corrective Analysis'!R8","v":10.6962768},{"$f":"$G$54*'Corrective Analysis'!S8","v":10.804320000000001},{"$f":"$G$54*'Corrective Analysis'!T8","v":11.020406400000001},{"$f":"$G$54*'Corrective Analysis'!U8","v":10.9123632},{"$f":"$G$54*'Corrective Analysis'!V8","v":10.804320000000001},{"$f":"$G$54*'Corrective Analysis'!W8","v":10.6962768},{"$f":"$G$54*'Corrective Analysis'!X8","v":11.236492800000001},{"$f":"$G$54*'Corrective Analysis'!Y8","v":11.884752000000001},{"$f":"$G$54*'Corrective Analysis'!Z8","v":9.7238880000000005},{"$f":"$G$54*'Corrective Analysis'!AA8","v":11.1284496},{"$f":"$G$54*'Corrective Analysis'!AB8","v":11.77008023809365},{"$f":"$G$54*'Corrective Analysis'!AC8","v":12.050040762555446},{"$f":"$G$54*'Corrective Analysis'!AD8","v":12.329519272495935},{"$f":"$G$54*'Corrective Analysis'!AE8","v":12.608618795232834},{"$f":"$G$54*'Corrective Analysis'!AF8","v":11.880597748208919},{"$f":"$G$54*'Corrective Analysis'!AG8","v":12.963469644821167},{"$f":"$G$54*'Corrective Analysis'!AH8","v":11.611135659407633},{"$f":"$G$54*'Corrective Analysis'!AI8","v":13.518014848356598},{"$f":"$G$54*'Corrective Analysis'!AJ8","v":13.795256544665579},{"$f":"$G$54*'Corrective Analysis'!AK8","v":14.072536371942427}]
[null,"Processes: Time involved",null,null,null,null,null,null,null,null,null,null,null,null,"Case E",{"$f":"$H$54*'Corrective Analysis'!H9","v":1.4274000000000002},{"$f":"$H$54*'Corrective Analysis'!I9","v":1.2111890633588136},{"$f":"$H$54*'Corrective Analysis'!J9","v":1.3185756387860352},{"$f":"$H$54*'Corrective Analysis'!K9","v":1.2275640000000001},{"$f":"$H$54*'Corrective Analysis'!L9","v":1.2256371575359488},{"$f":"$H$54*'Corrective Analysis'!M9","v":1.1990160000000001},{"$f":"$H$54*'Corrective Analysis'!N9","v":1.14192},{"$f":"$H$54*'Corrective Analysis'!O9","v":1.2218544000000002},{"$f":"$H$54*'Corrective Analysis'!P9","v":1.1761776000000002},{"$f":"$H$54*'Corrective Analysis'!Q9","v":1.1190816000000001},{"$f":"$H$54*'Corrective Analysis'!R9","v":1.1305008000000001},{"$f":"$H$54*'Corrective Analysis'!S9","v":1.14192},{"$f":"$H$54*'Corrective Analysis'!T9","v":1.1647584000000002},{"$f":"$H$54*'Corrective Analysis'!U9","v":1.1533392000000002},{"$f":"$H$54*'Corrective Analysis'!V9","v":1.14192},{"$f":"$H$54*'Corrective Analysis'!W9","v":1.1305008000000001},{"$f":"$H$54*'Corrective Analysis'!X9","v":1.1875968000000001},{"$f":"$H$54*'Corrective Analysis'!Y9","v":1.2561120000000001},{"$f":"$H$54*'Corrective Analysis'!Z9","v":1.0277280000000002},{"$f":"$H$54*'Corrective Analysis'!AA9","v":1.1761776000000002},{"$f":"$H$54*'Corrective Analysis'!AB9","v":1.2439922202863207},{"$f":"$H$54*'Corrective Analysis'!AC9","v":1.2735815440099252},{"$f":"$H$54*'Corrective Analysis'!AD9","v":1.3031199231093267},{"$f":"$H$54*'Corrective Analysis'!AE9","v":1.3326182466506247},{"$f":"$H$54*'Corrective Analysis'!AF9","v":1.2556729327375282},{"$f":"$H$54*'Corrective Analysis'!AG9","v":1.3701228079892291},{"$f":"$H$54*'Corrective Analysis'!AH9","v":1.2271931997747907},{"$f":"$H$54*'Corrective Analysis'!AI9","v":1.4287332766555756},{"$f":"$H$54*'Corrective Analysis'!AJ9","v":1.4580352445581508},{"$f":"$H$54*'Corrective Analysis'!AK9","v":1.4873412425630206}]
[null,"Travel time from harbour (h)",null,{"$f":"D5/D11","v":3.2400207361327111},null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P22:P26)","v":26.164875000000002},{"$f":"SUM(Q22:Q26)","v":22.201632649678036},24.170076199300659,22.501792500000001,22.466472623149365,21.978495000000002,20.931899999999999,22.397133000000004,21.559856999999997,20.513262000000001,20.722580999999998,20.931899999999999,21.350538000000004,21.141219000000003,20.931899999999999,20.722580999999998,21.769176000000002,23.025090000000006,18.838710000000003,21.559856999999997,22.802929063166626,23.34531448880951,23.88676607689866,24.427483428844589,23.01704170236852,25.114958670090498,22.494995567435492,26.189314552356418,26.726432618367969,27.263624557941792]
[null,"Acclimatisation",null,0.5]
[null,"Preparation (hr)",null,0.3]
[null,"Break (hr)",null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Outage Cost","Small Replacements (days per turb)","Small Replacements (available)","Small Replacements (required)**","Small Replacements (required)","Cost Vessels (Small Replacement-Charter)","Cost Vessels (Small Replacement-Spot)","Large Replacements ","Large Replacements (available)","Large Replacements (required)**","Large Replacements (required) Charter","Large Replacements (required) Spot Mark","Cost Vessels (Large Replacement) Jack-Up Spot Market","Cost Vessels (Large Replacement) Jack-Up Spot Market"]
[null,"Transfer to WT (hr)",null,1.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P19*$D$46*$D$47*$D$6*1000*$D$4","v":8680382.8676470593},{"$f":"ROUNDUP((P22+P23+P24)/24*$D$4,0)","v":141},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},{"$f":"W31-X31","v":-659},{"$f":"IF(Y31>0,Y31,0)","v":0},{"$f":"Z31*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W31*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":265080},{"$f":"ROUNDUP((P25+P26)/24*$D$4,0)","v":187},{"$f":"'Cost Vessels'!$N$10","v":190},{"$f":"AC31-AD31","v":-3},{"$f":"IF(AE31>0,AE31,0)","v":0},{"$f":"AC31","v":187},{"$f":"AG31*'Cost Vessels'!$L$5","v":30025468},{"$f":"AF31*'Cost Vessels'!$L$5","v":0}]
[null,"Effective time (hr) ??????",null,{"$f":"D7-D30-D31-D28-D29-D27*2","v":2.9199585277345763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"Q19*$D$46*$D$47*$D$6*1000*$D$4","v":7365549.1068105167},{"$f":"ROUNDUP((Q22+Q23+Q24)/24*$D$4,0)","v":120},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},{"$f":"W32-X32","v":-680},{"$f":"IF(Y32>0,Y32,0)","v":0},{"$f":"Z32*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W32*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":225600},{"$f":"ROUNDUP((Q25+Q26)/24*$D$4,0)","v":159},{"$f":"'Cost Vessels'!$N$10","v":190},{"$f":"AC32-AD32","v":-31},{"$f":"IF(AE32>0,AE32,0)","v":0},{"$f":"AC32","v":159},{"$f":"AG32*'Cost Vessels'!$L$5","v":25529676},{"$f":"AF32*'Cost Vessels'!$L$5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"R19*$D$46*$D$47*$D$6*1000*$D$4","v":8018594.2164880726},{"$f":"ROUNDUP((R22+R23+R24)/24*$D$4,0)","v":130},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-670,0,{"$f":"Z33*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W33*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":244400},{"$f":"ROUNDUP((R25+R26)/24*$D$4,0)","v":173},{"$f":"'Cost Vessels'!$N$10","v":190},-17,0,173,{"$f":"AG33*'Cost Vessels'!$L$5","v":27777572},{"$f":"AF33*'Cost Vessels'!$L$5","v":0}]
[null,"Large replacements (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"S19*$D$46*$D$47*$D$6*1000*$D$4","v":7465129.2661764678},{"$f":"ROUNDUP((S22+S23+S24)/24*$D$4,0)","v":121},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-679,0,{"$f":"Z34*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W34*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":227480},{"$f":"ROUNDUP((S25+S26)/24*$D$4,0)","v":161},{"$f":"'Cost Vessels'!$N$10","v":190},-29,0,161,{"$f":"AG34*'Cost Vessels'!$L$5","v":25850804},{"$f":"AF34*'Cost Vessels'!$L$5","v":0}]
[null,"Jack-up speed km/hr",null,16.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T19*$D$46*$D$47*$D$6*1000*$D$4","v":7453411.6465088204},{"$f":"ROUNDUP((T22+T23+T24)/24*$D$4,0)","v":121},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-679,0,{"$f":"Z35*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W35*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":227480},{"$f":"ROUNDUP((T25+T26)/24*$D$4,0)","v":161},{"$f":"'Cost Vessels'!$N$10","v":190},-29,0,161,{"$f":"AG35*'Cost Vessels'!$L$5","v":25850804},{"$f":"AF35*'Cost Vessels'!$L$5","v":0}]
[null,"E Repair time*",null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"U19*$D$46*$D$47*$D$6*1000*$D$4","v":7291521.6088235304},{"$f":"ROUNDUP((U22+U23+U24)/24*$D$4,0)","v":118},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-682,0,{"$f":"Z36*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W36*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":221840},{"$f":"ROUNDUP((U25+U26)/24*$D$4,0)","v":157},{"$f":"'Cost Vessels'!$N$10","v":190},-33,0,157,{"$f":"AG36*'Cost Vessels'!$L$5","v":25208548},{"$f":"AF36*'Cost Vessels'!$L$5","v":0}]
[null,"Travel time ",null,{"$f":"D5/D35","v":7.1856287425149707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"V19*$D$46*$D$47*$D$6*1000*$D$4","v":6944306.2941176463},{"$f":"ROUNDUP((V22+V23+V24)/24*$D$4,0)","v":113},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-687,0,{"$f":"Z37*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W37*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":212440},{"$f":"ROUNDUP((V25+V26)/24*$D$4,0)","v":150},{"$f":"'Cost Vessels'!$N$10","v":190},-40,0,150,{"$f":"AG37*'Cost Vessels'!$L$5","v":24084600},{"$f":"AF37*'Cost Vessels'!$L$5","v":0}]
[null,"Positioning jack-up (hr)",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"W19*$D$46*$D$47*$D$6*1000*$D$4","v":7430407.7347058831},{"$f":"ROUNDUP((W22+W23+W24)/24*$D$4,0)","v":121},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-679,0,{"$f":"Z38*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W38*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":227480},{"$f":"ROUNDUP((W25+W26)/24*$D$4,0)","v":160},{"$f":"'Cost Vessels'!$N$10","v":190},-30,0,160,{"$f":"AG38*'Cost Vessels'!$L$5","v":25690240},{"$f":"AF38*'Cost Vessels'!$L$5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"X19*$D$46*$D$47*$D$6*1000*$D$4","v":7152635.4829411758},{"$f":"ROUNDUP((X22+X23+X24)/24*$D$4,0)","v":116},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-684,0,{"$f":"Z39*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W39*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":218080},{"$f":"ROUNDUP((X25+X26)/24*$D$4,0)","v":154},{"$f":"'Cost Vessels'!$N$10","v":190},-36,0,154,{"$f":"AG39*'Cost Vessels'!$L$5","v":24726856},{"$f":"AF39*'Cost Vessels'!$L$5","v":0}]
