{"text_format":"1","workbook":"xlsx","n_sheets":53,"sheets":["INDEX","1.0 Introduction","1.2 Input","1.2 Variables","1.3 Dropdown","2.0 Results","CB_DATA_","Chart1","Chart2","Pie Charts","Risked_Results","2.1 Results Risked","2.2 HistoricGraphs","2.3 COE_History","2.4 Quick COE","2.5 Cash Flow","3.0 Summary CAPEX","Cost Saving Programs","3.1 Summary Risked CAPEX","3.2 4 ROTOR","3.3 PDR","3.4 2 ROTOR","3.5 Assembly cost","3.6 Mooring Lines & Attachments","3.7 Grid Connect","3.8 Installation Cost","3.9 Decommissioning Cost","4.0 Summary OPEX","4.1 O&M","4.2 StaticOM","4.3 Component Data","4.4 Lease Cost","4.5 Liquidated Damages","5.0 Summary AEP","5.1 RotorPowerCurves","5.2 DrivetrainLosses","5.3 TurbinePowerCurve","5.4 CurrentResource","5.5 EnergyLosses","5.6 AEP","Carbon","6.0 Financial","7.0 Extras","7.1 Actionlist","7.2 Mooring Installation costs","x3.2Base(Sep28)CBM4000Metric","x3.3Capex_1(Sep20)CBM4000Metric","7.3 Old information -->","3.2x Base(Sep21)CBM4000Metric","Base (Aug25) CBM 4000 Metric","Capex_1 (Aug25) CBM 4000 Metric","Capex_2 (Aug25) CBM 4000 Metric","Base (Sep19) CBM 4000 Metric"],"not_rendered":{"charts":30,"images":4,"macros":1,"external_links":10,"defined_names":682,"comments":20,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":7,"reason":"not_a_worksheet"},{"sheet":"Chart2","index":8,"reason":"not_a_worksheet"}],"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":"INDEX","index":0,"n_rows":114,"n_cols":10,"rows_kept":114,"cut":false,"hidden":false,"merged":[[42,1,55,1],[42,2,55,2],[31,1,40,1],[31,2,40,2],[25,1,30,1],[25,2,30,2],[3,1,6,1],[3,2,6,2],[7,1,14,1],[7,2,14,2],[15,1,24,1],[15,2,24,2]]}
[]
[null,"Aquantis Table of Contents",null,null,null,null,null,"Go to sheet","Hide","Show"]
[null,null,"Index","INDEX",null,null,null,null,null,"x"]
[null,1,"Introduction","1.0 Introduction",null,null,null,{"$f":"IF(D4=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D4=0,\"\",D4))&\"'!A1\", \"Go to tab\"))","v":"Go to tab"},null,{"$f":"IF(D3=\"\",\"\",IF(I4=\"x\",\"\",\"x\"))","v":"x"}]
[null,null,null,"1.2 Input",null,null,null,"Go to tab",null,{"$f":"IF(D5=\"\",\"\",IF(I5=\"x\",\"\",\"x\"))","v":"x"}]
[null,null,null,"1.2 Variables",null,null,null,"Go to tab",null,"x"]
[null,null,null,"1.3 Dropdown",null,null,null,"Go to tab",null,"x"]
[null,2,"Results","2.0 Results",null,null,null,"Go to tab",null,"x"]
[null,null,null,"CB_DATA_",null,null,null,"Go to tab","x",""]
[null,null,null,"Pie Charts",null,null,null,"Go to tab",null,"x"]
[null,null,null,"Risked_Results",null,null,null,"Go to tab","x",""]
[null,null,null,"2.1 Results Risked",null,null,null,{"$f":"IF(D12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D12=0,\"\",D12))&\"'!A1\", \"Go to tab\"))","v":"Go to tab"},null,{"$f":"IF(D12=\"\",\"\",IF(I12=\"x\",\"\",\"x\"))","v":"x"}]
[null,null,null,"2.2 HistoricGraphs",null,null,null,{"$f":"IF(D13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D13=0,\"\",D13))&\"'!A1\", \"Go to tab\"))","v":"Go to tab"},"x",{"$f":"IF(D13=\"\",\"\",IF(I13=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,"2.3 COE_History",null,null,null,{"$f":"IF(D14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D14=0,\"\",D14))&\"'!A1\", \"Go to tab\"))","v":"Go to tab"},"x",{"$f":"IF(D14=\"\",\"\",IF(I14=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,"2.4 Quick COE",null,null,null,{"$f":"IF(D15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D15=0,\"\",D15))&\"'!A1\", \"Go to tab\"))","v":"Go to tab"},null,{"$f":"IF(D15=\"\",\"\",IF(I15=\"x\",\"\",\"x\"))","v":"x"}]
[null,3,"CAPEX","2.5 Cash Flow",null,null,null,"Go to tab","x",""]
[null,null,null,"3.0 Summary CAPEX",null,null,null,"Go to tab",null,"x"]
[null,null,null,"Cost Saving Programs",null,null,null,"Go to tab",null,"x"]
[null,null,null,"3.1 Summary Risked CAPEX",null,null,null,"Go to tab","x",""]
[null,null,null,"3.2 4 ROTOR",null,null,null,"Go to tab",null,"x"]
[null,null,null,"3.3 PDR",null,null,null,"Go to tab",null,"x"]
[null,null,null,"3.4 2 ROTOR",null,null,null,"Go to tab",null,"x"]
[null,null,null,"3.5 Assembly cost",null,null,null,"Go to tab",null,"x"]
[null,null,null,"3.6 Mooring Lines & Attachments",null,null,null,"Go to tab",null,"x"]
[null,null,null,"3.7 Grid Connect",null,null,null,"Go to tab",null,"x"]
[null,4,"OPEX","3.8 Installation Cost",null,null,null,"Go to tab",null,"x"]
[null,null,null,"3.9 Decommissioning Cost",null,null,null,"Go to tab",null,"x"]
[null,null,null,"4.0 Summary OPEX",null,null,null,"Go to tab",null,"x"]
[null,null,null,"4.1 O&M",null,null,null,"Go to tab",null,"x"]
[null,null,null,"4.2 StaticOM",null,null,null,"Go to tab",null,"x"]
[null,null,null,"4.3 Component Data",null,null,null,"Go to tab",null,"x"]
[null,5,"Energy Model","4.4 Lease Cost",null,null,null,"Go to tab",null,"x"]
[null,null,null,"4.5 Liquidated Damages",null,null,null,"Go to tab",null,"x"]
[null,null,null,"5.0 Summary AEP",null,null,null,"Go to tab",null,"x"]
[null,null,null,"5.1 RotorPowerCurves",null,null,null,"Go to tab",null,"x"]
[null,null,null,"5.2 DrivetrainLosses",null,null,null,"Go to tab",null,"x"]
[null,null,null,"5.3 TurbinePowerCurve",null,null,null,"Go to tab",null,"x"]
[null,null,null,"5.4 CurrentResource",null,null,null,"Go to tab",null,"x"]
[null,null,null,"5.5 EnergyLosses",null,null,null,"Go to tab",null,{"$f":"IF(D39=\"\",\"\",IF(I39=\"x\",\"\",\"x\"))","v":"x"}]
[null,null,null,"5.6 AEP",null,null,null,"Go to tab",null,"x"]
[null,null,null,"Carbon",null,null,null,"Go to tab",null,"x"]
[null,6,"Financial","6.0 Financial",null,null,null,"Go to tab",null,"x"]
[null,7,"Appendix","7.0 Extras",null,null,null,"Go to tab",null,"x"]
[null,null,null,"7.1 Actionlist",null,null,null,{"$f":"IF(D44=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D44=0,\"\",D44))&\"'!A1\", \"Go to tab\"))","v":"Go to tab"},null,{"$f":"IF(D44=\"\",\"\",IF(I44=\"x\",\"\",\"x\"))","v":"x"}]
[null,null,null,"7.2 Mooring Installation costs",null,null,null,"Go to tab","x",""]
[null,null,null,"x3.2Base(Sep28)CBM4000Metric",null,null,null,"Go to tab","x",""]
[null,null,null,"x3.3Capex_1(Sep20)CBM4000Metric",null,null,null,"Go to tab","x",""]
[null,null,null,"7.3 Old information -->",null,null,null,"Go to tab","x",""]
[null,null,null,"3.2x Base(Sep21)CBM4000Metric",null,null,null,"Go to tab","x",""]
[null,null,null,"Base (Aug25) CBM 4000 Metric",null,null,null,"Go to tab","x",""]
[null,null,null,"Capex_1 (Aug25) CBM 4000 Metric",null,null,null,"Go to tab","x",""]
[null,null,null,"Capex_2 (Aug25) CBM 4000 Metric",null,null,null,null,"x",""]
[null,null,null,"Base (Sep19) CBM 4000 Metric",null,null,null,{"$f":"IF(D53=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D53=0,\"\",D53))&\"'!A1\", \"Go to tab\"))","v":"Go to tab"},"x",{"$f":"IF(D53=\"\",\"\",IF(I53=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(D54=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]'\"&(IF(D54=0,\"\",D54))&\"'!A1\", \"Go to tab\"))","v":""},null,{"$f":"IF(D54=\"\",\"\",IF(I54=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D79=\"\",\"\",IF(I79=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D111=\"\",\"\",IF(I111=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D112=\"\",\"\",IF(I112=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D113=\"\",\"\",IF(I113=\"x\",\"\",\"x\"))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D114=\"\",\"\",IF(I114=\"x\",\"\",\"x\"))","v":""}]

{"sheet":"1.0 Introduction","index":1,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"Introduction"]
[null,"The Cost of Energy (COE) Model is used to calculate the cost of energy per unit of energy for a given configuration of the underwater turbine."]
[null,"The unit for COE is cents/kWh as a levelized cost over the lifetime of the asset."]
[null,"The calculation includes upfront costs, in addition to the operating costs of the power plant."]
[]
[null,"Color codes:"]
[null,null,"Input value for user"]
[null,null,"Calculated output which may be used in other tabs"]
[null,null,"Value comes from other tabs"]
[null,null,"Risked value"]
[]
[null,"Control menu"]
[null,"Show / hide tabs"]
[null,"Action list"]

{"sheet":"1.2 Input","index":2,"n_rows":102,"n_cols":11,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[null,null,"Show or hide comments with [+]",null,"Show or hide comments with [+]"]
[null,"Cost of Energy Model"]
[null,"Aquantis","COE - Quick Calculation:",null,"COE - Quick Calculation:"]
[null,null,{"$f":"'2.0 Results'!D35","v":8},null,{"$f":"_B0_COE","v":11.014022922226234},null,{"$f":"_C1_COE","v":17.71507401034436},null,{"$f":"_C2_COE","v":10.102171407745104}]
[null,"User Input Page","TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR",null,"General comments"]
[]
[null,"Turbine configuration:"]
[null,"Rated power per rotor [kW]",1000,null,1000,null,800,null,1175]
[null,"# of rotors per C-Plane",2,null,4,null,4,null,2]
[null,"--> Rated Power C-Plane [kW]",{"$f":"C8*C9","v":2000},null,{"$f":"E8*E9","v":4000},null,{"$f":"G8*G9","v":3200},null,{"$f":"I8*I9","v":2350}]
[]
[null,"# of C-Planes per farm",50,null,25,null,32,null,43,null,"<-- We could automate this to match Round(100MW)"]
[null,"--> Rated Power Total Farm [kW]",{"$f":"C10*C12","v":100000},null,{"$f":"E10*E12","v":100000},null,{"$f":"G10*G12","v":102400},null,{"$f":"I10*I12","v":101050}]
[null,"--> Rated Power Total Farm [MW]",{"$f":"C13/1000","v":100},null,{"$f":"E13/1000","v":100},null,{"$f":"G13/1000","v":102.4},null,{"$f":"I13/1000","v":101.05}]
[]
[null,"Drivetrain",null,null,"Hydraulic",null,"Hydraulic",null,"Hydraulic"]
[]
[null,"Pump type (if hydraulic drivetrain)",null,null,{"$f":"IF(E16=\"Hydraulic\",IF(E8=1000,\"2xCBM 4000\",IF(E8=800,\"CBM 4000\",IF(E8=1300,\"CBM 6000\",\"Check Rotor Power\"))),\"N/A\")","v":"2xCBM 4000"},null,{"$f":"IF(G16=\"Hydraulic\",IF(G8=800,\"CBM 4000\",IF(G8=1300,\"CBM 6000\",\"Check Rotor Power\")),\"N/A\")","v":"CBM 4000"},null,{"$f":"IF(I16=\"Hydraulic\",IF(I8=1000,\"2xCBM 4000\",IF(I8=800,\"CBM 4000\",IF(I8=1300,\"CBM 6000\",\"Check Rotor Power\"))),\"N/A\")","v":"Check Rotor Power"},null,"(this is calculated based on rated power per rotor)"]
[]
[null,"Generator RPM",null,null,"Variable speed",null,"Variable speed",null,"Variable speed"]
[]
[null,"Drivetrain efficiency model",null,{"$f":"VLOOKUP(C22,OP_DTEfficiency_D,2,0)","v":{"$error":"#N/A"}},"Based on power output",{"$f":"VLOOKUP(E22,OP_DTEfficiency_D,2,0)","v":"The efficiency of the drivetrain varies depending on the power loading of the drivetrain.  By using this option, the effiency of the drivetrain for a specific power loading is used.  E.g. At very low power outputs the efficiency is normally pretty low, whilst at high power outputs the efficiency of a drivetrain is normally high."},"Based on power output",{"$f":"VLOOKUP(G22,OP_DTEfficiency_D,2,0)","v":"The efficiency of the drivetrain varies depending on the power loading of the drivetrain.  By using this option, the effiency of the drivetrain for a specific power loading is used.  E.g. At very low power outputs the efficiency is normally pretty low, whilst at high power outputs the efficiency of a drivetrain is normally high."},"Based on power output",{"$f":"VLOOKUP(I22,OP_DTEfficiency_D,2,0)","v":"The efficiency of the drivetrain varies depending on the power loading of the drivetrain.  By using this option, the effiency of the drivetrain for a specific power loading is used.  E.g. At very low power outputs the efficiency is normally pretty low, whilst at high power outputs the efficiency of a drivetrain is normally high."}]
[]
[null,"Drivetrain efficiency:",null,null,"Depending on which efficiency model is selected (previous option), the efficiency is calculated with the following inputs:"]
[null,"Drivetrain:",null,null,{"$f":"E16","v":"Hydraulic"},null,{"$f":"G16","v":"Hydraulic"},null,{"$f":"I16","v":"Hydraulic"}]
[null,"GenRPM",null,null,{"$f":"E20","v":"Variable speed"},null,{"$f":"G20","v":"Variable speed"},null,{"$f":"I20","v":"Variable speed"}]
[null,"If fixed",null,null,{"$f":"IF(E16=\"Hydraulic\",85%,IF(E16=\"Mechanical\",93%,\"Check Drivetrain Type\"))","v":0.85},null,{"$f":"IF(G16=\"Hydraulic\",85%,IF(G16=\"Mechanical\",93%,\"Check Drivetrain Type\"))","v":0.85},null,{"$f":"IF(I16=\"Hydraulic\",85%,IF(I16=\"Mechanical\",93%,\"Check Drivetrain Type\"))","v":0.85}]
[null,"If variable",null,null,{"$f":"IF(E20=\"Variable speed\",\"VS\",IF(E20=\"Fixed speed\",\"FS\",IF(E20=\"Fixed with slip\",\"FSLP\",\"Check GenRPM\")))","v":"VS"},null,{"$f":"IF(G20=\"Variable speed\",\"VS\",IF(G20=\"Fixed speed\",\"FS\",IF(G20=\"Fixed with slip\",\"FSLP\",\"Check GenRPM\")))","v":"VS"},null,{"$f":"IF(I20=\"Variable speed\",\"VS\",IF(I20=\"Fixed speed\",\"FS\",IF(I20=\"Fixed with slip\",\"FSLP\",\"Check GenRPM\")))","v":"VS"}]
[]
[null,"Value in use:",null,null,{"$f":"IF(E22=\"Fixed efficiency\",E27,IF(E22=\"Based on power output\",CONCATENATE(E25,\" \",E28),\"Check Drivetrain Efficiency Model\"))","v":"Hydraulic VS"},null,{"$f":"IF(G22=\"Fixed efficiency\",G27,IF(G22=\"Based on power output\",CONCATENATE(G25,\" \",G28),\"Check Drivetrain Efficiency Model\"))","v":"Hydraulic VS"},null,{"$f":"IF(I22=\"Fixed efficiency\",I27,IF(I22=\"Based on power output\",CONCATENATE(I25,\" \",I28),\"Check Drivetrain Efficiency Model\"))","v":"Hydraulic VS"},null,"CALCULATED based on values above"]
[]
[null,"Rotor Power Curve:",null,null,"This is based on the options selected here, combined with available rotor power curves"]
[null,"Rated Power per Rotor:",null,null,{"$f":"E8","v":1000},null,{"$f":"G8","v":800},null,{"$f":"I8","v":1175}]
[null,"Drivetrain:",null,null,{"$f":"E16","v":"Hydraulic"},null,{"$f":"G16","v":"Hydraulic"},null,{"$f":"I16","v":"Hydraulic"}]
[null,"Drivetrain efficiency:",null,null,{"$f":"E28","v":"VS"},null,{"$f":"G28","v":"VS"},null,{"$f":"I28","v":"VS"}]
[null,"Other?"]
[null,"Auto select:",null,{"$f":"VLOOKUP(C37,OP_RotorCurve_D,6,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BaseRotor,OP_ROTOR_SELECTION,2,0)","v":"Nov 8 HY 1.0MW VS"},{"$f":"VLOOKUP(E37,OP_RotorCurve_D,6,0)","v":"Steve Willets input on 11/8/2011"},{"$f":"VLOOKUP(Conf1Rotor,OP_ROTOR_SELECTION,2,0)","v":"HY 0.8 MW VS"},{"$f":"VLOOKUP(G37,OP_RotorCurve_D,6,0)","v":"0.8 MW variable speed rotor curve"},"HY 1.3 MW 45.5",{"$f":"VLOOKUP(I37,OP_RotorCurve_D,6,0)","v":"1.3 MW ARL 45.5m"}]
[null,"Manual over-ride?",null,{"$f":"VLOOKUP(C38,OP_RotorCurve_D,6,0)","v":{"$error":"#N/A"}},"HY 1.0 MW VS Jan27,12",{"$f":"VLOOKUP(E38,OP_RotorCurve_D,6,0)","v":"A new turbine curve received on january 27, 2012.  Uses a more efficient rotor, and is cheaper to produce."},"Sept1 HY 0.8MW VS",{"$f":"VLOOKUP(G38,OP_RotorCurve_D,6,0)","v":"September 1 version of the Hydraulic Drivetrain, 800kW, variable speed.  C_F ~70%"},"Auto",{"$f":"VLOOKUP(I38,OP_RotorCurve_D,6,0)","v":"Selection of rotor curve is done automatically (default)"},"User can select a manual version to override the auto selected.  It will however show up as red."]
[]
[null,"Value in use:",null,null,{"$f":"IF(E38=\"Auto\",E37,E38)","v":"HY 1.0 MW VS Jan27,12"},null,{"$f":"IF(G38=\"Auto\",G37,G38)","v":"Sept1 HY 0.8MW VS"},null,{"$f":"IF(I38=\"Auto\",I37,I38)","v":"HY 1.3 MW 45.5"}]
[null,"Curve name:",null,null,{"$f":"VLOOKUP(E40,OP_RotorCurve_D,5,0)","v":"1200KW_Jan27"},null,{"$f":"VLOOKUP(G40,OP_RotorCurve_D,5,0)","v":"950KW_VS_3"},null,{"$f":"VLOOKUP(I40,OP_RotorCurve_D,5,0)","v":"45P5D_3HD_2B_TSR8P0_CR"},null,"(this is the name registered for the specific rotor power curve)"]
[]
[]
[null,"Mooring",null,null,"Linked and based on input data above in connection with Allie Cribbs calculation information:",null,"Linked and based on input data abo ve in connection with Allie Cribbs calculation information:",null,"Linked and based on input data abo ve in connection with Allie Cribbs calculation information:"]
[null,"Pump:",null,null,{"$f":"E18","v":"2xCBM 4000"},null,{"$f":"G18","v":"CBM 4000"},null,{"$f":"I18","v":"Check Rotor Power"},null,"(based on information above)"]
[null,"# of rotors:",null,null,{"$f":"E9","v":4},null,{"$f":"G9","v":4},null,{"$f":"I9","v":2}]
[null,"# of aft anchors:",null,null,null,null,null,null,null,null,"(based on Allie Cribbs calculations)"]
[null,"Aft anchor type:"]
[null,"# forward anchors:"]
[null,"Forward anchor type:"]
[]
[null,"OPEX"]
[]
[null,"Operations and Maintenance calculation method"]
[null,"Crystal Ball or Lookup table","Lookup Table",{"$f":"VLOOKUP(C55,OP_OMMethod_D,2,0)","v":"The current inputs are used to look up previous Crystal Ball run results in a table.  This does not require having Crystal Ball installed."},"Lookup Table",{"$f":"VLOOKUP(E55,OP_OMMethod_D,2,0)","v":"The current inputs are used to look up previous Crystal Ball run results in a table.  This does not require having Crystal Ball installed."},"Lookup Table",{"$f":"VLOOKUP(G55,OP_OMMethod_D,2,0)","v":"The current inputs are used to look up previous Crystal Ball run results in a table.  This does not require having Crystal Ball installed."},"Lookup Table",{"$f":"VLOOKUP(I55,OP_OMMethod_D,2,0)","v":"The current inputs are used to look up previous Crystal Ball run results in a table.  This does not require having Crystal Ball installed."}]
[null,"Latest lookup results data (if used)",{"$f":"IF(C55=\"Lookup Table\",_B0_OMDate,IF(C55=\"Crystal Ball\",\"Today\",\"Check input\"))","v":"2010-03-05"},null,{"$f":"IF(E55=\"Lookup Table\",_B0_OMDate,IF(E55=\"Crystal Ball\",\"Today\",\"Check input\"))","v":"2010-03-05"},null,{"$f":"IF(G55=\"Lookup Table\",_C1_OMDate,IF(G55=\"Crystal Ball\",\"Today\",\"Check input\"))","v":"2011-10-13"},null,{"$f":"IF(I55=\"Lookup Table\",_C2_OMDate,IF(I55=\"Crystal Ball\",\"Today\",\"Check input\"))","v":"2012-03-05"}]
[null,null,"Target"]
[null,"Energy estimation options:"]
[]
[null,"Cut-in and Cut-out"]
[null,"Use Cut-in and Cut-out",null,null,"Yes",null,"Yes",null,"Yes"]
[null,"Rotor curve (input)",null,null,{"$f":"E41","v":"1200KW_Jan27"},null,{"$f":"G41","v":"950KW_VS_3"},null,{"$f":"I41","v":"45P5D_3HD_2B_TSR8P0_CR"}]
[null,"Registered Cut-in",null,null,{"$f":"HLOOKUP(E62,InfoRotorPowerCurve,8,0)","v":1},null,{"$f":"HLOOKUP(G62,InfoRotorPowerCurve,8,0)","v":1},null,{"$f":"HLOOKUP(I62,InfoRotorPowerCurve,8,0)","v":1}]
[null,"Registered Cut-out",null,null,{"$f":"HLOOKUP(E62,InfoRotorPowerCurve,9,0)","v":2.5},null,{"$f":"HLOOKUP(G62,InfoRotorPowerCurve,9,0)","v":2.5},null,{"$f":"HLOOKUP(I62,InfoRotorPowerCurve,9,0)","v":2.5}]
[]
[null,"Include dive down?",null,null,"Yes",null,"Yes",null,"Yes"]
[null,"Dive down speed [m/s]:",null,null,1.6,null,1.6,null,1.6]
[]
[null,"Energy Losses",null,{"$f":"VLOOKUP(C69,OP_EnergyLosses_D,2,0)","v":{"$error":"#N/A"}},"Med / 95%",{"$f":"VLOOKUP(E69,OP_EnergyLosses_D,2,0)","v":"Medium energy loss, 95% availability"},"Med / 95%",{"$f":"VLOOKUP(G69,OP_EnergyLosses_D,2,0)","v":"Medium energy loss, 95% availability"},"Med / 95%",{"$f":"VLOOKUP(I69,OP_EnergyLosses_D,2,0)","v":"Medium energy loss, 95% availability"}]
[null,"Energy Loss Percentage",null,null,{"$f":"_B0_EnergyLossPercentage","v":0.13300000000000001},null,{"$f":"_C1_EnergyLossPercentage","v":0.13300000000000001},{"$f":"_B0_EnergyLossPercentage","v":0.13300000000000001},{"$f":"_C2_EnergyLossPercentage","v":0.13300000000000001}]
[null,"Availability Loss Percentage",null,null,{"$f":"_B0_AvailabilityLossPercentage","v":5.0000000000000044E-2},null,{"$f":"_C1_AvailabilityLossPercentage","v":5.0000000000000044E-2},{"$f":"_B0_AvailabilityLossPercentage","v":5.0000000000000044E-2},{"$f":"_C2_AvailabilityLossPercentage","v":5.0000000000000044E-2}]
[]
[null,"Current resource:",null,{"$f":"VLOOKUP(C73,OP_CurrentResource_D,2,0)","v":0},"C-70",{"$f":"VLOOKUP(E73,OP_CurrentResource_D,2,0)","v":0},"C-70",{"$f":"VLOOKUP(G73,OP_CurrentResource_D,2,0)","v":0},"V-bar-66.2",{"$f":"VLOOKUP(I73,OP_CurrentResource_D,2,0)","v":0}]
[]
[]
[null,"Financial variables:"]
[]
[null,"Lifetime [years]",null,{"$f":"VLOOKUP(C78,OP_Lifetime_D,2,0)","v":{"$error":"#N/A"}},20,{"$f":"VLOOKUP(E78,OP_Lifetime_D,2,0)","v":"The time period that the asset is paid down affects the Discount Rate used in the COE model. For 20 years DOE assumes 7.00 %, for 30 years we've calculated 5.44 %."},20,{"$f":"VLOOKUP(G78,OP_Lifetime_D,2,0)","v":"The time period that the asset is paid down affects the Discount Rate used in the COE model. For 20 years DOE assumes 7.00 %, for 30 years we've calculated 5.44 %."},20,{"$f":"VLOOKUP(I78,OP_Lifetime_D,2,0)","v":"The time period that the asset is paid down affects the Discount Rate used in the COE model. For 20 years DOE assumes 7.00 %, for 30 years we've calculated 5.44 %."}]
[]
[null,"COE Capital Recoery Factor (based on lifetime)",null,null,{"$f":"IF(E78=20,7%,IF(E78=30,5.44%,\"Check lifetime\"))","v":7.0000000000000007E-2},null,{"$f":"IF(G78=20,7%,IF(G78=30,5.44%,\"Check lifetime\"))","v":7.0000000000000007E-2},null,{"$f":"IF(I78=20,7%,IF(I78=30,5.44%,\"Check lifetime\"))","v":7.0000000000000007E-2}]
[null,"Insurance, warranty and fees",null,null,0.01,null,0.01,null,0.01]
[null,"O&M tax benefit",null,null,0.4,null,0.4,null,0.4]
[]
[null,"Gross margin Aquantis",null,null,0.28000000000000003,null,0.28000000000000003,null,0.28000000000000003]
[null,"(on CAPEX elements)"]
[]
[null,"Assembly cost percentage",null,null,0.05,null,0.05,null,0.05]
[null,"(on CAPEX elements)"]
[]
[null,"Decommissioning cost percentage",null,null,0.03,null,0.03,null,0.03]
[null,"(on CAPEX elements)",null,null,"(currently not included)",null,"(currently not included)",null,"(currently not included)"]
[]
[null,"Quick results:"]
[]
[null,"COE",null,null,{"$f":"_B0_COE","v":11.014022922226234},null,{"$f":"_C1_COE","v":17.71507401034436},null,{"$f":"_C2_COE","v":10.102171407745104}]
[null,"Power density",null,null,{"$f":"_B0_PowerDensity","v":2.4820077785191437},null,{"$f":"_C1_PowerDensity","v":1.5463584137092898},null,{"$f":"_C2_PowerDensity","v":3.5008741768132374}]
[null,"Energy density",null,null,{"$f":"_B0_EnergyDensity","v":3.2622203488613053},null,{"$f":"_C1_EnergyDensity","v":1.8970242306394069},null,{"$f":"_C2_EnergyDensity","v":9.102301513426724},null,{"$f":"'3.4 2 ROTOR'!N10","v":1353793}]
[]
[null,"Net AEP (per Rotor)",null,null,{"$f":"_B0_NetAEP","v":5257389.404005276},null,{"$f":"_C1_NetAEP","v":3925660.1084380504},null,{"$f":"_C2_NetAEP","v":6110019.2341171149}]
[null,"Net Capacity Factor",null,null,{"$f":"_B0_NetCF","v":0.60015860776315932},null,{"$f":"_C1_NetCF","v":0.56016839446889988},null,{"$f":"_C2_NetCF","v":0.59360917459604734}]
[null,"Capex per C-Plane ($)",null,null,{"$f":"_B0_CapexCPlane","v":24460146.203391716},null,{"$f":"_C1_CapexCPlane","v":29852022.950841233},null,{"$f":"_C2_CapexCPlane","v":13098862.90191764}]
[null,"OPEX per C-Plane ($/yr)",null,null,{"$f":"_B0_OpexCPlane","v":359388.6},null,{"$f":"_C1_OpexCPlane","v":393572.53835016215},null,{"$f":"_C2_OpexCPlane","v":186580.2}]

{"sheet":"1.2 Variables","index":3,"n_rows":66,"n_cols":18,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,"Cost of Energy Model",null,null,"Naming:",null,null,"Create all names?",false,"If FALSE, only the current row will be created"]
[null,"Aquantis","Specific",null,"General variables - No add on to the variable name"]
[null,null,null,null,"Specific variables - Add on C1_, C2_ or B0_ in front of the names"]
[null,"Variable list",null,null,"NB:  All automatically created names start with _ for easy deletion"]
[null,null,null,null,null,null,null,"4 ROTOR",null,null,"PDR",null,null,"2 ROTOR"]
[null,"Area","Variable","Type","Description","Options","Format","Name","Value","Link","Name","Value","Link","Name","Value","Link"]
[null,"Configurations","RatedTurbinePower","Input","The rated power in kW that the specific configuration has for each of the rotor / turbines on the C-Plane",null,"Specific","_B0_RatedTurbinePower",{"$f":"'1.2 Input'!E8","v":1000},{"$f":"IF(I8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I8=0,\"\",DisplayFormula(I8))), \"Go to cell\"))","v":"Go to cell"},"_C1_RatedTurbinePower",{"$f":"'1.2 Input'!G8","v":800},{"$f":"IF(L8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L8=0,\"\",DisplayFormula(L8))), \"Go to cell\"))","v":"Go to cell"},"_C2_RatedTurbinePower",{"$f":"'1.2 Input'!I8","v":1175},{"$f":"IF(O8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(O8=0,\"\",DisplayFormula(O8))), \"Go to cell\"))","v":"Go to cell"}]
[null,null,"NumRotors","Option","The user can select how many rotors each C-Plane should have.  This number will update the CAPEX and Energy Calculations, in addition to many of the other values.","2\n4\n6\n8","Specific","_B0_NumRotors",{"$f":"'1.2 Input'!E9","v":4},"Go to cell","_C1_NumRotors",{"$f":"'1.2 Input'!G9","v":4},"Go to cell","_C2_NumRotors",{"$f":"'1.2 Input'!I9","v":2},"Go to cell"]
[null,null,"NumCPlanes","Input","The user can put in any number of C-Planes to have in the farm.",null,"Specific","_B0_NumCPlanes",{"$f":"'1.2 Input'!E12","v":25},"Go to cell","_C1_NumCPlanes",{"$f":"'1.2 Input'!G12","v":32},"Go to cell","_C2_NumCPlanes",{"$f":"'1.2 Input'!I12","v":43},"Go to cell"]
[null,null,"RatedCPlanePower","Calculated","Rated power for a full Cplane",null,"Specific","_B0_RatedCPlanePower",{"$f":"'1.2 Input'!E10","v":4000},"Go to cell","_C1_RatedCPlanePower",{"$f":"'1.2 Input'!G10","v":3200},"Go to cell","_C2_RatedCPlanePower",{"$f":"'1.2 Input'!I10","v":2350},"Go to cell"]
[null,null,"Drivetrain","Option","The type of drivetrain that is used in the specific configuration","Mechanical\nHydraulic","Specific","_B0_Drivetrain",{"$f":"'1.2 Input'!E16","v":"Hydraulic"},"Go to cell","_C1_Drivetrain",{"$f":"'1.2 Input'!G16","v":"Hydraulic"},"Go to cell","_C2_Drivetrain",{"$f":"'1.2 Input'!I16","v":"Hydraulic"},"Go to cell"]
[null,null,"GenRPM","Option","Whether the system is using Variable Speed, Fixed Speed or Fixed Speed with Slip on the generator.","Variable speed\nFixed speed\nFixed with slip","Specific","_B0_GenRPM",{"$f":"'1.2 Input'!E20","v":"Variable speed"},"Go to cell","_C1_GenRPM",{"$f":"'1.2 Input'!G20","v":"Variable speed"},"Go to cell","_C2_GenRPM",{"$f":"'1.2 Input'!I20","v":"Variable speed"},"Go to cell"]
[null,null,"Pump","Calculated","If the drivetrain is hydraulic, this variable will state what type of pump is being used.  Currently this is calculated based on RatedTurbinePower, but it could also be made into an Option.","CBM 4000\nCBM 6000","Specific","_B0_Pump",{"$f":"'1.2 Input'!E18","v":"2xCBM 4000"},"Go to cell","_C1_Pump",{"$f":"'1.2 Input'!G18","v":"CBM 4000"},"Go to cell","_C2_Pump",{"$f":"'1.2 Input'!I18","v":"Check Rotor Power"},"Go to cell"]
[null,null,"RotorPowerCurve","Calculated","This is based on the choices made above (drivetrain and GenRPM).  This is the registered name of the RotorPowerCurve.",null,"Specific","_B0_RotorPowerCurve",{"$f":"'1.2 Input'!E41","v":"1200KW_Jan27"},{"$f":"IF(I15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I15=0,\"\",DisplayFormula(I15))), \"Go to cell\"))","v":"Go to cell"},"_C1_RotorPowerCurve",{"$f":"'1.2 Input'!G41","v":"950KW_VS_3"},{"$f":"IF(L15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L15=0,\"\",DisplayFormula(L15))), \"Go to cell\"))","v":"Go to cell"},"_C2_RotorPowerCurve",{"$f":"'1.2 Input'!I41","v":"45P5D_3HD_2B_TSR8P0_CR"},{"$f":"IF(O15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(O15=0,\"\",DisplayFormula(O15))), \"Go to cell\"))","v":"Go to cell"}]
[null,null,"DrivetrainEfficiency","Calculated","This is based on the choices made above (drivetrain and GenRPM)","Percentage\nHydraulic / Mechanical\nVS / FS / FSLP","Specific","_B0_DrivetrainEfficiency",{"$f":"'1.2 Input'!E30","v":"Hydraulic VS"},"Go to cell","_C1_DrivetrainEfficiency",{"$f":"'1.2 Input'!G30","v":"Hydraulic VS"},"Go to cell","_C2_DrivetrainEfficiency",{"$f":"'1.2 Input'!I30","v":"Hydraulic VS"},"Go to cell"]
[null,null,"CutIn","Calculated","This depends on the RotorPowerCurve that gets selected","m/s","Specific","_B0_CutIn",{"$f":"'1.2 Input'!E63","v":1},"Go to cell","_C1_CutIn",{"$f":"'1.2 Input'!G63","v":1},"Go to cell","_C2_CutIn",{"$f":"'1.2 Input'!I63","v":1},"Go to cell"]
[null,null,"CutOut","Calculated","This depends on the RotorPowerCurve that gets selected","m/s","Specific","_B0_CutOut",{"$f":"'1.2 Input'!E64","v":2.5},"Go to cell","_C1_CutOut",{"$f":"'1.2 Input'!G64","v":2.5},"Go to cell","_C2_CutOut",{"$f":"'1.2 Input'!I64","v":2.5},"Go to cell"]
[null,null,"CutUsed","Option","The user can decide whether or not to include the cut-in and cut-out speeds when performing the energy calculations.","Yes\nNo","Specific","_B0_CutUsed",{"$f":"'1.2 Input'!E61","v":"Yes"},"Go to cell","_C1_CutUsed",{"$f":"'1.2 Input'!G61","v":"Yes"},"Go to cell","_C2_CutUsed",{"$f":"'1.2 Input'!I61","v":"Yes"},"Go to cell"]
[null,null,"EnergyLosses","Option","The user can select between several different energy loss cases.  The energy loss also includes the availability.\n\nIn future versions this should be linked to the O&M model.","Gen Low\nGen Med\nGen High\nAquantis","Specific","_B0_EnergyLosses",{"$f":"'1.2 Input'!E69","v":"Med / 95%"},"Go to cell","_C1_EnergyLosses",{"$f":"'1.2 Input'!G69","v":"Med / 95%"},"Go to cell","_C2_EnergyLosses",{"$f":"'1.2 Input'!I69","v":"Med / 95%"},"Go to cell"]
[null,null,"EnergyLossPercentage","Calculated","This is the percentage energy loss that is calcualted based on which EnergyLosses case is selected above.","Calculated","Specific","_B0_EnergyLossPercentage",{"$f":"'5.5 EnergyLosses'!D9","v":0.13300000000000001},"Go to cell","_C1_EnergyLossPercentage",{"$f":"'5.5 EnergyLosses'!E9","v":0.13300000000000001},"Go to cell","_C2_EnergyLossPercentage",{"$f":"'5.5 EnergyLosses'!F9","v":0.13300000000000001},"Go to cell"]
[null,null,"AvailabilityLossPercentage","Calculated","This is the percentage availability loss that is calcualted based on which EnergyLosses case is selected above.","Calculated","Specific","_B0_AvailabilityLossPercentage",{"$f":"'5.5 EnergyLosses'!D17","v":5.0000000000000044E-2},"Go to cell","_C1_AvailabilityLossPercentage",{"$f":"'5.5 EnergyLosses'!E17","v":5.0000000000000044E-2},"Go to cell","_C2_AvailabilityLossPercentage",{"$f":"'5.5 EnergyLosses'!F17","v":5.0000000000000044E-2},"Go to cell"]
[null,null,"DiveDownSpeed","Input","The user can put in the specific current flow that will make the C-Plane dive down.  Default is 1.6 m/s",null,"Specific","_B0_DiveDownSpeed",{"$f":"'1.2 Input'!E67","v":1.6},"Go to cell","_C1_DiveDownSpeed",{"$f":"'1.2 Input'!G67","v":1.6},"Go to cell","_C2_DiveDownSpeed",{"$f":"'1.2 Input'!I67","v":1.6},"Go to cell"]
[null,null,"DiveDownUsed","Option","The user can decide whether or not to include the C-Plane diving down.  \n\nIf this is included, all hours that contain flow speed higher than the DiveDownSpeed will be moved to the DiveDownSpeed.  \n\nIf this is not included, the C-Plane may experience high loads or Cut-off due to speed.","Yes\nNo","Specific","_B0_DiveDownUsed",{"$f":"'1.2 Input'!E66","v":"Yes"},"Go to cell","_C1_DiveDownUsed",{"$f":"'1.2 Input'!G66","v":"Yes"},"Go to cell","_C2_DiveDownUsed",{"$f":"'1.2 Input'!I66","v":"Yes"},"Go to cell"]
[null,null,"CurrentResource","Option","The user can select between all the different current resources that are available.  The difference between the current resources are depth, measurement length, etc.",null,"Specific","_B0_CurrentResource",{"$f":"'1.2 Input'!E73","v":"C-70"},"Go to cell","_C1_CurrentResource",{"$f":"'1.2 Input'!G73","v":"C-70"},"Go to cell","_C2_CurrentResource",{"$f":"'1.2 Input'!I73","v":"V-bar-66.2"},"Go to cell"]
[null,"OPEX","OMMethod","Option","Selects which O&M calculation method is used","Crystal Ball\nLookup Table","Specific","_B0_OMMethod",{"$f":"'1.2 Input'!E55","v":"Lookup Table"},"Go to cell","_C1_OMMethod",{"$f":"'1.2 Input'!G55","v":"Lookup Table"},"Go to cell","_C2_OMMethod",{"$f":"'1.2 Input'!I55","v":"Lookup Table"},"Go to cell"]
[null,null,"OMDate","Calculation","Shows when the specific O&M lookup data was from",null,"Specific","_B0_OMDate",{"$f":"'4.2 StaticOM'!F14","v":"2010-03-05"},"Go to cell","_C1_OMDate",{"$f":"'4.2 StaticOM'!H14","v":"2011-10-13"},"Go to cell","_C2_OMDate",{"$f":"'4.2 StaticOM'!J14","v":"2012-03-05"},"Go to cell"]
[null,null,null,null,null,null,"Specific",null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,"Financial","Lifetime","Option","The suggested value to use for lifetime is 20 years.  The user can select 30 years to see how this effects the COE, but the calculation is only done in a very rough manner.","20\n30","Specific","_B0_Lifetime",{"$f":"'1.2 Input'!E78","v":20},"Go to cell","_C1_Lifetime",{"$f":"'1.2 Input'!G78","v":20},"Go to cell","_C2_Lifetime",{"$f":"'1.2 Input'!I78","v":20},"Go to cell"]
[null,null,"DiscountRate","Calculation","The discount rate currently used in the model is based on DOE's FOA, which estimates 7.00 % over 20 years. A re-calculation of this is done to find an approximate Discount Rate for 30 years if the users wants to assess the C-Plane over 30 years instead.  This came out to be 5.44 %\n\nIn future versions, this can be made into an Input field.",null,"Specific","_B0_DiscountRate",{"$f":"'1.2 Input'!E80","v":7.0000000000000007E-2},"Go to cell","_C1_DiscountRate",{"$f":"'1.2 Input'!G80","v":7.0000000000000007E-2},"Go to cell","_C2_DiscountRate",{"$f":"'1.2 Input'!I80","v":7.0000000000000007E-2},"Go to cell"]
[null,null,"IWF","Input","Insurance, Warranty and Fee's is set to 1% per year following DOE's suggestion in their FOA for a 20 year plant.",null,"Generic","_IWF",{"$f":"'1.2 Input'!E81","v":0.01},"Go to cell",null,{"$f":"'1.2 Input'!G81","v":0.01},"Go to cell",null,{"$f":"'1.2 Input'!I81","v":0.01},"Go to cell"]
[null,null,"OMtax","Input","For O&M costs it is assumed that 40% of the costs can be remvoed due to tax benefits.  This is assumed to be combined federal and state tax.  The tax benefit is not included in any other part of the assessment.",null,"Generic","_OMtax",{"$f":"'1.2 Input'!E82","v":0.4},"Go to cell",null,{"$f":"'1.2 Input'!G82","v":0.4},"Go to cell",null,{"$f":"'1.2 Input'!I82","v":0.4},"Go to cell"]
[null,null,"GrossMargin","Input","The user can decide how large Gross Margin will be used for Aquantis.  The gross margin is put on all CAPEX elements of the project.  Default is 28%",null,"Specific","_B0_GrossMargin",{"$f":"'1.2 Input'!E84","v":0.28000000000000003},"Go to cell","_C1_GrossMargin",{"$f":"'1.2 Input'!G84","v":0.28000000000000003},"Go to cell","_C2_GrossMargin",{"$f":"'1.2 Input'!I84","v":0.28000000000000003},"Go to cell"]
[null,null,"AssemblyPercentage","Input","The user should input a percentage assumed for assembly of all the parts.   This is used on all the CAPEX parts, but in later versions we can define this more specifically for each part.",null,"Specific","_B0_AssemblyPercentage",{"$f":"'1.2 Input'!E87","v":0.05},"Go to cell","_C1_AssemblyPercentage",{"$f":"'1.2 Input'!G87","v":0.05},"Go to cell","_C2_AssemblyPercentage",{"$f":"'1.2 Input'!I87","v":0.05},"Go to cell"]
[null,null,"DecommissioningPercentage","Input","Currently using a percentage.  In future versions we will need to find a better estimate.",null,"Specific","_B0_DecommissioningPercentage",{"$f":"'1.2 Input'!E90","v":0.03},"Go to cell","_C1_DecommissioningPercentage",{"$f":"'1.2 Input'!G90","v":0.03},"Go to cell","_C2_DecommissioningPercentage",{"$f":"'1.2 Input'!I90","v":0.03},"Go to cell"]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,"Results","NetCF","Calculated","This is the Net Capacity Factor for the C-Planes, based on the inputs above.",null,"Specific","_B0_NetCF",{"$f":"'5.6 AEP'!J49","v":0.60015860776315932},"Go to cell","_C1_NetCF",{"$f":"'5.6 AEP'!O49","v":0.56016839446889988},"Go to cell","_C2_NetCF",{"$f":"'5.6 AEP'!T49","v":0.59360917459604734},"Go to cell"]
[null,null,"NetAEP","Calculated","The calculated net annual energy production per rotor",null,"Specific","_B0_NetAEP",{"$f":"'5.6 AEP'!J47","v":5257389.404005276},"Go to cell","_C1_NetAEP",{"$f":"'5.6 AEP'!O47","v":3925660.1084380504},"Go to cell","_C2_NetAEP",{"$f":"'5.6 AEP'!T47","v":6110019.2341171149},"Go to cell"]
[null,null,"NetAEPCPlane","Calculated","This is the net annual energy produciton for the full C-Plane",null,"Specific","_B0_NetAEPCPlane",{"$f":"'5.0 Summary AEP'!F30","v":21029557.616021104},"Go to cell","_C1_NetAEPCPlane",{"$f":"'5.0 Summary AEP'!H30","v":15702640.433752201},"Go to cell","_C2_NetAEPCPlane",{"$f":"'5.0 Summary AEP'!J30","v":12220038.46823423},"Go to cell"]
[null,null,"COE","Calculated","This is the Cost of Energy based on the inputs above.",null,"Specific","_B0_COE",{"$f":"'2.0 Results'!F35","v":11.014022922226234},{"$f":"IF(I41=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I41=0,\"\",DisplayFormula(I41))), \"Go to cell\"))","v":"Go to cell"},"_C1_COE",{"$f":"'2.0 Results'!H35","v":17.71507401034436},{"$f":"IF(L41=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L41=0,\"\",DisplayFormula(L41))), \"Go to cell\"))","v":"Go to cell"},"_C2_COE",{"$f":"'2.0 Results'!J35","v":10.102171407745104},{"$f":"IF(O41=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(O41=0,\"\",DisplayFormula(O41))), \"Go to cell\"))","v":"Go to cell"}]
[null,null,"CapexCPlane","Calculated","Capex for each C-Plane",null,"Specific","_B0_CapexCPlane",{"$f":"'3.0 Summary CAPEX'!F24","v":24460146.203391716},"Go to cell","_C1_CapexCPlane",{"$f":"'3.0 Summary CAPEX'!I24","v":29852022.950841233},"Go to cell","_C2_CapexCPlane",{"$f":"'3.0 Summary CAPEX'!L24","v":13098862.90191764},"Go to cell"]
[null,null,"OpexCPlane","Calculated","OPEX for each C-Plane ($/yr)",null,"Specific","_B0_OpexCPlane",{"$f":"'4.0 Summary OPEX'!F13","v":359388.6},"Go to cell","_C1_OpexCPlane",{"$f":"'4.0 Summary OPEX'!H13","v":393572.53835016215},"Go to cell","_C2_OpexCPlane",{"$f":"'4.0 Summary OPEX'!J13","v":186580.2},"Go to cell"]
[null,null,"WeightCPlane","Calculated","The weight of the Platform and Drivetrain in kg",null,"Specific","_B0_WeightCPlane",{"$f":"'3.0 Summary CAPEX'!F29","v":1611598.4948228267},"Go to cell","_C1_WeightCPlane",{"$f":"'3.0 Summary CAPEX'!I29","v":2069377.9473311608},"Go to cell","_C2_WeightCPlane",{"$f":"'3.0 Summary CAPEX'!L29","v":671260.9140780801},"Go to cell"]
[null,null,"PowerDensity","Calculated","C-Plane power density [W / kg] of Platform and Drivetrain",null,"Specific","_B0_PowerDensity",{"$f":"'2.0 Results'!F37","v":2.4820077785191437},"Go to cell","_C1_PowerDensity",{"$f":"'2.0 Results'!H37","v":1.5463584137092898},"Go to cell","_C2_PowerDensity",{"$f":"'2.0 Results'!J37","v":3.5008741768132374},"Go to cell"]
[null,null,"EnergyDensity","Calculated","C-Plane energy density [kWh / kg] of Platform and Drivetrain",null,"Specific","_B0_EnergyDensity",{"$f":"'2.0 Results'!F39","v":3.2622203488613053},"Go to cell","_C1_EnergyDensity",{"$f":"'2.0 Results'!H39","v":1.8970242306394069},"Go to cell","_C2_EnergyDensity",{"$f":"'2.0 Results'!J39","v":9.102301513426724},"Go to cell"]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,"CAPEX","NumAnchorAft","Calculated","This number will be based on Allie Cribbs calculation sheet\n\nIt takes into account the factors: __________",null,"Specific","_B0_NumAnchorAft",{"$f":"'1.2 Input'!E47","v":0},"Go to cell","_C1_NumAnchorAft",{"$f":"'1.2 Input'!G47","v":0},"Go to cell","_C2_NumAnchorAft",{"$f":"'1.2 Input'!I47","v":0},"Go to cell"]
[null,null,"TypeAnchorAft","Calculated","Based on Allie Cribbs calculation sheet",null,"Specific","_B0_TypeAnchorAft",{"$f":"'1.2 Input'!E48","v":0},"Go to cell","_C1_TypeAnchorAft",{"$f":"'1.2 Input'!G48","v":0},"Go to cell","_C2_TypeAnchorAft",{"$f":"'1.2 Input'!I48","v":0},"Go to cell"]
[null,null,"NumAnchorForward","Calculated","This number will be based on Allie Cribbs calculation sheet\n\nIt takes into account the factors: __________",null,"Specific","_B0_NumAnchorForward",{"$f":"'1.2 Input'!E49","v":0},"Go to cell","_C1_NumAnchorForward",{"$f":"'1.2 Input'!G49","v":0},"Go to cell","_C2_NumAnchorForward",{"$f":"'1.2 Input'!I49","v":0},"Go to cell"]
[null,null,"TypeAnchorForward","Calculated","Based on Allie Cribbs calculation sheet",null,"Specific","_B0_TypeAnchorForward",{"$f":"'1.2 Input'!E50","v":0},"Go to cell","_C1_TypeAnchorForward",{"$f":"'1.2 Input'!G50","v":0},"Go to cell","_C2_TypeAnchorForward",{"$f":"'1.2 Input'!I50","v":0},"Go to cell"]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,"O&M",null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,""]
[null,null,"End"]

{"sheet":"1.3 Dropdown","index":4,"n_rows":127,"n_cols":11,"rows_kept":127,"cut":false,"hidden":false,"merged":[[21,3,21,7],[20,3,20,7],[26,3,26,7],[27,3,27,7],[28,3,28,7],[29,3,29,7],[22,3,22,7],[23,3,23,7],[24,3,24,7],[25,3,25,7]]}
[]
[null,"Cost of Energy Model",null,null,null,null,"Information:"]
[null,"Aquantis",null,null,null,null,"The lists on this tab are used as dropdown options for the COE model."]
[null,null,null,null,null,null,"Each list has a list name shown below, and the defined Excel name is OP_listname"]
[null,"Dropdown Menu's",null,null,null,null,"To increase a list, make sure lines are added from within the box."]
[null,null,null,null,null,null,"Description information is added with the defined Excel name of OP_listname_D"]
[null,null,null,null,null,null,"NB: The unit is updated manually, and is listed here for information purposes only."]
[]
[null,"List name:","RotorPower","NumRotors","Drivetrain","GenRPM"]
[null,"Unit:","kW","#","Option","Option"]
[null,"List choices:",800,2,"Hydraulic","Variable speed"]
[null,null,1300,4,"Mechanical","Fixed speed"]
[null,null,1000,6,null,"Fixed with slip"]
[null,null,1175,8]
[null,null,1115]
[null,null,1068]
[null,null,972]
[]
[]
[]
[null,"List name:","DTEfficiency"]
[null,"Unit:","Option","Description"]
[null,"List choices:","Fixed efficiency","A fixed drivetrain efficiency is assumed for the full power range of the drivetrain, based on the configuration of the drivetrain.  Main input is hydraulic vs. mechanical."]
[null,null,"Based on power output","The efficiency of the drivetrain varies depending on the power loading of the drivetrain.  By using this option, the effiency of the drivetrain for a specific power loading is used.  E.g. At very low power outputs the efficiency is normally pretty low, whilst at high power outputs the efficiency of a drivetrain is normally high."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"List name:","Option1"]
[null,"Unit:","Option","Description"]
[null,"List choices:","Option 1","Description for option 1"]
[null,null,"Option 2","Description for option 2"]
[null,null,"Option 3","Description for option 3"]
[null,null,"Option 4","Description for option 4"]
[]
[]
[]
[]
[]
[]
[null,"List name:","RotorCurve"]
[null,"Unit:","Option","Power (kW)","Drivetrain","DTEfficiency","RotorCurveName","Description","Calc Base","Calc Conf 1","Calc Conf 2"]
[null,"List choices:","Auto",{"$f":"IF(C48=\"auto\",\"yes\",\"no\")","v":"yes"},null,null,null,"Selection of rotor curve is done automatically (default)",{"$f":"IF($D$70=$D48,IF($E$70=$E48,IF($F$70=$F48,TRUE,FALSE)))","v":false},{"$f":"IF($D$71=$D48,IF($E$71=$E48,IF($F$71=$F48,TRUE,FALSE)))","v":false},{"$f":"IF($D$72=$D48,IF($E$72=$E48,IF($F$72=$F48,TRUE,FALSE)))","v":false}]
[null,2,"HY 0.8 MW VS",800,"Hydraulic","VS","0.95 VS Case","0.8 MW variable speed rotor curve",false,{"$f":"IF($D$71=$D49,IF($E$71=$E49,IF($F$71=$F49,TRUE,FALSE)))","v":true},{"$f":"IF($D$72=$D49,IF($E$72=$E49,IF($F$72=$F49,TRUE,FALSE)))","v":false}]
[null,3,"HY 0.8 MW FS",800,"Hydraulic","FS","N.A.","0.8 MW fixed speed rotor curve",false,false,false]
[null,4,"HY 0.8 MW FSLP",800,"Hydraulic","FSLP","N.A.","0.8 MW fixed speed with slip rotor curve",false,false,false]
[null,5,"HY 1.3 MW 47.5",1175,"Hydraulic","VS","47P5D_3HD_2B_TSR8P5_CR","1.3 MW ARL 47.5m",false,false,true]
[null,6,"HY 1.3 MW 45.5",1115,"Hydraulic","VS","45P5D_3HD_2B_TSR8P0_CR","1.3 MW ARL 45.5m",false,false,false]
[null,7,"HY 1.3 MW 43.5",1068,"Hydraulic","VS","43P5D_3HD_2B_TSR7P0_CR","1.3 MW ARL 43.5m",false,false,false]
[null,8,"ME 0.8 MW VS",800,"Mechanical","VS","N.A.","0.8 MW variable speed rotor curve",false,false,false]
[null,9,"ME 0.8 MW FS",800,"Mechanical","FS","N.A.","0.8 MW fixed speed rotor curve",false,false,false]
[null,10,"ME 0.8 MW FSLP",800,"Mechanical","FSLP","N.A.","0.8 MW fixed speed with slip rotor curve",false,false,false]
[null,11,"HY 1.3 MW 41.5",972,"Hydraulic","VS","41P5D_3HD_2B_TSR7P0_CR","1.3 MW ARL 41.5m",false,false,false]
[null,12,"ME 1.3 MW FS",1300,"Mechanical","FS","1.45 VS+FS Case","1.3 MW fixed speed rotor curve",false,false,false]
[null,13,"ME 1.3 MW FSLP",1300,"Mechanical","FSLP","1.45 VS+FS+SLP Case","1.3 MW fixed speed with slip rotor curve",false,false,false]
[null,14,"Aug11 HY 0.8MW VS",800,"Hydraulic","VS","950KW_VS_2","August 11 version of the Hydraulic Drivetrain, 800kW, variable speed",false,true,false]
[null,15,"Sept1 HY 0.8MW VS",800,"Hydraulic","VS","950KW_VS_3","September 1 version of the Hydraulic Drivetrain, 800kW, variable speed.  C_F ~70%",false,true,false]
[null,16,"Nov 8 HY 1.0MW VS",1000,"Hydraulic","VS","1200KW_3HD_2B","Steve Willets input on 11/8/2011",true,false,false]
[null,17,"HY 1.0 MW VS Jan27,12",1000,"Hydraulic","VS","1200KW_Jan27","A new turbine curve received on january 27, 2012.  Uses a more efficient rotor, and is cheaper to produce.",true,false,false]
[null,18,null,null,null,null,null,null,false,false,false]
[null,null,"Note: This list should be linked up to the actual rotor power curves that we have available.  We might need to add some selection attributes in order to make the list \"smart\"."]
[]
[null,null,"Variables for sorting the Rotor Curves:"]
[null,null,"Variables:","Power (MW)","Drivetrain","DTEfficiency","Choice:"]
[null,null,"Base case:",{"$f":"'1.2 Input'!E33","v":1000},{"$f":"'1.2 Input'!E34","v":"Hydraulic"},{"$f":"'1.2 Input'!E35","v":"VS"},{"$f":"MATCH(TRUE,I48:I65,0)","v":16},"Name: BaseRotor"]
[null,null,"Conf 1:",{"$f":"'1.2 Input'!G33","v":800},{"$f":"'1.2 Input'!G34","v":"Hydraulic"},{"$f":"'1.2 Input'!G35","v":"VS"},{"$f":"MATCH(TRUE,J48:J65,0)","v":2},"Name: Conf1Rotor"]
[null,null,"Conf 2:",{"$f":"'1.2 Input'!I33","v":1175},{"$f":"'1.2 Input'!I34","v":"Hydraulic"},{"$f":"'1.2 Input'!I35","v":"VS"},{"$f":"MATCH(TRUE,K48:K65,0)","v":5},"Name: Conf2Rotor"]
[]
[]
[null,"List name:","OMMethod"]
[null,"Unit:","Option","Description"]
[null,"List choices:","Crystal Ball","Crystal Ball is used to create an estimated O&M cost based on the current specific inputs."]
[null,null,"Lookup Table","The current inputs are used to look up previous Crystal Ball run results in a table.  This does not require having Crystal Ball installed."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"List name:","CurrentResource"]
[null,"Unit:","Option","Description"]
[1,"List choices:",{"$f":"HLOOKUP(A90,InfoCurrentResource,2,0)","v":"C-50"}]
[2,null,"C-70"]
[3,null,"C-90"]
[4,null,"Vbar-56.4"]
[5,null,"V-bar-66.2"]
[6,null,"V-bar 75.9"]
[7,null,"V-bar 85.7"]
[8,null,"V-Avg 56, 85"]
[9,null,"V-Avg 56-85"]
[10,null,0]
[12,null,{"$error":"#N/A"}]
[13,null,{"$error":"#N/A"}]
[14,null,{"$error":"#N/A"}]
[]
[]
[]
[null,"List name:","Lifetime"]
[null,"Unit:","Years","Description"]
[null,"List choices:",20,"The time period that the asset is paid down affects the Discount Rate used in the COE model. For 20 years DOE assumes 7.00 %, for 30 years we've calculated 5.44 %."]
[null,null,30,"The time period that the asset is paid down affects the Discount Rate used in the COE model. For 20 years DOE assumes 7.00 %, for 30 years we've calculated 5.44 %."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"List name:","EnergyLosses"]
[null,"Unit:","Option","Description"]
[1,"List choices:",{"$f":"HLOOKUP(A120,InfoEnergyLosses,2,0)","v":"Gen High"},"Using low versions of the standard losses that are found and used in wind projects."]
[2,null,"Gen Med","Using standard losses that are found and used in wind projects."]
[3,null,"Gen Low","Using a high version of the standard losses that are found and used in wind projects."]