[null,"Large replacements (D)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Y19*$D$46*$D$47*$D$6*1000*$D$4","v":6805420.1682352936},{"$f":"ROUNDUP((Y22+Y23+Y24)/24*$D$4,0)","v":111},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-689,0,{"$f":"Z40*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W40*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":208680},{"$f":"ROUNDUP((Y25+Y26)/24*$D$4,0)","v":147},{"$f":"'Cost Vessels'!$N$10","v":190},-43,0,147,{"$f":"AG40*'Cost Vessels'!$L$5","v":23602908},{"$f":"AF40*'Cost Vessels'!$L$5","v":0}]
[null,"Speed of crane ship km/hr",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"Z19*$D$46*$D$47*$D$6*1000*$D$4","v":6874863.2311764704},{"$f":"ROUNDUP((Z22+Z23+Z24)/24*$D$4,0)","v":112},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-688,0,{"$f":"Z41*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W41*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":210560},{"$f":"ROUNDUP((Z25+Z26)/24*$D$4,0)","v":148},{"$f":"'Cost Vessels'!$N$10","v":190},-42,0,148,{"$f":"AG41*'Cost Vessels'!$L$5","v":23763472},{"$f":"AF41*'Cost Vessels'!$L$5","v":0}]
[null,"Repair time*",null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AA19*$D$46*$D$47*$D$6*1000*$D$4","v":6944306.2941176463},{"$f":"ROUNDUP((AA22+AA23+AA24)/24*$D$4,0)","v":113},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-687,0,{"$f":"Z42*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W42*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":212440},{"$f":"ROUNDUP((AA25+AA26)/24*$D$4,0)","v":150},{"$f":"'Cost Vessels'!$N$10","v":190},-40,0,150,{"$f":"AG42*'Cost Vessels'!$L$5","v":24084600},{"$f":"AF42*'Cost Vessels'!$L$5","v":0}]
[null,"Travel time ",null,{"$f":"D5/D41","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"AB19*$D$46*$D$47*$D$6*1000*$D$4","v":7083192.4199999999},{"$f":"ROUNDUP((AB22+AB23+AB24)/24*$D$4,0)","v":115},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-685,0,{"$f":"Z43*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W43*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":216200},{"$f":"ROUNDUP((AB25+AB26)/24*$D$4,0)","v":153},{"$f":"'Cost Vessels'!$N$10","v":190},-37,0,153,{"$f":"AG43*'Cost Vessels'!$L$5","v":24566292},{"$f":"AF43*'Cost Vessels'!$L$5","v":0}]
[null,"Failures increasing each year",null,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"AC19*$D$46*$D$47*$D$6*1000*$D$4","v":7013749.357058824},{"$f":"ROUNDUP((AC22+AC23+AC24)/24*$D$4,0)","v":114},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-686,0,{"$f":"Z44*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W44*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":214320},{"$f":"ROUNDUP((AC25+AC26)/24*$D$4,0)","v":151},{"$f":"'Cost Vessels'!$N$10","v":190},-39,0,151,{"$f":"AG44*'Cost Vessels'!$L$5","v":24245164},{"$f":"AF44*'Cost Vessels'!$L$5","v":0}]
[null,"Cost inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"AD19*$D$46*$D$47*$D$6*1000*$D$4","v":6944306.2941176463},{"$f":"ROUNDUP((AD22+AD23+AD24)/24*$D$4,0)","v":113},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-687,0,{"$f":"Z45*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W45*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":212440},{"$f":"ROUNDUP((AD25+AD26)/24*$D$4,0)","v":150},{"$f":"'Cost Vessels'!$N$10","v":190},-40,0,150,{"$f":"AG45*'Cost Vessels'!$L$5","v":24084600},{"$f":"AF45*'Cost Vessels'!$L$5","v":0}]
[null," Electricity Price (£/KWh)",null,{"$f":"0.08/1.36","v":5.8823529411764705E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"AE19*$D$46*$D$47*$D$6*1000*$D$4","v":6874863.2311764704},{"$f":"ROUNDUP((AE22+AE23+AE24)/24*$D$4,0)","v":112},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-688,0,{"$f":"Z46*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W46*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":210560},{"$f":"ROUNDUP((AE25+AE26)/24*$D$4,0)","v":148},{"$f":"'Cost Vessels'!$N$10","v":190},-42,0,148,{"$f":"AG46*'Cost Vessels'!$L$5","v":23763472},{"$f":"AF46*'Cost Vessels'!$L$5","v":0}]
[null,"Capacity Factor far-offshore",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"AF19*$D$46*$D$47*$D$6*1000*$D$4","v":7222078.5458823536},{"$f":"ROUNDUP((AF22+AF23+AF24)/24*$D$4,0)","v":117},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-683,0,{"$f":"Z47*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W47*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":219960},{"$f":"ROUNDUP((AF25+AF26)/24*$D$4,0)","v":156},{"$f":"'Cost Vessels'!$N$10","v":190},-34,0,156,{"$f":"AG47*'Cost Vessels'!$L$5","v":25047984},{"$f":"AF47*'Cost Vessels'!$L$5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"AG19*$D$46*$D$47*$D$6*1000*$D$4","v":7638736.9235294135},{"$f":"ROUNDUP((AG22+AG23+AG24)/24*$D$4,0)","v":124},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-676,0,{"$f":"Z48*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W48*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":233120},{"$f":"ROUNDUP((AG25+AG26)/24*$D$4,0)","v":165},{"$f":"'Cost Vessels'!$N$10","v":190},-25,0,165,{"$f":"AG48*'Cost Vessels'!$L$5","v":26493060},{"$f":"AF48*'Cost Vessels'!$L$5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"AH19*$D$46*$D$47*$D$6*1000*$D$4","v":6249875.6647058818},{"$f":"ROUNDUP((AH22+AH23+AH24)/24*$D$4,0)","v":102},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-698,0,{"$f":"Z49*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W49*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":191760},{"$f":"ROUNDUP((AH25+AH26)/24*$D$4,0)","v":135},{"$f":"'Cost Vessels'!$N$10","v":190},-55,0,135,{"$f":"AG49*'Cost Vessels'!$L$5","v":21676140},{"$f":"AF49*'Cost Vessels'!$L$5","v":0}]
[null,"Detailed corrective analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"AI19*$D$46*$D$47*$D$6*1000*$D$4","v":7152635.4829411758},{"$f":"ROUNDUP((AI22+AI23+AI24)/24*$D$4,0)","v":116},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-684,0,{"$f":"Z50*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W50*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":218080},{"$f":"ROUNDUP((AI25+AI26)/24*$D$4,0)","v":154},{"$f":"'Cost Vessels'!$N$10","v":190},-36,0,154,{"$f":"AG50*'Cost Vessels'!$L$5","v":24726856},{"$f":"AF50*'Cost Vessels'!$L$5","v":0}]
[null,null,null,"Case A","Case B","Case C","Case D","Case E",null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"AJ19*$D$46*$D$47*$D$6*1000*$D$4","v":7565033.4569564257},{"$f":"ROUNDUP((AJ22+AJ23+AJ24)/24*$D$4,0)","v":123},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-677,0,{"$f":"Z51*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W51*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":231240},{"$f":"ROUNDUP((AJ25+AJ26)/24*$D$4,0)","v":163},{"$f":"'Cost Vessels'!$N$10","v":190},-27,0,163,{"$f":"AG51*'Cost Vessels'!$L$5","v":26171932},{"$f":"AF51*'Cost Vessels'!$L$5","v":0}]
[null,"Travel time required",null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"AK19*$D$46*$D$47*$D$6*1000*$D$4","v":7744973.6690312745},{"$f":"ROUNDUP((AK22+AK23+AK24)/24*$D$4,0)","v":126},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-674,0,{"$f":"Z52*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W52*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":236880},{"$f":"ROUNDUP((AK25+AK26)/24*$D$4,0)","v":167},{"$f":"'Cost Vessels'!$N$10","v":190},-23,0,167,{"$f":"AG52*'Cost Vessels'!$L$5","v":26814188},{"$f":"AF52*'Cost Vessels'!$L$5","v":0}]
[null,"Repair Time needed (hr)",null,3,3,10,{"$f":"D42","v":96},{"$f":"D42","v":96},null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"AL19*$D$46*$D$47*$D$6*1000*$D$4","v":7924604.0738740023},{"$f":"ROUNDUP((AL23+AL24+AL22)/24*$D$4,0)","v":129},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-671,0,{"$f":"Z53*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W53*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":242520},{"$f":"ROUNDUP((AL25+AL26)/24*$D$4,0)","v":171},{"$f":"'Cost Vessels'!$N$10","v":190},-19,0,171,{"$f":"AG53*'Cost Vessels'!$L$5","v":27456444},{"$f":"AF53*'Cost Vessels'!$L$5","v":0}]
[null,"Actual downtimes* (hr)",null,{"$f":"D53+$D$31+$D$29","v":4.5999999999999996},{"$f":"E53+$D$31+$D$29","v":4.5999999999999996},{"$f":"F53+$D$31+$D$29","v":11.600000000000001},{"$f":"G53+$D$31+$D$29","v":97.6},{"$f":"H53+$D$31+$D$29","v":97.6},null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"AM19*$D$46*$D$47*$D$6*1000*$D$4","v":8103990.8906683093},{"$f":"ROUNDUP((AM22+AM23+AM24)/24*$D$4,0)","v":132},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-668,0,{"$f":"Z54*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W54*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":248160},{"$f":"ROUNDUP((AM25+AM26)/24*$D$4,0)","v":175},{"$f":"'Cost Vessels'!$N$10","v":190},-15,0,175,{"$f":"AG54*'Cost Vessels'!$L$5","v":28098700},{"$f":"AF54*'Cost Vessels'!$L$5","v":0}]
[null,"Logistics Time (hr)",null,{"$f":"Inputs!K42","v":0},{"$f":"Inputs!L42","v":8},{"$f":"Inputs!M42","v":48},{"$f":"Inputs!N42","v":0},{"$f":"Inputs!O42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"AN19*$D$46*$D$47*$D$6*1000*$D$4","v":7636066.84370392},{"$f":"ROUNDUP((AN22+AN23+AN24)/24*$D$4,0)","v":124},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-676,0,{"$f":"Z55*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W55*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":233120},{"$f":"ROUNDUP((AN25+AN26)/24*$D$4,0)","v":165},{"$f":"'Cost Vessels'!$N$10","v":190},-25,0,165,{"$f":"AG55*'Cost Vessels'!$L$5","v":26493060},{"$f":"AF55*'Cost Vessels'!$L$5","v":0}]
[null,"Waiting Time (hr)",null,{"$f":"Inputs!K43","v":70},{"$f":"Inputs!L43","v":70},{"$f":"Inputs!M43","v":70},{"$f":"Inputs!N43","v":70},{"$f":"Inputs!O43","v":70},null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"AO19*$D$46*$D$47*$D$6*1000*$D$4","v":8332065.6781856399},{"$f":"ROUNDUP((AO22+AO23+AO24)/24*$D$4,0)","v":135},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-665,0,{"$f":"Z56*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W56*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":253800},{"$f":"ROUNDUP((AO25+AO26)/24*$D$4,0)","v":180},{"$f":"'Cost Vessels'!$N$10","v":190},-10,0,180,{"$f":"AG56*'Cost Vessels'!$L$5","v":28901520},{"$f":"AF56*'Cost Vessels'!$L$5","v":0}]
[null,"Total downtime (hr)",null,{"$f":"SUM(D54:D56)","v":74.599999999999994},{"$f":"SUM(E54:E56)","v":82.6},{"$f":"SUM(F54:F56)","v":129.6},{"$f":"SUM(G54:G56)","v":167.6},{"$f":"SUM(H54:H56)","v":167.6},null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"AP19*$D$46*$D$47*$D$6*1000*$D$4","v":7462874.3355878275},{"$f":"ROUNDUP((AP22+AP23+AP24)/24*$D$4,0)","v":121},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-679,0,{"$f":"Z57*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W57*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":227480},{"$f":"ROUNDUP((AP25+AP26)/24*$D$4,0)","v":161},{"$f":"'Cost Vessels'!$N$10","v":190},-29,0,161,{"$f":"AG57*'Cost Vessels'!$L$5","v":25850804},{"$f":"AF57*'Cost Vessels'!$L$5","v":0}]
[null,"Downtimes  corr. maint. (hr/yr)/tr",null,{"$f":"'Corrective Analysis'!G5*D57","v":78.44189999999999},{"$f":"'Corrective Analysis'!G6*E57","v":1.1564000000000001},{"$f":"'Corrective Analysis'!G7*F57","v":45.632160000000006},{"$f":"'Corrective Analysis'!G8*G57","v":18.553319999999999},{"$f":"'Corrective Analysis'!G9*H57","v":1.9609200000000002},null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"AQ19*$D$46*$D$47*$D$6*1000*$D$4","v":8688490.8624900524},{"$f":"ROUNDUP((AQ22+AQ23+AQ24)/24*$D$4,0)","v":141},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-659,0,{"$f":"Z58*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W58*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":265080},{"$f":"ROUNDUP((AQ25+AQ26)/24*$D$4,0)","v":187},{"$f":"'Cost Vessels'!$N$10","v":190},-3,0,187,{"$f":"AG58*'Cost Vessels'!$L$5","v":30025468},{"$f":"AF58*'Cost Vessels'!$L$5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"AR19*$D$46*$D$47*$D$6*1000*$D$4","v":8866683.5906460416},{"$f":"ROUNDUP((AR22+AR23+AR24)/24*$D$4,0)","v":144},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-656,0,{"$f":"Z59*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W59*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":270720},{"$f":"ROUNDUP((AR25+AR26)/24*$D$4,0)","v":191},{"$f":"'Cost Vessels'!$N$10","v":190},1,1,191,{"$f":"AG59*'Cost Vessels'!$L$5","v":30667724},{"$f":"AF59*'Cost Vessels'!$L$5","v":160564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"AS19*$D$46*$D$47*$D$6*1000*$D$4","v":9044900.826880293},{"$f":"ROUNDUP((AS22+AS23+AS24)/24*$D$4,0)","v":147},{"$f":"$H$15*('Cost Vessels'!$D$10)","v":800},-653,0,{"$f":"Z60*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":0},{"$f":"W60*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)","v":276360},{"$f":"ROUNDUP((AS25+AS26)/24*$D$4,0)","v":195},{"$f":"'Cost Vessels'!$N$10","v":190},5,5,195,{"$f":"AG60*'Cost Vessels'!$L$5","v":31309980},{"$f":"AF60*'Cost Vessels'!$L$5","v":802820}]
[null,"Spot Market Jack-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charter Jack-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Jack-Up"]
[null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total"]
[]
[null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"JackUp_Spot Market + CTV_Spot Market","JackUp_Spot Market + CTV_Charter","JackUp_Spot Market + CTV_Purchase",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"JackUp_Charter + CTV_Spot Market","JackUp_Charter + CTV_Charter","JackUp_Charter + CTV_Purchase",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Charter","JackUp_Purchase + CTV_Purchase"]
[null,1,{"$f":"C104","v":9622809},{"$f":"D104","v":11195409},{"$f":"E104","v":20771017},null,{"$f":"G104","v":30290548},{"$f":"H104","v":30025468},{"$f":"I104","v":30025468},null,{"$f":"K104","v":49912779.867647059},{"$f":"L104","v":51220299.867647059},{"$f":"M104","v":60795907.867647059},null,null,1,{"$f":"Q104","v":43208520},{"$f":"R104","v":44781120},{"$f":"S104","v":54356728},null,{"$f":"U104","v":265080},{"$f":"V104","v":0},{"$f":"W104","v":0},null,{"$f":"Y104","v":53473022.867647059},{"$f":"Z104","v":54780542.867647059},{"$f":"AA104","v":64356150.867647059},null,null,1,{"$f":"AE104","v":247702196},{"$f":"AF104","v":249274796},{"$f":"AG104","v":258850404},null,{"$f":"AI104","v":265080},{"$f":"AJ104","v":0},{"$f":"AK104","v":0},null,{"$f":"AM104","v":257966698.86764705},{"$f":"AN104","v":259274218.86764705},{"$f":"AO104","v":268849826.86764705}]
[null,2,{"$f":"C65+C105","v":19245618},{"$f":"D65+D105","v":22390818},{"$f":"E65+E105","v":30021199.640000001},null,{"$f":"G65+G105","v":56045824},{"$f":"H65+H105","v":55555144},{"$f":"I65+I105","v":55555144},null,{"$f":"K65+K105","v":93111479.972363263},{"$f":"L65+L105","v":95739588.207657367},{"$f":"M65+M105","v":103408111.54099071},null,null,2,{"$f":"Q65+Q105","v":86417040},{"$f":"R65+R105","v":89562240},{"$f":"S65+S105","v":97192621.640000001},null,{"$f":"U65+U105","v":490680},{"$f":"V65+V105","v":0},{"$f":"W65+W105","v":0},null,{"$f":"Y65+Y105","v":104569796.50177503},{"$f":"Z65+Z105","v":107197904.73706913},{"$f":"AA65+AA105","v":114866428.07040247},null,null,2,{"$f":"AE65+AE105","v":253078149.52000001},{"$f":"AF65+AF105","v":256223349.52000001},{"$f":"AG65+AG105","v":263853731.16},null,{"$f":"AI65+AI105","v":490680},{"$f":"AJ65+AJ105","v":0},{"$f":"AK65+AK105","v":0},null,{"$f":"AM65+AM105","v":271972721.0507946},{"$f":"AN65+AN105","v":274600829.28608871},{"$f":"AO65+AO105","v":282269352.61942208}]
[null,3,{"$f":"C66+C106","v":28868427},{"$f":"D66+D106","v":33586227},{"$f":"E66+E106","v":39271961.216399997},null,{"$f":"G66+G106","v":84067796},{"$f":"H66+H106","v":83332716},{"$f":"I66+I106","v":83332716},null,{"$f":"K66+K106","v":138269510.74561208},{"$f":"L66+L106","v":142174243.35614648},{"$f":"M66+M106","v":147973632.29540062},null,null,3,{"$f":"Q66+Q106","v":129625560},{"$f":"R66+R106","v":134343360},{"$f":"S66+S106","v":140029094.2164},null,{"$f":"U66+U106","v":735080},{"$f":"V66+V106","v":0},{"$f":"W66+W106","v":0},null,{"$f":"Y66+Y106","v":155310429.15891466},{"$f":"Z66+Z106","v":159215161.76944906},{"$f":"AA66+AA106","v":165014550.70870319},null,null,3,{"$f":"AE66+AE106","v":258503557.3752},{"$f":"AF66+AF106","v":263221357.3752},{"$f":"AG66+AG106","v":268907091.5916},null,{"$f":"AI66+AI106","v":735080},{"$f":"AJ66+AJ106","v":0},{"$f":"AK66+AK106","v":0},null,{"$f":"AM66+AM106","v":286397405.85633868},{"$f":"AN66+AN106","v":290302138.46687311},{"$f":"AO66+AO106","v":296101527.40612727}]
[null,4,38491236,44781636,48523307.518564001,null,110146080,109183520,109183520,null,180188966.93721306,185361236.16639337,189328691.40571687,null,null,4,172834080,179124480,182866151.51856399,null,962560,0,0,null,204518660.97225988,209690930.20144022,213658385.44076371,null,null,4,263978914.10895202,270269314.10895199,274010985.62751603,null,962560,0,0,null,300048835.17078829,305221104.39996868,309188559.63929218]
[null,5,48114045,55977045,57775244.393749639,null,136224364,135034324,135034324,null,221275647.73807621,227690599.92671329,229862587.332917,null,null,5,216042600,223905600,225703799.39374962,null,1190040,0,0,null,252751200.22581348,259166152.41445062,261338139.82065433,null,null,5,269504719.21004152,277367719.21004152,279165918.60379118,null,1190040,0,0,null,313468370.62472224,319883322.81335944,322055310.21956319]
[null,6,57736854,67172454,67027777.747687131,null,161654752,160242872,160242872,null,260823259.18306392,268461636.32038683,268873901.39428353,null,null,6,259251120,268686720,268542043.7476871,null,1411880,0,0,null,299886266.29886836,307524643.43619138,307936908.51008809,null,null,6,275081477.16214192,284517077.16214192,284372400.90982908,null,1411880,0,0,null,326519190.38280636,334157567.52012944,334569832.59402615]
[null,7,67359663,78367863,76280913.545164004,null,185951792,184327472,184327472,null,298280729.41341162,307126889.70592892,305814471.75959796,null,null,7,302459640,313467840,311380890.54516399,null,1624320,0,0,null,345780451.19619048,354626611.4887079,353314193.54237694,null,null,7,280709697.49376333,291717897.49376333,289630948.03892738,null,1624320,0,0,null,339043144.64062709,347889304.93314457,346576886.9868136]
[null,8,76982472,89563272,85534657.810615644,null,211869512,210017712,210017712,null,336837819.47038329,346854987.6703577,343852233.72591001,null,null,8,345668160,358248960,354220345.81061566,null,1851800,0,0,null,391211023.89716309,401228192.09713769,398225438.15268993,null,null,8,286389894.82870096,298970694.82870096,294942080.63931668,null,1851800,0,0,null,351803054.0592224,361820222.25919706,358817468.31474936]
[null,9,86605281,100758681,94789016.628721803,null,236814448,234744568,234744568,null,373571550.43417603,384744788.41173488,380085366.82704401,null,null,9,388876680,403030080,397060415.62872183,null,2069880,0,0,null,435505702.30322522,446678940.28078425,442019518.69609326,null,null,9,292122588.936988,306275988.936988,300306324.56570983,null,2069880,0,0,null,364112475.9143104,375285713.89186949,370626292.30717862]
[null,10,96228090,111954090,104043996.14500903,null,260626036,258347476,258347476,null,408346143.01334661,420660648.23313451,414377562.05989236,null,null,10,432085200,447811200,439901106.14500904,null,2278560,0,0,null,478633457.86081517,490947963.08060324,484664876.90736097,null,null,10,297908304.78635788,313634304.78635788,305724210.93136692,null,2278560,0,0,null,375926503.03513938,388241008.25492752,381957922.08168542]
[null,11,105850899,123149499,113299602.56645912,null,284600068,282110948,282110948,null,442629108.99390972,456060961.41205955,448186561.49141049,null,null,11,475293720,492592320,482742423.56645912,null,2489120,0,0,null,520974080.90599567,534405933.32414573,526531533.40349656,null,null,11,303747572.59422147,321046172.59422147,311196276.16068059,null,2489120,0,0,null,387611323.57689488,401043175.99504495,393168776.07439601]
[null,12,115473708,134344908,122555842.16212371,null,308897108,306195548,306195548,null,476555493.83982253,491081272.67322546,481647270.4741289,null,null,12,518502240,537373440,525584374.16212368,null,2701560,0,0,null,562541858.15953112,577067636.99293435,567633634.79383767,null,null,12,309640927.88016367,328512127.88016367,316723062.04228741,null,2701560,0,0,null,399167893.05323559,413693671.88663876,404259669.68754232]
[null,13,125096517,145540317,131812721.26374495,null,333679600,330761840,330761840,null,510308941.80497622,525904232.7817381,514941712.98710889,null,null,13,561710760,582154560,568426964.26374495,null,2917760,0,0,null,603407056.45389628,619002347.43065858,608039827.63602924,null,null,13,315588911.5189653,336032711.5189653,322305115.78271025,null,2917760,0,0,null,410653412.70828372,426248703.68504584,415286183.89041674]