[4,null,"Med / 97%","Medium energy loss, 97% availability"]
[5,null,"Med / 95%","Medium energy loss, 95% availability"]
[6,null,"Aquantis","Currently not assessed"]
[7,null,{"$error":"#N/A"}]
[8,null,{"$error":"#N/A"}]

{"sheet":"2.0 Results","index":5,"n_rows":97,"n_cols":161,"rows_kept":97,"cut":false,"hidden":false,"merged":[[63,1,64,1],[63,2,64,2]]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"COE Results"]
[]
[null,"Deterministic"]
[]
[null,null,null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[null,"CAPEX ($/C-Plane) - incl Gross Margin",null,{"$f":"'3.0 Summary CAPEX'!D24","v":8431911.1124455985},{"$f":"IF(D10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D10=0,\"\",DisplayFormula(D10))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F24","v":24460146.203391716},{"$f":"IF(F10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F10=0,\"\",DisplayFormula(F10))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I24","v":29852022.950841233},{"$f":"IF(H10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H10=0,\"\",DisplayFormula(H10))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L24","v":13098862.90191764},{"$f":"IF(J10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J10=0,\"\",DisplayFormula(J10))), \"link\"))","v":"link"}]
[]
[null,"Platform","LaGrassa spreadsheet",{"$f":"'3.0 Summary CAPEX'!D7","v":2428390.4003843325},{"$f":"IF(D12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D12=0,\"\",DisplayFormula(D12))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F7","v":9711644.979690548},{"$f":"IF(F12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F12=0,\"\",DisplayFormula(F12))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I7","v":15193196.567718005},{"$f":"IF(H12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H12=0,\"\",DisplayFormula(H12))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L7","v":4604075.156511941},{"$f":"IF(J12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J12=0,\"\",DisplayFormula(J12))), \"link\"))","v":"link"}]
[]
[null,"Drivetrain","LaGrassa spreadsheet",{"$f":"'3.0 Summary CAPEX'!D9","v":1821292.8002882495},{"$f":"IF(D14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D14=0,\"\",DisplayFormula(D14))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F9","v":5216264.8273599185},{"$f":"IF(F14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F14=0,\"\",DisplayFormula(F14))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I9","v":3730167.1949879341},{"$f":"IF(H14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H14=0,\"\",DisplayFormula(H14))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L9","v":2608132.4136799593},{"$f":"IF(J14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J14=0,\"\",DisplayFormula(J14))), \"link\"))","v":"link"}]
[]
[null,"Assembly cost","Calculated",{"$f":"'3.0 Summary CAPEX'!D11","v":182129.2800288249},{"$f":"IF(D16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D16=0,\"\",DisplayFormula(D16))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F11","v":746395.4903525234},{"$f":"IF(F16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F16=0,\"\",DisplayFormula(F16))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I11","v":946168.18813529692},{"$f":"IF(H16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H16=0,\"\",DisplayFormula(H16))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L11","v":360610.37850959506},{"$f":"IF(J16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J16=0,\"\",DisplayFormula(J16))), \"link\"))","v":"link"}]
[]
[null,"Mooring Lines & Attachments","Allie Cribbs spreadsheet",{"$f":"'3.0 Summary CAPEX'!D13","v":607097.60009608313},{"$f":"IF(D18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D18=0,\"\",DisplayFormula(D18))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F13","v":1199480},{"$f":"IF(F18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F18=0,\"\",DisplayFormula(F18))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I13","v":3159280},{"$f":"IF(H18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H18=0,\"\",DisplayFormula(H18))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L13","v":750670.77929154295},{"$f":"IF(J18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J18=0,\"\",DisplayFormula(J18))), \"link\"))","v":"link"}]
[]
[null,"Grid Connect",null,{"$f":"'3.0 Summary CAPEX'!D15","v":849936.6401345164},{"$f":"IF(D20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D20=0,\"\",DisplayFormula(D20))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F15","v":1862540},{"$f":"IF(F20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F20=0,\"\",DisplayFormula(F20))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I15","v":1713280},{"$f":"IF(H20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H20=0,\"\",DisplayFormula(H20))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L15","v":1433319.534883721},{"$f":"IF(J20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J20=0,\"\",DisplayFormula(J20))), \"link\"))","v":"link"}]
[]
[null,"Installation Cost","Calculated",{"$f":"'3.0 Summary CAPEX'!D17","v":182129.2800288249},{"$f":"IF(D22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D22=0,\"\",DisplayFormula(D22))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F17","v":1013200},{"$f":"IF(F22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F22=0,\"\",DisplayFormula(F22))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I17","v":999375},{"$f":"IF(H22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H22=0,\"\",DisplayFormula(H22))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L17","v":986744.18604651163},{"$f":"IF(J22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J22=0,\"\",DisplayFormula(J22))), \"link\"))","v":"link"}]
[]
[null,"Gross Margin","Calculated",{"$f":"'3.0 Summary CAPEX'!D22","v":2360935.1114847679},{"$f":"IF(D24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D24=0,\"\",DisplayFormula(D24))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F22","v":4710620.9059887277},{"$f":"IF(F24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F24=0,\"\",DisplayFormula(F24))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I22","v":4110556},{"$f":"IF(H24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H24=0,\"\",DisplayFormula(H24))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L22","v":2355310.4529943699},{"$f":"IF(J24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J24=0,\"\",DisplayFormula(J24))), \"link\"))","v":"link"}]
[]
[null,"OPEX ($/C-Plane/yr)",null,{"$f":"'4.0 Summary OPEX'!D13","v":168638.22224891203},{"$f":"IF(D26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D26=0,\"\",DisplayFormula(D26))), \"link\"))","v":"link"},{"$f":"'4.0 Summary OPEX'!F13","v":359388.6},{"$f":"IF(F26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F26=0,\"\",DisplayFormula(F26))), \"link\"))","v":"link"},{"$f":"'4.0 Summary OPEX'!H13","v":393572.53835016215},{"$f":"IF(H26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H26=0,\"\",DisplayFormula(H26))), \"link\"))","v":"link"},{"$f":"'4.0 Summary OPEX'!J13","v":186580.2},{"$f":"IF(J26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J26=0,\"\",DisplayFormula(J26))), \"link\"))","v":"link"}]
[]
[null,"Net Annual Energy Production (kWh/yr)",null,{"$f":"'2.4 Quick COE'!AK24*1000","v":10539888.890557},{"$f":"IF(D28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D28=0,\"\",DisplayFormula(D28))), \"link\"))","v":"link"},{"$f":"_B0_NetAEPCPlane","v":21029557.616021104},{"$f":"IF(F28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F28=0,\"\",DisplayFormula(F28))), \"link\"))","v":"link"},{"$f":"_C1_NetAEPCPlane","v":15702640.433752201},{"$f":"IF(H28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H28=0,\"\",DisplayFormula(H28))), \"link\"))","v":"link"},{"$f":"_C2_NetAEPCPlane","v":12220038.46823423},{"$f":"IF(J28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J28=0,\"\",DisplayFormula(J28))), \"link\"))","v":"link"}]
[]
[null,"Financial:"]
[null,"Discount rate",null,{"$f":"_B0_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(D31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D31=0,\"\",DisplayFormula(D31))), \"link\"))","v":"link"},{"$f":"_B0_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(F31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F31=0,\"\",DisplayFormula(F31))), \"link\"))","v":"link"},{"$f":"_C1_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(H31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H31=0,\"\",DisplayFormula(H31))), \"link\"))","v":"link"},{"$f":"_C2_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(J31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J31=0,\"\",DisplayFormula(J31))), \"link\"))","v":"link"}]
[null,"IWF",null,{"$f":"_IWF","v":0.01},{"$f":"IF(D32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D32=0,\"\",DisplayFormula(D32))), \"link\"))","v":"link"},{"$f":"_IWF","v":0.01},{"$f":"IF(F32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F32=0,\"\",DisplayFormula(F32))), \"link\"))","v":"link"},{"$f":"_IWF","v":0.01},{"$f":"IF(H32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H32=0,\"\",DisplayFormula(H32))), \"link\"))","v":"link"},{"$f":"_IWF","v":0.01},{"$f":"IF(J32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J32=0,\"\",DisplayFormula(J32))), \"link\"))","v":"link"}]
[]
[]
[null,"Cost of Energy (cents/kWh)",null,{"$f":"((D31+D32)*D10+D26)/D28*100","v":8},null,{"$f":"((F31+F32)*F10+F26)/F28*100","v":11.014022922226234},null,{"$f":"((H31+H32)*H10+H26)/H28*100","v":17.71507401034436},null,{"$f":"((J31+J32)*J10+J26)/J28*100","v":10.102171407745104}]
[]
[null,"Power Density (W / kg)",null,{"$f":"_B0_RatedCPlanePower/_B0_WeightCPlane*1000","v":2.4820077785191437},null,{"$f":"_B0_RatedCPlanePower/_B0_WeightCPlane*1000","v":2.4820077785191437},null,{"$f":"_C1_RatedCPlanePower/_C1_WeightCPlane*1000","v":1.5463584137092898},null,{"$f":"_C2_RatedCPlanePower/_C2_WeightCPlane*1000","v":3.5008741768132374}]
[]
[null,"Energy Density (kWh / kg)",null,{"$f":"_B0_NetAEP/_B0_WeightCPlane","v":3.2622203488613053},null,{"$f":"_B0_NetAEP/_B0_WeightCPlane","v":3.2622203488613053},null,{"$f":"_C1_NetAEP/_C1_WeightCPlane","v":1.8970242306394069},null,{"$f":"_C2_NetAEP/_C2_WeightCPlane","v":9.102301513426724}]
[]
[null,"Breakdown of COE"]
[null,"CAPEX",null,{"$f":"(((D31+D32)*D10)/D28*100)/D35","v":0.79999999999999982},null,{"$f":"(((F31+F32)*F10)/F28*100)/F35","v":0.84483699420186131},null,{"$f":"(((H31+H32)*H10)/H28*100)/H35","v":0.85851541327249026},null,{"$f":"(((J31+J32)*J10)/J28*100)/J35","v":0.84886040708955046}]
[null,"Platform",null,{"$f":"(((D$31+D$32)*D12)/D$28*100)/D$35","v":0.23039999999999997},null,{"$f":"(((F$31+F$32)*F12)/F$28*100)/F$35","v":0.33543368404967522},null,{"$f":"(((H$31+H$32)*H12)/H$28*100)/H$35","v":0.43694169241877234},null,{"$f":"(((J$31+J$32)*J12)/J$28*100)/J$35","v":0.29836308242110537}]
[]
[null,"Drivetrain",null,{"$f":"(((D$31+D$32)*D14)/D$28*100)/D$35","v":0.17279999999999998},null,{"$f":"(((F$31+F$32)*F14)/F$28*100)/F$35","v":0.18016627787353834},null,{"$f":"(((H$31+H$32)*H14)/H$28*100)/H$35","v":0.1072760139657573},null,{"$f":"(((J$31+J$32)*J14)/J$28*100)/J$35","v":0.16901775054808055}]
[]
[null,"Assembly cost",null,{"$f":"(((D$31+D$32)*D16)/D$28*100)/D$35","v":1.7279999999999993E-2},null,{"$f":"(((F$31+F$32)*F16)/F$28*100)/F$35","v":2.5779998096160679E-2},null,{"$f":"(((H$31+H$32)*H16)/H$28*100)/H$35","v":2.7210885319226486E-2},null,{"$f":"(((J$31+J$32)*J16)/J$28*100)/J$35","v":2.33690416484593E-2}]
[]
[null,"Mooring Lines & Attachments",null,{"$f":"(((D$31+D$32)*D18)/D$28*100)/D$35","v":5.7599999999999991E-2},null,{"$f":"(((F$31+F$32)*F18)/F$28*100)/F$35","v":4.1429232244929622E-2},null,{"$f":"(((H$31+H$32)*H18)/H$28*100)/H$35","v":9.0857848371280331E-2},null,{"$f":"(((J$31+J$32)*J18)/J$28*100)/J$35","v":4.864656635243985E-2}]