[null,14,134719326,156735726,141070246.2663824,null,358139084,355007004,355007004,null,543097180.02093196,559742465.61585951,547281898.46143687,null,null,14,604919280,626935680,611270200.26638246,null,3132080,0,0,null,643415841.3028909,660061126.89781892,647600559.74339616,null,null,14,321592069.79415494,343608469.79415494,327942990.06053734,null,3132080,0,0,null,421901242.83663136,438546528.43155921,426085961.27713674]
[null,15,144342135,167931135,150328423.62904623,null,382436124,379091604,379091604,null,575066770.19167399,592742887.08004558,578814140.45084357,null,null,15,648127800,671716800,654114088.62904632,null,3344520,0,0,null,682586086.20637393,700262203.09474599,686333456.46554387,null,null,15,327650954.45209652,351239954.45209652,333637243.08114272,null,3344520,0,0,null,432916706.9418059,450592823.83017778,436664077.20097595]
[null,16,153964944,179126544,159587259.87533671,null,406410156,402855076,402855076,null,606117908.73262084,624806041.403826,609438392.69292343,null,null,16,691336320,716497920,696958635.87533677,null,3555080,0,0,null,720935293.00578845,739623425.67699409,724255776.96609139,null,null,16,333766122.75661749,358927722.75661749,339388438.63195413,null,3555080,0,0,null,443705007.04683495,462393139.71804035,447025491.00713789]
[null,17,163587753,190321953,168846761.59409007,null,431678100,427903060,427903060,null,637755673.74199319,657429131.35866082,640651279.09299517,null,null,17,734544840,761279040,739803848.5940901,null,3775040,0,0,null,758792329.50694585,778465787.12361383,761687934.85794818,null,null,17,339938137.54418367,366672337.54418367,345197146.13827366,null,3775040,0,0,null,454582956.37138945,474256413.98805732,457478561.72239184]
[null,18,173210562,201517362,178106935.44003096,null,458404280,454396120,454396120,null,670112069.79094005,690742133.87677813,672582209.11451745,null,null,18,777753360,806060160,782649733.44003105,null,4008160,0,0,null,796214031.36872208,816844095.45456064,798684170.69229996,null,null,18,346167567.27962554,374474367.27962554,351063940.71965641,null,4008160,0,0,null,465595576.37220669,486225640.45804513,468065715.69578457]
[null,19,182833371,212712771,187367788.13443127,null,480272180,476072260,476072260,null,697460032.18257236,719056904.33973801,699542481.84371281,null,null,19,820961880,850841280,825496297.13443136,null,4199920,0,0,null,831900591.54782307,853497463.70498919,833983041.20896399,null,null,19,352454986.11242181,382334386.11242181,356989403.24685299,null,4199920,0,0,null,475431481.43503582,497028353.59220177,477513931.09617674]
[null,20,192456180,223908180,196629326.46577558,null,505217116,500799116,500799116,null,727003614.2847476,749530270.63463724,728688379.82622933,null,null,20,864170400,895622400,868343546.46577573,null,4418000,0,0,null,867525164.21834254,890051820.56823254,869209929.75982475,null,null,20,358800973.93354601,390252973.93354601,362974120.39932156,null,4418000,0,0,null,485752478.13495541,508279134.48484534,487437243.67643762]
[null,21,202078989,235103589,205891557.29043335,null,531620288,526971048,526971048,null,757226793.50260103,780656146.67986846,758513282.37766516,null,null,21,907378920,940403520,911191488.29043353,null,4649240,0,0,null,902737604.17319453,926166957.35046232,904024093.04825902,null,null,21,365206116.43288147,398230716.43288147,369018684.72331476,null,4649240,0,0,null,496197300.07030606,519626653.24757379,497483788.94537061]
[null,22,211701798,246298998,215154487.53333768,null,558671356,553785236,553785236,null,787403547.67621732,811714176.60746419,788296309.55490243,null,null,22,950587440,985184640,954040129.53333783,null,4886120,0,0,null,937382045.4649303,961692674.39617753,938274807.34361577,null,null,22,371671005.15721029,406268205.15721029,375123694.69054788,null,4886120,0,0,null,506599182.02594435,530909810.95719159,507491943.90462995]
[null,23,221324607,257494407,224418124.18867105,null,586370320,581241680,581241680,null,817523877.16962147,842694853.76593983,818027440.95208287,null,null,23,993795960,1029965760,996889477.18867123,null,5128640,0,0,null,971467024.11631715,996638000.71263587,971970587.89877892,null,null,23,378196237.56878239,414366037.56878239,381289754.75745338,null,5128640,0,0,null,516955978.2944299,542126954.89074862,517459542.07689172]
[null,24,230947416,268689816,233682474.32055777,null,614717180,609340380,609340380,null,847578238.26095617,873589116.32090998,847697111.09841657,null,null,24,1037004480,1074746880,1039739538.320558,null,5376800,0,0,null,1005001005.7037739,1031011883.763728,1005119878.5412345,null,null,24,384782417.10447019,422524817.10447019,387517475.42502791,null,5376800,0,0,null,527265685.95650595,553276564.01646006,527384558.79396671]
[null,25,240570225,279885225,242947545.06376335,null,641443360,635833440,635833440,null,875744768.13862777,902588429.69724596,875496291.70151305,null,null,25,1080213000,1119528000,1082590320.0637636,null,5609920,0,0,null,1037577189.1145965,1064420850.6732149,1037328712.6774819,null,null,25,391430153.23551488,430745153.23551488,393807473.2992782,null,5609920,0,0,null,537111244.42011118,563954905.97872961,536862767.9829967]
[null,26,250193034,291080634,252213343.62440097,null,670598680,664734960,664734960,null,905263881.71104062,932911392.58171153,904643097.45509362,null,null,26,1123421520,1164309120,1125441829.6244013,null,5863720,0,0,null,1069951461.70496,1097598972.5756311,1069330677.4490131,null,null,26,398140061.52787006,439027661.52787006,400160371.15227097,null,5863720,0,0,null,547238486.44324028,574885997.31391144,546617702.18729353]
[null,27,259815843,302276043,261479877.28064498,null,696676964,690585764,690585764,null,931846005.42180204,960297332.1400857,930876381.06501675,null,null,27,1166630040,1209090240,1168294074.2806454,null,6091200,0,0,null,1101155805.6090207,1129607132.3273046,1100186181.2522354,null,null,27,404912763.70314878,447372963.70314878,406576797.98379368,null,6091200,0,0,null,556669540.38934791,585120867.1076318,555699916.03256285]
[null,28,269438652,313471452,270747153.38345146,null,726967512,720611232,720611232,null,961092758.8208487,990310111.87884128,959759540.92361033,null,null,28,1209838560,1253871360,1211147061.3834519,null,6356280,0,0,null,1132488370.2490153,1161705723.307008,1131155152.3517768,null,null,28,411748887.70018029,455781687.70018029,413057389.08363163,null,6356280,0,0,null,566692898.76359022,595910251.82158303,565359680.86635196]
[null,29,279061461,324666861,280015179.35728598,null,757905956,751278956,751278956,null,990240530.81085885,1020205650.611774,988548039.89263237,null,null,29,1253047080,1298652480,1254000798.3572865,null,6787564,160564,160564,null,1163404383.593214,1193369503.3941293,1161711892.6749876,null,null,29,418649067.73718208,464254467.73718208,419602786.09446794,null,6787564,160564,160564,null,576754325.57519305,606719445.37610841,575061834.65696669]
[null,30,288684270,335862270,289283962.70085883,null,789492296,782588936,782588936,null,1019281972.3899889,1049977020.8874179,1017234503.5506235,null,null,30,1296255600,1343433600,1296855292.7008593,null,7866744,963384,963384,null,1194179395.1274309,1224874443.62486,1192131926.2880654,null,null,30,425613944.37455392,472791944.37455392,426213637.07541263,null,7866744,963384,963384,null,587120095.49011123,617815143.9875406,585072626.65074611]
[]
[]
[]
[]
[]
[null,"Spot Market Jack-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charter Jack-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Jack-Up"]
[null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total",null,null,null,null,"Detailed Cost Analysis Preventive",null,null,null,null,"Detailed Cost Analysis Corrective",null,null,null,"Detailed Cost Analysis Total"]
[]
[null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,null,"Year","Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased",null,"Cost CTV Spot Market","Cost CTV Charter","Cost Purchased"]
[null,1,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$7,'Cost Vessels'!$D$18)+$H$16*'Cost Vessels'!$L$5","v":20771017},null,{"$f":"AB31+AH31","v":30290548},{"$f":"AA31+AH31","v":30025468},{"$f":"AA31+AH31","v":30025468},null,{"$f":"(C104+G104+V31+$K$16)/((1+$D$12)^(B104-1))","v":49912779.867647059},{"$f":"(D104+H104+V31+$K$16)/((1+$D$12)^(B104-1))","v":51220299.867647059},{"$f":"(E104+I104+V31+$K$16)/((1+$D$12)^(B104-1))","v":60795907.867647059},null,null,1,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$7,'Cost Vessels'!$D$18)+'Cost Vessels'!$M$6","v":54356728},null,{"$f":"AB31+AI31","v":265080},{"$f":"AA31+AI31","v":0},{"$f":"AA31+AI31","v":0},null,{"$f":"(Q104+U104+V31+$K$16)/((1+$D$12)^(B104-1))","v":53473022.867647059},{"$f":"(R104+V104+V31+$K$16)/((1+$D$12)^(B104-1))","v":54780542.867647059},{"$f":"(S104+W104+V31+$K$16)/((1+$D$12)^(B104-1))","v":64356150.867647059},null,null,1,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$7","v":247702196},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$7","v":249274796},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$7,'Cost Vessels'!$D$18)+'Cost Vessels'!$N$7","v":258850404},null,{"$f":"AB31+AI31","v":265080},{"$f":"AA31+AI31","v":0},{"$f":"AA31+AI31","v":0},null,{"$f":"(AE104+AI104+V31+$K$16)/((1+$D$12)^(B104-1))","v":257966698.86764705},{"$f":"(AF104+AJ104+V31+$K$16)/((1+$D$12)^(B104-1))","v":259274218.86764705},{"$f":"(AG104+AK104+V31+$K$16)/((1+$D$12)^(B104-1))","v":268849826.86764705}]
[null,2,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B104-1))+$H$16*'Cost Vessels'!$L$5","v":9250182.6400000006},null,{"$f":"AB32+AH32","v":25755276},{"$f":"AA32+AH32","v":25529676},{"$f":"AA32+AH32","v":25529676},null,{"$f":"(C105+G105+V32+$K$16)/((1+$D$12)^(B105-1))","v":43198700.104716197},{"$f":"(D105+H105+V32+$K$16)/((1+$D$12)^(B105-1))","v":44519288.340010308},{"$f":"(E105+I105+V32+$K$16)/((1+$D$12)^(B105-1))","v":42612203.673343644},null,null,2,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P104-1))+'Cost Vessels'!$M$6","v":42835893.640000001},null,{"$f":"AB32+AI32","v":225600},{"$f":"AA32+AI32","v":0},{"$f":"AA32+AI32","v":0},null,{"$f":"(Q105+U105+V32+$K$16)/((1+$D$12)^(B105-1))","v":51096773.63412796},{"$f":"(R105+V105+V32+$K$16)/((1+$D$12)^(B105-1))","v":52417361.869422078},{"$f":"(S105+W105+V32+$K$16)/((1+$D$12)^(B105-1))","v":50510277.202755406},null,null,2,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD104-1))","v":5375953.5200000005},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD104-1))","v":6948553.5200000005},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD104-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD104-1))","v":5003327.16},null,{"$f":"AB32+AI32","v":225600},{"$f":"AA32+AI32","v":0},{"$f":"AA32+AI32","v":0},null,{"$f":"(AE105+AI105+V32+$K$16)/((1+$D$12)^(B105-1))","v":14006022.183147566},{"$f":"(AF105+AJ105+V32+$K$16)/((1+$D$12)^(B105-1))","v":15326610.418441683},{"$f":"(AG105+AK105+V32+$K$16)/((1+$D$12)^(B105-1))","v":13419525.751775017}]