[]
[null,"Grid Connect",null,{"$f":"(((D$31+D$32)*D20)/D$28*100)/D$35","v":8.0639999999999989E-2},null,{"$f":"(((F$31+F$32)*F20)/F$28*100)/F$35","v":6.4330878568605726E-2},null,{"$f":"(((H$31+H$32)*H20)/H$28*100)/H$35","v":4.9272281803938604E-2},null,{"$f":"(((J$31+J$32)*J20)/J$28*100)/J$35","v":9.2885024675896155E-2}]
[]
[null,"Installation cost",null,{"$f":"(((D$31+D$32)*D22)/D$28*100)/D$35","v":1.7279999999999993E-2},null,{"$f":"(((F$31+F$32)*F22)/F$28*100)/F$35","v":3.4995246365560645E-2},null,{"$f":"(((H$31+H$32)*H22)/H$28*100)/H$35","v":2.8741061955903965E-2},null,{"$f":"(((J$31+J$32)*J22)/J$28*100)/J$35","v":6.394509796251592E-2}]
[]
[null,"Gross Margin",null,{"$f":"(((D$31+D$32)*D24)/D$28*100)/D$35","v":0.22399999999999998},null,{"$f":"(((F$31+F$32)*F24)/F$28*100)/F$35","v":0.16270167700339128},null,{"$f":"(((H$31+H$32)*H24)/H$28*100)/H$35","v":0.11821562943761126},null,{"$f":"(((J$31+J$32)*J24)/J$28*100)/J$35","v":0.15263384348105344}]
[]
[null,"OPEX",null,{"$f":"((D26)/D28*100)/D35","v":0.20000000000000004},null,{"$f":"((F26)/F28*100)/F35","v":0.15516300579813863},null,{"$f":"((H26)/H28*100)/H35","v":0.14148458672750969},null,{"$f":"((J26)/J28*100)/J35","v":0.15113959291044957}]
[null,"Total contribution",null,{"$f":"D42+D57","v":0.99999999999999989},null,{"$f":"F42+F57","v":1},null,{"$f":"H42+H57","v":1},null,{"$f":"J42+J57","v":1}]
[]
[null,null,null,null,null,{"$f":"_B0_NetCF","v":0.60015860776315932},null,{"$f":"_C1_NetCF","v":0.56016839446889988},null,{"$f":"_C2_NetCF","v":0.59360917459604734}]
[]
[]
[null,"Cost of Energy Calculation Method - Using DOE FOA procedure"]
[null,"COE","=","(DR+IWF) x ICC + LRC + O&M"]
[null,null,null,"               AEPnet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area","Owner"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","Jonny"]
[null,"COE","º","Levelized Cost of Energy ($/kWh) (constant dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platform","M.LaGrassa"]
[null,"DR","º","Discount Rate (1/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivetrain","M.Calder"]
[null,"IWF","º","Insurance, Warranty and Fees (1/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mooring","Allie"]
[null,"ICC","º","Initial Installed Capital Cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid","M.Calder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assembly and installation","Allie/M.Calder"]
[null,null,"º","TURCC + BOSCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AEP","B.Z/M.Calder"]
[null,"TURCC","º","Turbine Capital Cost ($)"]
[null,"BOSCC","º","Balance of System Capital Cost ($)"]
[null,"LRC","º","Levelized Replacement/Overhaul Cost ($/yr)"]
[null,"O&M","º","Levelized O&M Cost ($/yr)"]
[null,"AEPnet","º","Net Annual Energy Production (kWh/yr)"]
[]
[]
[null,"Need to run a Crystal Ball assessment, and export the risked results for the data to be valid"]
[null,null,null,"Base Case",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterfall data"]
[null,"Last Results",null,"Deterministic",null,"P10",null,"P50","(diff)","P90",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target","Base Case",null,null,{"$f":"AF90","v":"OPEX"},{"$f":"AF89","v":"Gross Margin"},{"$f":"AF88","v":"Platform"},{"$f":"AF87","v":"Drivetrain"},{"$f":"AF86","v":"Mooring"},{"$f":"AF85","v":"Grid"},{"$f":"AF84","v":"Assembly and Installation"},"AEP Increase",null,null,null,"OPEX","Gross Margin","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","AEP Increase",null,null,null,"OPEX","Gross Margin","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","AEP Increase","Goal",null,null,"Graph data / Cost of Energy - [cents/kWh]",{"$f":"CONCATENATE(\"Target (\",ROUND(BS93,2),\")\")","v":"Target (8)"},null,null,null,{"$f":"CONCATENATE(\"Base Case (\",ROUND(BW93,2),\")\")","v":"Base Case (11.01)"},null,null,null,{"$f":"CONCATENATE(\"Configuration 1 (\",ROUND(CA93,2),\")\")","v":"Configuration 1 (17.72)"},null,null,null,{"$f":"CONCATENATE(\"Configuration 2 (\",ROUND(CE93,2),\")\")","v":"Configuration 2 (10.1)"},null,null,null,null,null,null,null,"Total C-Plane Cost",{"$f":"CONCATENATE(\"Target (\",ROUND(CN91/1000000,2),\")\")","v":"Target (8.43)"},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Base Case (\",ROUND(CV91/1000000,2),\")\")","v":"Base Case (22.11)"},null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 1 (\",ROUND(DE91/1000000,2),\")\")","v":"Configuration 1 (28.1)"},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 2 (\",ROUND(DM91/1000000,2),\")\")","v":"Configuration 2 (13.1)"},null,null,null,null,null,null,null,null,null,null,"Total C-Plane Cost",{"$f":"CONCATENATE(\"Target (\",ROUND(DY91,2),\")\")","v":"Target (6.4)"},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Base Case (\",ROUND(EG91,2),\")\")","v":"Base Case (8.41)"},null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 1 (\",ROUND(EP91,2),\")\")","v":"Configuration 1 (14.32)"},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 2 (\",ROUND(EX91,2),\")\")","v":"Configuration 2 (8.58)"}]
[null,"Total COE",null,{"$f":"BW93","v":11.014022922226234},null,{"$f":"'2.3 COE_History'!D64","v":14.488162435675086},{"$f":"SUM(F86:F92)+F93","v":14.326507272961555},{"$f":"'2.3 COE_History'!D65","v":17.974594063485341},{"$f":"(J83-D83)/D83","v":0.96246638710048582},{"$f":"'2.3 COE_History'!D66","v":21.614649771623252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(AG82,\" (\",ROUND(AG93,2),\")\")","v":"Target (8)"},{"$f":"CONCATENATE(AH82,\" (\",ROUND(AH93,2),\")\")","v":"Base Case (11.01)"},"AEP\nCorrected","Differences",{"$f":"CONCATENATE(TEXT(AK95,\"0%\"),\" \",AK82,\" decrease\")","v":"53% OPEX decrease"},"50% Gross Margin decrease","75% Platform decrease","65% Drivetrain decrease","49% Mooring decrease","54% Grid decrease","79% Assembly and Installation decrease",{"$f":"CONCATENATE(TEXT(AR95,\"0%\"),\" \",AR82)","v":"-100% AEP Increase"},"Configuration 1","AEP\nCorrected","Differences",{"$f":"CONCATENATE(TEXT(AV95,\"0%\"),\" \",AV82,\" decrease\")","v":"57% OPEX decrease"},"43% Gross Margin decrease","84% Platform decrease","51% Drivetrain decrease","81% Mooring decrease","50% Grid decrease","81% Assembly and Installation decrease",{"$f":"CONCATENATE(TEXT(BC95,\"0%\"),\" \",BC82)","v":"-49% AEP Increase"},"Configuration 2","AEP\nCorrected","Differences",{"$f":"CONCATENATE(TEXT(BG95,\"0%\"),\" \",BG82,\" decrease\")","v":"10% OPEX decrease"},"0% Gross Margin decrease","47% Platform decrease","30% Drivetrain decrease","19% Mooring decrease","41% Grid decrease","73% Assembly and Installation decrease",{"$f":"CONCATENATE(TEXT(BN95,\"0%\"),\" \",BN82)","v":"-16% AEP Increase"},{"$f":"CONCATENATE(BO82,\" (\",ROUND(BO93,2),\")\")","v":"Goal (8)"},null,null,null,"CAPEX","Gross Margin, 28%","OPEX",{"$f":"BS82","v":"Target (8)"},"CAPEX","Gross Margin, 28%","OPEX",{"$f":"BW82","v":"Base Case (11.01)"},"CAPEX","Gross Margin, 28%","OPEX",{"$f":"CA82","v":"Configuration 1 (17.72)"},"CAPEX","Gross Margin, 28%","OPEX",{"$f":"CE82","v":"Configuration 2 (10.1)"},null,null,null,null,null,"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"CN82","v":"Target (8.43)"},"Total CAPEX",null,"Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"CV82","v":"Base Case (22.11)"},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"DE82","v":"Configuration 1 (28.1)"},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"DM82","v":"Configuration 2 (13.1)"},null,null,null,null,"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"DY82","v":"Target (6.4)"},"Total CAPEX",null,"Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"EG82","v":"Base Case (8.41)"},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"EP82","v":"Configuration 1 (14.32)"},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin",{"$f":"EX82","v":"Configuration 2 (8.58)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR84","v":"Assembly and Installation"},0.27647999999999989,{"$f":"BW84","v":0.66937993560530162},{"$f":"AH84*(1-AI$94)","v":1.3355704285869634},{"$f":"AI84-$AG84","v":1.0590904285869636},null,null,null,null,null,null,{"$f":"AJ84","v":1.0590904285869636},null,{"$f":"CA84","v":0.99119288700182129},{"$f":"AS84*(1-AT$94)","v":1.4767086889338024},{"$f":"AT84-$AG84","v":1.2002286889338025},null,null,null,null,null,null,{"$f":"AU84","v":1.2002286889338025},null,{"$f":"CE84","v":0.88206240466985819},{"$f":"BD84*(1-BE$94)","v":1.0226707917296867},{"$f":"BE84-$AG84","v":0.74619079172968683},null,null,null,null,null,null,{"$f":"BF84","v":0.74619079172968683},null,{"$f":"AG84","v":0.27647999999999989},null,null,"Assembly and Installation",{"$f":"(D47+D53)*BS93","v":0.27647999999999989},null,null,null,{"$f":"(F47+F53)*BW93","v":0.66937993560530162},null,null,null,{"$f":"(H47+H53)*CA93","v":0.99119288700182129},null,null,null,{"$f":"(J47+J53)*CE93","v":0.88206240466985819},null,null,null,null,null,null,null,"Assembly and Installation",{"$f":"D22+D16","v":364258.5600576498},null,null,null,null,{"$f":"CN84","v":364258.5600576498},null,null,{"$f":"F22+F16","v":1759595.4903525235},null,null,null,null,null,{"$f":"CV84","v":1759595.4903525235},null,null,{"$f":"H22+H16","v":1945543.188135297},null,null,null,null,{"$f":"DE84","v":1945543.188135297},null,null,{"$f":"J22+J16","v":1347354.5645561067},null,null,null,null,{"$f":"DM84","v":1347354.5645561067},null,null,null,null,null,"Assembly and Installation",{"$f":"CN84*0.08/DY$92*100","v":0.27647999999999989},null,null,null,null,{"$f":"DY84","v":0.27647999999999989},null,null,{"$f":"CV84*0.08/EG$92*100","v":0.66937993560530162},null,null,null,null,null,{"$f":"EG84","v":0.66937993560530162},null,null,{"$f":"DE84*0.08/EP$92*100","v":0.9911928870018214},null,null,null,null,{"$f":"EP84","v":0.9911928870018214},null,null,{"$f":"DM84*0.08/EX$92*100","v":0.88206240466985819},null,null,null,null,{"$f":"EX84","v":0.88206240466985819}]
[null,"CAPEX ($/C-Plane) - incl G.Margin",null,{"$f":"SUM(D86:D92)","v":9.3050540196840146},null,{"$f":"'2.3 COE_History'!D68","v":11.94383425092192},{"$f":"SUM(F86:F92)","v":11.823515898656964},{"$f":"'2.3 COE_History'!D69","v":15.443441159012661},{"$f":"(J85-D85)/D85","v":1.0429000356041331},{"$f":"'2.3 COE_History'!D70","v":19.009295188110855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid",0.64511999999999992,{"$f":"BW85","v":0.7085417711615758},1.4137075024908126,0.76858750249081265,null,null,null,null,null,{"$f":"AJ85","v":0.76858750249081265},null,null,{"$f":"CA85","v":0.87286211881531606},1.3004159856257904,0.6552959856257905,null,null,null,null,null,{"$f":"AU85","v":0.6552959856257905},null,null,{"$f":"CE85","v":0.9383404404885366},1.0879200338955184,0.44280003389551847,null,null,null,null,null,{"$f":"BF85","v":0.44280003389551847},null,null,{"$f":"AG85","v":0.64511999999999992},null,null,"Grid",{"$f":"D51*BS93","v":0.64511999999999992},null,null,null,{"$f":"F51*BW93","v":0.7085417711615758},null,null,null,{"$f":"H51*CA93","v":0.87286211881531606},null,null,null,{"$f":"J51*CE93","v":0.9383404404885366},null,null,null,null,null,null,null,"Grid",{"$f":"D20","v":849936.6401345164},null,null,null,{"$f":"CN85","v":849936.6401345164},null,null,null,{"$f":"F20","v":1862540},null,null,null,null,{"$f":"CV85","v":1862540},null,null,null,{"$f":"H20","v":1713280},null,null,null,{"$f":"DE85","v":1713280},null,null,null,{"$f":"J20","v":1433319.534883721},null,null,null,{"$f":"DM85","v":1433319.534883721},null,null,null,null,null,null,"Grid",0.64511999999999992,null,null,null,{"$f":"DY85","v":0.64511999999999992},null,null,null,0.70854177116157591,null,null,null,null,{"$f":"EG85","v":0.70854177116157591},null,null,null,0.87286211881531606,null,null,null,{"$f":"EP85","v":0.87286211881531606},null,null,null,0.9383404404885366,null,null,null,{"$f":"EX85","v":0.9383404404885366}]