[null,3,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B105-1))+$H$16*'Cost Vessels'!$L$5","v":9250761.5764000006},null,28021972,27777572,27777572,null,45158030.773248821,46434655.14848911,44565520.754409909,null,null,3,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P105-1))+'Cost Vessels'!$M$6","v":42836472.576399997},null,244400,0,0,null,50740632.657139629,52017257.032379925,50148122.638300717,null,null,3,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD105-1))","v":5425407.8552000001},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD105-1))","v":6998007.8552000001},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD105-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD105-1))","v":5053360.4315999998},null,244400,0,0,null,14424684.805544091,15701309.180784384,13832174.786705183]
[null,4,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B106-1))+$H$16*'Cost Vessels'!$L$5","v":9251346.3021639995},null,26078284,25850804,25850804,null,41919456.191600963,43186992.810246885,41355059.110316239,null,null,4,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P106-1))+'Cost Vessels'!$M$6","v":42837057.302164003},null,227480,0,0,null,49208231.813345239,50475768.43199116,48643834.732060514,null,null,4,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD106-1))","v":5475356.7337520001},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD106-1))","v":7047956.7337520001},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD106-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD106-1))","v":5103894.0359160006},null,227480,0,0,null,13651429.314449634,14918965.933095556,13087032.233164912]
[null,5,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B107-1))+$H$16*'Cost Vessels'!$L$5","v":9251936.8751856405},null,26078284,25850804,25850804,null,41086680.800863139,42329363.760319926,40533895.927200146,null,null,5,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P107-1))+'Cost Vessels'!$M$6","v":42837647.875185639},null,227480,0,0,null,48232539.253553607,49475222.213010393,47679754.379890613,null,null,5,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD107-1))","v":5525805.1010895204},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD107-1))","v":7098405.1010895204},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD107-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD107-1))","v":5154932.97627516},null,227480,0,0,null,13419535.453933982,14662218.413390767,12866750.580270991]
[null,6,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B108-1))+$H$16*'Cost Vessels'!$L$5","v":9252533.3539374955},null,25430388,25208548,25208548,null,39547611.444987699,40771036.393673554,39011314.061366536,null,null,6,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P108-1))+'Cost Vessels'!$M$6","v":42838244.353937499},null,221840,0,0,null,47135066.073054902,48358491.021740764,46598768.689433753,null,null,6,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD108-1))","v":5576757.9521004157},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD108-1))","v":7149357.9521004157},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD108-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD108-1))","v":5206482.3060379121},null,221840,0,0,null,13050819.75808412,14274244.706769977,12514522.374462966]
[null,7,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B109-1))+$H$16*'Cost Vessels'!$L$5","v":9253135.7974768709},null,24297040,24084600,24084600,null,37457470.230347715,38665253.385542087,36940570.365314424,null,null,7,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P109-1))+'Cost Vessels'!$M$6","v":42838846.797476873},null,212440,0,0,null,45894184.897322148,47101968.05251652,45377285.032288857,null,null,7,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD109-1))","v":5628220.3316214196},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD109-1))","v":7200820.3316214196},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD109-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD109-1))","v":5258547.1290982906},null,212440,0,0,null,12523954.257820729,13731737.413015099,12007054.392787434]
[null,8,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B110-1))+$H$16*'Cost Vessels'!$L$5","v":9253744.2654516399},null,25917720,25690240,25690240,null,38557090.056971639,39728097.96442879,38037761.966312036,null,null,8,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P110-1))+'Cost Vessels'!$M$6","v":42839455.26545164},null,227480,0,0,null,45430572.700972624,46601580.608429767,44911244.610313013,null,null,8,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD110-1))","v":5680197.3349376349},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD110-1))","v":7252797.3349376349},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD110-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD110-1))","v":5311132.6003892748},null,227480,0,0,null,12759909.418595336,13930917.326052485,12240581.327935725]
[null,9,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B111-1))+$H$16*'Cost Vessels'!$L$5","v":9254358.8181061558},null,24944936,24726856,24726856,null,36733730.963792756,37889800.741377182,36233133.10113398,null,null,9,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P111-1))+'Cost Vessels'!$M$6","v":42840069.81810616},null,218080,0,0,null,44294678.406062134,45450748.18364656,43794080.54340335,null,null,9,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD111-1))","v":5732694.1082870094},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD111-1))","v":7305294.1082870094},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD111-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD111-1))","v":5364243.9263931662},null,218080,0,0,null,12309421.855088018,13465491.632672448,11808823.992429238]
[null,10,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B112-1))+$H$16*'Cost Vessels'!$L$5","v":9254979.5162872188},null,23811588,23602908,23602908,null,34774592.579170562,35915859.821399599,34292195.232848361,null,null,10,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P112-1))+'Cost Vessels'!$M$6","v":42840690.516287215},null,208680,0,0,null,43127755.557589933,44269022.79981897,42645358.211267732,null,null,10,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD112-1))","v":5785715.8493698807},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD112-1))","v":7358315.8493698807},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD112-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD112-1))","v":5417886.3656570986},null,208680,0,0,null,11814027.120829001,12955294.363058038,11331629.774506804]
[null,11,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B113-1))+$H$16*'Cost Vessels'!$L$5","v":9255606.4214500897},null,23974032,23763472,23763472,null,34282965.980563074,35400313.17892503,33808999.431518167,null,null,11,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P113-1))+'Cost Vessels'!$M$6","v":42841317.421450093},null,210560,0,0,null,42340623.045180522,43457970.243542477,41866656.496135615,null,null,11,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD113-1))","v":5839267.8078635801},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD113-1))","v":7411867.8078635801},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD113-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD113-1))","v":5472065.2293136707},null,210560,0,0,null,11684820.541755486,12802167.740117442,11210853.992710581]
[null,12,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B114-1))+$H$16*'Cost Vessels'!$L$5","v":9256239.5956645906},null,24297040,24084600,24084600,null,33926384.845912814,35020311.261165939,33460708.982718419,null,null,12,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P114-1))+'Cost Vessels'!$M$6","v":42841950.595664591},null,212440,0,0,null,41567777.253535494,42661703.668788627,41102101.390341103,null,null,12,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD114-1))","v":5893355.2859422164},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD114-1))","v":7465955.2859422164},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD114-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD114-1))","v":5526785.8816068079},null,212440,0,0,null,11556569.4763407,12650495.891593829,11090893.613146309]
[null,13,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B115-1))+$H$16*'Cost Vessels'!$L$5","v":9256879.1016212367},null,24782492,24566292,24566292,null,33753447.965153687,34822960.108512647,33294442.512979992,null,null,13,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P115-1))+'Cost Vessels'!$M$6","v":42842590.10162124},null,216200,0,0,null,40865198.294365212,41934710.437724173,40406192.842191517,null,null,13,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD115-1))","v":5947983.6388016371},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD115-1))","v":7520583.6388016371},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD115-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD115-1))","v":5582053.7404228738},null,216200,0,0,null,11485519.655048138,12555031.798407096,11026514.202874439]
[null,14,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B116-1))+$H$16*'Cost Vessels'!$L$5","v":9257525.0026374497},null,24459484,24245164,24245164,null,32788238.215955686,33838232.834121428,32340185.474328022,null,null,14,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P116-1))+'Cost Vessels'!$M$6","v":42843236.002637446},null,214320,0,0,null,40008784.84899462,41058779.467160359,39560732.107366957,null,null,14,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD116-1))","v":6003158.275189654},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD116-1))","v":7575758.275189654},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD116-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD116-1))","v":5637874.2778271036},null,214320,0,0,null,11247830.128347639,12297824.746513376,10799777.386719974]