[null,"Platform",null,{"$f":"'2.3 COE_History'!D15","v":3.6944742850099153},null,{"$f":"'2.3 COE_History'!D72","v":5.7999586863284023},null,{"$f":"'2.3 COE_History'!D73","v":7.9363119859092581},{"$f":"(J86-D86)/D86","v":1.7437734027091389},{"$f":"'2.3 COE_History'!D74","v":10.136800280203069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mooring",0.46079999999999993,{"$f":"BW86","v":0.45630251359588908},0.91043084985432821,0.44963084985432827,null,null,null,null,{"$f":"AJ86","v":0.44963084985432827},null,null,null,{"$f":"CA86","v":1.6095535083178767},2.3979607624368739,1.9371607624368741,null,null,null,null,{"$f":"AU86","v":1.9371607624368741},null,null,null,{"$f":"CE86","v":0.4914359516905929},0.56977509883550381,0.10897509883550388,null,null,null,null,{"$f":"BF86","v":0.10897509883550388},null,null,null,0.46079999999999993,null,null,"Mooring",{"$f":"D49*BS93","v":0.46079999999999993},null,null,null,{"$f":"F49*BW93","v":0.45630251359588908},null,null,null,{"$f":"H49*CA93","v":1.6095535083178767},null,null,null,{"$f":"J49*CE93","v":0.4914359516905929},null,null,null,null,null,null,null,"Mooring",{"$f":"D18","v":607097.60009608313},null,null,{"$f":"CN86","v":607097.60009608313},null,null,null,null,{"$f":"F18","v":1199480},null,null,null,{"$f":"CV86","v":1199480},null,null,null,null,{"$f":"H18","v":3159280},null,null,{"$f":"DE86","v":3159280},null,null,null,null,{"$f":"J18","v":750670.77929154295},null,null,{"$f":"DM86","v":750670.77929154295},null,null,null,null,null,null,null,"Mooring",0.46079999999999993,null,null,{"$f":"DY86","v":0.46079999999999993},null,null,null,null,0.45630251359588903,null,null,null,{"$f":"EG86","v":0.45630251359588903},null,null,null,null,1.6095535083178767,null,null,{"$f":"EP86","v":1.6095535083178767},null,null,null,null,0.4914359516905929,null,null,{"$f":"EX86","v":0.4914359516905929}]
[null,"Drivetrain",null,{"$f":"'2.3 COE_History'!D16","v":1.9843555143113323},null,{"$f":"'2.3 COE_History'!D76","v":1.482363595442993},null,{"$f":"'2.3 COE_History'!D77","v":2.0895845175512422},{"$f":"(J87-D87)/D87","v":0.43867006165338968},{"$f":"'2.3 COE_History'!D78","v":2.8548328701165282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivetrain",1.3823999999999999,{"$f":"BW87","v":1.9843555143113323},3.9592560274773487,2.5768560274773487,null,null,null,{"$f":"AJ87","v":2.5768560274773487},null,null,null,null,{"$f":"CA87","v":1.9004025269381257},2.831276294253843,1.4488762942538431,null,null,null,{"$f":"AU87","v":1.4488762942538431},null,null,null,null,{"$f":"CE87","v":1.7074462869882137},1.9796280137386744,0.59722801373867451,null,null,null,{"$f":"BF87","v":0.59722801373867451},null,null,null,null,1.3823999999999999,null,null,"Drivetrain",{"$f":"D45*BS93","v":1.3823999999999999},null,null,null,{"$f":"F45*BW93","v":1.9843555143113323},null,null,null,{"$f":"H45*CA93","v":1.9004025269381257},null,null,null,{"$f":"J45*CE93","v":1.7074462869882137},null,null,null,null,null,null,null,"Drivetrain",{"$f":"D14","v":1821292.8002882495},null,{"$f":"CN87","v":1821292.8002882495},null,null,null,null,null,{"$f":"F14","v":5216264.8273599185},null,null,{"$f":"CV87","v":5216264.8273599185},null,null,null,null,null,{"$f":"H14","v":3730167.1949879341},null,{"$f":"DE87","v":3730167.1949879341},null,null,null,null,null,{"$f":"J14","v":2608132.4136799593},null,{"$f":"DM87","v":2608132.4136799593},null,null,null,null,null,null,null,null,"Drivetrain",1.3823999999999999,null,{"$f":"DY87","v":1.3823999999999999},null,null,null,null,null,1.9843555143113323,null,null,{"$f":"EG87","v":1.9843555143113323},null,null,null,null,null,1.9004025269381257,null,{"$f":"EP87","v":1.9004025269381257},null,null,null,null,null,1.7074462869882137,null,{"$f":"EX87","v":1.7074462869882137}]
[null,"Assembly cost",null,{"$f":"'2.3 COE_History'!D19/2","v":0.33468996780265081},null,{"$f":"'2.3 COE_History'!D92","v":0.34566139387850497},null,{"$f":"'2.3 COE_History'!D93","v":0.48266077864449097},0.82028206060175435,{"$f":"'2.3 COE_History'!D94","v":0.60923014425454403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platform",1.8431999999999997,{"$f":"BW88","v":3.6944742850099153},7.3713452432247166,5.5281452432247171,null,null,{"$f":"AJ88","v":5.5281452432247171},null,null,null,null,null,{"$f":"CA88","v":7.7404544194036733},11.531959568439126,9.6887595684391261,null,null,{"$f":"AU88","v":9.6887595684391261},null,null,null,null,null,{"$f":"CE88","v":3.0141150003611865},3.4945910373965092,1.6513910373965095,null,null,{"$f":"BF88","v":1.6513910373965095},null,null,null,null,null,1.8431999999999997,null,null,"Platform",{"$f":"D43*BS93","v":1.8431999999999997},null,null,null,{"$f":"F43*BW93","v":3.6944742850099153},null,null,null,{"$f":"H43*CA93","v":7.7404544194036733},null,null,null,{"$f":"J43*CE93","v":3.0141150003611865},null,null,null,null,null,null,null,"Platform",{"$f":"D12","v":2428390.4003843325},{"$f":"CN88","v":2428390.4003843325},null,null,null,null,null,null,{"$f":"F12","v":9711644.979690548},null,{"$f":"CV88","v":9711644.979690548},null,null,null,null,null,null,{"$f":"H12","v":15193196.567718005},{"$f":"DE88","v":15193196.567718005},null,null,null,null,null,null,{"$f":"J12","v":4604075.156511941},{"$f":"DM88","v":4604075.156511941},null,null,null,null,null,null,null,null,null,"Platform",1.8431999999999997,{"$f":"DY88","v":1.8431999999999997},null,null,null,null,null,null,3.6944742850099153,null,{"$f":"EG88","v":3.6944742850099153},null,null,null,null,null,null,7.7404544194036733,{"$f":"EP88","v":7.7404544194036733},null,null,null,null,null,null,3.0141150003611865,{"$f":"EX88","v":3.0141150003611865}]
[null,"Mooring Lines & Attachments",null,{"$f":"'2.3 COE_History'!D17","v":0.45630251359588908},null,{"$f":"'2.3 COE_History'!D80","v":1.118135050949145},null,{"$f":"'2.3 COE_History'!D81","v":1.4889352590382821},2.8001258263764952,{"$f":"'2.3 COE_History'!D82","v":1.7340069665562501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR89","v":"Gross Margin"},{"$f":"BT89","v":1.7919999999999998},{"$f":"BX89","v":1.7920000000000005},3.5754615289799601,1.7834615289799602,null,{"$f":"AJ89","v":1.7834615289799602},null,null,null,null,null,null,{"$f":"CB89","v":2.0941986246667268},3.1199994934920188,1.327999493492019,null,{"$f":"AU89","v":1.327999493492019},null,null,null,null,null,null,{"$f":"CF89","v":1.5419332494685394},1.7877307644899842,-4.2692355100155677E-3,null,{"$f":"BF89","v":-4.2692355100155677E-3},null,null,null,null,null,null,1.7919999999999998,null,null,"Gross Margin",null,{"$f":"D55*BS93","v":1.7919999999999998},null,null,null,{"$f":"F55*BW93","v":1.7920000000000005},null,null,null,{"$f":"H55*CA93","v":2.0941986246667268},null,null,null,{"$f":"J55*CE93","v":1.5419332494685394},null,null,null,null,null,null,"Gross Margin",{"$f":"(SUM(CN84:CN88)/(1-CN95))-SUM(CN84:CN88)","v":2360935.1114847679},null,null,null,null,null,{"$f":"CN89","v":2360935.1114847679},null,{"$f":"CN89","v":2360935.1114847679},null,null,null,null,null,null,{"$f":"CT89","v":2360935.1114847679},null,{"$f":"CN89","v":2360935.1114847679},null,null,null,null,null,{"$f":"DE89","v":2360935.1114847679},null,{"$f":"CN89","v":2360935.1114847679},null,null,null,null,null,{"$f":"DM89","v":2360935.1114847679},null,null,null,null,"Gross Margin",1.7919999999999998,null,null,null,null,null,{"$f":"DY89","v":1.7919999999999998},null,0.89813971538274073,null,null,null,null,null,null,{"$f":"EG89","v":0.89813971538274073},null,1.2028219694364428,null,null,null,null,null,{"$f":"EP89","v":1.2028219694364428},null,1.5456155020277398,null,null,null,null,null,{"$f":"EX89","v":1.5456155020277398}]
[null,"Grid Connect",null,{"$f":"'2.3 COE_History'!D18","v":0.7085417711615758},null,{"$f":"'2.3 COE_History'!D84","v":0.63303918274266402},null,{"$f":"'2.3 COE_History'!D85","v":0.87976004411808695},0.56657445501508252,{"$f":"'2.3 COE_History'!D86","v":1.1099834390128669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR90","v":"OPEX"},{"$f":"BU90","v":1.6000000000000003},{"$f":"BY90","v":1.708968902542221},3.4097949582939799,1.8097949582939796,{"$f":"AJ90","v":1.8097949582939796},null,null,null,null,null,null,null,{"$f":"CC90","v":2.5064099252008192},3.7341241680714061,2.1341241680714056,{"$f":"AU90","v":2.1341241680714056},null,null,null,null,null,null,null,{"$f":"CG90","v":1.5268380740781782},1.770229287399441,0.17022928739944065,{"$f":"BF90","v":0.17022928739944065},null,null,null,null,null,null,null,1.6000000000000003,null,null,"OPEX",null,null,{"$f":"D57*BS93","v":1.6000000000000003},null,null,null,{"$f":"F57*BW93","v":1.708968902542221},null,null,null,{"$f":"H57*CA93","v":2.5064099252008192},null,null,null,{"$f":"J57*CE93","v":1.5268380740781782},null,null,null,null,"Ghost values",null,null,null,{"$f":"SUM(CO84:CO90)","v":2428390.4003843325},{"$f":"SUM(CP84:CP90)","v":4249683.2006725818},{"$f":"SUM(CQ84:CQ90)","v":4856780.800768665},{"$f":"SUM(CR84:CR90)","v":5706717.4409031812},{"$f":"SUM(CS84:CS90)","v":6070976.0009608306},null,null,null,null,{"$f":"SUM(CX84:CX90)","v":9711644.979690548},{"$f":"SUM(CY84:CY90)","v":14927909.807050467},{"$f":"SUM(CZ84:CZ90)","v":16127389.807050467},{"$f":"SUM(DA84:DA90)","v":17989929.807050467},{"$f":"SUM(DB84:DB90)","v":19749525.297402989},null,null,null,{"$f":"SUM(DF84:DF90)","v":15193196.567718005},{"$f":"SUM(DG84:DG90)","v":18923363.762705937},{"$f":"SUM(DH84:DH90)","v":22082643.762705937},{"$f":"SUM(DI84:DI90)","v":23795923.762705937},{"$f":"SUM(DJ84:DJ90)","v":25741466.950841233},null,null,null,{"$f":"SUM(DN84:DN90)","v":4604075.156511941},{"$f":"SUM(DO84:DO90)","v":7212207.5701919002},{"$f":"SUM(DP84:DP90)","v":7962878.3494834434},{"$f":"SUM(DQ84:DQ90)","v":9396197.8843671642},{"$f":"SUM(DR84:DR90)","v":10743552.448923271},null,null,null,"Ghost values",null,null,null,{"$f":"SUM(DZ84:DZ90)","v":1.8431999999999997},{"$f":"SUM(EA84:EA90)","v":3.2255999999999996},{"$f":"SUM(EB84:EB90)","v":3.6863999999999995},{"$f":"SUM(EC84:EC90)","v":4.3315199999999994},{"$f":"SUM(ED84:ED90)","v":4.6079999999999997},null,null,null,null,{"$f":"SUM(EI84:EI90)","v":3.6944742850099153},{"$f":"SUM(EJ84:EJ90)","v":5.6788297993212478},{"$f":"SUM(EK84:EK90)","v":6.1351323129171371},{"$f":"SUM(EL84:EL90)","v":6.8436740840787129},{"$f":"SUM(EM84:EM90)","v":7.5130540196840148},null,null,null,{"$f":"SUM(EQ84:EQ90)","v":7.7404544194036733},{"$f":"SUM(ER84:ER90)","v":9.640856946341799},{"$f":"SUM(ES84:ES90)","v":11.250410454659676},{"$f":"SUM(ET84:ET90)","v":12.123272573474992},{"$f":"SUM(EU84:EU90)","v":13.114465460476813},null,null,null,{"$f":"SUM(EY84:EY90)","v":3.0141150003611865},{"$f":"SUM(EZ84:EZ90)","v":4.7215612873494006},{"$f":"SUM(FA84:FA90)","v":5.2129972390399937},{"$f":"SUM(FB84:FB90)","v":6.1513376795285302},{"$f":"SUM(FC84:FC90)","v":7.0334000841983881}]
[null,"Installation Cost",null,{"$f":"'2.3 COE_History'!D19/2","v":0.33468996780265081},null,{"$f":"'2.3 COE_History'!D88","v":0.350159591078952},null,{"$f":"'2.3 COE_History'!D89","v":0.48202407013929699},0.84242812598494332,{"$f":"'2.3 COE_History'!D90","v":0.61664221016459897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR91","v":"AEP Improvement"},0,null,{"$f":"AH93*AI94","v":-10.961543616681872},-10.961543616681872,null,null,null,null,null,null,null,{"$f":"AJ91","v":-10.961543616681872},null,{"$f":"AS93*AT94","v":-8.6773709509085002},-8.6773709509085002,null,null,null,null,null,null,null,{"$f":"AU91","v":-8.6773709509085002},null,{"$f":"BD93*BE94","v":-1.6103736197402119},-1.6103736197402119,null,null,null,null,null,null,null,{"$f":"BF91","v":-1.6103736197402119},null,null,null,"AEP Improvement",0,null,null,{"$f":"BS93","v":8},0,null,null,{"$f":"BW93","v":11.014022922226234},0,null,null,{"$f":"CA93","v":17.71507401034436},0,null,null,{"$f":"CE93","v":10.102171407745104},null,null,null,null,"COE Total",{"$f":"SUM(CN84:CN89)","v":8431911.1124455985},null,null,null,null,null,null,{"$f":"CN91","v":8431911.1124455985},{"$f":"SUM(CV84:CV89)","v":22110460.408887759},null,null,null,null,null,null,null,{"$f":"CV91","v":22110460.408887759},{"$f":"SUM(DE84:DE89)","v":28102402.062325999},null,null,null,null,null,null,{"$f":"DE91","v":28102402.062325999},{"$f":"SUM(DM84:DM89)","v":13104487.560408039},null,null,null,null,null,null,{"$f":"DM91","v":13104487.560408039},null,null,null,"COE Total",{"$f":"SUM(DY84:DY89)","v":6.3999999999999986},null,null,null,null,null,null,{"$f":"DY91","v":6.3999999999999986},{"$f":"SUM(EG84:EG89)","v":8.4111937350667549},null,null,null,null,null,null,null,{"$f":"EG91","v":8.4111937350667549},{"$f":"SUM(EP84:EP89)","v":14.317287429913256},null,null,null,null,null,null,{"$f":"EP91","v":14.317287429913256},{"$f":"SUM(EX84:EX89)","v":8.579015586226129},null,null,null,null,null,null,{"$f":"EX91","v":8.579015586226129}]