[null,15,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B117-1))+$H$16*'Cost Vessels'!$L$5","v":9258177.3626638241},null,24297040,24084600,24084600,null,31969590.170742027,33000421.464186035,31532241.989406671,null,null,15,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P117-1))+'Cost Vessels'!$M$6","v":42843888.36266382},null,212440,0,0,null,39170244.903483093,40201076.1969271,38732896.722147733,null,null,15,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD117-1))","v":6058884.6579415509},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD117-1))","v":7631484.6579415509},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD117-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD117-1))","v":5694253.0206053751},null,212440,0,0,null,11015464.105174562,12046295.39861857,10578115.923839202]
[null,16,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B118-1))+$H$16*'Cost Vessels'!$L$5","v":9258836.2462904621},null,23974032,23763472,23763472,null,31051138.540946856,32063154.323780421,30624252.242079802,null,null,16,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P118-1))+'Cost Vessels'!$M$6","v":42844547.24629046},null,210560,0,0,null,38349206.79941456,39361222.582248122,37922320.500547506,null,null,16,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD118-1))","v":6115168.3045209665},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD118-1))","v":7687768.3045209665},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD118-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD118-1))","v":5751195.5508114286},null,210560,0,0,null,10788300.105029022,11800315.887862584,10361413.806161968]
[null,17,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B119-1))+$H$16*'Cost Vessels'!$L$5","v":9259501.7187533677},null,25267944,25047984,25047984,null,31637765.009372376,32623089.9548348,31212886.400071785,null,null,17,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P119-1))+'Cost Vessels'!$M$6","v":42845212.718753368},null,219960,0,0,null,37857036.501157366,38842361.446619786,37432157.891856775,null,null,17,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD119-1))","v":6172014.7875661748},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD119-1))","v":7744614.7875661748},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD119-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD119-1))","v":5808707.5063195415},null,219960,0,0,null,10877949.324554523,11863274.270016946,10453070.715253931]
[null,18,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B120-1))+$H$16*'Cost Vessels'!$L$5","v":9260173.845940901},null,26726180,26493060,26493060,null,32356396.048946798,33313002.518117327,31930930.021522261,null,null,18,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P120-1))+'Cost Vessels'!$M$6","v":42845884.845940903},null,233120,0,0,null,37421701.861776285,38378308.330946818,36996235.834351748,null,null,18,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD120-1))","v":6229429.7354418384},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD120-1))","v":7802029.7354418384},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD120-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD120-1))","v":5866794.5813827384},null,233120,0,0,null,11012620.000817269,11969226.469987802,10587153.973392731]
[null,19,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B121-1))+$H$16*'Cost Vessels'!$L$5","v":9260852.6944003087},null,21867900,21676140,21676140,null,27347962.391632315,28314770.462959845,26960272.72919536,null,null,19,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P121-1))+'Cost Vessels'!$M$6","v":42846563.694400311},null,191760,0,0,null,35686560.179101028,36653368.250428557,35298870.516664073,null,null,19,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD121-1))","v":6287418.832796257},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD121-1))","v":7860018.832796257},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD121-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD121-1))","v":5925462.5271965666},null,191760,0,0,null,9835905.0628291089,10802713.134156641,9448215.4003921561]
[null,20,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B122-1))+$H$16*'Cost Vessels'!$L$5","v":9261538.3313443121},null,24944936,24726856,24726856,null,29543582.102175232,30473366.294899192,29145897.982516527,null,null,20,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P122-1))+'Cost Vessels'!$M$6","v":42847249.331344314},null,218080,0,0,null,35624572.670519434,36554356.863243394,35226888.550860733,null,null,20,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD122-1))","v":6345987.8211242203},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD122-1))","v":7918587.8211242203},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD122-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD122-1))","v":5984717.1524685333},null,218080,0,0,null,10320996.699919591,11250780.892643549,9923312.580260884]
[null,21,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B123-1))+$H$16*'Cost Vessels'!$L$5","v":9262230.824657755},null,26403172,26171932,26171932,null,30223179.217853434,31125876.04523126,29824902.551435784,null,null,21,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P123-1))+'Cost Vessels'!$M$6","v":42847941.824657753},null,231240,0,0,null,35212439.954851955,36115136.782229781,34814163.288434304,null,null,21,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD123-1))","v":6405142.4993354604},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD123-1))","v":7977742.4993354604},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD123-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD123-1))","v":6044564.3239932163},null,231240,0,0,null,10444821.935350645,11347518.762728469,10046545.268932996]
[null,22,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B124-1))+$H$16*'Cost Vessels'!$L$5","v":9262930.2429043334},null,27051068,26814188,26814188,null,30176754.173616249,31058029.927595757,29783027.177237254,null,null,22,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P124-1))+'Cost Vessels'!$M$6","v":42848641.242904335},null,236880,0,0,null,34644441.291735739,35525717.045715243,34250714.295356736,null,null,22,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD124-1))","v":6464888.7243288159},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD124-1))","v":8037488.7243288159},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD124-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD124-1))","v":6105009.9672331493},null,236880,0,0,null,10401881.955638319,11283157.709617823,10008154.959259322]
[null,23,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B125-1))+$H$16*'Cost Vessels'!$L$5","v":9263636.6553333774},null,27698964,27456444,27456444,null,30120329.493404172,30980677.158475652,29731131.397180405,null,null,23,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P125-1))+'Cost Vessels'!$M$6","v":42849347.655333377},null,242520,0,0,null,34084978.651386894,34945326.316458374,33695780.55516313,null,null,23,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD125-1))","v":6525232.4115721034},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD125-1))","v":8097832.4115721034},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD125-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD125-1))","v":6166060.0669054799},null,242520,0,0,null,10356796.268485522,11217143.933557,9967598.1722617503]
[null,24,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B126-1))+$H$16*'Cost Vessels'!$L$5","v":9264350.1318867095},null,28346860,28098700,28098700,null,30054361.091334745,30894262.554970182,29669670.146333665,null,null,24,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P126-1))+'Cost Vessels'!$M$6","v":42850061.131886713},null,248160,0,0,null,33533981.587456688,34373883.051092125,33149290.642455615,null,null,24,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD126-1))","v":6586179.5356878256},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD126-1))","v":8158779.5356878256},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD126-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD126-1))","v":6227720.6675745361},null,248160,0,0,null,10309707.662076052,11149609.125711491,9925016.7170749772]
[null,25,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B127-1))+$H$16*'Cost Vessels'!$L$5","v":9265070.7432055771},null,26726180,26493060,26493060,null,28166529.87767164,28999313.376335964,27799180.603096459,null,null,25,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P127-1))+'Cost Vessels'!$M$6","v":42850781.743205577},null,233120,0,0,null,32576183.410822574,33408966.909486901,32208834.136247396,null,null,25,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD127-1))","v":6647736.1310447035},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD127-1))","v":8220336.1310447035},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD127-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD127-1))","v":6289997.8742502807},null,233120,0,0,null,9845558.4636051711,10678341.962269494,9478209.1890299898]
[null,26,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B128-1))+$H$16*'Cost Vessels'!$L$5","v":9265798.5606376324},null,29155320,28901520,28901520,null,29519113.572412826,30322962.884465523,29146805.753580522,null,null,26,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P128-1))+'Cost Vessels'!$M$6","v":42851509.560637631},null,253800,0,0,null,32374272.590363558,33178121.902416252,32001964.771531254,null,null,26,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD128-1))","v":6709908.2923551518},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD128-1))","v":8282508.2923551518},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD128-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD128-1))","v":6352897.8529927852},null,253800,0,0,null,10127242.023129147,10931091.33518184,9754934.2042968422]
[null,27,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B129-1))+$H$16*'Cost Vessels'!$L$5","v":9266533.6562440097},null,26078284,25850804,25850804,null,26582123.710761454,27385939.558374196,26233283.609923095,null,null,27,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P129-1))+'Cost Vessels'!$M$6","v":42852244.65624401},null,227480,0,0,null,31204343.904060747,32008159.75167349,30855503.803222392,null,null,27,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD129-1))","v":6772702.1752787037},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD129-1))","v":8345302.1752787037},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD129-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD129-1))","v":6416426.8315227134},null,227480,0,0,null,9431053.9461076427,10234869.793720387,9082213.8452692851]
[null,28,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B130-1))+$H$16*'Cost Vessels'!$L$5","v":9267276.1028064489},null,30290548,30025468,30025468,null,29246753.399046689,30012779.738755587,28883159.858593535,null,null,28,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P130-1))+'Cost Vessels'!$M$6","v":42852987.102806449},null,265080,0,0,null,31332564.639994606,32098590.979703505,30968971.099541452,null,null,28,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD130-1))","v":6836123.9970314903},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD130-1))","v":8408723.9970314912},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD130-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD130-1))","v":6480591.0998379402},null,265080,0,0,null,10023358.374242296,10789384.713951195,9659764.8337891418]
[null,29,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B131-1))+$H$16*'Cost Vessels'!$L$5","v":9268025.9738345146},null,30938444,30667724,30667724,null,29147771.99001015,29895538.732932702,28788498.969022065,null,null,29,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P131-1))+'Cost Vessels'!$M$6","v":42853736.973834515},null,431284,160564,160564,null,30916013.344198681,31663780.087121233,30556740.323210601,null,null,29,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD131-1))","v":6900180.0370018035},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD131-1))","v":8472780.0370018035},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD131-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD131-1))","v":6545397.0108363172},null,431284,160564,160564,null,10061426.81160281,10809193.554525362,9702153.7906147242]
[null,30,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+$H$16*'Cost Vessels'!$L$5","v":9622809},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+$H$16*'Cost Vessels'!$L$5","v":11195409},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(B132-1))+$H$16*'Cost Vessels'!$L$5","v":9268783.3435728587},null,31586340,31309980,31309980,null,29041441.579129994,29771370.275643941,28686463.657991197,null,null,30,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$M$6","v":43208520},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$M$6","v":44781120},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(P132-1))+'Cost Vessels'!$M$6","v":42854494.343572862},null,1079180,802820,802820,null,30775011.534216791,31504940.230730738,30420033.613077998,null,null,30,{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$B$5,'Cost Vessels'!$B$16)*$H$16+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD132-1))","v":6964876.6373718223},{"$f":"$H$15*IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$C$6,'Cost Vessels'!$C$17)+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD132-1))","v":8537476.6373718232},{"$f":"IF($D$5<'Cost Vessels'!$D$11,'Cost Vessels'!$D$8,'Cost Vessels'!$D$19)*((1+'Cost Vessels'!$D$9)^(AD132-1))+'Cost Vessels'!$N$8*((1+'Cost Vessels'!$N$9)^(AD132-1))","v":6610850.9809446819},null,1079180,802820,802820,null,10365769.914918223,11095698.611432172,10010791.99377943]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K104:K133)","v":1019281972.3899889},{"$f":"SUM(L104:L133)","v":1049977020.8874179},{"$f":"SUM(M104:M133)","v":1017234503.5506235},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y104:Y133)","v":1194179395.1274309},{"$f":"SUM(Z104:Z133)","v":1224874443.62486},{"$f":"SUM(AA104:AA133)","v":1192131926.2880654},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM104:AM133)","v":587120095.49011123},{"$f":"SUM(AN104:AN133)","v":617815143.9875406},{"$f":"SUM(AO104:AO133)","v":585072626.65074611}]

{"sheet":"Corrective Analysis","index":5,"n_rows":78,"n_cols":37,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,"Failure per yr","Offshore turbine","Repair category","Probability","Failures and repairs per category",null,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]
[null,"electrical",0.27,{"$f":"Inputs!D27","v":"A"},{"$f":"Inputs!E27","v":0.9},"A",{"$f":"C5*E5+C8*E8+C10*E10+C12*E12+C15*E15+C17*E17+C20*E20+C23*E23+C29*E29","v":1.0514999999999999},{"$f":"H28*$G$5*H14*H4^(H14-1)","v":1.3143749999999998},{"$f":"I28*G5*I14*I4^(I14-1)","v":1.1152841706264818},{"$f":"J28*G5*J14*J4^(J14-1)","v":1.2141676161057831},{"$f":"K28*G5*K14*K4^(K14-1)","v":1.1303624999999997},{"$f":"L28*G5*L14*L4^(L14-1)","v":1.1285882296036938},{"$f":"M28*G5*M14*M4^(M14-1)","v":1.1040749999999999},{"$f":"N28*G5*N14*N4^(N14-1)","v":1.0514999999999999},{"$f":"O28*G5*O14*O4^(O14-1)","v":1.125105},{"$f":"P28*G5*P14*P4^(P14-1)","v":1.0830449999999998},{"$f":"Q28*G5*Q14*Q4^(Q14-1)","v":1.0304699999999998},{"$f":"R28*G5*R14*R4^(R14-1)","v":1.0409849999999998},{"$f":"S28*G5*S14*S4^(S14-1)","v":1.0514999999999999},{"$f":"T28*G5*T14*T4^(T14-1)","v":1.07253},{"$f":"U28*G5*U14*U4^(U14-1)","v":1.0620149999999999},{"$f":"V28*G5*V14*V4^(V14-1)","v":1.0514999999999999},{"$f":"W28*$G$5*W14*W4^(W14-1)","v":1.0409849999999998},{"$f":"X28*$G$5*X14*X4^(X14-1)","v":1.0935599999999999},1.15665,0.94634999999999991,1.0830449999999998,1.1454898938901725,1.17273626307135,1.1999357215474435,1.2270982961618428,1.1562456991501247,1.2616331552128643,1.1300210606375156,1.3156027045706682,1.342584471462883,1.3695699493441014]
[null,null,0.27,{"$f":"Inputs!D28","v":"C"},{"$f":"Inputs!E28","v":0.08},"B",{"$f":"C25*E25","v":1.4000000000000002E-2},{"$f":"$G$6*H28*H14*H$4^(H14-1)","v":1.7500000000000002E-2},{"$f":"$G$6*I28*I14*I$4^(I14-1)","v":1.4849242404917501E-2},1.6165807537309528E-2,1.5050000000000001E-2,1.5026376808798588E-2,1.4700000000000003E-2,1.4000000000000002E-2,1.4980000000000004E-2,1.4420000000000002E-2,1.3720000000000001E-2,1.3860000000000003E-2,1.4000000000000002E-2,1.4280000000000003E-2,1.4140000000000002E-2,1.4000000000000002E-2,1.3860000000000003E-2,1.4560000000000002E-2,1.5400000000000004E-2,1.2600000000000002E-2,1.4420000000000002E-2,1.5251410855408864E-2,1.5614177539704141E-2,1.5976319640194213E-2,1.6337970657409228E-2,1.5394617011984545E-2,1.6797778576300625E-2,1.5045453969496175E-2,1.7516346042785888E-2,1.7875589729415466E-2,1.8234882825313763E-2]
[null,null,0.27,{"$f":"Inputs!D29","v":"D"},{"$f":"Inputs!E29","v":0.02},"C",{"$f":"C6*E6+C9*E9+C11*E11+C13*E13+C16*E16+C18*E18+C21*E21+C24*E24+C26*E26","v":0.35210000000000008},{"$f":"H28*$G$7*H14*H4^(H14-1)","v":0.4401250000000001},{"$f":"I28*$G$7*I14*I4^(I14-1)","v":0.3734584464836751},0.40657005956333458,0.37850750000000005,0.3779133767412845,0.36970500000000012,0.35210000000000008,0.37674700000000011,0.36266300000000007,0.34505800000000009,0.34857900000000008,0.35210000000000008,0.35914200000000007,0.35562100000000008,0.35210000000000008,0.34857900000000008,0.36618400000000012,0.3873100000000001,0.31689000000000006,0.36266300000000007,0.38357298301353299,0.39269656512355922,0.40180443895088447,0.4108999620338421,0.38717461785141138,0.4224641311939607,0.37839316733282879,0.44053610297606505,0.44957108169479904,0.45860730305664116]
[null,"control unit",0.21,{"$f":"Inputs!D30","v":"A"},{"$f":"Inputs!E30","v":0.5},"D",{"$f":"C7*E7+C19*E19+C22*E22+C27*E27","v":0.11070000000000001},{"$f":"H28*$G$8*H14*H4^(H14-1)","v":0.138375},{"$f":"I28*$G$8*I14*I4^(I14-1)","v":0.11741508101602621},0.12782534959858316,0.1190025,0.11881570805242883,0.11623500000000002,0.11070000000000001,0.11844900000000001,0.11402100000000001,0.108486,0.10959300000000001,0.11070000000000001,0.11291400000000001,0.111807,0.11070000000000001,0.10959300000000001,0.11512800000000001,0.12177000000000002,9.963000000000001E-2,0.11402100000000001,0.12059508440669724,0.12346353240323203,0.12632704172639278,0.12918666798394299,0.12172743594476351,0.13282243488546278,0.1189665538873733,0.13850425049545695,0.14134484164616373,0.14418582348301667]
[null,null,0.21,{"$f":"Inputs!D31","v":"C"},{"$f":"Inputs!E31","v":0.5},"E",{"$f":"C14*E14+C28*E28+C30*E30","v":1.1700000000000002E-2},{"$f":"H28*$G$9*H14*H4^(H14-1)","v":1.4625000000000003E-2},{"$f":"I28*$G$9*I14*I4^(I14-1)","v":1.2409724009823909E-2},1.3509996299037248E-2,1.2577500000000002E-2,1.2557757761638821E-2,1.2285000000000003E-2,1.1700000000000002E-2,1.2519000000000002E-2,1.2051000000000003E-2,1.1466000000000002E-2,1.1583000000000001E-2,1.1700000000000002E-2,1.1934000000000002E-2,1.1817000000000003E-2,1.1700000000000002E-2,1.1583000000000001E-2,1.2168000000000002E-2,1.2870000000000003E-2,1.0530000000000003E-2,1.2051000000000003E-2,1.2745821929163122E-2,1.3048991229609889E-2,1.335163855644802E-2,1.3653875477977712E-2,1.2865501360015659E-2,1.4038143524479808E-2,1.2573700817364659E-2,1.4638660621471062E-2,1.493888570244007E-2,1.5239152075440786E-2]
[null,"Inverter",0.2,{"$f":"Inputs!D32","v":"A"},{"$f":"Inputs!E32","v":0.9},"Total",{"$f":"SUM(G5:G9)","v":1.54},{"$f":"SUM(H5:H9)","v":1.925},{"$f":"SUM(I5:I9)","v":1.6334166645409245},1.7782388291040474,1.6554999999999995,1.6529014489678446,1.6170000000000002,1.54,1.6478000000000002,1.5862000000000001,1.5091999999999999,1.5245999999999997,1.54,1.5708000000000002,1.5554000000000001,1.54,1.5245999999999997,1.6015999999999999,1.694,1.3860000000000001,1.5862000000000001,1.6776551940949749,1.7175595293674553,1.7573951604213633,1.7971767723150149,1.6934078713182998,1.8477556433930684,1.6549999366445785,1.9267980647064471,1.9663148702357014,2.0058371107845137]
[null,null,0.2,{"$f":"Inputs!D33","v":"C"},{"$f":"Inputs!E33","v":0.1}]