[null,"Gross Margin",null,{"$f":"'2.3 COE_History'!D20","v":1.7920000000000005},null,{"$f":"'2.3 COE_History'!D100","v":2.0941983982363022},null,{"$f":"'2.3 COE_History'!D101","v":2.0941983982363022},0.16863749901579331,{"$f":"'2.3 COE_History'!D102","v":2.0941983982363022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghost values -->",null,null,null,null,null,{"$f":"AH93-SUM(AK84:AK91)","v":9.2042279639322544},{"$f":"AK92-SUM(AL84:AL91)","v":7.4207664349522942},1.892621191727577,-0.68423483574977162,-1.1338656856040998,-1.9024531880949125,-2.961543616681876,7.9999999999999964,null,null,null,{"$f":"AS93-AV84","v":17.71507401034436},{"$f":"AV92-SUM(AW84:AW90)","v":16.387074516852341},{"$f":"AW92-SUM(AX84:AX90)","v":6.6983149484132145},{"$f":"AX92-SUM(AY84:AY90)","v":5.2494386541593716},{"$f":"AY92-SUM(AZ84:AZ90)","v":3.3122778917224975},{"$f":"AZ92-SUM(BA84:BA91)","v":2.656981906096707},{"$f":"BA92-SUM(BB84:BB91)","v":1.4567532171629045},{"$f":"BB92-SUM(BC84:BC91)","v":10.134124168071406},null,null,null,{"$f":"BD93-BG84","v":10.102171407745107},{"$f":"BG92-SUM(BH84:BH90)","v":10.106440643255123},{"$f":"BH92-SUM(BI84:BI90)","v":8.4550496058586138},{"$f":"BI92-SUM(BJ84:BJ90)","v":7.8578215921199392},{"$f":"BJ92-SUM(BK84:BK90)","v":7.748846493284435},{"$f":"BK92-SUM(BL84:BL91)","v":7.3060464593889165},{"$f":"BL92-SUM(BM84:BM91)","v":6.5598556676592299},{"$f":"BM92-SUM(BN84:BN91)","v":8.170229287399442},null,null,"Ghost values",null,null,{"$f":"SUM(BS84:BS92)","v":4.6079999999999988},{"$f":"SUM(BT84:BT92)","v":6.3999999999999986},null,null,{"$f":"SUM(BW84:BW92)","v":7.5130540196840148},{"$f":"SUM(BX84:BX92)","v":9.3050540196840146},null,null,{"$f":"SUM(CA84:CA92)","v":13.114465460476813},{"$f":"SUM(CB84:CB92)","v":15.208664085143539},null,null,{"$f":"SUM(CE84:CE92)","v":7.033400084198389},{"$f":"SUM(CF84:CF92)","v":8.5753333336669293},null,null,null,null,null,"NET AEP",{"$f":"D28","v":10539888.890557},null,null,null,null,null,null,null,{"$f":"F28","v":21029557.616021104},null,null,null,null,null,null,null,null,{"$f":"H28","v":15702640.433752201},null,null,null,null,null,null,null,{"$f":"J28","v":12220038.46823423},null,null,null,null,null,null,null,null,null,null,"NET AEP",{"$f":"CN92","v":10539888.890557},null,null,null,null,null,null,null,{"$f":"CV92","v":21029557.616021104},null,null,null,null,null,null,null,null,{"$f":"DE92","v":15702640.433752201},null,null,null,null,null,null,null,{"$f":"DM92","v":12220038.46823423}]
[null,"OPEX ($/C-Plane/yr)",null,{"$f":"'2.3 COE_History'!D21","v":1.708968902542221},null,{"$f":"'2.3 COE_History'!D104","v":2.5029913743045902},null,{"$f":"'2.3 COE_History'!D105","v":2.5547946197838538},{"$f":"(J93-D93)/D93","v":0.53745326702396157},{"$f":"'2.3 COE_History'!D106","v":2.6274598224558918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR93","v":"COE Total"},{"$f":"BS93","v":8},{"$f":"BW93","v":11.014022922226234},{"$f":"SUM(AI84:AI91)","v":11.014022922226236},{"$f":"SUM(AJ84:AJ90)","v":13.97556653890811},null,null,null,null,null,null,null,null,{"$f":"SUM(AS84:AS90)","v":17.71507401034436},{"$f":"SUM(AT84:AT91)","v":17.71507401034436},{"$f":"SUM(AU84:AU90)","v":18.39244496125286},null,null,null,null,null,null,null,null,{"$f":"SUM(BD84:BD90)","v":10.102171407745107},{"$f":"SUM(BE84:BE91)","v":10.102171407745105},{"$f":"SUM(BF84:BF90)","v":3.712545027485318},null,null,null,null,null,null,null,null,{"$f":"SUM(BO84:BO92)","v":7.9999999999999991},null,null,"COE Total",{"$f":"D35","v":8},null,null,null,{"$f":"F35","v":11.014022922226234},null,null,null,{"$f":"H35","v":17.71507401034436},null,null,null,{"$f":"J35","v":10.102171407745104},null,null,null,null,null,null,null,"AEP Correction Percent",null,null,null,null,null,null,null,null,{"$f":"($BS$94-CV92)/$BS$94","v":-0.99523522822542365},null,null,null,null,null,null,null,null,{"$f":"($BS$94-DE92)/$BS$94","v":-0.48982978822676809},null,null,null,null,null,null,null,{"$f":"($BS$94-DM92)/$BS$94","v":-0.1594086612414411},null,null,null,null,null,null,null,null,null,null,"AEP Correction Percent",null,null,null,null,null,null,null,null,{"$f":"($BS$94-EG92)/$BS$94","v":-0.99523522822542365},null,null,null,null,null,null,null,null,{"$f":"($BS$94-EP92)/$BS$94","v":-0.48982978822676809},null,null,null,null,null,null,null,{"$f":"($BS$94-EX92)/$BS$94","v":-0.1594086612414411}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AEP Correction Percent",null,null,{"$f":"BW95","v":-0.99523522822542365},null,null,null,null,null,null,null,null,null,null,{"$f":"CA95","v":-0.48982978822676809},null,null,null,null,null,null,null,null,null,null,{"$f":"CE95","v":-0.1594086612414411},null,null,null,null,null,null,null,null,null,null,null,null,"NET AEP",{"$f":"D28","v":10539888.890557},null,null,null,{"$f":"F28","v":21029557.616021104},null,null,null,{"$f":"H28","v":15702640.433752201},null,null,null,{"$f":"J28","v":12220038.46823423}]
[null,"Check:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent decrease",null,null,null,null,{"$f":"AK90/AI90","v":0.53076357388934403},{"$f":"AL89/AI89","v":0.49880596239802427},{"$f":"AM88/AI88","v":0.74995066176093783},{"$f":"AN87/AI87","v":0.65084349423070775},{"$f":"AO86/AI86","v":0.49386600852362439},{"$f":"AP85/AI85","v":0.54366798021276508},{"$f":"AQ84/AI84","v":0.79298733029562785},{"$f":"AI94","v":-0.99523522822542365},null,null,null,{"$f":"AV90/AT90","v":0.57151933680170963},{"$f":"AW89/AT89","v":0.42564093239825268},{"$f":"AX88/AT88","v":0.84016593285286034},{"$f":"AY87/AT87","v":0.51173963388680199},{"$f":"AZ86/AT86","v":0.80783672226074199},{"$f":"BA85/AT85","v":0.50391258864020105},{"$f":"BB84/AT84","v":0.81277282237729565},{"$f":"AT94","v":-0.48982978822676809},null,null,null,{"$f":"BG90/BE90","v":9.6162281694885041E-2},{"$f":"BH89/BE89","v":-2.3880752039491379E-3},{"$f":"BI88/BE88","v":0.47255630765504553},{"$f":"BJ87/BE87","v":0.30168698846141556},{"$f":"BK86/BE86","v":0.19125984806676397},{"$f":"BL85/BE85","v":0.40701524018266594},{"$f":"BM84/BE84","v":0.72964906963620479},{"$f":"BE94","v":-0.1594086612414411},null,null,null,"AEP Correction Percent",null,null,null,null,{"$f":"($BS$94-BW94)/$BS$94","v":-0.99523522822542365},null,null,null,{"$f":"($BS$94-CA94)/$BS$94","v":-0.48982978822676809},null,null,null,{"$f":"($BS$94-CE94)/$BS$94","v":-0.1594086612414411},null,null,null,null,null,null,null,"Gross margin percent",{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,null,{"$f":"_C1_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_C2_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,null,null,null,"Gross margin percent",{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,null,{"$f":"_C1_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_C2_GrossMargin","v":0.28000000000000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AEP",{"$f":"D28","v":10539888.890557},null,null,null,null,null,null,null,{"$f":"F28","v":21029557.616021104},null,null,null,null,null,null,null,null,{"$f":"H28","v":15702640.433752201},null,null,null,null,null,null,null,{"$f":"J28","v":12220038.46823423}]

{"sheet":"CB_DATA_","index":6,"n_rows":34,"n_cols":16,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Crystal Ball Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xll.CB.RecalcCounterFN()","v":{"$error":"#NAME?"}}]
["Workbook Variables","Last Var Column",0]
["    Name:"]
["    Value:"]
[]
["Worksheet Data","Last Data Column Used"]
[null,14]
[]
["Sheet Ref"]
[{"$f":"CB_DATA_!#REF!","v":{"$error":"#REF!"}},{"$f":"'2.1 Results Risked'!#REF!","v":{"$error":"#REF!"}},{"$f":"'x3.3Capex_1(Sep20)CBM4000Metric'!#REF!","v":{"$error":"#REF!"}},{"$f":"'3.2x Base(Sep21)CBM4000Metric'!#REF!","v":{"$error":"#REF!"}},{"$f":"'3.5 Assembly cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"'3.6 Mooring Lines & Attachments'!#REF!","v":{"$error":"#REF!"}},{"$f":"'3.7 Grid Connect'!#REF!","v":{"$error":"#REF!"}},{"$f":"'3.8 Installation Cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"'3.9 Decommissioning Cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"'x3.2Base(Sep28)CBM4000Metric'!#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'3.2 4 ROTOR'!#REF!","v":{"$error":"#REF!"}}]
[]
["Sheet Guid"]
["59d1e048-4596-49ac-a143-0a8455349ef2","d8e7cdef-3939-450e-895c-f16f13b3d287","75398319-1243-4e91-b1ea-81913e51079c","85df3ef1-0b5e-4740-af30-26baceed53a6","db66dc7c-5bd6-4ed3-9030-9caac331d8a4","5f5cd06e-da7a-4b95-aca1-20d8b1cb2a3f","f928575e-3448-444a-a9f6-c12d223f3c39","2d5492c1-23e9-487c-9f16-e737c28dc09a","f007fa4b-1a93-4693-ba32-f044b2ef1350","898c861f-db2f-4335-b2bf-2976e3c3d7dc","221b8b81-398d-499f-b3a3-cefeb3188898","f77ca215-92a0-47a6-bfee-bb1e36148893","b5a49da5-4873-4de3-a3c7-fe7aaaa09e25","3761425c-1c27-49a5-aa6d-8742ac90ab0f"]
[]
["Deleted sheet count"]
[null,null,null,null,null,null,null,null,null,null,3,3,4]
[]
["Last row used"]
[34,31,26,26,31,31,31,31,31,26,26,26,26,34]
[]
[]
[]
[]
["Data blocks"]
["CB_Block_0","CB_Block_7.0.0.0:1",null,null,"CB_Block_7.0.0.0:1","CB_Block_7.0.0.0:1","CB_Block_7.0.0.0:1","CB_Block_7.0.0.0:1","CB_Block_7.0.0.0:1",null,null,null,null,"CB_Block_7.0.0.0:2"]
["㜸〱敤㕣㕢㙣ㅣ搷㜹摥㌳攴㉥㜷㤶愴㐸㡢戲㘵㌹㡥捤挴㜱㝣愱㑡㡢戲㔵㕢㘹ㄵ㠵ㄷ㔱㘲㐲㠹戴㐸㐹㜶敤㤴ㅥ敥捥㠸㈳敤捣搲㌳㐳㑡㜴摣摡戹㌵㑤搳㑢㘰愰㐸㥤戸戵㥤㍥戵攸〵㝤㠸㙢愳㘹㠳愲㤷戴㠵〳ㄴ㘸晡㔰愰て㙥㔰戴て㉤ち〱㝤挹㐳㠰昴晢晥㌳戳㍢扢攴づ改戵摤搲〵挷摥㥦㘷晥㜳捥捣㌹攷扦㥥晦㍦愳㥣捡攵㜲㍦挶挵扦扣扡㔹戸㝤㘱㈳㡣㙣㙦㜴戲㔶慤摡攵挸慤昹攱攸㜸㄰㔸ㅢ戳㙥ㄸ㜵愱㐱㘱挹㐵㝤㤸㕦ち摤㘷散攲搲扡ㅤ㠴㘸㤴捦攵㡡㐵搳㐰㍤ㅦ挲摦㘰㜲㘳戲㔷㕦㌷挰攲攴挴摣昲ㄵ㍣㜵㈱慡〵昶攱攱㡢扡敦㠹戱戱搱戱搱愳てㅥㅦㅢ㍤㜲㜸㜸㜲慤ㅡ慤〵昶〹摦㕥㡢〲慢㝡㜸㜸㝥㙤戹敡㤶㍦㘵㙦㉣搶慥摡晥〹㝢昹挸㠳换搶㐳㡦㡣㍤㜴散㤸㜳晣昸㈳㝤㜸㜵敥摣攴挴㝣㘰㍢攱扢昴捣㍣㠷晣搰㤴㕤㜶㌹㌷摢づ㕣晦昲攸攴〴晥㑦㡤ㅦ㜷て㡦㉥慣搸㜶挴㔷摢㠱敤㤷敤搰㐴挷㕥㙦㍣っ搷扣㔵㉥㥥改㑤㘳慡㘵㉢㡣昲摥愴㕤慤㥡㕥昲搴愲㌷㠷戵慢㕡ㅢ㝤摥㠲敤㠷㙥攴慥扢搱㐶挱㕢挴㠳㉡晤摥㠵搰㍥㙦昹㤷敤㜳㤶㘷攷扤搳㙢㙥愵㕢㕦戹慥㝢㤲㐷愴〷㈶搳ㅦㅤて扤挹ㄵ㉢㤰ㄱ㠵㕣㤸㡣戶搳㐱戹戹敤㕤敤㥦换愱换ㅢ昸捣扢摢户㐳捤㐵㉢愸户ㅣ㘹摦㌲㥥㝣昳〸ㅥ㘸摦㍥戵㐶捤㝤敥㙢摦㐷㤶戲戹戵敡㡤昹㕢㔶ㄴ㤳㌱ぢ〴㍤〴㐵〲ㄲ搰㉣ㄱ昴ㄲ昴〱愸敥晦㠶㤴愴㍢戲捡㔸戲㡣愵㘵㘳愹㙣㉣㔵㡣㈵摢㔸㜲㡣愵换挶搲㡡戱攴ㅡ㑢㔷㡣愵慢㘸㤳㕣挵㥥ㅥ㈳扥㡥㠴㝦㝢晢㙦摤晡㥤㠹摦晤敢㝦㜸昵てて扥晥㤵扥㝤㘸昴㘸㍣愸愹挰扡〶㔶㙢㜰昱搱搱㈳晣㙦㝢愹㠰㔰㌸挷㥣㠷㥤戱戱捡戱㈳搶㠳㔶㥥搳捡㈰㝥ㄳ愳っ愲㙤㥦㜳挹昵㉢戵㙢㐲扢摢㈷慣搰㙥㉣摣㐸㕣㌷㔱㕢昳㉢攱〷戶慥㕣㠸慣挸扥慤戵慥昱㤰㑤摤ㄶ㈰㔶㜶㈸敦扢愳戵摢㐵慢扡㘶㡦㕦㜷㜵昵〷㕢慡扤昹愰戶摣扥㜶㍡戰㥦慥搷㙥ㅡ搱㌸㤴摡扡㍣㝢搳㉣㜵㤵ㅥ搷昰攴㑡㉤戴㝤ㄹ摥㠸㌷敦㤶慦摡挱㠲㑤㤵㘸㔷㘴慡㌷戳㉡㤶晡㤱㌹ㅦㄳ㠵戴㔶㍥㥣挶㍡愷慥㐷㄰㘶扢㠲昱慥摡㐱戴戱㘸㉤㔷敤㕢㥡㥡攸㜷愲攲㔰ㄳ㝡扡㔶㕥ぢ㈷㙢㝥ㄴ搴慡捤㌵攳㤵㜵ぢ㥡愶㜲戶㔶戱扢扢㜳愲ㄴ愰㜰扢扡㤴捡摤摦㕥ㄶ㠴㄰㈹ㄲ㔳㤰㙦㙤㘶扢搱昳㤸ㅤ㘶㔱戵挹㤳挶㐷戶㜹ㄸ挷㉢㍡㈶㐳〲㔳㜳愲晤攰㑢敦摤收戱㜵捡扤户㡤つ㘳㈸㥥晤愹㜵摢㡦捥㔸㝥愵㙡〷㤹搶㑦㜱㐴收〰㐰晥〶ㄴ㐲摢搵愳愹㔳搷搵㐶晥㥡㕢㠹㔶ち㉢戶㝢㜹㈵〲づㄶ戲㔸攴搲㙥扡捣㥢㠰㌲昷ㄳっ〱㤴㑡戹挲〱㌶㉡㤴㜰攵昲搴㑥ㄹ戲摣愴挸搹慦㐹㤶晢㥣㘹户ㅡ搹㕡㈹て㌸愰㠸戶㙡㐲扥㝥戲㘸㘰㤵戵挱㌸攰㑣㠲㑢㉤搷㡦㌶ㅡ㜲扢㐹㑡㌴ㄳ敤改㠲㕤愷ぢ愸ち㥡昵㐱㠶慣㠱㘹㕡戴㐱㜶攳ㄴㄳ㔱っ㌲㉣㍢㥥摣捣㘴㙣㥦愱㈳搰㍥捤㠴㙣㝤愴扤㡥㈰戳㙦㘶㔲㜶㙡㉢㡦㝢摡㙣㉢㕦㕥㙢戳㥢戱㜰收㉤〴〷〹㙥㈵㌸〴愰晥つㅡ㡥㕡づ攵收换晣〰敥捤摢〹㍥〸〰晤㘴㔲攷挴慡㡡㍥搴㑥晣㐸戶敢㠷㥦㉣㑥戱㔶㐵昴㡣敢㝥㘶扦㈷㠴㡥扤捥摤㘱㙢扢挵挶㝥戴㍤㙦愶愷㐳㡥捣㘸㥡㥥敢㌶㑤搳ぢ挱愶ㅤ摡慤㍢搱搵ㅣ㈶昸㄰㐰挹晣㌰㈱㡣ぢㅤ摥㥤㜹昴㜴㈹摦ㄷ㙥㤱㜶㠶㍡㌴昰㌱㈳㜳ぢ㤰愱攴㌶㙤㕦昶㝣㘸扡㠳㈳捥晢摥㠷㍥摣㕥扥㘳愲户搸捤㍤扢挳㜸搱摢昴愲敦㠲㜸愹㝦㙥㙢㘳敥㐶戵昹㔱㠲㝢〰㕡㙣っ㜷摦㙦㌷㔲㈰㙥戱㤷愲摣㝥㐶㕤挴换㕤摣㔸戵挵〲昵㌹㡢㔶㜰搹㡥㄰挱㤸㤹㠲㉦㕣ぢ〲扢㡡㑤㙤㐵㄰摣扦ㅣ㙣㐶㠶搳㐱捤㈳㝥捦㐷づ摦ㄷ㠶愱扢摢攸捡戵昸挸ㄹ扥㘶㉡收㤴攲ㅣ摡攰〷摢㉢㠹㔴愷㘶昶㘲扦散晤攵㥥㈶改㐰㤳摣㠷㘵㌵敦〷㠰㤶㔰晦搸㔶愳ㅣ㘶戳㥦㤰㘶捤ㅥ㉢㈳㝣ㄹ扢㤳㤶ㄸ攲㈶㍤搲慢〳戶ㄳ㠸ㅦ㠴晤摥㠲敢搵㤵㐵慦㌷㙦〷㘵挴ㄶ摣慡㕤搲㘱㔹慡㥡㍤㕤昱㍥搱ㄵ㕤㕤㥢昶搳ㄹ昱㌵攱㤳ㄶ㉤㤱㈹敤㤹㤵ㄹ㝢昱〶㔳㌱っ㐹愵㤲ㄱㅡ慡㙢㈰㜲ㅥ摢敥愹㤸づ㔴捣〳㔸㌸昳〸挱ㄸ挱㔱㠰晣昷愰㘹㜶扡昰㑣㠷昵慣㌳愴扤戴㤴㉢㤲っㄲ㈲㝣戳慤戲㍡挶搷晣㈴挱挳〰㉤敥て〳㤰ㄹ㡣㈸㈴㑦㌱愲愴㌱㥣㡢慥㝤㡤㍣戰捦㐱㘲㘹㜲㉤㡣㙡ㅥ㌳㑢晤捥㔴敤㕣㉤㥡㜲挳㔵㘴愲㠶㥣戸㜰㘹挵昶挱㕤〱㝣㥦ㄶ㕣㙤㜵搵慥㤸捥㐲㙤つ慡㙤㘶㙡㌷㙣捣戱ㅣ昰㈵㘵㙦㙥㈸㕣㥤敤㡦昱〸㠵㤵㤶㜸㉢愳戱㍢㡡㝥㜳搳㌷搰㔸搱㐵㌷慡摡扤㡥ㄶ㍡㤶㡢づ㔶ㄱ㤹㠳㑡㡦戳戸ㄲ搸昶㔴扦㜳㍡㜰㉢㔵搷户㐹っ昸㤸㑣搶捤摡㤷㤱㈵㤸慦㌱〷㔸昳晢㥤挵挰昲挳㔵㡢〹挵㡤晤㑤㜷㤲ㄶ挹㍢ㄳ慥ㅦ攲㌵㐲㐵㤶〷㥣㠵㤵摡㌵㘴㙣搷㍣晦戴戵ㅡ敥ち慡㤰改昵㈵愴㔱㠶㌲っ㔵㌴㡡㥤搲㠷ㅢ昲㕣㡥戲搷㑤㈰戴捡攵ㄹ㌳捦戰摥昴敢攳ㅣつ晤㜴㡥愹て搹愳㍡戲㉢㔳ぢ㔳㔲捤攳散昳㌱㠰㑦㥥扥㌰搳挸捣扤愳㥣㜵㥥㔱晥っㅤ㉦㙣㔱㑦㠴㌰㐶户㑦戳ち㜱攴ㅣ㐸㈰㈸捥扢㔶昶㉢㌹搲㠶摣户慦㔱㥣㐶㈶愹捦㤹戵㤶敤㉡昲搱㥥ㄵ敤搳㌷㜴㘳㍤慢ㅡ挶㜵㤳㌵捦戳挸㕡㘴换㠵戲㐵づㅥ㕦㡢㙡㘷㕤摦㜴〰㠴晦㘲㤴㜵ㅤ㈸敢扡愰晡㥣昳㑣つ㑡㤹捦慡㕤戶〲㌷㕡昱摣㜲㤱㌷㑣摦敤ち㥥㠴㤰㔳昳㈶㔷愲㌳㠶㕢扣昹ぢ㜰搹挲㔱㤰㝢ㄴ㝡㤴㑢㐷昲㠳㜳つ㔵挰㝦慡挳挰ㄲㄴ㡣㐴㑡捤㥦挶搳昲㜲㍡〲㉡㐷慥ㅢ挹ㄹ㡣ㅢ捦〱愳㤵㄰愹㥥挱㈲㠸ち愶㤴㍣㐳摣〵攷㠲敦㐶愰ㅥ㈹㌶敤㐶㔳㈱㐸づ㠰愲㙣㙦㙦ㄳ慡愶㍡㡤搴慤挲㥤㥢慢㥡捣挴ㅤ㥢敢搳㜶攳㈳㕢㔴㙢㡢㤲㌲㈴摢㌵ㄲ换戲挵ㄸ㜷㤳愹㔱㘲戸ㄳ㙢愳戲挲愶㡤㜵愷ㄶ㜹〷㠶㐹㜸㈶㘷㝥㕣ㄸ〵㠹摥搸㐶㌱㘶㥦捤ㅥ愹㡣つ㝤㠰ㄲ敤㤴挶昵挷㈹挱ㄹㅣ㍢愹搸愵昸づ昲扤㉦㉥捥慤㐵㑤㌵搶昵愱戸㘶扣㕡㥤昳攱㈵㤴慤愰戲㑢㐴ㅡ㜳搳ㄶ㐶愴戳㔳敢慦㤷㌷㈵㠸戱ㄸ㌲㉤㤲ㄱ〷㠶ㄸ㐲戸㔲ㄹ㔵㝡㘷晤㕣敡㍡扡挸扢戳戶攵ぢ〵ㄶ愲捡㤴扤㉥㙥㔸挳㤳ㅦ㤲づ昵摤愲攸㔱搳ㄹ㕦づ㘱搲㈳敡昱戸㈴〲㙥㍡攷ㄹ㤶挲㈱〶愸摤戸㌴㕦㡥㤰摡慤㍦㠰㍢㠳摤㐳ㅤ慣㠸㑥㥤搰㍢愳〶㉤㘴㌰㙥昳㈴㈸㍢ㅤ㔲ㄴ㡡搴㤱敢扦㑥慡慦扦挸敢㜷㑥收㤲㐲㉣㐴㑣㜷㘵㜸て㈰㙥㍡㌳㐹㈹ㅡ㑡ㄲ收㕡戳㠹搲敡㑢㜰㜴㌱晡改昲〵ㄱ㑥昱㌰㤷㌵㐰戱愹攲㥣㕢攴挲㥡㔶㌷昶㌹㌳㝥戹扡㔶戱挵ㄴ㈷扡㕡㉣昲慥愰㤷ㅣ〱搴搲㤴戱㉥昱愲捣㘰㉢挵㈹㤳㐸㥤晢摤收㐹㜴ㄷ㈵㠷㘷㘸搳挷〴㘴㐶㔸㑥ㄲ㘲㥢捥㈹搰㍦摣摦㌸挰㈰㠷攷愰搲㌶愱愸换㘶㜱ㅥ慦㥥㐵ㄶ㘹㑢㌵㥢慤捤搶攸戳愷㔰㘷㕣㡤摡ㄵ㌴挲㍣戵挲㉢ㄴ攰㡣㜴㈸ㅤ㝣㐸敥㐶㥣摤扤昱㥣摣收㙥㠰ㄴ㐲〱挵ㅣ㉦㜷㐱㌹慣㉡〴㠹づ户搱昰扡ㄵ戳扦昴扣捤㜱〰挵㌴㌰ㅤ㕡戴搴づ捥㈴捡摢㍢㌸㜷愲㔵㐶㠶㌴㥤㑣㘵㡥㜲〸〱㝢㄰つ搲挴㡤昴㘲つ㐶㈸㍡㈰〷挳㤲戳㠹㈳ㅥ戶㐰戵攰㤶ㄶ攴扣ㄵ攱昸㡢㝦愸〵㍤㕥愹搰摤㐵㝣㙥㔷㔰ㄵ㐷㌷戴㍢㝡愰攵㔰㤶捣㠹晥摤㕤㉤ㄵ昱㘱挱愳㔳愳㘷慣愸扣戲㄰㙤攸㠳㕢㥤戲㐴晥摢㠸㐷㙣昹㜶晡捣摤㍥て愲慥㜳敤㑢㔷晤摡㌵㕦挶㤵て㜹敡てㅣ㠲㈳㤴㍤ㅣ㘴㈹昷㘳晣㈷㤷㤱换晦〹㥥戸㤳㘱昳〱㡤〰〹㥦㈳㔷挹㥣挶㕦㈶愹㠷昱㌷㠳㔷攰扦搷㑦づ㤰㔷づ戴昰㡡㈸㠳㍤㘶昱㉦扦㙢捣愲摥〰㘹挹㌰㈰㜸㜲㐸挴挸愹搷㜱㐳愲㠳〶㈰㥣㌹㐳〸昲㝤〸㝦㌳挸㈷ち㍤㍥敡挱㠳㈱晦㝦㈸㤵㐸昵㤶㘲昵扦㈰搴敡㌵㄰㐳挸〴㥡搴攵㔲㝤慢㤹㑣戳㥡㑣㡡㐷㐲㐴㤶捦愲㤰㕣㜹愶㙡摦㔶㔲㥣昳摡摢㡣扥攷㠷㝦晦て㌷愳㜳㌱㜳㠸扦㠶戴摢摤戸慦扢ぢ㕤㥢摣〵㈶昲挵㕤㤸㐷㐱㌱愳慦摤㠵㌸ㅥ㜲ㅥ㠸敤摤〵收昹㌲㥣挲㔴摡㌵ㄵ攲攰㙥散ㄶ㡦戱戲㌳㌸㠴㙢㠷挸敤挳㠰㠵㤳㠸㑥ㅤ摣㡣㥥户〲换㍢㈴昸搳㠱つ挳ㄶ㉣攲㔴户㜴㘱㡦摢戶慣㤱㑥㕢挴㉤㤲㠸晢㕥㙣㘵㘷㘷搹㐱㈹㝤改㔰扥㉡慡挲㍢㠸㥡㈸敥㈱㜲㥦㌹昰〷愷晦攵㤹㉦㥣攴挹戵㤸㔷昳㑣ㄵ㜷㤲扥愷㕦㠱〴㙦敡搰挸捤晣㐸攷㉣㍥㔷㜲㔷慢昶㠴ㄵ㠸㐷ㄴ㥡㕥㔲搴㡣㤷㘲㑣捤㝣扢挱摤挴ㄹ〸敤㙥㡥戶㠴㍥攵㈳㈷〹ㄷ㡥愶〶㉥昱扤㈴㠵愸摡ㅡ戳づ㍤捦晣敦挳ㅣ扤捤㠱㌴㝢㡣摣㠱昲㔲敡昷ㄲ㝢愷ㄱ戹摣㌱㔸㌴扤慤㔴㍣〲㤰㘸㈹攴㈲挸㈱改㑤つて〷㠸㤶扡㠰㐲晥〱㠰㡣㉣㕢㙢扡㤷戱㠱㍤㈵㘰搷て〰㜶昸㐱ぢ㔶ㄱ㔴㑣攲昲㥤敥㙥ㄹち㐸㑣ㄳ搳戶攲搳㕣㐴㐱㌶㌲㐴㡣㈵搸㑢㈸㈴㔷晥㈸㑡㍢づ㑤昱㈵晤㥥㑥挲㘹挱捥㝢㡣扢㤵扣㔳晥ㅡ㑥㠱挰捥ㄴ挴㘰昸晢㠹挶收㔴昲㜵扡㘹㐹愳〸〷㜴戱摥愹㌷慥㠲捤昲て㘱㠷㡡㐴㈰扦ㅡ㘲晤㐸攳搱㌷户搶搰挶昹㍤㤸㈰㝦昰扦敥挸㄰㙣扣㤵ㄲ〳つ扢愳㔶㐵㝤㔴晣㌱㜴攱愴㜳捡㙣ㄴ攵㕥㌱㕦㥤㐸㔶㤷戱挹晥㌳㤳㉤㤲昵㌸㝢㌳愵摤㘴晦㥦〰㘲㕢晢慦㡥戳㉦㝥收㤳㜱㠱㌷㜹收㔲戶㑤摦㜰㐵㄰攵㐶㈲㐷㌶挹愶ㄴ㤹晥搶愵〵㝣挸慡慢㐵㠳㈳〶搶摤㝡㑣愲摥㤷扥㙤㙦㕢〵挸㍣㔱晥户愱㠲摡昶㙦搶㕢挹㑥户昰戳攸㜸攰慣㕢づ㙡㘱捤㠹㠶ㄷ㤰〰ㅥ收㜷㘸づ㝣㥥㜱昵㙡慢㔲扢ぢ㉢搱昷ㄴ晡㥣㥢㠳挲㍥㘷㐷敦㔶㕥㤲㔹㠶㥤㘵㌵昸㑤搲㘰㉡搵㐴敢㄰摥攴㍣扡㘶㔵昱ㄹ敢ㅣ攲㥥ㄱ㔱扢挲搸改攸㜳敢㘹つ㉥ㅤ捥㙢㝤ち戱㈱扢㍡㡡㐴㤹㑣攱㠹㑦㜳㕤㕢搷愰戹㙤㍣户㤰㉤㍢㡢扦㤵昲㉦㠳愶㍢㝢㑢㌳换昰㥤晣㍡戹㘴㉥ㄳ㘲㜳㝤ㄲ㝦㜷ㅥ慣攵搳㠶挰攷昱挷摤っ㡡㡤㔴ㄱ㑡摢㐱㈶扣㡣慥㙡㥣〰㍦戳ㄲㄷ㜸愳ㄸ昱愳㈸慡㙦㘰㕡ㄴ〰㤴戱〷〴㘸捦搵㉦愲㤹㡥㈰戰㌱㉥㜲戵㥡㐶㐱㥥扦㠲〲晤㌶晥ㄴ〳〹㠲㜵搳㔸敥㕢〵㝢㈵㠵ㅤ㑣㌶慦㡡扢ㄴ㌲㜴㐹晤㍡㕥昵㌲㝥㝡攱慡挴㘱搷㈲扢ㄱ㤴捤愴〷捡㌹挵摤㠸㑣攵〵㜴愸㑦愵〶㙣晢愹㝣ㄵ㑤㌷㑦㠵㝥㠴っ㉦晤晣挱挴づ㤹〱慡捤㤰㈰㈲㔸〳ㄸ㑣捣搱〰㌵㉣搵㔶㐱㘷㉣摥㈰㤱㜱晤㝤晣昷慤㤳摦㝢㤳搷㝦㥥㔴愲㔳㔱搵㍣ぢ敡㔴㤹挵㤷搳戳戸づ㙣晢㔹㝣㘹慢㔹っ㍥㠹㍥ㅣ㠹昹っ㐰㝦㤷㈲摢挹慣㍥㠳〲ㄷ㤴㍦㔵㑥戰㑤㜳㈵㡦㐸摦㥦㐳愱扦㙢㤰㌴㘵㠰挷晣㜹㠲攷〸㥥㈷昸㉣挱攷〸㍥て搰㙦っ㤲捣搲昰ぢ㐴㝥㤱攰ㄷ〸扥㐴昰㡢〴㕦〶㐰㐳㔲㕥ㅡ晥ㄲ㤱㕦㈱昸㘵㠲㕦㈱昸㔵㠲㕦〳攸㌷ㄴ㠹㉥挳晥㉡ち挹戰昳愴㐱挶攷㑡攲攵昱㘸㈷㕦㔱搰攱攵㠲戶敤㐵㉦㡥㉢敦ちつ㠷㈹昱晢摦戶㠶愹搰攱㤹〵㔵㑢㜸攲捣㤹㌸慡㤷㌳攲㉣ㅡ㜸㔲㈷ぢ挸挳㕣㐸攵㈷㡤晦攸戵㐶戰〹ㄵ戸挰戸扡㌱㜹㕤ㅡ㝢㐹攳愳昸捥㑣摡攰挹晡㝡㉢㘹㑣㤹㤰挶搵愴昱㝦ㅣ㍤㔴㙦㥣㠸㠰㝥㜲㥥晣㤹攱戱换ㅥ㈶昵捤昹〰㥡攷ㅤ㝡〱扤㡥㐶㔳晦㑢㌲扣㉡㝥㐰ㅦ㡥户〴昸敡㝢ㄶ愷戵㜰愸〵愶㐲晦攳て㌳㌸挵㌵㘵㐵ㄶ㍥敡㕥㐷晡㍣㌰攵㡥㥤ぢ捥㕣〰㐴㡦㌳ㄳ㘲㘷㔸搹㔵㉣〲愷愶㕢慦敦㌶㘹㠶っ〷戸戱ㅥ㐹摡捦攰愹㤸捥㑣愰愴㡡扡搵㤵㠴戲戹攷ㅢ㍣㘳㝥つ挴㠱㠶〶㘴挱晣つ㐰㥤㕡攲昹敢摣㈰㔵㡦攸㤵慦戳攲ㅢ〴㉦〱㤴ㄴ昵っ昹愰昰㥢〰〳挹㍦扤㌱扣㉥㔱ㅦ㐳㉤㈷㉦㑢戳㤱昹㌲㍢扣〲搰㠵㐰戴㡡㤹戰㘴扥ち㑣敡愵㜹敡慣㥦㙡敦㔵㜳搳㥣晣㜳〰㐸㤰㌶㝤昷㝦ち摦昱㙦昰挱㕤昸㘷㑣昲戲〵攸㌶㍥搶搹戳挸㘸昴摥攵昷㘹㑣攸ㅤ㍣㠷ぢ摣挸扢昰㠹搴㡣㈵㐵捤捣改慡㈷昱㝣扥㠳捥㝤㐹㍤㥦愰㥦㠸搱㍣㠴㔲㔲㥦㑤搰㍦ㄳ愳てち晡㜳〹晡昱ㄸ㝤慦愰愹攱攵搹㡦挵攸晢〴㑤㐵㉦攸㑢㌱㕡㡦攴㡢〹晡㘲㡣搶㈳愱㌱㤰搶ㄷ㘲戴ㅥ〹捤㠳愰ㄷ㘳戴ㅥ〹つ㠶愰ㄷ㘲戴ㅥ〹㑤㠸愰捦挷㘸㍤ㄲ㕡ㄲ㐱㍦ㅡ愳昵㐸㘸㕢〴㍤ㅦ愳昵㐸㘸㙤〴㍤ㄷ愳昵㐸㘸㝦〴㝤㉥㐶敢㤱搰㈲〹晡㙣㡣搶㈳愱㡤ㄲ昴㙣㡣㤶㤱っ搲㔴〹㥢㝦ぢ〵昳㌵㠲㍦〶㈸攵扦〶戸㘳㌹㈵㤱㍢昴昸㕥㐷㔷㐵攱攳㌳捣㌷攲〲㙦ㄴ㈵㑦㠶㍣ㅤて㤹摥㐶搱㈸㈸㑡愳㔴㥣㡡㉢㑥㐸㠵㔲㤴㔰愹㤸㡡㉢㑥〲㘱晥㈹㠰愲〴㜲㑥收㥦昱敥㔵〲摥㝤㈷㉥挸ぢ戹〶搲晤ㄳ㉤㉦攴扡㐸挵挹㤶ㄷ㜲慤愴攲攳改ㄷ晥〵ㅦ㉡ㄳ㐳愱挹㘹ㅡ攴〴㘵扤晦ち㠵晥慥〱㡥敤ㄲ㝥挶㜵㔵㝥慡昲搴㔳㍦ㅣ攸ㅥ扥慤晢戱㑦昴扤昸搶摦晤攰㠵敦㍦㜹攲摦㝦昴搲㑢摦晦搷ㄷ摥晣搱户㤷㑦㝣昷㥢摦晣换㑦扥晣收て昶㍢慦ㄸ慦晤㜰昶㤵㘷挷慥㍥晢戴㜳攱晥搳捦㍥㝥攵搱戱昹㥢㐶扡扡㝡㝡敥ㄹ晡㥢㕢敦ㅤ㝣晥改搷搵㥦晦搳㐱㕦挹㜴昱㠲收㘱㜰摡㌲㡣敦愲㠰㘱㜰挴敦改㌰㌸㕤㔹愸㐷攲㠵㥡〰愲〸㘷㥣〳㤰㡡㠷㥢㉢㝡晦〷㉣昲㔸愵","㜸〱捤㝤〷㝣ㄴ搵昶晦摥㤴㈵戳〱戲㠰〵〵㈴戴㠷㍣㤴㈲㈰㈲昲㈸愱挸〳愴〴㐴㔴㡣㈱搹挰㤲戲㤰摤㔰ㄴ〴㐵挵挶ㄳ㝢㐵愲㔸㥥搸㜸ㄶ㄰ㄵ晢戳愳愰㠸㕤ㄱㄵ㥥㈲㡡㘲㉦昰晦㝥捦摣搹㑣摢㈴㍦晦收昳㜱搹ㅣ敥㍤攷㝢捦㌹昳㍤㌳戳㜷㘶敦敥〶㔴㈰㄰搸㡦〷晦攷㈳㠳㡤搶昹昳攳㠹㐸㜹户扣㔸㔹㔹愴㈸ㄱ㡤㔵挴扢つ慥慣㉣㥣㍦㍡ㅡ㑦愴〳㄰㉣㠸挲ㅥ捦㉣㠸㐷捦㠸㘴ㄵ捣㠹㔴挶〱捡っ〴戲戲㡣㌴搸て搰㝦㘱慢㘳㜰㤴㤱㐱〱㔴挰〸㔲㌴愲挸愲㌰㈸㐲ㄴ搹ㄴ㡤㈹㥡㔰㌴愵挸愱〸㔳㌴愳㘸㑥搱㠲㠲㘱㡣〳㈹づ㠲㘸㝣㌰挴挴扣㈱㘳愷捤㐴搲昹㠹㔸㘵攴㠸摣ㄳ捤搴〶昴散搹慤㘷户愳㝡昵敢搹慤挷ㄱ戹㜹㔵㘵㠹慡捡挸㠰㡡㐸㔵愲戲戰散㠸摣㜱㔵搳捡愲㐵愳㈲昳㈷挶㑡㈳ㄵ〳㈲搳㝡昴㥡㔶搸晢㤸㥥扤晢昴㈹改搷敦㤸挶㉤攱昹㠴扣㈱攳㉡㈳㈵昱㍦换攷㈱昴㌹㌶㙦㐸户ㄳ㈲㠹㍦换攷愱昰〹㤷㐳㘳攵㠵搱㡡㍦挹㘹㈶㑢搷㙢㘸愴㈸捡ㅡ㐷㈲㤵搱㡡改摤㤰戶㠳㘸昴晡㜶ㅢづ挶㡢ち攳㠹扣㐸㔹搹㠴㐸〹换摢戸㥣㥣㐵㉡㈳ㄵ㐵㤱㜸搳昲㘱昳㡡㈲㘵摡ㅣ捦㉡㍦戱戰昲㠴挲昲㐸〶ㅢ㌹攵㘶摤㐶ㄶ㐷㉡ㄲ搱挴晣㈶攵㤳攲㤱〹㠵ㄵ搳㈳㠴㘴㤶㡦愸㡡ㄶ㘷㘴愸㡣㡣㐰㝡㘷扦㘴愴㌶摤㠶㔷ㄶ攵捤㈸慣㑣㐸㡦㔵敢改㠷戵敤㈱㤲戸㈳㉤敥㐵戹慥㔱㉣㔳㝥戴㝣㔴愴戲㈲㔲挶㈰㉣㕥㔷ㄷ㐸㌸㌱愹㑦㤲㘳㙤つぢ愳戲昵㘱挵㑤㘱ㄴ愳ㄵ㐵㙢㠸㘰ㅢ㠸〳㠶ㄴ挶㈳戹㜹ㄴ㐷收づ㡥挷㈳攵搳捡收ㅢ㠷ㄱ搳ㄶ㐲㘵㙣挳㜱㙡昷挱㘳㈵慤愰㌰慤㘰㕡㕡㐱㔱㕡㐱㜱㕡㐱㈴慤愰㈴慤㘰㝡㕡挱㡣戴㠲㘸㕡挱捣戴㠲㔲㘰慣㐷㔶愳㐶㘹晡㔱晤挱㠲晦〶㐷攵ㅥ㝦搷晢㥢㔷敦挸㕤扥㐶昱搰㤴㘳戴ㅤㅡ㐶㝢㠸㘰〷㠸搶昶㥣昲挶づ换ㅤ㔱ㄹ㉤捥捤㡢㔵㔴攰㄰㌳㍡ㄲ摢〹㐲愹㜷㤱ㅢ昳ㅢ㌳攰㠷晢扥晡捦㠹㜹㡢㘷㍥昵昳㜹ㄳ㉥扢㕣昱㜰ㄷ挷㥤〹㍥ㅣ㈲搸〵攲㘰户攳㌱戱ㄸ昷㉣攳敦㠴㜵㠵㔰㙡㡢昶㜹敤摥敢晢户㝤攳敤㤱ㅢ攲ぢ愷戴扥愴挵搳㡡㘷て昱㜹㈴挱摤㈰㠲摤㈱ㅣ〴㌲搹戱攳㠶㥤㘴昴㈰愶㈷㠴㔲慦㙡㠷㔷㝣㕡㍥㜴捡㐱㜹㜹㤷㑤㉦扤㘷㐶扦㘷ㄷ㉢敥慡攲戰ㄷ挱扤㈱㠲㝤㈰ㅣ㐹づ慤㡣攲㍣㠷昳㐵戴挲㌸㥡戰扥㄰㑡扤愰㝤扥昵搶慣㙤㔷㌷愹ㅥ㜲捦㌷挷敤晡昷㌱㤹㡤ㄴ㑦㙣攲戳ㅦ挱挷㐲〴晢㐳戴㜴㙦昸戸戲挲㐴㐹慣戲摣㌸㡥戸〱㄰㑡㍤慤㥤㍥搷㘱敢㙢捦㥥㝤昳昰扢㝦㉢㜸收戲昰扤ㄷ㈸㥥㈸挵改㐰㠲〷㐱〴〷㐳㌸㥣㡥慣㠸㈷ち换攰ㄵ㠷慢㌱㠴戸㍣〸愵ㅥ搳㑥昷㙥㥥㝢敦㔹㜷摤㍦昸戶攷扡㑣ㅦ戲改㡢昳ㄵ㑦扣攲㜴ㄸ挱挳㈱㠲㈳㈰㍣戵㜷㌸㍥㥥搸㤱㄰㑡慤搵㡥摦㝤㜰㝡捥㈳㙢扥捣扢慣昷ㄹ扢㑦扥慤晦挵㡡㍢愸㌸ㅥ㐵昰㘸㠸攰ㄸ㠸ㅣㄷ〵挶〹㌴㡦㠵㔰㙡㡤昶戵晤改挷㕢㠶挷扤㜲晣〵换づ㥢扢㘶㝤晢戵㡡慦〹攲㙢㍣挱ㄳ㈰㠲昹㄰㘱扢㉦愹昷㐴摡㈷㐱㈸戵㕡㍢㙢㍦㙡攴搶愷捦㔹㝢挲㔵㉦捦晦愲攵搹て㡤㔴㝣㙤ㄱ㘷㤳〹㍥〹㈲㌸〵挲戳挵㈳㉡㘳昱㜸敥㤸挲捡改㈸晡挹挴㥥〲愱搴慤摡昱㌳〵愷扣扡扤搹扤㐳敦搹搹㘹搵挲㘶敢㥦㔲㝣扤ㄲ挷㔳〹㍥つ㈲㔸〰攱搸㌳㤳〵㍦㥤㤸㐲〸愵㙥搲づ晢摤昹挳㑤扦㐴㤶㡦戹㌵晣㑣㡢㜹挶㤷晤ㄴ㕦晢挴㘱ㄱ挱挵㄰挱〸㐴ぢ晢㘶㕢㠷㑥〹㈱搳㈱㤴扡㔶晢摢晢攲㜱攳慢〷㝦㌴㘴晤愲㠹晤慢㡥扤㙡㥣攲换愸昸㡢ㄲ㍣ㄳ㈲㔸ち㜱愰摤ㅦて㥤扣挱㍣㜶捡〸㉡㠷㔰敡㜲敤㜱昵戳㠷㝣昸敡㠵摢㐷摥扦㙤㕥摦㠳㍥㕡戴㑢昱㌵㔹㍣挶〸㥥〵ㄱ㥣つ攱搸㈵ㅤ㘷㡤㑡攲攲㄰㑡㕤愲㥤㙥㍦攳戴昵㝢敦㙤㥥户㈴攳挶㑥慤㌶摦扤㕤昱㌵㕥㥣㔶ㄱ㍣〷㈲㌸ㄷ挲攵搴㔶㥣㜹挴捤㠷㔰敡㝣敤昴㠳挷〷㠴㐷㍣摡㙥昸㘵㑢㠷㍣㍦昳换㠷㥦㔱㥣㌳㠸搳㌳〹㕥〰ㄱ㕣〸攱攰ㄲ㉦挶戹㠳㠷㡤㌳捥㈲㘴ㄱ㠴㔲㡢戵扦㘷昷㤴㕥㜴搳㤶挳㠷㕦扤㈴㤸扥㝥敤㤵㉦㉢㑥㍦挴摦搹〴㥦〳ㄱ㕣〲㜱愸㥢㑢㌹㜳㤸㈷㡥㜳㠹㍣て㐲愹㌳戴摢戱㠷摥昸挱敦摤ㅥㄸ戵散㠲昶㤹敦㜶捥扡㐹㜱㐲㈳㙥㤷ㄲ㝣〱㐴昰㐲〸挷戶戳㐴挹㤷㠸㡢㠸扢ㄸ㐲愹㠴㜶晡改愶㌵㥤㐶扦㥣㍥攸ㄲ昵㡦㡦㜷摥晥搳㑣挵〹㤲㌸㕤㐶昰扦㈰㠲㤷㐲㌸捥㜰ㄳ㘳㌸㙦攸捡㉦㈷散㌲〸愵㉡戴捦搲昷㡥㝥晢㤴ㅦ戳挶晣攷㠶〷搷晦敦㡥㘹㙦㌷扥〲收昱晡㌵㙤㘸㘵攱㕣㥣扥㙢收ㅣ㐷㜵敢挱㝦㜵㑦戶㌰搷㉡改㔳搲户愴㘷捦攲㍥㍤ち㝢ㄵ㘶昲㔵戱扥㉦昱㉣㐱攳㤲挹搱㡡攲搸㕣㜹捤㙦㕣㌲㍣㕡㤶㠸㔴㑡㈷愷〴晦㤹昳ㄶ改㌷㈹ㄹ㌶て㜵㈸㌲愷〷〷㤴攴攱㝣㡥搳㜹㘲㝥捤㥣㐱㑥〱㌵摤慥摡昷㤰㔸㔵㐵㜱扣ㄵ㉢敢㌵收㈷ちㄳㄱ愹扡摤㔶搳昶っ换挷㈴㉡ㄲ㤷㤴づ㜳扢㍣戱戰慣㉡㌲㜸㕥搴㌴户㜱㤹㌱㥤㡡㑤㑢㙤ㅤ㕥ㄹ㤹㥤戴㝡㌲ㅡ㡣愹晣ㅣ昱敤搹㑡搳㘴收㤵㥢㌷㈳ㄶ㡦㔴㐸㝡㕤换挷㐵㡢㑡㈳㤵昹ㄱ㕥〸㐴㡡㘵㔳て愴㐹捦改扡㡥慤挰㠶㘲㤶㔶摣摥慥㈵搱㤱㡡攲㐸㌱昲㥤〵㤶攷㑦㉣㥣㔶ㄶ㌹挸〱㌱㘳挲㜰㠸㐳㍤㍣㔶㔴ㄵ挷っ㈳㔱ㄹ㉢㜳㕡〶ㄷ捦㈹挴㍣戲㜸㑣慣㌸㤲㈱㡦㠰㈹㔵㈰㍤㕤愹挰攱㝥ㄳ㌲晡㡥㜳捡㘶摢㐹㌸㌱慣ㅤ㙣摢㠹〸昶㥤敡㈵㍤愳㘱摢挹㠸敦㔲㙢㈶昶㥤㤰攸ㅥ戵愲㝤㜶㔲づ㙡改㍣昰扡㑤㐰㝤㔰㠷戲〸㡦捡戴㡥愹㕤搶散㤷㜵㘴㙡慢ち慦晢㠸慥㠵㌴㜱㥢摣昷ㅡㄶ㥣㤶搶㐲㙦晤戰㌹戸㕡㌸扥戰愲戸㉣㔲㔹敢㔵慢㘲㐶挶㤵ㄴ㔷㔱㕣㑤㜱つ挵戵㄰㤹搳㜱㡥㑢挹㈸攷挶㙡㥥㥡㥦㌹㌷㕡㥣㤸ㄱ㥣ㄱ㠹㑥㥦㤱㠰づ㔷扢㔹㔹愴㥢搳ㅢ晥㍤㡢换摤㑦ㄴㅡ挶昵ㄴ㌷㔰摣〸ㄱち〵㠲㉢昰㝦㈰ㄸ㌲㙥攲㝦㉢㈱㜲慣换愵㕣㜳捦っ〵㌲㜹㈹昰㝦扦㘰㐱㔰扣㐸昳愲〲ㄷ戰昱捣㜲昸㡤愷愷晢戱㜱㝣㘱㝣㐶㠲〷㘲慤挶㠳改慦㥡攲㘶㠸挶户㐰㥣㜰㝣愴っ㠷昱㥦㜵敤㥢挹㡢㥡㍡慦戱㌸〷㌸愸㍣㝦㝥㐵搱㡣捡㔸〵㙥㌴っ㉤㑣ㄴづ㉥挲㠵㘴㕣ㄵ〶换㐷挷昲慡ㄲ挱昲攳愳昸慦㜱昹㠴挸慣㐸㘱㈲て愷改㐴㤳昲搱戸〸㤵昳攸挸攲㜹㤹攵收昵攳搰㐸扣挸攰㠵收㐸㥣㤶收〵搱挲㜹戶㜱㌹㑦㌴㤱㜹〹扡㙥㔴㍥慥㄰ㄷ慡〹〳愰慥㌲捡㙣㜱㘴ㄳ搱㔹愳㐳扡〷て㘱㘹摡扣㘴㡢挲昴ㄴ攰㥥㠳㔷㔰扣昴㘶㘸改㍥㠲㈶㈵愲㘵昱㙥㥡摥㙥㐳㘳戸ㄱㄱ㤱㕢㉤愴㍤ㄸ挴づㄶ慣戵㔸敥〳㥤㔷慡㘳㡢愶㤹㙥㤱ち㘶戰㔵戳㜸戵晡㘷昹愱慦㠰戱ち㘲攵㌷慢晢㜷㕡㜱摦㝥晤晦㈲ㅣ㐲昲㌰摡㄰挱晤㥤㕤晣㈷て攳㜶晣ㄷ慡捤㤶搹ㄶ〸摦㌳㙤㡡㡢㙡㕥㕡㌶㉥挷搶㑥慣㡣挸㕤㠲㉣改捣㥦ㄵ㘹㔲㍥㌹㔶㔹㍡㉤ㄶ㉢㘵昱㥢㑡㉦㍥㈳ㄲ㐹昰㈸挹搶㜷ㅡ搸㔶㑡愵愷㍢慥愹㙤搷攸扣㘸て慥㠶㘸㌲戸慣㉣搷昲ㄸて摥〵㔵㍡㕥㔱㠲㜷愳搱㤶㔳㌱扥㈲㤵攵㡥㥢挱㙢昷ㅥ戸㝡敦搹愳㘷㙦摣㜱㥡㔷ㄶ㉦㔷昹㈰㠱㔷挶㕦㙦摣昹㜶扦㝥㑤㠷㕤㜸敡㌷戱ㄶて扣扥㔴㑤搰〶捦戵㜸㍢戸攵㈴挸戸㡦㘲つ挵㝦㈸敥愷㜸〰㐲㡤挶㔰㥥戲㡥㐲㠷㝦㌵㈷㥥㠷㠸㔹㑢戱づ〲㈷ㅥ㈹〴捥㍢敢搱つ㍥〲攱㍤敦愸昶㔰昳摣㘳㍣㑡昱ㄸ㠴敡〸挱愳㌴㘰㙣㠰㐸㔹敡づ㐴㜸㑡晤㈴戴㈱愳ㄶ㥢敡〴〴换㙤㤰㕥㠳㠴ㅡ㈴㔳昵搳㥣㜸挸㍡㐶ㅢ㍣昷ㄷ㍡㘳㤸㤰昵㈲㥤扣㐴昱㌲挵㉢ㄴㅢ㈱搴㔱㥡㉣敥戹晣慢㈱敢㌵㘲㌶㔱㙣㠶戰㤱昵〶㜵㈴㉢ㄴ㔰扣㘵㈱攴扣㐹攵㔶〸昵㜷〸㤳㥣户搰㑡㐹㑥ㄷづ昰㤰昳㉥戴㈱愳ㄶ㥢敡ち㠴ㅦ㌹㙤㔳㤱㜳㤸㌶㜸㙥㤴ㅣ〹㑦㐲捥㈷㑣攵㔳㡡捦㈸㜶㔰散㠴㔰㉤㌵㌹ぢ搱攱㕦つ㌹㥦ㄳ昳〵挵㉥〸ㅢ㌹扢愹搳攴昰摥㡢㤰昳㌵㤵㝢㈰㔴て〸㤳㥣㙦搰㑡㐹㑥㜷づ昰㤰昳ㅤ戴㈱愳ㄶ㥢敡〹㠴ㅦ㌹㤹愹挸挹搰〶捦㑤㥦㕥昰㈴攴晣捥㔴昶㔱散愷〸攰㝣㙤昰㜴慤昶敤㑢㜵㤸愵ㄳ挳㝢攵㐶㈶㠴㡤㥣㐶搴慤㠴ㅢ散㌹扤昱㥦㤰㘳㔰ㄹ㠲㔰㐷㐳㘵㤲㤳㡤㙥㑡㜲晡㌰てて㌹㑤㌱㈴㘴搴㘲㔳㝤㌱捥㡦㥣㕤搸㄰摦㜳搰ㄷ摡攰戹㝢搵て㥥㠴㥣㠳㤹㝢㑢㡡㐳㈸づ愵㘸〵愱㍥搵攴㜰㈶挵扦㥡㍤愷つ㌱㠷㔱戴㠵戰㤱搳㡥㍡扤攷ㅣ㡢㈱㐲㑥〷㉡㍢㐲愸攳愰㌲挹改㠴㙥㑡㜲晡〳收㈵攷㜰っ〹ㄹ戵搸搴〰㡣昳㈳㘷㜳㉡㜲㌶㘹㠳攷㉥摣㐰㜸ㄲ㜲㝡㌲昷愳㈸㝡㔱昴愶攸〳愱㕥㑡㐹㑥㕦㘲㡥愱攸〷㘱㈳愷㍦㜵㝡捦ㄹ㠴〰㐲捥〰㉡晦〱愱㠶㐰㘵㤲㌳㄰摤㤴攴っ〶捣㑢捥㄰っ〹ㄹ戵搸㔴ㅥ挶昹㤱戳㉥ㄵ㌹㙢戵挱㜳㌷㜱ㄸ㍣〹㌹愳㄰搴ㄸ㑤㌱㠶攲〴㡡戱㄰㙡㡤㈶㠷㜷ㅡㄹ户㘶捦ㄹ㑦捣〴㡡㝣〸ㅢ㌹㤳愸搳㝢づ㠷〹㌹㤳愹㍣〹㐲昱㘶愴㐹捥ㄴ㜴㔳㤲㌳〲㌰㉦㌹愷㘲㐸挸愸挵愶㐶㘲㥣ㅦ㌹㉢㔲㤱㜳愳㌶㜸敥㠸㡥㠲㈷㈱㈷挲摣㑢㈸愶㔳捣愰㠸㐲愸慢㌵㌹㍣㜵㉦挳㕦つ㌹愵挴㤴㔱㤴㐳搸挸㠹㔱愷昷㥣搱ㄸ㈲攴捣愶戲ㄲ㐲昱敥慡㐹㑥ㅣ摤㤴攴㡣〱捣㑢捥ㅣっ〹ㄹ戵搸搴㔸㡣昳㈳㘷㐹㉡㜲捥搱〶捦㉤摥昱昰㈴攴㉣㘲敥㡢㈹捥愶㌸㠷㘲〹㠴㕡愰挹㜹〱㐸扥捡㤳㥣㙤㌰攰㥥ㅡ㌱攷㔳㉣㠵戰㤱㜳㈱㜵㥡㥣〹㐰ち㌹ㄷ㔳㜹〹㠴㥡〸㤵㐹捥㌲㜴㔳㤲㤳捦ㄸ㥥ㄳ昲㜲っ〹ㄹ戵搸搴㈴㡣昳㈳㈷㥡㡡㥣ㄹ摡攰戹㘵㍤ㄹ㥥㠴㥣敢㤸晢昵ㄴ㌷㔰摣㐸戱〲㐲㑤搳攴ㄴ〳挹扦㥡㍤㘷㈵㌱搵ㄴ㌷㐳搸挸㔹㐵㥤㍥慣㑥挲㄰㈱攷㌶㉡㙦㠷㔰㈷㐳㘵㤲㜳〷扡㈹挹㤹〲㤸㤷㥣搵ㄸㄲ㌲㙡戱愹㔳㌰捥㡦㥣戱愹挸㌹㐱ㅢ㍣户摤愷挲㤳㤰昳〰㜳㝦㤰攲㈱㡡戵ㄴ敢㈰搴昱㥡ㅣ㑥〰昹㔷㐳捥㝡㘲ㅥ愱㜸ㄴ挲㐶捥〶敡昴㥥㜳ㅡ㠶〸㌹㑦㔰昹㈴㠴㍡ㅤ㉡㤳㥣愷搰㑤㐹㑥〱㘰㕥㜲㥥挵㤰㤰㔱㡢㑤ㄵ㘲㥣ㅦ㌹㝤㔲㤱搳㕢ㅢ㍣㙦㈱ㄴ挱㤳㤰戳ㄱ㐱㡤㔷㈹㕥愳搸㐴戱ㄹ㐲㜵搳攴㜸昷㥣㌷㠸搹㐲昱㈶㠴㡤㥣户愸搳攴㜰㤸㤰昳づ㤵敦㐲愸ㄲ愸㑣㜲摥㐳㌷㈵㌹ㄱ挰扣攴㝣㠸㈱㈱愳ㄶ㥢㥡㡥㜱㝥攴戴㑡㐵捥愱摡攰㜹㍦㈴ち㑦㐲捥㑥收晥㍦㡡捦㈹扥愰搸〵愱づ搰攴㉣〴㤲㝦㌵㝢捥㙥㘲扥愲昸ㅡ挲㐶捥㌷搴改挳㙡㈶㠶〸㌹㝢愹晣づ㐲㤵㐱㘵㤲昳㍤扡㈹挹㈹〵捣㑢捥㑦ㄸㄲ㌲㙡戱愹㜲㡣昳㈳㐷愵㈲㈷愰つ㥥户㜶㘲昰㈴攴㈸㥣㘷㡤㌴㡡㜴㡡っ㡡㑣〸昵换敦收っ搹㑢㑥㈳㘲戲㈸戸㈲挴㐶㑥㌶㜵㝡捦㤹㠵〰㐲㑥ㄳ㉡㥢㐲愸㑡愸㑣㜲㜲搰㑤㐹捥㙣挰扣攴㌴挷㤰㤰㔱㡢㑤挵㌱捥㡦㥣㥤搸㄰摦ㄹ昲づ㙤昰扣㐵㔵〵㑦㐲㑥㉢收摥㥡愲つ挵㘱ㄴ㙤㈱搴㌶㑤捥㝤㐰昲慦㘶捦㘹㐷㑣㝢㡡づ㄰㌶㜲㍡㔱愷挹㤹㠳㈱㐲㑥㘷㉡て㠷㔰昳愰㌲挹改㠲㙥㑡㜲收〲收㈵攷〸っ〹ㄹ戵搸搴㝣㡣昳㈳㘷㘳㉡㜲㕥搱〶捦㕢㙤㘷挲㤳㤰搳㠷戹ㅦ㑤搱㤷攲ㄸ㡡㝥㄰敡㌹㑤㡥昷㠴摣㥦㤸攳㈸〶㐰搸挸ㄹ㐸㥤㈶㘷〱〲〸㌹㠳愹ㅣ〲愱捥㠲捡㈴㈷て摤㤴攴㜰㔷昵㤲㌳ㅣ㐳㐲㐶㉤㌶戵〸攳晣挸㜹㈰ㄵ㌹昷㙢㠳攷㝤挳戳攱㐹挸ㄹ换摣挷㔱㡣愷㤸㐰㤱て愱敥搶攴㜸昷㥣㐹挴㥣㐸㌱ㄹ挲㐶捥ㄴ敡昴㌹攷ㅣ〴㄰㜲㑥愱昲㔴〸㜵㉥㔴㈶㌹㔳搱㑤㐹捥ㄲ挰扣攴㥣㡥㈱㈱愳ㄶ㥢㍡て攳晣挸戹㉥ㄵ㌹搷㙡㠳攷摤捦愵昰㈴攴㐴㤹晢㑣㡡㔲㡡㌲㡡㜲〸㜵戹㈶㠷㤳㐰晥搵ㅣ㔶㌱㘲㘶㔱捣㠶戰㤱ㄳ愷㑥㤳㜳〱㠶〸㌹㔵㔴捥㠱㔰ㄷ㐱㘵㤲㌳ㄷ摤㤴攴㕣〸㤸㤷㥣㌳㌰㈴㘴搴㘲㔳ㄷ㘳㥣ㅦ㌹㡢㔲㤱㜳㤶㌶㜸摥挵攵〵㠱㤰戳㠴戹㥦㑢㜱ㅥ挵昹ㄴ㑢㈱搴㍣㑤㡥㜷捦戹㤰㤸㡢㈸㉥㠶戰㤱戳㡣扡㤵昰㡣㕢ㄶ㝣㘳㔸挸戹㤴捡攵㄰㙡㌹㔴㈶㌹㤷愱㥢㤲㥣㑢〱昳㤲㜳㈵㠶㠴㡣㕡㙣敡㌲㡣昳㈳㈷㤲㡡㥣㘲㙤㜰扦ㅤ㥤㜹㈵㍣戹㙦慦换㥡慣攴ㅢ㜵戶户〰㥢〲ㅣ㉣㤹㔴ㄱ㑤挴戳㑢〶㔷㈵㘲挳愳㠹愱昱㐴攳ㄲ〸㌴㘵挸愱昲㥥㤶㙤㔰搷㤲ㄳ愳㤱戹ㄳ㜱㠳戹慤搷㠴攵㙡㜹㔵昱㐴㑣摥㌹㌸捣㙢ㅦㅡ㍢㈱㤶ㄸㅡ㡤捦㉡㉢㥣摦搱挷㙣㕡㈶捦㠸㔴攰㑤搶㑡扣搷㕡ㄷ㈸㌶㙢㔶愴搸㈷挷晣㔸㔵㘵㔱㘴攴搰扦挲摢戴捡㝣ぢ㈴㠰扢散㑡〵㔴愷搴㙦㑢摡㜸攷㕢㜵㘹戸㌳慦晥搸扢㝣挱ㄵ摣㜷㍢㜶捦㍢ㄲ㉢㙤㉡㈲〱攳㈶昴〳㠸㡥㥤摥㔸挹ㅤㄲ㙦戵㕤㔵攷捥㘲㝢ぢ㌸ㅢ攰㔰〹ち㙣敡㥡攸㌵〶㔸てㄵ㉤㡥㠴㜴㙦㑣戴愲愹㙥㡥慤㑡㌸㉣㠵昳㕡㘸ぢ摥㐸ㄸ㕢㠱㥤愰愸戰戲昸慦㔰ㅦ㙣ㄸㅥ㘶㜱㔴㄰晦晥ㄸ攵愶㥢㐰㘰捦㝥捣㑥昹搸戳〸㠷㝤戵收㥡㜷〷㝤摦搷㐹ㅥ㤸㘸搸摥㐱捦〱扥〹改㑥慡戳搸ㅢㄳ㈹慣㤰㉡攴㈷㡡㠷㐶收㌴ㄵ㐴〴扢㍡搶㡢㤶㐵㕡㌸扢昲昶㥥㔱㌲㜸㕡㍣㔶㔶㤵㠸㌴㑤戶攴㤰㌷㑡㈶㐴戸㐰㙥㑥愴㜱戲㌵慥㈸㠱昵㈲㐹㝦㕣改昰搷愹㄰ㄸ挹搰㔵㔲㔲愷㘰㉤㘷㍡攷㐶昰㘸晡㠳㔵㐵㌱㑢攴昱搵㐰㜵晤㜵㝣摣㌹㌰㘰㌵㐲㝣〴㌲慦㠱晢晡㉦㜷攰㤱搴挲㕡㠵㘳㥥敢攴㌴搶搸搲㜱愵㐱㤳ㄲ㌹〳㘲㌹ㄱ㤷ち攷昰搰㈹挳㍡敥㐴戴〸换ㅡ攷㌷㉤ㄹ㔹㔱㔴㔶㔵ㅣㄹ㕤㌸㉤㔲㘶㥤扤戱㠰昲㉦㔲㉦扥㉢愰㡦愸㕡㜸搱㙢㐰㐶㘲ㄹ扤戵戸攲て㥦昰㜰㕢㠷㘷扣ㄵ㠸ぢㅦ㈱㘳㤵㍥敥慥㠵攲晦扣戶㈴㠴㐱捤㙢㔶㐶挹ち㙣㥣摡㍣㉡㥥搳昸㍥㝢㜲㜹㡡ㅣ㜱㌶搸攸搸攸ㄸ㤶づㄵ摢㔴挷㐷㑤搵㕦收戸㤲㐳㉡ㄸっ晥搱㤷ㅡ㜰㠵挷㥥晤晡晦㐵晡晦㠱㝣㡤攱挱㜱㍤ㄴ敥㜷攸㙤㔳ㄲ㤹〵挸㐹㌰っ㘰づ捦㘰收ㄴ㘲㘲㌴㔱ㄶ挹㉥ㄱ扢戴戳㜸㐸㤰捤㐶㈵ㄳ㘷攰摤敥愱㑤㑡戸愶戲㉣㕡ㄱ攱㜴〴㑢搹戸敡㝤㜴㘴㍡ㄶ㕤㡤㡢挵愳㕣晢摢愴㘴㘲㘵㘱㐵㝣ㄶㄷ㌵ㄴ捤㙦敥攸㐹戱㌲㑢㠶㐴㉢㜰〰㤹㌱搹捥㈹挹㥦ㄱ㥢㡢㡦㝤㔴㤵㔷㡣㈸㥣ㄵ晦㑢ㄴ㑡扦愴㠰㈱昳っ㤸愶搲搲㔴㔶㕡搶ㅦ㝤慤㤲㌵〸㥣㄰挸㕢攷㘹㝣晦㕣㤷敢〶戴㙡㌹㘶㔹㈹扤散㡤挷㉣昳㜲㝣扥挱㜷捤㑤昲㜳㌳㍣てㅢ户攱搰㙣㝣㍢挴㍦㐷㑣ㅡ㔹戳㔸昲晦敢搳㈹㤹㌷挲㜳㉤㉦〷戲㙢㈴㔷㘶ㅤ〸㜰㔳㜳㜷愱㡥㝢㡦㈱㔵㘷捦扤ぢ㠶㑡〴挳扤ㄱ慦愰㠴戳㌹ㅣ㙢㘶ㅡ攳攰挷改ㄷ㙢㡤㜰摥㙤㙡㜶㌸戹㉢㉦㉣㡢㙢㕢㕥慣扣扣㤰扢ㄷ㜷捤㝣㥣扢㈳㔹㌲搳挶搹挴㈸㠱㤰㝤㔰慢ち攷㐱㔵㌸㑦㔴㜸㐹收㙡㑢㘹搳㔷㙣㝡㘱㘵㌴㌱愳㍣㕡㤴挵づ㔷㐴晥㈵昶㑢散㐲ㄹ㈰搳㝡挸捥㠹㘹慢㝢㕤㤳戹ㄴ〷攵敥㠶㉢〹㔲挷昲㘳敦㑤㤳搷㜱昵〷㤷戲㘱昷㌵㘴㥥晢㙦㜸攳慤㌸㥥晡捤㔴㙣㤳㌰㘸攴㐴愴㙥㈲〰㝦挶㥤㠰戲挱扦㡣㙡㠸㕡㔷ㄷ㌵〲㈰㌴㍡㔶㔸㍣ㅣ㡢㘶㘳㤵㡤昴愷愹戲㔰㕡㥥㔶㉡挳㕣㔱㤶㠷挵㉦㔸收㌹〷㜳攱捡㉣㉡昲戱㔶㉢㠳㙢搱㠲㘶つ㜹攰〶㌲㌳戳戳晣㘲㡤戴㝣㜵搴㉢㙦散ㅦ㍡ㅢ改昱晦攵昸㘳㜰㜶攵㘶㜱㉡㘱慣挶收ㄸ㜷㜱㥢㙥㐶户ㅡ㝦㉥挰摤〴摣〳㤱戹ち㐶昷㔱㤲㜲昵㔵㍡挰㤹攵㕣ㄵ㤶㔵捥捤挱㤴㈳㠸戵㘲㔸㕤〶㑡㠲搹㔹户挰㙥摣ぢ户ㅢ㕦㜹㘵〰摡〱㜵㍢㐴㌵晥ㄸ㥦㔷搰㍡挱晢ㄸ㝦つ㠴攲ㄵ㌹㉦㔱㠳晦愱㡡戳搶㜸昷搲挹㌳戰慣〷㝤搴㐳㉥㑦ㅥ㐰ㅢ㉦ㅣ㙡つ㔴扣㐴戱ㅥ戶㥡㘲㘲晤愰㐶晤〷㘶㑥慥㔹捤扡㈶㙡敡㝥攰㌸㔹挳㕢㈳㑣㈰㌹㕢㔸愷㥤㍤〰ㄳ㘷っ收㈳攵㙢㥡㝡〸〰扥慥攱摥愵㐰ㄱ㥢愷㔰摢㜹㔴慤㐵㥦攷㔲㘳㍤㝣慢㜵㘸昱ㄴ㠵㉣つ搹昶㐷愱慤㝢㤷㕤㉦㈳攰攴㌱㍡搱ㅤ昵㈸ㅡ搵昸㜳㤵㜹〳㌰挶攳〴㍥收て㜸㠲㠰㈷〹搸〰〰昷〵攳㈹昴㤲攵㝢搲㌶㡣㜷㔸㜴昹㥥收戰㘷㌸散㐵㈸愵㝣扣摤㘴㉦摦㝦搱㐷㝥㔲扥攷搰㘶昹㕥㠲㉡㜵昹㥥搷愸㤷㠱慡㜷昹戸㥥挹㉣摦ぢ㑣㈰㔹扥㤷戴戳㡤戰搷愷㝣慦〱㘷㤶慦ぢ㕡捣摣㔳扥㑤㔰㑢昹㕥㠱㙦戵ㄹ㍤慢㝣戲敤慦㐲㕢㜷昹摥㌰㝤攳扤㈶㍡搱ㅤ昵㈶ㅡ搵昸㜳㤵㙦ㄳ㌰挶㘶〲户晡〳㕥㈷攰つ〲摥〲㐰捡户〵扤㘴昹摥戵つ㍢ㄴ㙤㕤扥㌷㌹㙣㉢㠷㝤〲愵㤴敦㉤慡㙣㐷摦摢攸㕢攵㝢〷㙤㤶敦㔳愸㔲㤷敦㕤㡤晡っ愸㝡㤷㙦〷挰㘶昹摥㘳〲挹昲㝤愰㥤敤㠴扤㍥攵晢ㅣ㌸戳㝣摤搱㘲收㥥昲㝤〱戵㤴敦㈳昸㔶扢搰戳捡㈷摢晥㌱戴㜵㤷㙦户改㍢㘰㙣愷ㄳ摤㔱㕦愳㔱㡤㍦㔷昹㍥〱挶昸㤴挰㍤晥㠰捦〸搸㐱挰㌷〰㐸昹㜶愲㤷㉣摦㜷戶㘱戶昲晤㡦挳㍥攷戰摦〱㤰昲㝤㐱㤵敤摥捥㉥昴慤昲㝤㠹㌶换户て慡搴攵摢慤㔱㥣戴搷扢㝣愴挰㉣摦㔷㑣㈰㔹扥㍤摡ㄹ㕦㝢敢㔳㍥慥ㅢ㌳换搷〷攱㤹戹愷㝣扣㝥㤴昲㝤ぢ摦㉡ㄳ㍤慢㝣戲敤摦㐱㕢㜷昹ㅡ㘱ㄸ㥥〱攳㝢㍡㌱〳〵ㄴ搷愱㔵愳攳㉡摦て挰ㄸ㍦ㄲ挸㌵㙡㍥㠰㥦〸昸㤹㠰㙣〰愴㝣扦愰㤷㉣ㅦㄷ愶㔹挳㕡挳扦㍥晡㝥攵戰摦㌸散㘰〰愴㝣扦㔳㘵㍢晡昶愱㡦晣攴攴戹ㅦ㙤㤶㡦㡢捤㔲㤷㡦㥦㘲㈲敡㄰愰敡㕤㍥慥㕡㌳换愷㌰扣愶㝣㤸㤷㠸戳㔶戰搷愷㝣㕣搹㘶㤶慦㍦昲㘶收㥥昲㜱摤㥢㤴㉦ㄳ扥㔵㕢昴慣昲挹戶㌷㠲戶敥昲戵挳㌰㍣昱〶㉡㥤㤸㠱〲㡡㉢攵慡搱㜱㤵㡦㥦慤㌷㐲〴㜶昴〷㘴ㄳ搰㤸㠰㑥〰慣愲摦㈶攸㈵换挷愵㜳㤶㕦摢搱搷㤴挳㜲㌸慣㈷〰㔲扥㌰㔵戶愳慦ㄹ晡挸㑦捡搷ㅣ㙤ㄶ㠶换攱㔲㤷慦㠵㐶昵〲慡摥攵敢つ戰㔹扥〳㤸㐰昲攸㍢㐸㍢敢〳㝢㝤捡搷ㄷ㌸戳㝣㠳㤱㌷㌳昷㤴㡦㉢昳愴㝣㉤攱㕢昵㐳捦㉡㥦㙣晢愱搰搶㕤扥晥ㄸ㠶㈷ㄶ㑡搲㠹ㄹ㈸愰戸㤶慦ㅡㅤ㔷昹㕡〳㘳戴㈱㤰敢晣㝣〰㠷ㄱ搰㤶㠰㠱〰慣㠲〷㈳ㄷ扤㘴昹戸戸捦ㅡ㘶㍢晡摡㜱㔸㝢づㅢ〵㠰㤴慦〳㔵戶愳慦㈳晡挸㑦捡搷〹㙤㤶㡦ぢ昶㔲㤷敦㙦ㅡ㌵〶愸㝡㤷㡦㉢晦捣昲㜵㘶〲挹昲㜵搱捥戸㈸戰㍥攵ㅢて㥣㔹扥ㄱ挸㥢㤹㝢捡挷戵㠳㔲扥慥昰慤昲搱戳捡㈷摢㝥㈴戴㜵㤷㙦ㄲ㠶攱㠹㑦㤶搳㠹ㄹ㈸愰㈶愳㔵㡤㡥慢㝣摤㠱㌱㝡㄰挸㤵㠸㍥㠰㥥〴ㅣ㐵挰ㄴ〰㔶挱㠳搱ぢ扤㘴昹戸晣搰ㅡ搶ち㔶㝤昲散捤㘱㝤㌸㉣〲㠰㤴敦㘸慡㙣攵敢㡢㍥昲㤳昲ㅤ㠳㌶换挷㈵㠵愹换搷㑦愳愶〳㔵敦昲㜱㙤愲㔹扥㘳㤹㐰戲㝣挷㘹㘷㕣戶挸昲㤵㍤㍣愸㝣捦捦㐷っ扡㜹挵慦昷㑤㔹搱㘷㤰㜹愳昸㜳敢㘶㤸㉡〵捥㉣摦ㄸ愰㤹戹愷㝣㕣摤㈸攵晢〷㝣慢㜲昴慣昲挹戶て㠲戶敥昲㜱㌹㈴㥥〱㘳㌰㥤㤸㠱〲㙡㌶㕡搵攸戸捡㌷〴ㄸ㈳㡦㐰慥㤵昴〱っ㈵㘰ㄸ〱㜱〰㔶挱㠳㌱ㅣ扤㘴昹戸㐰搲ㅡ㘶㍢晡㐶㜰搸昱ㅣ戶〸〰㈹摦㐸昴㥡㈷㑦㥥戹昸㍣㔵敥晣㐸㘱㘵挰昸㈷っ㐸㔴敡㌸ち㙤搶㜱㌱㐶愵慥攳㘸㡤㍡ㅢ愸㝡搷㤱换㈸捤㍡㡥挱昰㥡㍡㡥搵捥戸挲戲㍥㠷攱㜹挰㤹㜵攴捡㐷㘶敥愹㈳ㄷ㘲㑡ㅤ挷挳户㕡㡡㥥㔵㐷㤲㘰攴㐳搴㕤㐷慥摣挴㌳㘰㑣愴ㄳ㌳㔰㐰㕤㡣㔶㌵㍡慥㍡㑥愲摦ㄳ〹攴戲㑥ㅦ挰㘴〲㑥㈲㘰ㄹ〰慢攰挱㤸㠲㕥戲㡥㕣换㘹つ戳搵昱㘴づ㍢㠵挳慥〳㐰敡㜸㉡㔵戶挳㜰㉡晡挸㑦捡㜷ㅡ摡㉣ㅦ搷㘷愶㉥㕦㠱㐶摤〰㔴扤换挷㠵㥥㘶昹㑥㘷〲挹挳㜰㥡㜶挶㌵愰昵㈹摦㑡攰捣昲㑤㐱摥捣摣㔳扥㙡攸愴㝣挵昰慤㙥㐶捦㉡㥦㙣㝢〹戴㜵㤷㡦㙢㑢昱挴〲㘷㍡㌱〳〵搴㙤㘸㔵愳攳㉡摦っ㘰㡣㈸㠱㕣㜸敡〳㤸㐹㐰㈹〱㜷〰戰ちㅥ㡣㌲昴㤲攵攳㙡㔳㙢㤸敤㉣㕡捥㘱ㄵㅣ昶〰〰㔲扥ㄸ㔵挹挳㄰敢㐵搰㐷㝥㔲扥搹㘸戳㝣て〲㥣扡㝣㤵ㅡ昵㄰㔰昵㉥ㅦ㤷愲㥡攵㡢㌳㠱㘴昹慡戴戳㜵戰搷愷㝣敢㠱㌳换㔷㠰扣㤹戹愷㝣㕣捣㉡攵㥢ぢ摦敡㔱昴慣昲挹戶捦㠷戶敥昲㜱昵㉢㥥〱攳っ㍡㌱〳〵搴ㄳ㘸㔵愳攳㉡摦㤹挰ㄸぢ〸㝣搲ㅦ戰㤰㠰戳〸㜸ち㠰㔵昴扢〸扤㘴昹㥥戵つ㙢〳慢㝥ㄱ㕣捣㘱㘷㜳搸㐶〰愴㝣攷㔰㘵㉢摦ㄲ昴㤱㥦㤴敦㕣戴㔹㍥慥㜱㑤㕤扥昳㌴㡡㡢㘰敢㕤㍥㉥㤶㌵换㜷㍥ㄳ㐸㤶敦〲敤㙣㌳散昵㈹摦ㅢ挰㤹攵㡢㈰㙦㘶敥㈹摦ㄶ攸愴㝣ㄷ挱户㝡ㄳ㍤慢㝣戲敤㤷㐰㕢㜷昹摥挲㌰㍣〳挶㌲㍡㌱〳〵搴㍢㘸㔵愳攳㉡摦扦㠰㌱㉥㈵㤰㡢㜷㝤〰换〹戸㡣㠰昷〰㔸〵て挶攵攸㈵换挷ㄵ扢搶㌰㕢昹慥攰戰㉢㌹㙣㈷〰㔲扥慢愸戲㥤㍣慦㐶ㅦ昹㐹昹慥㐱㥢攵攳㉡摣搴攵扢㔶愳戸㑣户摥攵攳㜲㕥戳㝣搷㌱㠱㘴昹㙥搰捥㜶挱㕥㥦昲敤〶捥㉣㕦㈹昲㘶收㥥昲㜱㐱戰㤴㙦〵㝣㉢慥っ戶捡㈷摢扥ㄲ摡扡换昷つ㠶攱㠹㔵晢㜴㘲〶ち愸扤㘸㔵愳攳㉡摦捤挰ㄸ户㄰昸㥤㍦㘰ㄵ〱户ㄲ昰㍤〰慢攸昷㌶昴㤲攵攳㥡㘲换慦敤攴㜹㍢㠷摤挱㘱ち㤷收㔲扥㝦㔳㘵㍢晡敥㐴ㅦ昹㐹昹㔶愳捤昲愵〱㥣扡㝣㜷㘹㔴㍡㔰昵㉥㕦〶挰㘶昹敥㘶〲挹昲摤慢㥤㤱搰晡㤴慦ㄱ㜰㘶昹㘶㈳㙦㘶敥㈹㕦ㄶ㈰㔲扥㌵昰慤っ昴慣昲挹戶摦て㙤摤攵换挶㌰昸挶愷㜵改挴っㄴ㔰㑤愰慤㐶挷㔵扥〷㠱㌱ㅥ㈲㤰ぢ愰㝤〰㙢〹㔸㐷㐰づ〰慢攰挱㜸ㄸ扤㘴昹㥡摢㠶戵㠶㔵㥦㍣搷㜳搸㈳ㅣ搶ち〰㈹摦愳㔴搹捡昷ㄸ晡挸㑦捡户〱㙤㤶慦㌵挰愹换昷戸㐶戵〱慡摥攵攳㤲㘸戳㝣㑦㌰㠱㘴昹㥥搲捥摡挲㕥㥦昲戵〳捥㉣摦㕣攴捤捣㍤攵㙢て㠸㤴敦ㄹ昸㔶ㅤ搰戳捡㈷摢晥㕦㘸敢㉥㕦㈷っ㤳昲㍤㐷㈷㘶愰㠰敡っ㙤㌵㍡慥昲㍤て㡣昱〲㠱㠷晢〳㕥㈴攰㈵〲扡〰戰ちㅥ㡣㤷搱㑢㤶敦〸摢㌰㉥戴搴攵㝢㠵挳㌶㜲㔸ㅦ〰愴㝣慦愲㤷㠵昷㡣扡㥢搷つ慦愱㡢昴愴㝡㥢搰㘶昵㡥〶㌶㜵昵㌶㙢㔴㕦愰敡㕤㍤慥搹㌶慢昷㍡㠶搷㔴㙦㡢㜶搶て昶晡㔴慦㍦㜰㘶昵ㄶ㈲㙦㘶敥愹摥㜱㠰㐸昵戶挲户ㅡ㠰㥥㔵㍤㙥扡昱㌶㐴摤搵ㅢ㠸㘱㔲扤㜷攸挴っㄴ㔰㠳愱慤㐶挷㔵扤㜷改昷㍤〲㠷昸〳摥㈷攰〳〲昲〰㔸〵て挶㠷攸㈵慢㌷摣㌶捣㔶扤㡦㌸㙣ㅢ㠷㡤〵㐰慡昷㌱㔵戶㤷扥敤攸㈳㍦㈹摦㈷㘸戳㝣攳〰㑥㕤扥㑦㌵㙡㍣㔰昵㉥摦〴㠰捤昲㝤挶〴㤲〷摦㑥敤㡣ぢ捥敢㔳扥㐹挰㤹攵㕢㠲扣㤹戹愷㝣㈷〲㈲攵晢ㅣ扥搵㘴昴慣昲挹戶敦㠲戶敥昲㑤挱㌰㈹摦㤷㜴㘲〶ち愸㔳愰慤㐶挷㔵扥摤挰ㄸ㕦ㄱ㜸慡㍦攰㙢〲昶㄰㌰ㄵ㠰㔵昰㘰㝣㠳㕥戲㝣㕣摡㙥昹㍤ㄴ㔶㝤昰㝤换㘱㝢㌹㉣ち㠰㤴敦㍢慡㙣攵晢ㅥ㝤攴㈷攵晢〱㙤㤶㙦㈶挰愹换昷愳㐶㤵〲㔵敦昲㤵〱㙣㤶敦㈷㈶㤰㉣摦㉦摡㔹㌹散昵㈹㕦っ㌸戳㝣㕣慡捥捣㍤攵㥢〵㠸㤴敦㌷昸㔶戳搱戳捡㈷摢扥て摡扡换挷愵昶㔲扥晤㜴㘲〶ち愸㉡㘸慢搱㜱㤵㡦慢㠳つ慥愲㔰㜳晣〱㘹〴愴ㄳ㌰ㄷ㠰㔵昰㘰攰ㅢ㐰㙢捡挷挵昷㤶摦㔶戰敡昲㘵㜲㔸㤰挳㤶〰㈰攵㙢㐴㤵敤愵㉦ぢ㝤攴㈷攵攳ㄷ搳戲㝣攷〲㥣扡㝣㈱㡤㍡て愸㝡㤷敦㝣㠰捤昲㘵㌳㠱㘴昹㥡㘸㘷㑢㘱慦㑦昹㉥〴捥㉣摦愵挸㥢㤹㝢捡㜷ㄱ㈰㔲扥ㅣ昸㔶ㄷ愳㘷㤵㑦戶扤ㄹ戴㜵㤷㙦ㄹ㠶㐹昹㥡搳㠹ㄹ㈸愰㉥㠵戶ㅡㅤ㔷昹㕡〰㘳ㅣ㐰攰㜲㝦挰㠱〴ㅣ㐴挰㘵〰㐸昹づ㐶㉦㜹昴昱攳〱㤶摦㌶昰慦换搷㤲挳づ㠱挸攴搲敤晡㉤ㅡ攷㔲㤵戰㙤㈵㍦ㄷ㌶挵㥢㤵㡣慦㉡㉣挳户挹㡥挵㈲搲〴㔵㝦㠵㤵㐳ㄹ收㔲㕥昷㜷摣㌹扦㘴ㄶ敢攱㘵ㄳ㑥㤹捡㑦㐸戹㌹㜰㘲昵戶挵㠹晣㘳㑢㝤㐳㤹㍢㝥摤扦扦㝥㔱戸㔷㌴㥡挳慦㑦㉡㈸〸㘴㌱㈶㡥㜴慣㑡㘹㠵㠲昱㈸㕡㠹㥡挹㉥搴ㅡち敢愱戸ㄸ摣愳捤扣ㄹ摡㕡㔶摣戹㔶挹㜲㝣㡢㥡昵㐱㕣〹搶戵㡣㕦㐹敤户戰挸戹昰慥つ㜲㔱慢晣㜲㔰户㔹摡戶挴㈰〴㌷㈷昳摦搰搶戹㤴㡢ㅢ㠸昵晦㔸搴㤵㥦㤸㕦㠶㠵㜴㙣昲㉢㠷捣ㄶ㔷づ㤹㘶㈴ㅤ慢挴㍢扢ㄹ敥㉦ㄹ㑢㡥扤〲慥戲て㜰㝤愹㥢っ愳攵㜶㘴㤳戹つ㈵㑡㌹㥥㠹搷㔴㠵㘳昸〸戶㐳㡡〷㡣㠹ㄶ攱㡢㑣㘳㈵㠹摣㝣㉣〸捤攵搷晣攱〳扡㍤〶㘷㝥〸㡦扥㌱戹㘱ㄹㄵ晣攲㘵㈹㜴愸戴㈲㌶户㐲戲挹㡣昳摢づ愵㤲㡤ㅡ㌱っㄷっ换愳〳挸ぢ摦㠹㐴㌹搸攸〰搹㈴㍤扣ㅡ㝤㍥挲㜷㔹㡤扢慤挶㍤扡㤱挳㜵㔴昴ㄲㄴ攴㥦㈸挲昷挱㌳慢ㄹ散㠸㙣㥡攵つ㈹㜰㝥挷㜴戰ㄳ搴㡤愱㤶㜵㙡ㄳ昰㐵㠱挱扦㐱搳ㄴㅡ摢㕡捦昰ㅡ敤挵攸っ愳㝣㕦戳㝣㜳戳扡ㅦ㝡㥥愰㐲㙡㉢㜸攴〱㘴ㅥ〸㕤〱攳㠱挰挵㕣㐲搴ㄱ㔰㔸て挵挵㕢㕥敤㐳搰昲㘰㌰㡥〴㔶慤昳挵慣户戴摤㠹㠱㐳㠶㔳㡦㐲换㥤㔵㙤㐲〲摣㐵ㄸ㈹搸ㄳ㤰㤴㜵㔷慦〲挶摡㍢㙢昷ㄸ扣㌰㔳愳ㄷ㈴㙡户〱㝤㍥挲㡦㕢㡤㈷慣〶㔷㔲昱㤱昳ㄴㅡつ㔳扢愷攱㔹㙡搷ㅢ搹昸搴慥て搴捥摡ㅤつ㡤扢㜶捦㘸㉦㐶㕦ㄸ㡤昶㐸搹㘸〷愱晥ぢ扤㔹扢攷挰㐳㑤敤晡〳挶摡㍤〷扢户㑡捦晢㙡㕦㠰㔶㙡㌷〰㠳搵㑢扥㤸㔷㉣敤㐰㘲㤰㠱搴㡥㑢愹愴㜶㑦㈲〹慢㜶〶㙢挷挳㔳㍤敥㕢愶搷㌰㠸〸㈳てㄲ㘵摡㠴㍥ㅦ㘱㉥愰㤲挶敢㔶㠳㉢愶昸挸攱㘲愹㠶㈹搳㥢昰捣㙤㌱㔸㈶㠳㐵㌱㔸㠷昰㔶㑢㍦㠲慡挳㠹攸っ愱戸摥捡㈴㝥慤㠳昸㔱㠰㤱昸㜷㘰昷ㄲ捦㌵㔷㕥敤㝢搰ち昱㘳㌰㔸㝤攰㡢昹挸搲㡥㈵〶ㄹ〸昱ㅦ㐳㉢挴慦昱㈵晥㕥㕦攲户㘳㄰㥣攰晤㉢㐸㄰晦〹晡㝣㠴戹昴㐹ㅡ㥦㔹㡤ㅤ扡㤱戳ㄳ㡤㠶㈱晥㝦昰散㐷晣攷㤶㝥㌲戲㤴㉦㐷㌷㡥㐴㜲㙡ㄷ昴㈶昱户㍢㠸㍦〵㌰ㄲ晦㈵散㐲戱攳㘵㝢户慦㤶㡢愰㠴昸愹ㄸ慣昶昸㘲扥戵戴〵挴㈰〳㈱㥥换㤷㠴昸㙡㍢昱㝣㤵㤲㍤晥㈶㕦攲扦挷㈰㈲㡣㈲㐸㄰晦〳晡㝣㠴㝦戴ㅡ㕣愱㈴㥡㥦㜵㈳㠷ぢ㤴ㅡ㠶昸㕦攱㔹㠸攷㡢㡡挱㤷㄰㠳慦ㅡ攱摦㉣晤㜴慡㝡㈳ㅤ愳ㄷ㠴摡〷扤㐹晣搵づ攲㑢〱㈳昱晢㘱昷敥摢っ攱搵㉡㘸㠵昸㜲っ挶㠷㉡晤㌰㤹㤶㌶㐶っ㌲㐰㍦愰ㅡ㐱ち昱换敤挴㈷㑦㌵晦昲㈵㍥ぢ㠳攰〴㕦搷つ〹攲つ扡挲㈳ㅣ戲ㅡ搹㔶愳戱㙥攴㌴㐱愳㘱㠸㙦ち捦㡣攲㍥搵攴㔸晡戹挸㔲扥㘹摦攸〷㤸㙡〶扤㐹晣昹づ攲捦〴㡣挴㌷㠷㕤㈸㜶散昱㉤㝣戵〷㐰㉢挴㉦挴㘰㜵㤰㉦愶愵愵㕤㐴っ㌲㐰㍦愰づ㠵ㄴ攲ㄷ摢㠹㑦敥昱㘷昹ㄲ摦ち㠳攰㈴㘰㉣㠱〴昱慤改ち㡦㜰ㅢ慢㜱㤸搵㘸慢ㅢ㌹戹㘸㌴っ昱敤攰㤹㔱っ搷ㅥ摦摥搲㉦㐵㤶挶㈰㈲戰摡㈳愰㍡㐲㙦ㄲ㍦挷㐱晣挵㠰㤱昸㑥戰㝢昷敤扦昹㙡㍢㐳㉢挴㉦挳㘰搵挵ㄷ搳搵搲㕥㑡っ㌲㐰㍦愰㡥㠴ㄴ攲㘷搹㠹㑦敥昱ㄵ扥挴㜷挳㈰㌸〹ㄸ㔷㐰㠲昸敥㜴㠵㐷戸㠷搵攸㘹㌵㡥搲㡤㥣㕥㘸㌴っ昱扤攱㤹㔱摣㝢㝣ㅦ㑢㝦つ戲㤴㕦㙣㌰㠶〱愶晡㐲㙦ㄲ㕦攲㈰晥〶挰㐸晣㌱戰㝢昷昸㝥扥摡㘳愱ㄵ攲㔷㘰戰㍡捥ㄷ昳て㑢扢㤲ㄸ㘴㠰㝥㐰つ㠲ㄴ攲㑦户ㄳ㥦摣攳㑦昳㈵㝥㌰〶挱〹扥㕡ㄶㄲ挴て愱㉢㍣挲㜹㔶㘳愸搵ㄸ愶ㅢ㌹挳搱㘸ㄸ攲㐷挰㌳愳戸昷昸攳㉤晤ㅤ挸㔲㝥搱挲ㄸ〵㤸晡㈷昴㈶昱㈷㍡㠸扦ぢ㌰ㄲ㍦ち㜶㉦昱愳㝤戵㘳愰ㄵ攲敦挱㘰㌵搶ㄷ㌳摥搲摥㐷っ㌲㐰ㅦ敢摤㈰㠵昸㜱扥挴㥦攰㑢晣㐴っ㠲ㄳ扣㔷〵〹攲㈷搱ㄵㅥ攱ㄳ慤挶㘴慢㜱㤲㙥攴㑣㐱愳㘱㠸㍦ㄹ㥥ㄹ挵㑤晣㈹㤶㝥ㅤ戲㤴㥦晦㌰挶〳愶愶㐲㙦ㄲ㍦摣㐱晣愳㠰㤱昸搳㘰ㄷ攲ㅤ搷㘰〵扥摡搳愱ㄵ攲㌷㘰戰㥡收㡢㈹戶戴㑦㄰㠳っ搰挷慡㍢㐸㈱㝥㤰㥤昸攴愹收ㅦ扥挴㑦挷㈰㌸挱攷㑢㈰㐱晣っ扡挲㈳ㅣ戵ㅡ㌳慤㐶愹㙥攴㤴愱搱㌰挴㤷挳㌳愳戸㑦㌵ㄵ㤶晥㜹㘴㈹㍦㤵㘲㑣〶㑣捤㠲摥㈴晥㘸〷昱㉦〳㐶攲㘷挳敥摤攳㉢㝤戵㜱㘸㠵昸㡤ㄸ慣慡㝣㌱㜳㉤敤㙢挴㈰〳昴〳㙡㍥愴㄰摦挳㑥㝣昲㔴搳捤㤷昸㌳㌰〸㑥昰㠱ㄲ㐸㄰㝦㈶㕤攱ㄱ㕥㘰㌵ㄶ㕡㡤戳㜴㈳㘷ㄱㅡつ㐳晣㘲㜸㘶ㄴ昷ㅥ㝦戶愵㝦ぢ㔹捡㑦挹ㄸ㔳〱㔳㑢愰㌷㠹晦㥢㠳昸昷〰㈳昱攷挲敥㈵晥㍣㕦敤昹搰ち昱ㅦ㘰戰扡挰ㄷ㜳㤱愵晤㠸ㄸ㘴㠰㍥㔶搹㐱ち昱戹扥挴ㅦ收㑢晣㌲っ㠲㤳㠰昱〹㈴㠸晦ㄷ㕤攱ㄱ扥搴㙡㉣户ㅡ㤷改㐶捥攵㘸㌴っ昱㔷挰㌳愳戸㠹扦搲搲敦㐴㤶昲㤳㍢㐶ㄱ㘰敡㙡攸㑤攲て㜲㄰扦ぢ㌰ㄲ㝦つ散㐲扣攳㔴㜳慤慦昶㍡㘸㠵昸摤ㄸ慣㙥昰挵慣戰戴㕦ㄳ㠳っ搰挷摤㔵㐸㈱㍥㙣㈷㍥㜹慡㘹敡㑢㝣㌵〶挱〹摥搲㠲〴昱㌷搳ㄵㅥ攱㕢慣挶㉡慢㜱慢㙥攴摣㠶㐶挳㄰㝦㍢㍣㌳㡡晢㔴㜳㠷愵晦ㄱ㔹ㅡ㌳㠹㠸㐲愸㍢愱㌷㠹て㍡㠸晦ㄵ㌰ㄲ扦ㅡ㜶敦ㅥ㝦㤷慦昶㙥㘸㠵昸摦㌱㔸摤敢㡢㔹㘳㘹昷ㄳ㠳っ搰て愸晢㈱㠵昸㠰㥤昸攴愹㘶摦㉦㝥户搴ㅥ挰㈰㌸挱㝢㔸㤹㐲晣㠳㜴