[null,"Yaw system",0.2,{"$f":"Inputs!D34","v":"A"},{"$f":"Inputs!E34","v":0.65}]
[null,null,0.2,{"$f":"Inputs!D35","v":"C"},{"$f":"Inputs!E35","v":0.34},null,null,"b<1",null,null,null,"b=1",null,null,null,null,null,null,"b>1"]
[null,null,0.2,{"$f":"Inputs!D36","v":"E"},{"$f":"Inputs!E36","v":0.01},null,null,0.5,0.5,0.5,0.5,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999]
[null,"Brakes",0.05,{"$f":"Inputs!D37","v":"A"},{"$f":"Inputs!E37","v":0.8}]
[null,null,0.05,{"$f":"Inputs!D38","v":"C"},{"$f":"Inputs!E38","v":0.2}]
[null,"Gearbox",0.25,{"$f":"Inputs!D39","v":"A"},{"$f":"Inputs!E39","v":0.85}]
[null,null,0.25,{"$f":"Inputs!D40","v":"C"},{"$f":"Inputs!E40","v":0.05}]
[null,null,0.25,{"$f":"Inputs!D41","v":"D"},{"$f":"Inputs!E41","v":0.1}]
[null,"Generator",0.13,{"$f":"Inputs!D42","v":"A"},{"$f":"Inputs!E42","v":0.5}]
[null,null,0.13,{"$f":"Inputs!D43","v":"C"},{"$f":"Inputs!E43","v":0.2}]
[null,null,0.13,{"$f":"Inputs!D44","v":"D"},{"$f":"Inputs!E44","v":0.3}]
[null,"Pitch ",0.15,{"$f":"Inputs!D45","v":"A"},{"$f":"Inputs!E45","v":0.5}]
[null,null,0.15,{"$f":"Inputs!D46","v":"C"},{"$f":"Inputs!E46","v":0.5}]
[null,"Blade",7.0000000000000007E-2,{"$f":"Inputs!D47","v":"B"},{"$f":"Inputs!E47","v":0.2}]
[null,null,7.0000000000000007E-2,{"$f":"Inputs!D48","v":"C"},{"$f":"Inputs!E48","v":0.2}]
[null,null,7.0000000000000007E-2,{"$f":"Inputs!D49","v":"D"},{"$f":"Inputs!E49","v":0.59}]
[null,null,7.0000000000000007E-2,{"$f":"Inputs!D50","v":"E"},{"$f":"Inputs!E50","v":0.01},null,null,2.5,3,4,4.3,4.8,1.05,1,1.07,1.03,0.98,0.99,1,1.02,1.01,1,0.99,1.04,1.1000000000000001,0.9,1.03,0.6,0.61,0.62,0.63,0.59,0.64,0.56999999999999995,0.66,0.67,0.68]
[null,"Shaft and bearing",0.01,{"$f":"Inputs!D51","v":"A"},{"$f":"Inputs!E51","v":0.1}]
[null,null,0.01,{"$f":"Inputs!D52","v":"E"},{"$f":"Inputs!E52","v":0.9}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Power Law Process (Special case of Poisson to formulate bathcurve)"]
[null,null,null,null,"λ(t)=ρβt^(β-1)","β<1","Design improvements/ Alternations on field"]
[null,null,null,null,null,"β=1","No major design modifications/ tear and wear not apparent yet"]
[null,null,null,null,null,"β>1","Normal deterioration of materials, accumulated stresses"]
[]
[]
[]
[]
[]
[]
[null,"Sensitivity Analysis"]
[null,"Failure rates for different wind turbine technologies (Oldest to newest)"]
[null,null,"simple danish","direct drive"]
[null,"electrical",0.4,1.5]
[null,null,0.4,1.5]
[null,null,0.4,1.5]
[null,"control unit",0.3,1.1000000000000001]
[null,null,0.3,1.1000000000000001]
[null,"Inverter",0.2,0.2]
[null,null,0.2,0.2]
[null,"Yaw system",0.15,0.22]
[null,null,0.15,0.22]
[null,null,0.15,0.22]
[null,"Brakes",0.18,2.5000000000000001E-2]
[null,null,0.18,2.5000000000000001E-2]
[null,"Gearbox",0.1,0.18]
[null,null,0.1,0.18]
[null,null,0.1,0.18]
[null,"Generator",0.05,0.3]
[null,null,0.05,0.3]
[null,null,0.05,0.3]
[null,"Pitch ",0.3,2.5000000000000001E-2]
[null,null,0.3,2.5000000000000001E-2]
[null,"Blade",2.5000000000000001E-2,0.5]
[null,null,2.5000000000000001E-2,0.5]
[null,null,2.5000000000000001E-2,0.5]
[null,null,2.5000000000000001E-2,0.5]
[null,"Shaft and bearing",0.05,0.2]
[null,null,0.05,0.2]

{"sheet":"Cost Vessels","index":6,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["Sharing Data"]
["CTV 1",null,null,null,null,"Mothership",null,null,null,null,"Jack-Up"]
[null,"Day","Year","Total",null,null,"Day","Year","Total",null,null,"Day","Year","Total"]
["Spot Market",{"$f":"B27","v":1081},null,null,null,"Spot Market",{"$f":"G27","v":37534},null,null,null,"Spot Market",{"$f":"L27","v":160564}]
["Long Term (1 year)",null,{"$f":"C28*CTV!D12","v":287949},null,null,"Long Term (1 year)",null,{"$f":"H28*CTV!D12","v":10000000},null,null,"Long Term (1 year)",null,{"$f":"M28*CTV!D12","v":42778000}]
["Purchased ",null,null,{"$f":"D29*CTV!D12","v":1664442},null,"Purchased ",null,null,{"$f":"I29*CTV!D12","v":57803468},null,"Purchased (20 year)",null,null,{"$f":"N29*CTV!D12","v":247271676}]
["O&M Purchased",null,null,{"$f":"D30*CTV!D12","v":33288.840000000004},null,"O&M Purchased",null,null,{"$f":"I30*CTV!D12","v":1156069.3600000001},null,"O&M Purchased",null,null,{"$f":"N30*CTV!D12","v":4945433.5200000005}]
["Increase O&M Year",null,null,{"$f":"D31","v":0.01},null,"Increase O&M Year",null,null,{"$f":"I31","v":0.01},null,"Increase O&M Year",null,null,{"$f":"N31","v":0.01}]
["Days per year",null,null,{"$f":"D32","v":200},null,null,null,null,null,null,"Days per year",null,null,{"$f":"N32","v":190}]
["Limit to operate",null,{"$f":"C33","v":60},{"$f":"1.852*C11","v":111.12}]
[]
[]
["CTV 2"]
[null,"Day","Year","Total"]
["Spot Market",{"$f":"B38","v":1880}]
["Long Term (1 year)",null,{"$f":"C39*CTV!D12","v":500780}]
["Purchased (20 year)",null,null,{"$f":"D40*CTV!D12","v":2894682}]
["O&M Purchased",null,null,{"$f":"D41*CTV!D12","v":57893.64}]
["Increase O&M Year",null,null,{"$f":"D42","v":0.02}]
[]
[]
[]
["Input Data"]
["CTV 1",null,null,null,null,"Mothership",null,null,null,null,"Jack-Up"]
[null,"Day","Year","Total",null,null,"Day","Year","Total",null,null,"Day","Year","Total"]
["Spot Market",{"$f":"Inputs!G58","v":1081},null,null,null,"Spot Market",{"$f":"Inputs!K58","v":37534},null,null,null,"Spot Market",{"$f":"Inputs!O58","v":160564}]
["Long Term (1 year)",null,{"$f":"Inputs!H59","v":287949},null,null,"Long Term (1 year)",null,{"$f":"Inputs!L59","v":10000000},null,null,"Long Term (1 year)",null,{"$f":"Inputs!P59","v":42778000}]
["Purchased ",null,null,{"$f":"Inputs!I60","v":1664442},null,"Purchased ",null,null,{"$f":"Inputs!M60","v":57803468},null,"Purchased (20 year)",null,null,{"$f":"Inputs!Q60","v":247271676}]
["O&M Purchased",null,null,{"$f":"Inputs!I61","v":33288.840000000004},null,"O&M Purchased",null,null,{"$f":"Inputs!M61","v":1156069.3600000001},null,"O&M Purchased",null,null,{"$f":"Inputs!Q61","v":4945433.5200000005}]
["Increase O&M Year",null,null,{"$f":"Inputs!I62","v":0.01},null,"Increase O&M Year",null,null,{"$f":"Inputs!M62","v":0.01},null,"Increase O&M Year",null,null,{"$f":"Inputs!Q62","v":0.01}]
["Days per year",null,null,{"$f":"Inputs!I63","v":200},null,null,null,null,null,null,"Days per year",null,null,{"$f":"Inputs!Q63","v":190}]
["Limit to operate",null,{"$f":"Inputs!H64","v":60},{"$f":"Inputs!I64","v":111.12}]
[]
[]
["CTV 2"]
[null,"Day","Year","Total"]
["Spot Market",{"$f":"Inputs!G67","v":1880}]
["Long Term (1 year)",null,{"$f":"Inputs!H68","v":500780}]
["Purchased (20 year)",null,null,{"$f":"Inputs!I69","v":2894682}]
["O&M Purchased",null,null,{"$f":"Inputs!I70","v":57893.64}]
["Increase O&M Year",null,null,{"$f":"Inputs!I71","v":0.02}]

{"sheet":"Sensitivity","index":7,"n_rows":53,"n_cols":24,"rows_kept":53,"cut":false,"hidden":false,"merged":[[47,20,47,23],[1,3,1,15],[47,4,47,7],[47,8,47,11],[47,12,47,15],[47,16,47,19],[2,4,2,7],[2,8,2,11],[2,12,2,15]]}
[]
[]
[null,null,null,"Turbines",40,null,null,null,100,null,null,null,200]
[null,null,null,"Distance (km)",20,50,100,150,20,50,100,150,20,50,100,150]
[null,null,null," Base Case Solution","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,"                                        ","Logistic Times (h)"]
[null,null,null,"50% (Less than assumed)","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"300% (Greater than assumed)","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"Weather delay Times (h)"]
[null,null,null,"CTV jack-up 50","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"mothership 50","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"Lifetime period (yr)"]
[null,null,null,5,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market"]
[null,null,null,10,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market"]
[null,null,null,15,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market"]
[null,null,null,20,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market"]
[null,null,null,25,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,30,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"Turbine Capacity (MW)"]
[null,null,null,3,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,8,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"Vessel Costs"]
[null,null,null,"CTV "]
[null,null,null,"70% of our assumption","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"130% of our assumption","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"Mothership "]
[null,null,null,"70% of our assumption","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"150% of our assumption","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"Jack-up"]
[null,null,null,"70% of our assumption","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"200% of our assumption","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market"]
[null,null,null,"Preventive maintenace days limit per year(days)"]
[null,null,null,90,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]
[null,null,null,120,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]
[null,null,null,150,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]
[null,null,null,180,"No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]
[null,null,null,"Failure rates( annual failures per turbine)* [Corrective Analysis Sheet]"]
[null,null,null,"Simple Danish Concept","No Offshore Accomm_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market"]
[null,null,null,"Direct Drive","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Spot Market","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Turbines",50,null,null,null,100,null,null,null,200,null,null,null,400,null,null,null,600]
[null,null,null,"Distance (km)",20,50,100,150,20,50,100,150,20,50,100,150,20,50,100,150,20,50,100,150]
[null,null,null,"Sharing(%)"]
[null,null,null,25,"No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]
[null,null,null,50,"No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]
[null,null,null,75,"No Offshore Accomm_Spot Market","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","No Offshore Accomm_Purchase","No Offshore Accomm_Purchase","Moth_Spot Market + CTV_Spot Market","Moth_Spot Market + CTV_Spot Market","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase","JackUp_Purchase + CTV_Purchase"]