㠵㐷昸㈱慢戱搶㙡慣搳㡤㥣㠷搱㘸ㄸ攲搷挳㌳愳戸昷昸㐷㉣㝤㈳㘴㈹㍦攱㘴挴〰㔳㡦㐱㙦ㄲ晦〳戶㙥〷戶㥢愳㐳㐶㌶㘰㈴㝥〳扡㕥攲ㅦ昷搵㍥〱慤㄰摦〴㠳搵㔳扥㤸㘷㉣㙤づ㌱〸㠵㍥㙥搵㐱ち昱㝢㤰挴㌶㈴〱㈵敥攲㤱㔶摥㈴晢捡㤷昸攷㌰㐸㠸㙦〱㔷搸攳㥦愷㉢㍣挲㉦㔸㡤ㄷ慤挶㑢扡㤱昳㌲ㅡつ㐳晣㉢昰捣㈸㙥攲㌷㕡晡㠳㤱愵晣捣㤵㔱〵㤸㝡つ㝡㤳昸ㅤづ攲㕢〱㐶攲㌷挱敥㈵㝥戳慦昶㜵㘸㠵昸㌶㈴㜵㡢㉦㘶慢愵㙤㑢っ㌲㐰ㅦ户敡㈰㠵昸㙤扥挴㝦攸㑢晣㍢ㄸ㈴挴㜷㠰㉢㄰晦㉥㕤攱ㄱ㝥捦㙡扣㙦㌵㍥搰㡤㥣て搱㘸ㄸ攲㍦㠲㘷㐶㜱ㄳ扦捤搲㜷㐶㤶昲㔳㘰挶㤹㠰愹敤搰㥢挴㙦㜵㄰摦ㄵ㌰ㄲ晦〹散㐲扣攳ㅣ晦愹慦昶㌳㘸㠵昸㈳㐹敡㑥㕦捣攷㤶戶㍢㌱挸〰㝤摣慡㠳ㄴ攲㌷搹㠹㑦㥥攳㕦昵㈵晥㑢っㄲ攲㝢挱ㄵ㠸摦㑤㔷㜸㠴扦戲ㅡ㕦㕢㡤㍤扡㤱昳つㅡつ㐳晣户昰捣㈸敥㜳晣㕥㑢摦ㄷ㔹ㅡ攷㄰㜱㌶㠴晡ㅥ㝡㤳昸攷ㅣ挴昷〷㡣挴晦〰扢㤷昸ㅦ㝤戵㍦㐱㉢挴て㈰愹扦昸㘲㝥戳戴〳㠹㐱〶攸攳㔶ㅤ愴㄰晦愴㉦昱㡦晢ㄲ捦㤳愲㄰㥦〷㔷㈰㕥㍡昰ㄶ㔶搴戲挱㔵っ搲㐸搷㡤ㅣ㉥㘲㘸ㄸ攲戹昴㠱摢攲㈶㥥慢㈱㐴㍦〲㔹捡慦捡ㄹ㑢〱㔳㕣〷㘱ㄲ扦搶㐱晣㈸挰㐸㍣搷㐶〸昱㡥㥢㘴㕣ぢ攱搵㘶㐳㉢挴㡦㈱愹㑤㝣㌱㌹㤶㜶㉣㌱挸㠰㐹愹㘶搰ち昱㙢散挴㈷捦昱昷晡ㄲ捦㈵ち㜸攲㝥㍣㕣㠱昸ㄶ散攰ㄱ收㤲〴㘹㜰晤㠱㌴戸〶㠱㡦㥣㠳搱㘸ㄸ攲戹㘸㐱〸㜶摤㈴攳㍡〶搱㑦㐶㤶昲换㝢挶㌲㘴愲㕡㐱㉦ㄴ㥥っ㍤〱晣ぢ㕢㉣慢㌶㤶㌹愹愱戹㉤戴㜸攲㑢㍤㘵㤳㌳㍢愰搳㍦昵㤷敡搹摥挵散㡡昷搲ㅤ扦挸㌶っ扦戰㌶ㅦ户㥥〳改昸慡㡥㑣㜹〷㌴㈳敤搸㍦收㡢㉢ㄵ㕡挲ㄵ晦㌲㔷愱㔸晦ㅦ㝥挸㐹捤ㅢ搹昴搸ㄶ㝦挶㘹搸㘰搵ㄹ㥢㉢扤搵㔴摤㐵㜱㌷㠴扡㠹㝢つ㝥攷挳昳戳㌱㉢戴挱昳ㅢ㍢㕤攱㐹搸㉦戶戳㙦㥤搵搵㤱㤶㌹愹㐱㤸㜰㜷㘸昱挴ㄷ昷ぢ晢慡ㄷ㍡慣㠰扡づ㘱戸搹㤲摢っ㘶摡ㄷ㙡扦㑣慦㑣㤵改ㄵ摡攰昹㠱㥢晥っ挰愰晣㝤㙤㙢㍦㔱〳㉣慤㈳挱㠱搰攲㠹㌹㥣㤹㘰ㅥ㍡㤲攰愵昶〴㉢㤹攰〸㤸晣ㄲ扣㈸㔵㠲ㄷ㙡㠳攷㐷㘶㐶挱㤳㈴㌸捦㥥攰ㄸ㑢敢㐸㜰㉣戴㜸攲㔳㈵㘶㠲昹攸㐸㠲攷搹ㄳ㕣挰〴㈷挳攴㤷攰攲㔴〹㉥搲〶捦て扤㥣〲㑦㤲攰㌹昶〴愷㕡㕡挷〱㔶〰㉤㥥昸㜲㔵㌳挱㈲㜴㈴挱㌳敤〹㥥捦〴愷挳攴㤷攰㥣㔴〹㔶㘹㠳攷挷㔶㑡攱㐹ㄲ扣挴㥥㘰戹愵㜵㌰ㄸ㠳ㄶ㑦㥣㐹捣〴攳攸㐸㠲戳敤〹㉥㘷㠲㜳㘱昲㑢戰㉣㔵㠲愵摡攰昹挱㤳㌳攱㐹ㄲ扣摡㥥攰㐲㑢敢㘰㜰ㄱ戴㜸攲㠷昵捣〴㤷愰㈳〹㑥户㈷㜸㍤ㄳ㕣ち㤳㕦㠲搳㔲㈵㔸愸つ㥥ㅦㅤ戹ㄸ㥥㈴挱㙡㝢㠲换㉣慤㠳挱㑢愱挵ㄳㅦ㤹㌰ㄳ扣〲ㅤ㐹㜰慡㍤挱㕢㤹攰㌵㌰昹㈵㜸㔲慡〴㈷㙢㠳攷㠷㍦㙥㠰㈷㐹㜰戵㍤挱ㄵ㤶搶㘲㤰攷攳昰㑡㘸昱挴戹捤㑣㜰ㄵ㍡㤲㘰扥㍤挱㝢㤹攰ㅤ㌰昹㈵㜸㐲慡〴挷㘸㠳攷挷㌷敥㠲㈷㐹昰㐱㝢㠲昷㔸㕡㉢㐱㐲挲昷㐱㡢㈷㝥㕦挱㑣昰〱㜴㈴挱㤱昶〴ㅦ㘶㠲敢㘰昲㑢㜰㘸慡〴昳戴挱昳〳ㄸ㡦挲㤳㈴昸戸㍤挱つ㤶搶㔱攲㈷愰挵ㄳ摦昸㘳㈶昸っ㍡㤲攰㐰㝢㠲㑦㌳挱攷㘱昲㑢昰搸㔴〹昶搳〶捦㡦㔰扣っ㑦㤲攰ぢ昶〴㌷㕡㕡〷㠳慦㐱㡢㈷㍥ㄷ㘰㈶昸〶㍡㤲㘰ㅦ㝢㠲慦㌰挱户㘰昲㑢戰㐷慡〴扢㙢㠳攷㠷㈰摥㠳㈷㐹昰㜵㝢㠲ㅦ㔸㕡㐷㠲ㅦ㐱㡢㈷㝥晣挱㑣昰ㄳ㜴㈴挱慥昶〴户㌲挱㥤㌰昹㈵昸户㔴〹㜶搲〶捦㡦㌱散㠲㈷㐹昰㝤㝢㠲扢㉤慤愳挴㕦㐳㡢㈷㔶攳㥢〹敥㐵㐷ㄲ㙣㘷㑦㜰ㅢㄳ晣ㄱ㈶扦〴㕢愷㑡戰㤵㌶㜸㝥㄰攱㔷㜸㤲〴㜷搸ㄳ晣摤搲㍡ㄸ摣て㉤㥥昸㔱〹㌳㐱摥〱㤲〴て戶㈷昸〵ㄳ攴㙤ㄷ扦〴㥢愷㑡戰㤹㌶㜸㝥㤴㠰㜷㘶㈴挱㍤㘸㈴㈷ぢ㜲换㠵愹㌸ㄲ攴㑤ㄶ㐹昰㕢㌴㥡愴㉢摥㈹㤱〴㥢搸ㄳ晣づ㕡挵摢ㄳ㝥〹㘶愵㑡戰㤱㌶㜸㝥ㄸ㠰㜷㌰㈴挱㕦搰㐸㈶㈸户㈶散〹捡㜹㤰㌷㈳㈴挱摦搰㐰㠲扣愳㈰〹愶摢ㄳ摣〷慤攲㘵扣㕦㠲晢㝥㑥㌱㌱晣㕤ㅢ㍣㕦捥捦㉢㝤㐹㌰〳换ㄱ㤳〹捡㈵㍣ㄳ㜴散㠳扣㘸㤷〴㠳挰㈲㐱㕥㜹㑢㠲㍦挳㝢㜲㍥㤸〵愳攲攵慥㕦㠲摦愵㑡㜰慦㌶㜸扥㈰㥦㔷挴㤲㘰㔳㝢㠲㜲愹敢㐹㤰ㄷ户㤲㘰搸㑣㤰㔷愸㤲攰搷昶〴㥢㌳㐱㕥ㄶ晡㈵昸㐵慡〴㍦搷〶捦㤷搴昳捡㔱ㄲ㙣㘹㑦㔰㉥〹敤㈵㈶户㘱㕥〴㑡㠲㠷㥡〹昲㑡㑥ㄲ晣捣㥥㘰㙢㈶挸换㈷扦〴户愵㑡昰㈳㙤㜰㝦㔱㝣㤸ㄷ㕣ㄲ戴㍤晣ㅡㅤ㈸㍡㐲㠴㌲㜹㔱昵昷搴㔷㐰收ㄷ㔹搶晣㜶㜷づ戶㈰戳㠴换㝤戳㑢捣㥦捥收㜵㤰㝣ㅦ㜸㤹慣㤵㙤㡣敦戴慣挴慦㘷㡦挶搷戴攲㥢㉣昳愳晡㤷㐷㐷攲敢㕢昹摤㠲搶户㈶ㅡ搲攳攰㘰挹搸㑡㝣㡤㘲愳㤲㤱㜱㝣ㄹ㙣㜱ㄶ㝥㤲㌶㠱㕦㌳慦昸㉢㉣㕢挷敡㘵㝥づㄳて昳慢㉥㝤ㄷづ㜳㐵戰晢㕢ㄶ㙤摦㜸㕢挳㠷昵慤挷㘹晣㉡捣㍦戶㘸㍤搸〹㔵慢昹㌹㔳㔹愹ㅣ㑦㔳敦愲敥ㅦ攲㌶㜱㘸搷㔱㠷散㤷㝣〳㘹㔸㝣挸㌲昳㡡㔱挹㌶攰㜳ㅦ㐶ㄷ慡昸㠹っㄱ㠱㑣㕥㘲扡㌷㡡㑢戸㠷㜳㠴敢挷㥦戳戳戹愵ㄳ慦㝢㘴搰敦扤愶づづ昳㉡㔲㜶愹慥昴㜹〴挵㤱㄰㈱挵㉢㐵敥㔶〶㜳㑤㔳㥢㝤㜳敢㐱扣㌳户愳愸慡挹㑤昱愲㤲昹㈵㈳昲㙡㔰㈲昶㈶戲て挵搱㄰㈱挵㑢㍦㕢挴ㄷ㝣㈳昶㈳摥ㄹ戱㍦㔵戶㠸扣㑡㜴㐴攴攵㥤㐴ㅣ㐰攴㍦㈸〶㐲㠴ㄴ慦攵㙣ㄱ㥦昰㡤㌸㠴㜸㘷挴愱㔴搹㈲㉥㜰㐷攴昵㥡㐴ㅣ㑥攴〸㡡攳㈱㐲㡡ㄷ㘷戶㠸㙢㝤㈳㡥㈲摥ㄹ㜱っ㔵戶㠸扣㡥㜳㙣㈳㉦挰㈴攲㔸㈲挷㔱㡣㠷〸㈹㕥㙤搹㈲摥攳ㅢ㜱㈲昱捥㠸㈷㔲㘵㡢挸ぢ㌳㐷㐴㕥㔱㐹挴㤳㠸㥣㐲㜱㌲㐴㐸昱昲挹ㄶ昱㔶摦㠸㔳㠹㜷㐶㉣愰捡ㄶ㤱㔷㕡㡥㠸扣㐴㤲㠸㠵㐴㑥愳㈸㠲〸㈹㕥て搹㈲摥攰ㅢ戱㠴㜸㘷挴ㄹ㔴搹㈲昲搲挹ㄱ㤱搷㍣ㄲ㜱㈶㤱愵ㄴ㘵㄰㈱挵ぢㅣ㕢挴换㝤㈳挶㠸㜷㐶㥣㑤㤵㉤㈲慦㠵ㅣㄱ㜹ㄱ㈳ㄱ攳㐴㈶㈸慡㈰㐲㡡㔷㉣戶㠸ㄷ晡㐶㥣㐷扣㌳攲ㄹ㔴搹㈲昲攲挶ㄱ昱㜱㉢攲〲㈲ㄷ㔲㥣〵ㄱ㔲扣〴戱㐵㕣散ㅢ昱㙣攲㥤ㄱ㤷㔰㘵㡢挸慢ㄵ㐷㐴㕥㘶挸㌶㥥㐷攴昹ㄴ㑢㈱㐲㡡搷ㄴ戶㠸㜳㝤㈳㕥㐴扣㌳攲㈵㔴搹㈲昲昲挳ㄱ㤱搷つㄲ昱㕦㐴㕥㑡戱ㅣ㈲愴㜸㤱㘰㡢㔸攱ㅢ昱ち攲㥤ㄱ慦愲捡ㄶ㤱搷ㄳ㡥㠸敦㕢ㄱ慦㈱昲㕡㡡敢㈰㐲敡㐳㘷挴㠸㙦挴ㅢ㠹㜷㐶扣㠹㉡㕢㐴㕥㈰㌸㈲㜲㘶㉦摢㔸㑤攴捤ㄴ户㐰㠴ㄴ愷昱戶㙤㍣搵㌷攲㙤挴㍢㈳摥㐱㤵㉤㈲㘷晣㡥㠸㥣慡㑢挴㍢㠹㕣㉤ㅥ㈰㐲㡡昳㜲㕢挴㝣摦㠸昷ち摥昱扡戶㠶㉡㕢㐴㑥攱ㅤㄱ㌹昷㤶㠸昷ㄳ昹〰挵㠳㄰㈱昵㥢㌳攲㍦㝤㈳慥㈳摥戹㡤敢愹戲㐵摣攷㡥挸挹戴㐴㝣㤴挸挷㈸㌶㐰㠴ㄴ㘷捥戶㙤ㅣ散ㅢ昱㐹攲㥤ㄱ㥦愶捡ㄶ㤱㤳㙣挷㌶㜲㜶㉣ㄱ㥦㈵昲扦ㄴ捦㐱㠴㔴ㄸ搲ㄶ昱ㄸ摦㠸㉦ㄲ敦㡣昸㌲㔵戶㠸㥣㌵㍢㈲㜲扡㉢ㄱ㌷ㄲ昹㉡挵㙢㄰㈱挵戹慤㉤㘲㜷摦㠸慦ㄳ敦㡣戸㠵㉡㕢㐴㑥㠳敤ㄱ㔵㝢㈸㘴戶晣㜷戸攴昵挶㜱搸て戲搲㠲㡡㜳㕡㌱㜴搱㠶〱㘲㔰㡡昳㕣㌱ㅣ慥つ〳㘱㌰摥㠱㌶㤳ㄳ愴㝡捦摣㌸扦晦㠳㥦挴㝢ㄷ㜱ㄴ愷㕥㜲㡤昰㥥㙥戰愳㌸㜹㤲散㍡扡戶㠷ㄳ㉡㌱㜴㜰㙤て㈷㔹㘲㘸㙦摦㥥㡦攸戴〷〴户挹搸挶ㅥ攷㔳ㄲ昰㘳摤㤰㠰扤搱㤱攱㠷戹〲㜲㍥㈵㠶㌶慥㠰㥣㘳㠹愱戵㍤攰㘷㜴摡て㐲〲敥㘰㡦搳㈹〹戸㔳㌷㈴㈰愷㑥㌲扣愵㉢㈰愷㔳㘲㌸搸ㄵ㤰㔳㉣㌱ㅣ㘴て戸㡢㑥㠷㐰㐸挰㉦搹攳㙣㑡〲敥搶つ〹㌸ㅣㅤㄹ摥摣ㄵ㜰㠴㘵㘸收ち挸ㄹ㤶㡣〸摢〳㝥㐳愷愳㈰㈴攰户散㜱㌲㈵〱昷敡㠶〴攴挴㐹㠶㌷㜶〵ㅣ㘷ㄹ戲㕤〱㌹挱㤲ㄱ㈱㝢挰ㅦ改㜴㈲㠴〴晣㠹㍤捥愵㈴攰捦扡㈱〱㑦㐲㐷㠶〷㕤〱愷㔸㠶㑣㔷㐰捥慦㘴㐴㠶㍤攰敦㜴㍡ㄵ㐲〲敥㘳㡦㔳㈹〹戸㕦㌷㈴㈰愷㑤㌲㍣攰ち㌸捤㌲散晦挹㍣ㅣ慤愳㡥搳㉢ㄹ戱㑦ㅢ攴愸㑢挷㐷㤶㔵〹㑣ㄲ㌰㠳㍤捥愴㈴㘰㈶㝢㍣㈴昸挷㔹㤳っ晦㐵て户づ昳㔲换昰戳㉢㈰㘷㔷㌲攲㈷㝢㐰㠳㑥㌹㥢㤲㠰㈱昶㌸㤱㤲㠰搹昶㠰㥣㌴挹昰敦㕣〱ㄳ㤶㘱慦㉢㈰㈷㔷㌲攲㕢㝢挰ㅣ㍡㥤〷㤳〴っ戳挷㜹㤴〴㙣㘶て挸㌹㤳っ晦捡ㄵ㜰愱㘵搸敤ち挸戹㤵㡣昸搲ㅥ昰㐰㍡攵㕣㑡〲ㅥ挴ㅥ愷㔱ㄲ昰㘰㝢㐰㑥㤹㘴昸晦㕣〱捦户っ㍢㕤〱㤷㕡㠶ㅤ昶㠰慤攸㤴㔳㈹〹搸㥡㍤捥愲㈴㘰ㅢ㝢㐰捥㤸㈴攰㜶㔷㐰捥愲挴昰戱㉢攰㜲换戰捤ㅥ戰ㅤ㥤㜲㈶㈵〱摢戳挷㐹㤴〴散㘰て挸〹㤳昸㝤摦ㄵ昰㕡换昰㥥㉢攰㜵㤶攱㕤㝢挰捥㜴捡㠹㤴〴㍣㥣㍤捥愱㈴㘰ㄷ㝢㐰捥㤷㈴攰㔶㔷㐰捥愱挴昰愶㉢攰㉤㤶㘱㡢㍤攰㤱㜴捡㜹㤴〴散挶摥ㅤ攸㐹挰敥昶㠰㥣㉥㠹摦㑤慥㠰㥣㐲㠹攱㌵㔷挰扢㉣挳慢昶㠰扤攸㤴搳㈸〹搸㥢扤㌵攸㐹挰㍥昶㠰昷㕢挳㕦㜲〵攴っ㑡〲扥攸ち昸愰㘵㜸挱ㅥ戰ㅦ㥤㜲ㄶ㈵〱㡦㘵㙦㍤㝡ㄲ戰扦㍤㈰㈷㑢攲昷㔹㔷㐰㑥愰挴昰㡣㉢攰〶换昰戴㍤攰㐰㍡攵㈴㑡〲づ㘲敦㘹昴㈴攰㘰㝢㐰捥㤵挴敦攳慥㠰㥣㍦㠹㘱㠳㉢攰㜳㤶攱㌱㝢挰㘱㜴捡㌹㤴〴ㅣ捥摥换攸㐹挰ㄱ昶㠰㥣㉡㠹摦㠷㕤〱㌹㝤ㄲ挳㍡㔷㐰㑥愹挴戰搶ㅥ㜰ㄴ㥤㜲ち㈵〱㐷戳户〵㍤〹㌸挶ㄶ㌰攷ㅤ㘸戹㝥㍤㙤㥥㉡㍡扤昸昴搳㝦捡挹挸㍤㌴攳愴㐱㡤慦摢昶搲昶换户㥣㍡㘰攷㙦㌷摥戸攵搳换㕦昹敤戱㘹〳㥥扦攵㤶㘷晦戹昲㤵敤捤㑢慡搳搶晥㌴扡㝡㐱捦搲〵戳㑢㈶晤㝤挴㠲㈹㌳挷昷ㅣ搷慣㙢㝡㝡愳㐶㥤㕢扣搰昲昰昰攲搹て慢愷摥㌹戸㐲挹昴〶〱㤲昷摡搱挶攲㌷㠴㤵戹攱㔸㈴搳㈴㍤㠷㌳㤴〶㑤㐳㈶㍤㑣挳扡㘱㉤㘹㜰昲㈳㘹㡣㌷搳攰扣愵㐱搳搸㠱〰㔲〴㐷ㅡ㍢慤㌴昲捤㌴㜶㌵㜴ㅡ㌲㐱昲戰挱㠹㤲戰㌱挹㑣㠳㜳㥣〶㘵㐳愶㑤㑣挳㝡ㅦ㐶㡡挲改㤳愴㌱搹㑣㠳㌳㥦〶㑤㐳㈶㔳ㅥ㌶㝥戶搲㤸㘲愶挱昹㔰㠳愶㈱㔳㉣てㅢ㥣㙡〹ㅢ愷㤸㘹㜰㤶搴愰㘹挸挴换挳〶㈷㘰㤲挶㔴㌳つ捥㥤ㅡ㌴つ㤹㡥㜹搸攰戴㑣搲㈸㌰搳攰㡣慡㐱搳㤰㐹㥡㈷つ㑥搶㈴㡤㐲㌳つ捥戳ㅡ㌴つ㤹扡㜹㡡挲㈹㥣愴㔱㘴愶挱搹㔷㠳愶㈱ㄳ㍡てㅢ㥣搸㐹ㅡㄱ㌳つ捥挹ㅡ㌴つ㤹收㜹搲攰㜴㑦搲㤸㙥愶挱㤹㕡㠳愶㈱㤳㍦㑦㔱㌸〹㤴㌴愲㘶ㅡ㥣扦㌵㘸ㅡ㌲㈵昴戰挱愹愱愴㔱㙡愶挱㔹㕤㠳愶㈱ㄳ㐵㑦ㅡ㥣㌰㑡ㅡ攵㘶ㅡ㥣敢㌵㘸ㅡ㌲㝤昴愴挱㘹愴愴ㄱ㌳搳攰っ戰㐱搳㤰㐹愵㘷摦攰攴㔲搲㤸㙤愶挱㜹㘱㠳愶㈱㔳㑤㑦ㅡ㥣㜲㑡ㅡ㜱㌳つ捥ㄶㅢ㌴つ㤹㠰㝡㡡挲㠹愸愴㔱㈵㘹㈸捥〵㘵㉡㝢㤱㥥捡づ挱㤰㉣㝣㈷ㅤ㘷㘷㘲戸搰㘵攰㝣㐹っㄷ戸っ㥣挱㠸㘱愹换挰㌹㠵ㄸ捥㜷ㄹ昸㉡㉦㠶昳㕣〶扥敥㡡攱㕣㤷㠱慦㠴㘲㔸攲㌲昰戵㐹っ攷戸っ㝣戵㄰挳搹㉥〳捦摦㘲㔸散㌲昰㡣㉡㠶㐵㉥〳捦㜱㘲㌸换㘵攰㔹㐷っぢ㕤〶㥥〷挴戰挰㘵攰㤱㈹㠶㌳㕤〶ㅥ㉢㘲㌸挳㘵攰摥㉢㠶昹㉥〳昷㈷㌱捣㜳ㄹ㔸㘱㌱捣㜵ㅡ戲晦ㅦて㈷慣㜵",null,null,"㜸〱捤㔹摢㙦㈳搵ㄹ昷㡣㍤ㄳ㡦㜳㌳散㉥㤷㉥ㄴ〳扢㠵㤲㘰㍣㡥㉦㌱㤰戲㡥㜳㈱㙣㜶ㄳ搶搹㕤㉡㠴慣戱攷㑣㍣㘴㉥㘱㘶㥣㑢㔵㠹扥昱㔴愹慡慡昲〲㙡㉢昱㠰㔰愵扥㔴晤〷晡㠲晡搸慡㔵㈵㜸愸㔴愹㑦㤵㑡晢搴㌷晡晤捥㡣慦昱㠶戰㙣愵㍤㠹㍦㥦敢㜷捥㜷晦捥㜱㑣㠸挵㘲㕦㔲挱㌷㑡〲㤵挷敡挷㝥挰散㙣捤戵㉣搶ち㑣搷昱戳㔵捦搳㡥㌷㑤㍦㠸搳〴戹㘱搲戸㉦㌵㝣昳〷㉣搹㌸㘰㥥㑦㤳愴㔸㉣㤹㔴㐴ㅡ〷ㄲ㝣搲摤㠶㠲㔵㔳〹〲㍢戵攵慤收摢㠴戵ㅥ戸ㅥ㥢捦摣ち搷㉥愹㙡㔶捤收ㄷ㉡㙡㌶㌷㥦愹㜵慣愰攳戱㈵㠷㜵〲㑦戳收㌳摢㥤愶㘵戶慥戲攳ㅤ㜷㡦㌹㑢慣㤹㕢㘸㙡㠵㐵戵㔰㉣ㅡ㤵捡攲ㄴ㙤ㅤ扢㕥㕢摥昶㤸攱摦㉢㥣㌲㜰㙥搵㤶戳搷㔹㜰慦㜰㑥㄰㑥㐲戹攲摡㥡改摣㈳愴ㄲ㜸㕢㕣㘱㉤ㄳ㐲㘰捣㌳㥤摤㉣ㅤ㝢㠸搱搴㉡㘷慢扥摦戱昷㈱捦ㅡ戳慣ㅢ捣㐸搲㑡挵㕥昱㠳㙤捤戳晤㈹ㅢ晣㘳ㅥ㜳㕡捣㥦戱㔷㡦㕡捣㡡㈶晡㐹晢㤶收㕤搷㙣㤶㐰㘵搶づ㘵戸愱㌳㈷㌰㠳攳㘹晢愶捦㙥㘸捥㉥挳ㄴ挹㕥敦㤸扡㤰㐸搰㝦㉣晥捣戸㤳㜱㐱搱㜹散㕡㕢昳〲摥㠲〸搵㜱㜳〷搴㠵㔳㌱㜴㉥愸㔴㘶㘴ㄵ㘴㔶㌷敤慢捣㜳㤸㠵㑤㈰挹戹㤱㐹㥣㐱愱ㅣ㝡㥣敡㤲〳㈹〹㤳㤱ㄱ㠰ㄶ散㈲㠳㔹㌷㜷㍣㤳挸散㔸㥡㌷㝦捤㜴㤶ち攵㝣㍥㔷捣㉥ㄴㄷ搴攲㐲㘵㘱㈱㕦㥣摦㌴昷㤸㘵㌲㍦㔸慡ㄴち〵㌵㤷㉤攷㑡ぢ戹昲㘲愹㔴愸捣㕦搳㡥㤶搴㠲㕡㉡愹愵㙣慥㔸㈹㤴搴㜲愵㔲㔶ㄴ㐲慤愴戰挹㈴㠱昸搲㜲㔹㤹㐲搷㌴〱㈱昱ㅦ戲捦挱搳㘰㡥搸搰挴㐶㔳㙣戴挴㠶㉥㌶㤸搸㌰挴挶慥搸㘸㡢つ㔳㙣扣㉤㌶昶㘸㑥户㈴㈷㈶挴愸扣昱昲㝦㍦㝤㑦㝦㜹敤晤㍦晦昸攲敡㙢扦扤㌰㌵㑢㤳㕥㡦㈸㕤昱戴㐳搲㥤扥㕡收戳㌹晣㝤戵㍤㤲㌹ㅡ㐵愳㙣愸慡㕥捣㘹ぢ㥡〴㠲捥㉡昸㌴捤㥤㌲㙥㥢㡥敥ㅥ㜲㑤㜸㙣㔹昳㔹㕦㌱收愲戱㘵户攳攸晥挵昱㠳昵㐰ぢ搸户㐶挷晡㐸㑥㉣慢㤳㥤㌰㥦敦昷敤搱㘵户㌴慢挳慡㐷㘶㌸晣昸挸㌰㔹㠹摢扣昳攸㥡挷摥改㡤㥥㌸㔱㤵摣改〱挷㝤㠲捡㜰㈸㍣㔷愶搶㜶㝤收昰攳捤搹摢㘶㙢㡦㜹㜵〶㘷捣㜴㑥敡〵っ㐵愶㍡户攵㄰愱㘴㝣晡㔳㠳扤挶敡㔱挰ㅣ㥤改㜴摥㝤收〵挷㍢㕡搳㘲てつ㑤〹昷愴㠱㐷㠷扡搷摣㔶挷慦戹㑥攰戹搶昰㐸㔵㍦搰挸㍤攸搷㕣㥤㤱㜵㈷㔰挸搵挷攳㠲㄰㝢㙥㥣㠹〱慦㥦攵㠲ㄸ㄰㌱㡣晤㤱㘱戵换摥㈰敡㠸ち㡢㐱㈷挵㑢㕦㠱㡣攳〵㥡敦摥㜹攲〰㑤㠸㕣㤸晤散㥤㘷昳㌳昶㈴昷晦㥤㉣㡡攷㈲敡㔷て挸㠵扥慡㌹扡挵扣㔳攳慥㠰ㄳ㈹㌰ㄶ改㕦攴㄰敥挸㍤昸㉡攱㐸㌸㤶づ㑤㍤㘸换㙤㘶敥戶〳敡愳搸㥣㑣㠲戵㈷㡡昲㈰㜵㈹攷〰捥ㄳ㐸愵㘲昲〵㑣㤲㔳捡㐳㘱㕢㠲㙦晡晡捥ㄹ搱㕦攱挱㠰㈲户㉦搹㙢慥攷挷攳攳愸㝣㔵昳摢〱搴昳搴㐱㤰愶㍣っ昰〸〱〹㉥昲㉢㝤㍦㈸㑥㈰挴㑤摢㉢捣搰㈸戱攰搶㉤㘸㤲ㅤ挶慡ㄵ收户ㄴ〴戵つ戲㤵㈳㤹㙡㘴晣㔳㌶戴㥦ㅤ〵㉢㕡愰㑤搸ㄴㅥ㐹㑡ち㑤㥡攳慢挲ㅡ㔶㑥昳扥敥敡㔴搴㈲っ㘹㕥ㅤ挰㌲挹㍢㐲㑣㘴㌸㘴㉦戱㜸〴㑦㈷㠲捥㡥〰㈶㡦㉡晡㜰㤸愳攸慢慦㌳㘷攷㜸㥦昹㤸㥥㤴㑦㘵攵愸㜹〱搹㔶慢㜹㌳㌰㉤㍦㑢㈷㕤昷摣捥晥扤挴〳㕣捡愳〴扡㐵晡〷㘹昱搹㘹㐲㍡㌹㜱〰搹㌴ㅡ㐴ㅣ戵搰愳㈰ㄶ㉡搰㔶㐲昶㈵㝤昱愲㍣㑥㕦愹搳挶㈴㐴搶慦㤳ㄲ挰昸愶㙣攲搰㡥挷㜸㤲㤳攴つ攲昶戴㝤摢昵昶㥡慥扢〷㝤㥡攱㉤扦捤㔸㠰挴㘱㌲㑡㤴㜸㐲㈴〸昱昸㔰ㅣㅦ挸㌰㤰㜲挸㑦ㄲ㤸慥㕡㔶愶㡢搱㤷㥦愲慥㌸㔲㤸愷愹昲㐴㙤㙢㌵〳捦㙢㘵戶摢ㄴ㈳㌳戹捣昳ㄹ㌵㐷〹㠵㥡㍤戲㝣㕢昸㥣㤸㠰㙣攱㠷㥦ㅢ㥦晤攵捤㍦㕤晦㐹敥㠳㑦㝥慦晥昵㈳攱戳㘸㘰㌴晥㑢昰㈷㕦挳㙦㜳㜶ㅢ户㑣㜶〸㐵㥢㌱㈸敤慢㜵晣挰攵㔶㌱㙤慣戸搷摤㘰挵昴昷㉤敤昸㥣ㄱ㔵㙥户㤹㐳㌱换愳搰㌵搲攷敥敦㌳㕤㌱敡㙥挷㙢戱㡤㤵晢㈱愶ㄱ㍢㐸戳㜸㌸ㄳ〵㉡㜷攷愶㘳戴㤲晣㈸㤵㤸〴攷㍡㙡㙤㍣昹ㅣ㠸㡣扣ち㔱捣昶㌹扡㘳〶ㄶ㥢㌴㜸㔴攲昵愴㐱㕣愴㐴㐰㥦㌰㜶摡愴㠵㉢搳挶扡㘷敡㤶改㌰〸攳㝣㌸㜵㤳敤㔲搰摦㜶㝤ㄳ㜹晥戴戱攳㘹㡥扦て晦搵㍡㝥㜰愸挵ㅤ㥤㘴㉣㥢㡥㑦摢㜰㈹愲㍥㙢搴摢敥㈱㕤晤㍡戶戳慥敤晢昷㠵㔴㘰敢㘱攱愲ㄱ㐴㐱ㄴ㠵愴㤸扣㕢昹挸摦㈱㙣て昷㤳昹っ改㙡攰㤹捤づ㤸挶㌷捡ㄳ㑣〰㜰㌹挶㈴㠴挷㔱㙦㌵㈰挶㤱㔴〳攷ㅤ扡㑥㡤㡤㝡扤㍢㌵て敤捦㘰捤戳〴㕥㕢扦戹搱㑦挲扦搱挵㔸㐲㐰㍦㜳捥〳㍦㍡ㄳ慡ㄱ昲㈰㘸ㄵ㔹㈷㘹〳㕡愳慡㤹㌲昸ㅣ㘸改㑣扦扡㐶㘱㜳捡搸搴㥡捣愲㘸㙦㙢挱㑣搸㐰摡㘵㙢㤶ㅦ㡤搵㕣摢搶愰㜶戸晥搵㕢㥡挵㤲㐶戵ㄳ戸㜴愷㔲っ〲㕣㌷愳㉥敤㠸扡戴愳㌰㉥ㅢ㌷㜰ぢ攰㜵攰㜲㜷㌵捦っ摡戶搹㑡愲㠱㑣晤扥搰㔷㕣摢㠸㤹摤搲昵㈷愳㠱㍥っ户㈴敥㉣攵挶㘰ㅤ挴㑦㕡㉤ち㌲晤〹㜷㤹㈴㤲昷攱㈱㔱㜹㡥戰㐹晣〹〶搹〶捡ㄷ摤㠷㥥㉦摥愵ㅥ敥愰〴攴㜸ㄸ㔶收愲ちㅡ〹愴㔹愷㘶㄰㠸㔸愹㑤㔷搳搷戴ㄶ㍤攵㑣㐴て㌹㐹ㄲ㉤摣㡤㤷㐶㑥㔷愳㘰㐵搷㡦〳㔳㘷㕥ㄲㅤ㜵㝡㌰㑡㈰ㅢ㤴㐳ㄹ㔲㜴㡢挷㈴㘹㌲㌹㙥慦㡤㉥慥㑢㔱愴ㅣ㝣㤰摡㌸㠱晦㥦慦㉦扥〲慥愷㔲㍣㑣捤㔳㔵㜹㥥㠰㠰㙣ㄱ昴㡣㑣挸㘲挲ぢ〴㈴攴㈵愳戲ㄹ㑥慦㈸〹挳㥤㌶挱㥦㐰㤰昸㈵㈹㐹攲ㄹ愳挴〹㤹ㅣ挸昴攴㌰挹㑢㜶摦㔵攴㍡㘹㌹搳㔳愱㡦㐵㐶〹㜱㠸㘲㠲㐴㉤㡦摥㤲㑦㙣㑢挸散㍡攳㈹愰㠰戴㐷捥ㄱ㤸㠶戱㄰晥挶搲ㅢ㙢㉢攵ㄳ〹㔰㉡愵㠴慥㑢㐰㈶搴㈵㍤㑣收㌹㙦ㄶ愸㕢㈹㄰㄰攰㜵戸昴㡢㔱〵つ〹㥡㌳捡㤰ㄳ捡捡㜹㙤㐰㙤敢挱戱㐵慥〲㔵㌰㈸慣㐱搴㈹摥㐷㘲㜳㍤㝡㔹㑣㡣㕥㕡㝡㙢㤱愵㑦㥥ㅦ戹㄰昲㘵ㄸ㠱㔵㐸㝦愰ㄴ收㡥敢㜱攸㝥㜶㠸㌵㈸㜲㤹挰昹㙢㘶换㜳㝤搷〸㌲㜵ち㠵ㄹ㕣戰㡤㔸㉣㔷㤵㍥㈵㡣㘳昷〴㘱〹〷㉦㔹〷㐸㌸㔳㝢㡥㝢攸昰搳㐸㍥摥ㄹ㌸扦㈶㈶戰つ㉥㐶扣㍣㑤㕣㑣挳㠲戰㔸愹㄰㤸㡥愷愱㠲㘸换㉦ㄲ戸㕣㕢慥摤㘸戰捡㘲慢搲㔲㉢挵捡愲㔶搰改㕤㠸戵㑡ぢ㕡㡢㑡㉥扦㔰㙡ㅡ昲㑢扤愹〵搵㈸ㄴ㥢㠵㈲㉢㤷㡣㠲愱戶ㄶㄷ搵㔲扥戸搸㉣㉤ㄶ㡡㘵㔶搴攵㤷㝢㔳换㙡㜱戱㤲㙦㌶换㈵捤㈸㘸㕡愵搹㉡愹昹㤶㙥攸㠶㕡捥ㄷ㔵㔵㕥敡㑤㉤攴昱㕡㐳㥤㘵㈳㕦㈸㤷㤹愶收搵㘲㌱挷㔴扤搴㉣㉦戴㑡㘹㤸っ㈷攲㝢㔴㔱㕥〱戸〲㔰㈵㤰㠶捤昰挱㘵㜴搵〰㔶〰㔶〹愴㕦㈰挰〷㌱㌵㕣搴挳㈱㐱㈱捦慡散㐰㈲㌴㠵㤶愰ぢ㉣㌱㌱㈱㕣ㅥ戹戵㥦㌰㤲摥戵㐷㤶㘱㈳搲敦㐸戴㘷㕢㌴慣㌹㔸捣㙦慤㔷愹愲㙣ㄲ㐸愵㘱㉢㜸㘲㤵慦ㄱ㜸愰戶摣ㄸ㝥晢㤴慦㔳昷ㄴ㜵㜳㍦㐰㡦慡扥扣㐵㍤㌳搴㌳㤰ㄴ愴㘱㙣挰愲㙣〳㐰㙤昸慢㕦ㅡ㘶挷㜹㔶愷捡㜴㕣㠲收扣㌴㐲敥昸㍣㘳㙥昴㝤㘷㤵摥㙢㡥㜱晡㌸㌹搸搰㉤㈵挴ㄷ敦づㄷㄸ㡡慣㠴㝦㝥㑤摣晣〶㜸㠶㔹っ㡣㑦搰㐷戹〹昴搰㡦摣戸㈳㥥昶敡ぢ㈹㕤戰㌷㝣㘲㌶晤㝡戰攳㔶㝢㑦捦て㜴㠵㌰搷㝤㜶戸摣敦愹㌶㝤捡㙡〳搶㕤戶攵昵搶搱㌵㥥っ㥤〶收昰㐸㜱愱摦ㅡ㜰敢ㄷ晢扤ㅢ㡥㑦て㙡㑣敦㘲昴㈹攴㈶挴戸㌰㌶搳㡡ㅥ㤹攱挷㠱㡤㥥搴㌶㜴〴捦㡢㘳㠲摡戲ㄹ昰愴㤰ㅢ㠰〲慦㈱摦〶㔸扡戴㜶㐹㉤㑢ㅦ㤳㈰捥扣挷㌰摢戱㈳㜴㈳愵㝣㥦愰〰戳〶敦〵〵晥㐶㝥㤳㠰戴㜴㘹昹㔲㔹晡㠸昶ㄸ㝢㈳㡣攸愰换㘸㤷ㄱ慢㑥挷㍥戹ぢ愱愲㕤摥㈲㈸㕣㈱㄰敥〲㔷㈵㌷〰㌸㈹㜹攱㤷戴つ挸㠱㑤愴ㄴ㡤愰㔰㈵㄰捥㠶户㤲㕢〰㝣㜶㐵昸㈰㥡つ扥愴ㄴ㐶㔰㠰〳〲〲捥慡㕡搴〰㌶㘱㈵㙡㠰㕣㘱㤵〰㐸愲慦搸㉣慣ㅡ捡㠳捦㐰昹〲摣㐰戹挲㘱㉣ㄹ㝤愷愳敦昳㔷㘶攱ち昸捡户㠴㈷㝦㕡㤵晥昶敥㉦晥晤挹㑢㤷㍦晣捤㤷搱昷扢敢㉦晣捡㉣晥昱戱㙡昸㍤㕦敤晣㝤㜱昶攳て㡢㔵〱昶㡥搷〶攵㐹㠰愷〰㥥㈶㈰扣㑦㠷ㅡ㝢㔷晦㜹㌴㜰攲慥づて㌱㔶㌲〳㌷挹㠱㘷㙤㠴㈷挹㐰㍣㥥㌴挲㙥ㄸ㌵㐵㘴搳戲㜸㌰㥢愲戴摡愳㠷攵㑤扡㐱㔲㌲㑤㍦㤹㐴㥥㡤㙥㤶挸㔲扡㠹㥢挲㕢㔸㉣ㅢ㕢ㅥ㘵㜲ㄳ挶㠶㑦㌷㝦㍤㐹て㘳㐱㐰㍦戳摣て㌹㌷愵ㄷ〹㐸㥣摣ㅦㅥ愳挵戱㤱ㅤ㍣ㄹ㙢㐰㈱ぢ晢晣攸扥ㄷ㡢挸挶敦敥ㄱ㐰摥愳捤〶敦㤸晡挰ㅤ㌳㈱晣㡣挴㡣っ㈴ㄵ晢㔱㡣㙢㈷散㔳戱㘹㡤㡣ㅢ㈸ㅥ㝤㜸㘲㐶㈰愵戸搴ㄳ收昴戸愳挵㈴昸捥㔱〲㤱㙦慤㠱〳㈳㉦扦㤳㤳愰扡㕢ㄲ㌰晦搳㕣て㑣㘸挲㙥㘸昸扤㌷㘹㌷㉣收散〶敤摥㙦扣攴㐶攸ㄹ㔹㜹㠷㈶㘱㉢㝣〴㤸㍡戰㉡㕥搴挳㝢㘱搲扣搷ㅦ散㠵改昲摥㘰愰㔷〲搵㘷ㄶ㡢㐰㤳捦㤱〲㐷㍦㑤攳捥㌷㘷攱㠷改㜱㔷㠸攱㉢㜶㠷㤶ち攰㈵㜰㈸〷㔱〵㡤㔹㔰㠴㑡ㄲ昴捦㠲㤲㝥ぢㄴ昴㕢㌸㜹慦㈵㜰㤴搴愳ㅣㄲ攸㤶㌴㔰挳㌱㈹㐷〴㈸ㄱ散づち㘸㔷攸㈳扣㐷愲㐷㕣㕤愶㐶㔲㠸㑤晥て㍢㘱㈸㈱","㜸〱捤㔹换㙦ㅢ挷ㄹ攷㉥戹㑢㉥昵㘲㘲㍢敦㌴㡣㘳㌷㘹愴㌰愴㐸㕡㔴㔲㌵愶㈸㑢㔶㉣㕢㡥㈹摢㉤摡㠰ㄸ㜲㘷挵㡤昶愱敥㉥㘵㈹㤷ㄴ晤ぢ㠲ㄶ扤愵つち昴㔰〴〱晡㌸昶搰㜳搱㕥㝡㉣摡ㅥ㝡捡㈹㐰搳摣㝡㜲扦摦散㔲㈴㔷戴慣㌸㉥攰戱昵敤㍣扦㤹昹摥摦㌰㈱㈵ㄲ㠹扢㔴昰㐵㐹愱昲㕣昳挰て戸㕤㘸戸㤶挵㍢㠱改㍡㝥愱敥㜹散㘰挳昴㠳㈴㑤㔰㕢㈶㡤晢㑡换㌷摦攷㤹搶ㅥ昷㝣㥡愴㈴ㄲ㤹㡣㈶搳㌸㤰攰㉦搷㙦㘸㔸㌵㤹㈲戰搵㔸摥㙣扦㐷㔸㥢㠱敢昱戹晣慤㜰敤㔲愹㔴㈸ㄵ收换㡢愵㐲㜱㉥摦攸㔹㐱捦攳㑢づ敦〵ㅥ戳收昲搷㝢㙤换散㕣攱〷㕢敥づ㜷㤶㜸扢㔸㙥戳㑡慤㔴愹㔶㡤挵挵摡㈴㙤㥤戸搶㔸扥敥㜱挳㝦㔸㌸㔵攰摣㙣㉣ㄷ慥昱攰㘱攱㑣ㄳ㑥㐲戹攲摡捣㜴ㅥㄲ㔲〵戴慤慥昰㡥〹㈶㜰敥㤹捥㜶㠱㡥㍤㐲㘸㙡㉤ㄴ敡扥摦戳㜷挱捦〶户慣ㅢ摣挸搰㑡捤㕥昱㠳敢捣戳晤㐹ㅢ昴攳ㅥ㜷㍡摣㥦戶㉦敤㜷戸ㄵ㑤昴㌳昶㉤收㕤㘳㌶㑦愱㌲㘳㠷㍣㕣搷戹ㄳ㤸挱挱㤴㝤搳攷㌷㤸戳捤㌱㐵戱搷㝡愶㉥愵㔲昴㍦㤱㝣㜹摣挹〴愳攸㍣㜶愳换扣㐰戴挰挲搲戸戹㐳攲㈲㙥㌱㜲㉥㠸㔴㍥戶ち㍣㙢㥡昶ㄵ敥㌹摣挲㈶攰攴㙣㙣㤲㈰㔰挸㠷㐳㑡昵慦〳㉥㐹ㄳ㤱ㄲ攰㉥搸㐵〵戱㉡㕢㥥㐹搷散㔹捣㥢扢㙡㍡㑢愵敡挲攲㠵㑡㜱㙥挳摣攱㤶挹晤㘰愹㕣慡㉥捥搷㡡㜳㔷搹晥㔲㜹㘱戱㔴㉡㕦搰㌴㕡愹㘵㠱㘳㠲㐰晡慡敢㠲㐷摡㈴扡愷〸㐸愹㉦㐹〵㠷㌷挴㍣戹挵攴㔶㕢㙥㜵攴㤶㉥户戸摣㌲攴搶戶摣敡捡㉤㔳㙥扤㈷户㜶㘸㑥扦㘴搲㘹㌹㉡搳慦㕣晡昱敦㍦晢昲敡ㅦ㍦㌹晢摦㔳㙦㥣昹改攴っ㑤㝡㈷扡捣㡡挷敥搰搶〳挹㥢㉦ㄴ昱敦晥㉡㐷ㅡ㘷㔴㡤〵愳㔴搲慢㐵㔶㘶ち㉥㜵㔲摥收㘸敥愴㜱摢㜴㜴昷㡥㘰昶㜳换捣攷〳摥捦㐶㘳换㙥捦搱晤㘷挷て㌶〳ㄶ昰㘷攲㘳〳㈴㐷㤶㌵㐹ㄵ戸㉦昶晢㐶㝣搹㉤㘶昵㜸㝤摦っ㠷㥦㡦つ㤳㈲戸敤㝢㡦慥㝡晣㠷㠷愳㐷㑥㔴㈷㡢戹㈷㜰ㅦ戹㘵㌸ㄴ㥥㉢摦攸扡㍥㜷挴昱㘶敤敢㘶㘷㠷㝢㑤づ㝢换㜵㜱搵㌳ㄸ㡡戴㜱㜶搳愱㡢㤲㝥改㘷㠷㝢㡤㑢晢〱㜷㜴慥搳㜹㜷戹ㄷㅣ㙣戱戶挵㥦ㄸ㤹ㄲ敥㐹〳㑦㡦㜴慦扡㥤㥥摦㜰㥤挰㜳慤搱㤱扡扥挷挸〲攸㔷㕤㥤㤳〲愷㔰挸㥡㈷㤳㤲㤴㜸㜵㥣ㄶ〱慦㕦㄰㡣ㄸ㘲㌱昴昹愹㔱戱㉢摣愰摢搱㉤㉣づ㤹㤴捦摤〷㤹挰ぢ㌴摦扡昷挴愱㍢挱㌹㘱昶㉢昷㥥㉤捥㜸挸戹晦敦㘴㔹㍥ㄵ摤晥搲ㅥ㔹挹换捣搱㉤敥ㅤ敢㕡㈵㥣㐸㠳戲㈸晦㈶㠳㜰㑦敡挱ㅣ㐹晢搲㠱㜲挷搴㠳慥摡攵收㜶㌷愰㍥㜲扦㤹っ㐸㝢愴㘸㡦㔳㤷㜶ち攰㌴㠱㙣㌶愱㥥挱㈴㌵慢㍤ㄱ戶ㄵ搸愷慦㙥㝦攱攰㌵㘱敦挹㌹晢㡡扤敡㝡㝥㌲㌹敥㤶㤷㤹摦つ㈰㥥挷づ攲㙡摡㤳〰㑦ㄱ㔰㘰㈲敦㙢摥㜱攳ㄴ扣搸㤴扤挲つ㐶戱㠳搰㙥㠹㈹㜶攸㡥㔶戸摦搱攰户搶㐹㔷昶㔵慡㤱昲㑦摡㤰㝥扥ㅦ慣戰㠰愵㙤昲㠰挴㈵㡤㈶捤㡡㔵㘱つ㉢愷㐴㕦㝦㜵㌶㙡ㄱ㠶㥣愸づ㘱㤹㄰ㅤ㈱㈶㔲ㅣ搲㤷㐴㌲㠲挷㕦㠲捥づㅦ愵挶〵㝤搴㤳㤱㠳搵搷戸戳㜵戰换㝤㑣捦愸挷㤲㌲慥㕥㐰戶搹㘹摦っ㑣换㉦搰㐹搷㍣户户晢㌰昱〰㤷昶㌴㠱㝥㔱㍥㈳㈹㍥昹㥤㄰㌱愶昷挰㥢㔶㡢㉥㐷㉤昴㘸昰㠵ㅡ愴㤵㤰摤愵㡦㈸摡昳昴挹ㅥ㌷愶挰戳㝥ㄵ慦て攵㥢戴㠹㐲㕢ㅥㄷ㜱㑣㐶㌴㠸摡㔳昶㙤搷摢㘹扢敥づ攴㘹㕡戴晣㉥攷〱㘲㠳㠹㈸ㄶㄲ㌱㡦㈴㈵㤳㈳㝥㝣㈸㠸㐰㔴愱扥㐸㘰慡㙥㔹昹㍥㐶㕦㍤㑢㕤㐹㐴㈹㉦㔱攵㠵挶收愵㍣㉣慦㤵扦摥㈵ㅦ㤹㉦收㕦换㤷㡡愵ち挵挷晢㤶㙦㑢晦㈴㈲㈰㕡㜰晥晡㠳搶晢㝦晦搹㤵㑦㝦㤹晦摢敦晥昲敡㕢搲㍦愲㠱戸晦㔷㘰㑦扥㠲摤ㄶ攴㌶㙥㤹晣づ〴㙤摡愰挸慥搱昳〳㔷㘸挵㤴戱攲㕥㜳㠳ㄵ搳摦戵搸挱㈹㈳慡摣敥㜲㠷㝣㤶㐷慥㉢搶攷敥敥㜲㕤㌳㥡㙥捦敢昰昵㤵㐷挱愷ㄱ㌹㐸戲㠴㍢㤳㈵㉡て㘶愶ㄳ戴㤲散㈸㤵㠴〲攳ㅡ搷㌶ㄱ㕦づ㜹㐶㔱〵㉢㘶〶ㄴ摤㌲〳㡢㑦ㄸ挲㉢㠹㝡挶㈰㉡㔲㈰愰愷㡤慤㉥㐹攱捡㤴戱收㤹扡㘵㍡ㅣ捣㌸ㅤ㑥摤攰摢攴昴慦扢扥㠹㔰㝥捡搸昲㤸攳敦挲㝥㜵づㅥㅦ㘹〹㐳愷ㄸ换愶攳搳㌶㠲㡢愸捦ㄸ捤慥㝢㠷戲扢㥥敤慣戱㕤晦㤱攰ち㜴㍤㉣㠲㌵㤲㉣挹戲㤴㤱㌳て捡ㅦ昵㥢㠴敤挹㐱扣㥥㈷㔹つ㍣戳摤〳搱挴㐶昳〴㔳〰㠲㡦〹〵敥㌱㙥慤㠶搸ㄸぢ㌵㜰摥㤱㡣㘹慣搷㍢㑣㥢㠵㙢㝦ㄹ㙢㕥㈱昰昶摡捤昵㐱㄰晥戵㜲㕦〵づ晤挴㌱て散攸㜴㈸㐶㠸㠳㈰㔵愴㥤㈴つ㘸挵㐵㌳㙢㠸㌹㤰搲改㐱㜵㤵摣收愴戱挱摡摣㈲㙦㙦戳㘰㍡㙣㈰散戲㤹攵㐷㘳つ搷戶ㄹ挴づㄹ㕥戳挳㉣㥥㌱敡扤挰愵戴㐹㌳〸〸搹㡣扡搸㍥㜵戱晤搰㉦ㅢ㌷㤰〵㠸㍡㜰戹摢捣㌳㠳慥㙤㜶㌲㘸㈰㔲㝦㈴攴ㄵ㘹ㅢㄱ戳㕦晡昶㈴敥攸㐳㜷㑢散㉥㔰㙣っ搲㠱晤㈴搵戲愴搲㍦改〱㠳㐴戲㍥挲㈵㙡慦ㄲ㌶㐵扣戲㈰摡㐰昹愲晦㤶昳挵〷搴㈳っ㤴㠴ㄸて挳摡㙣㔴㐱㈳㠵㌰敢搸〸〲ㅥ㉢扢攱㌲㝤㤵㜵攸戵㈶ㅤ扤搵㘴㠸戵㌰㌷㕥づ㌱㕤㠳㥣ㄵ愵ㅦ㝢愶捥扤っ㍡㥡昴㈶㤴㐲㌴愸㠶㍣㈴敦㤶㑣㈸捡㐴㘶摣㕥敢㝤㕣攷㈲㑦㌹晣收戴㝥〴晦攷敦搴摥㠲㈶㘵戳挲㑤捤㔱㔵㝢㡤㠰㠴㘸ㄱ昷㠹㑤㈸㘰挲敢〴ㄴ挴㈵㜱摥㡣㠶㔷ㄴ㠴㈱愷㑤㠹㔷づ〴㝥ㄹち㤲㐴挴愸㠸㡢㑣っ㐵㝡㙡ㄸ攴㘵晡㑦㈷㙡㤳愴㥣敢搹搰挶㈲愲〴㍢㘴㌹㐵慣㔶攳㔹昲㤱㙤〹㤹摤攴㈲〴㤴㄰昶愸㐵〲㔳㔰ㄶ挲摦㕡晡敥敡捡挲㤱〰㈸㥢搵㐲搳㈵㈱ㄲ敡㕦㍤っ收〵㙤捡搴慤㔵〸㐸戰㍡㠲晢搵愸㠲㠶〲挹㠹ㄳ攴㠸戰㐲挲戳〶挴戶ㄹㅣ㔸㘴㉡㔰〵㠱挲ㅡ㔸ㅤづㄳ摢㕣㡦ㅥて㔳昱愴攵㜰㉤愲昴㠹搳戱㠴㔰㉣挳〸戴㐲昹㌳㠵㌰昷㕣㡦㐳て愲㐳慣㐱㔱ㄷ〸㥣扥㙡㜶㍣搷㜷㡤㈰摦㈴㔷㤸㐷㠲㙤㈴ㄲ挵扡昲㈷挲㌸㜶㑦㕣㉣攵攰戱㙡て〱㘷㜶挷㜱敦㌸攲㌴㡡㡦㜷〶㐱慦㜴ㅡ摢㈰㌱ㄲ攵㈵愲㘲づㅡ㈴㤲㤴㐵慡㑣㈵㜳㄰㐱昱㈴晡〶㔵捥㌷㤶ㅢ㌷㕡㤵㑡㙤扥㔴收㤴㤶户㙢ㄵ扤㕤㘴㡢愵㑥戵摣㌱㔸㤵戱挵㑥扢慣扥㜹㌸㜵扥㜴㘱愱㔲㥡㉦戶慢慣㔲㘹搷㌸㉢ㅢ攵ぢ敤㘲戵㌲捦ㄷ㙡㥣㤷搵㙦ㅦ㑥㘵㤵㜲㤹㉦㉥ㄴ㡢慣㔶慤搴㉥昰摡㝣戹戸搸㘱ぢ㤵昲〲㘷㌵扥㤸㠳ㅥ攰㈴摡ㄲ挰㜷〰摥㈲㤰㠳づ㠸晥㡢攸慡〳㉣ㄳ挸扤㑥㘰㌰ㅦ㔳挵㈲〵㘲㜵㔲㤱〵㈵愴戶搴㤱㜴㠹愷搲㘹改㝣㉣昷㍥㈲敡㠷挹㡢慡㐲搲㤵㍦㄰㠳㑥戶㘸㤴晦㔸㉣㜲捦㌵慡㘸㤷〹㘴㜳㤰㜸挱㡡㜵慡㍣搶㔸㙥㡤㍥㔲慡㙦㔳昷㈴㜵ぢ㙤愶搷㑦㕦扤㐲㍤搳搴㌳攴摡㜳㔰ㄹ㐱㤶つ慡㠸㔷㍢昱㝥㤷㠳昲〸挶㙦㔲㘵㉡愹㠰晦㙦挶慥㍢㍥㕡㤸㡤扦搲㕣愲㔷㤷〳㥣㍥㐹㘶㌲㌴㉥㈹昹㡤〷挳〵㠲挲㈲㡡扦摦ㄲ㌵扦〶㥥㔱ㄲ〳攳ぢ昴愷扤〳昴㄰慡攲戸㈳ㅥ昷㍣ぢ㉥㥤戱搷㝤㈲㌶㍤昳㙦戹昵挳㌷攲挷晡㑣㤸敤㍦ㅥ㥣ㅦ昴搴摢㍥挵愶〱敦㉦摢昴づ搷㔱㌲㑥敡㑡〳戳㜸㙡㌸㌳㘸つㄹ攷㘷〷扤敢㡥㑦捦㘲㕣敦㘳昴挹㜱愶攴愴㌴㌶㕥㡡㕥㠳㘱㡤㠱㡤ㅥ挶搶㜵戸挰㘷挷戸愶㘵㌳㄰愱㥤㔰〰つ扡慦㌶〱㤶捥慤㥥㉢㤷㤵㑦㠹ㄱ㈷摥㘳㤴散搸ㄱ㔸戳摡㑤㠲ㄲ昴ㄸ戴㤷㌴㔸つ昵㌶㠰搸愴㈴晤㥡㌶挱㐶㤰愴慣昶㍤㑣㠲ㄶ㠷戳㘱㌸搴敦〳㘰昶晣〵改㔷搱㙣挸㜶㔶㝢㤷愰㜴㤱〰㄰㠸㑢挰㌰愰㠱㜱〹〶愲㡦㝡〶㉡〶㑥攲㙦愸㝣㠱捤㔰㉥ち㤸挸㐴摦㕣昴㍤㝤㜱〶㝡㈹㔶扥㉢扤昸㤳扡昲慦て㍥晥捦㈷㙦㥥晦昹㙦敥㐶摦て戰㜲晦㤹ㅡ昶愶敦㘵昱晤昰昳㡤扡〴攵㐳〲慦扤〸㜰ㄶ攰㈵〲搲挷㜴挲戱改敦㉦愲㠱㈳改㉦搴昵㝥改敦搰㑢㌱㉣扥㘲挰挵㑤ㄸ㘱㌷㌴㡣㥣㥣㘹㔹挲㍦㑣㔲愴敡搱㕢敤〶㈵㘵ㄴ㥦搲てつ㤱㤹愱㘴つ㡥扦ㅦぢ㘹愲㠵挵慡戱改㔱㜰㤴㌶搶㝤㑡愶昵っ扤㌵〵〱晤㌸昱㈸㠴戱攴戱㔳㤰ㅦ戲㐵㜸摦㤵挷㍡㑢搰㘴慣㌴㠷昹敤㠰ㅥ晤㈷㔸ㄹ〱敥㠳攵搵㙡㠷㌶ㅢ㑥摢昴愱戴㉤㈵㝤㐴㙣㠶㔳捦㈶㝥㤴戸㡢㘳挳つ㘸㥣㍥慡㐱〰敦㈸㈲搶㈱㤰搵戶愹㈷っ㤳㤱昶㈴ㄴㄸ戲昸〵ㄱ挲慣㠲〲戱挷搴㠹〹摣扡㕦㔲搰挵攳散〰戴㈶㙤户ㄸ㝥㈵捤搸㉤㡢㍢摢㐱昷昰㤷㔱搲㘹㝡㤹搵㑣㥡㠴慤昰㈷㐱㕦㠱㔵㝢㉦敡ㄱ扤搰㑢搱扢㌳搴慢攰㝥㈷㘶㠰㐴㤳㑦㤱愸㐶㍦摤㈲㘱㥡戵昰挳敤戸昸㝢㌴㍦戵㘸愹〴慡〱㠷㘶㐷ㄵ㌴㘶㜰㜶㔴㌲戸改っ捥㍣㘸攱慣㠷㉤㐹㈰愱ㅥ㉤捣戲愹㐶㈵〷㘴戰㌳㥡㑢㠰攲愶晥愰㠴㌶㝣愹昴㈱戱ㄵづ㙣㤹ㅡㄹ㈹㌱昱㍦㘵ㅣ昲ㅤ","㜸〱捤㔹捦㜳ㅢ㔷ㅤ搷慥戴慢㕤昹㤷摡㈴㙤搳ㅦ㔴㑤ㄳ㕡㙡㔷㤵㉣挹戶摡㥡㐴㤶㘲挷㡤ㄳ㈷㤱㤳挰㌰㐵慣戴㙦慤㡤昷㠷搹㕤㌹㌶㤷昶㑦㘰㌸㌱㐳㝦㕣㌸〰挳っ㕣换㡤ㅢ㜰攵〸〷㑥㥣㤸愱㜰㘰㠶㔳昸㝥摥慥㉣㘹慤㌸㙥ㅡ㘶昲ㄲ㝦昷晤晣扥昷扥扦扦㑦〹㈱㤱㐸㍣愰㠲㉦㑡ち㤵㤷㥢〷㝥挰散㝣摤戵㉣搶〹㑣搷昱昳㌵捦搳づ㌶㑣㍦㐸搲〴戹㘵搲戸㉦戵㝣昳㐷㑣㘹敤㌱捦愷㐹㔲㈲愱㈸慡㐸攳㐰㠲扦㙣扦愱㘲搵㘴㡡挰㔶㝤㘵戳㝤㡦戰㌶〳搷㘳㜳戹㍢攱摡攵㘲㌱㕦捣捦㤷慡挵㝣㘱㉥㔷敦㔹㐱捦㘳换づ敢〵㥥㘶捤攵㙥昴摡㤶搹戹捡づ戶摣ㅤ收㉣戳㜶愱搴搶捡㑢挵㜲愵㘲㔴慢㑢㤳戴㜵攲㝡㝤攵㠶挷っ晦㐹攱㤴㠱㜳戳扥㤲扦捥㠲㈷㠵㌳㑤㌸〹㘵挳戵㌵搳㜹㐲㐸㈵搰戶搲㘰ㅤㄳ㑣㘰捣㌳㥤敤㍣ㅤ㝢㠴搰搴㕡捣搷㝣扦㘷敦㠲㥦㜵㘶㔹户㤸愱搰㑡搵㙥昸挱つ捤戳晤㐹ㅢ昴㘳ㅥ㜳㍡捣㥦戶㉦敦㜷㤸ㄵ㑤昴ㄵ晢㡥收㕤搷㙣㤶㐲㘵挶づ㜹戸慥㌳㈷㌰㠳㠳㈹晢戶捦㙥㘹捥㌶挳ㄴ挹㕥敢㤹扡㤰㑡搱晦㐴昲㡤㜱㈷攳㡣愲昳搸昵慥收〵扣〵ㄶㄶ挷捤ㅤㄲㄷ㝥㡢㤱㜳㐱愴㜲戱㔵攰㔹搳戴慦㌲捦㘱ㄶ㌶〱㈷㘷㘳㤳㌸㠱㐲㍥ㅣ㔲慡㝦ㅤ㜰㐹㤸㠸㤴〰㜷挱㉥㌲㠸㔵摡昲㑣扡㘶捦搲扣戹㙢愶戳扣㔴㔹㔸㈸ㄷ收㌶捣ㅤ㘶㤹捣て㤶㡢㡢挵搲晣㔲㘱敥㥡戶扦㍣㕦㔹愸㔶攷ぢ慡㑡ぢ搵っ㔰㑣㄰㐸慤㜹愶慥㑥愲㙦㡡㠰㤰晡㌷愹摦昰㘶㤸㈴戶㌴戱搵ㄶ㕢ㅤ戱愵㡢㉤㈶戶っ戱戵㉤戶扡㘲换ㄴ㕢昷挴搶づ捤改ㄷ㈵㥤ㄶ愳昲挵㡢㥦晣昴㡦户㜶敡ㅦ晦昹㔳晦慣㝤攷㡢挹ㄹ㥡㜴㌳扡㐸挳搳敥㤳㘸っ愴㙥㍥㕦挰扦㐷慢ㅢ㘹㥢㔱㌱ㄶ㡤㘲㔱慦ㄴ戴㤲㈶攱㐶㈷攵㙢㤶收㑥ㅡ㜷㑤㐷㜷敦㜳㐶扦扣愲昹㙣挰昷搹㘸㙣挵敤㌹扡晦搲昸挱㘶愰〵散挵昸搸〰挹㤱㘵㑤㔲〳收昳晤扥ㄱ㕦㜶㐷戳㝡慣戶㙦㠶挳慦挴㠶㐹〹摣昶挳㐷㔷㍤昶挳挳搱㈳㈷慡㤱戵摣攳戸㡦摣㌲ㅣち捦㤵慢㜷㕤㥦㌹晣㜸戳昶つ戳戳挳扣㈶㠳慤㘵㍡扦敡ㄹっ㐵㥡㌸扢改搰㐵㐹户昴㜳挳扤挶攵晤㠰㌹㍡搳改扣扢捣ぢづ戶戴戶挵㥥ㅢ㤹ㄲ敥㐹〳㘷㐷扡㔷摤㑥捦慦扢㑥攰戹搶攸㐸㑤摦搳㐸晢昵㙢慥捥㐸㜹㔳㈸㘴挹㤳㐹㐱㐸扣㌵㑥㠳㠰搷捦㜳㐶っ戱ㄸ扡晣挲愸搸攵㙦搱敤攸ㄶㄶ㠳㑣㡡攷ㅦ㠱㡣攳〵㥡㙦㍤㝣攲搰㥤攰㤸㌰晢捤㠷捦收㘷㍣攴摣晦㜷戲㈸㥥㡡㙥㝦㜹㡦㉣攴ㄵ捤搱㉤收ㅤ敢㔶〵㥣㐸㠵戲㐸晦㈴㠳昰㔰敡挱ㄴ〹晢挲㠱㜴摦搴㠳慥摣㘵收㜶㌷愰㍥㜲扤㡡〲搲ㅥ㈹敡戳搴愵㥥〲㌸㑤㈰㤳㐹挸㘷㌰㐹捥愸捦㠵㙤〹挶改慢摢㕥㌸㜷㤵摢㝡㜲捣扥㘴慦扡㥥㥦㑣㡥扢攵ㄵ捤敦〶㄰捦㘳〷㜱㌵昵㜹㠰ㄷ〸㐸㌰㤱㡦㌴敤戸㜱ちㅥ㙣捡㙥㌰㐳愳戸㠱㙢户愰㐹㜶攸㡡ㅡ捣敦愸昰㔹敢愴㉢晢㌲搵㐸昹㈷㙤㐸㍦摢てㅡ㕡愰愵㙤昲㝥挴㈵㤵㈶捤昲㔵㘱つ㉢愷㜸㕦㝦㜵㈶㙡ㄱ㠶㉣慦づ㘱㤹攰ㅤ㈱㈶㔲ㅣ搲㤷㐴㌲㠲挷㕦㠲捥づ晦㈴挷〵㝤搴㡢㤱㜳搵搷㤸戳㜵戰换㝣㑣㔷攴㘳㐹ㄹ㔷㉦㈰摢散戴㙦〷愶攵攷改愴㙢㥥摢摢㝤㤲㜸㠰㑢㍤㑢愰㕦愴扦㤳ㄴ㥦晣㑥㠸ㄶ搳㝢攰㑤慢㐵㤷愳ㄶ㝡㔴昸㐲ㄵ搲㑡挸ㅥ搰㠷ㄷ昵ㄵ晡㘴㡥ㅢ㤳攰㔹扦㡡挷㠷昲㑤摡㐴愱㉤㡦昱ㄸ㐶攱つ愲昶㤴㝤搷昵㜶摡慥扢〳㜹㥡收㉤扦换㔸㠰戸㘰㈲㡡㠳㜸扣㈳〸挹攴㠸ㅦㅦち㈰㄰㔱挸慦ㄱ㤸慡㔹㔶慥㡦搱㤷捦㔱㔷ㄲㄱ捡敢㔴㜹戵扥㜹㌹〷换㙢攵㙥㜴挹㐷收ち戹户㜳挵㐲戱㑣戱昱扥攵摢挲㕦㠹〸㠸ㄶ扥㝦昷捤晦㕥㈹㝦搰昸攵㝦㝥晦昶戹㡢敦㔷㠵扦㐴〳㜱晦㉦挱㥥㝣〵扢捤挹㙤摣㌱搹㝤〸摡戴㐱㔱㕤扤攷〷㉥搷㡡㈹愳攱㕥㜷㠳㠶改敦㕡摡挱㈹㈳慡摣敤㌲㠷㝣㤶㐷慥㉢搶攷敥敥㌲㕤㌵㥡㙥捦敢戰昵挶搳攰搳㠸ㅣ㈴㔹摣㥤㠹〲㤵挷㌳搳〹㕡㐹㜶㤴㑡㐲㠲㜱㡤㙢ㅢ㡦㉤㠷㍣㈳慦㠲ㄵ㌳〳㡡㙥㤹㠱挵㈶っ敥㤵㜸㕤㌱㠸㡡ㄴ〸攸㘹㘳慢㑢㔲搸㤸㌲㄰㈹㕡愶挳挰㡣搳攱搴つ戶㑤㑥晦㠶敢㥢〸攳愷㡣㉤㑦㜳晣㕤搸慦捥挱戳㈳㉤㙥攸㈴㘳挵㜴㝣摡㠶㜳ㄱ昵ㄹ愳搹㜵敦㔳㘶搷戳㥤㌵㙤搷㝦㉡戸〲㕤てぢ㘷㡤㈰ち愲㈸㈸愲昲戸晣㤱扦㐹搸㥥ㅦ挴敡㌹㤲搵挰㌳摢㍤㄰㡤㙦㌴㑦㌰〵挰昹㤸㤰攰ㅥ攳搶㙡㠸㡤戱㔰〳攷ㅤ挹㤶挶㝡扤挳㤴㤹扢昶㌷戰收㑤〲ㅦ慣摤㕥ㅦ〴攱㕦㉢敦㤵攰搰㑦ㅣ昳挰㡥㑥㠷㘲㠴㌸〸㔲㐵摡㐹搲㠰㔶㕣㌴㌳〶㥦〳㈹㥤ㅥ㔴㔷挹㙤㑥ㅡㅢ㕡㥢㔹攴敤㙤㉤㤸づㅢ〸扢㙣捤昲愳戱扡㙢摢ㅡ挴づ搹㕤戳愳㔹㑣㌱㙡扤挰愵㤴㐹㌵〸㜰搹㡣扡戴㝤敡搲昶㐳扦㙣摣㐲ㄶ挰敢挰攵㙥㙢㥥ㄹ㜴㙤戳愳愰㠱㐸晤愹㤰㔷愴㙤㐴捣㝥改摢㤳戸愳て摤㉤戱㍢㑦戱㌱㐸〷昶㤳㔴㡢㠲㑣晦㠴挷っㄲ挹晡㜰㤷愸扥㐵搸㈴晥挲㠲㘸〳攵换晥㍢捥㤷ㅦ㔱て㌷㔰〲㘲㍣っ慢戳㔱〵㡤ㄴ挲慣㘳㈳〸㜸慣捣㠶慢改慢㕡㠷㕥㙡搲搱㍢㡤㐲慣㠵戹昱戲㠸改敡攴慣㈸晤搸㌳㜵收㈹攸㘸搲㝢㔰ち搱愰ㅣ昲㤰扣㕢㌲㈱㐹ㄳ捡戸扤搶晢戸捥㐷㥥㜲昸扤㘹晤〸晥㝦摣㕣扡〸㑤捡㘴戸㥢㥡愳慡晡㌶〱〱搱㈲敥ㄳ㥢㤰挷㠴㜷〸㐸㠸㑢攲扣ㄹつ慦㈸〸㐳㑥㥢攲㉦ㅣ〸晣ㄴち㤲㜸挴㈸昱㡢㑣っ㐵㝡㜲ㄸ攴㈹晤㘷ㄳ戹㐹㔲捥昴㑣㘸㘳ㄱ㔱㠲ㅤ愲㤸㈲㔶换昱㉣昹挸戶㠴捣㙥㌲ㅥ〲ち〸㝢攴〲㠱㈹㈸ぢ攱㙦㉤㝦㘷戵戱㜸㈴〰捡㘴搴搰㜴〹㠸㠴晡㔷て㠳㜹㑥㥢ㄲ㜵慢㘵〲〲慣づ攷㝥㈵慡愰㈱㐱㜲攲〴㌹㈲慣㤰昰㡣〱戱㙤〶〷ㄶ㤹ち㔴㐱愰戰〶㔶㠷挳挴㌶搷愳㠷挳㔴㍣㘹㌹㕣㡢㈸㝤攲㜴㉣㈱攴换㌰〲慤㤰晥㐴㈱捣㐳搷攳搰㠳攸㄰㙢㔰攴㐵〲愷慦㤹ㅤ捦昵㕤㈳挸㌵挹ㄵ收㤰㘰ㅢ㠹㐴愱㈶晤㠱㌰㡥摤ㄳㄷ㑢㌹㜸愸摡㐳挰㤹搹㜱摣晢づ㍦㡤攴攳㥤㠱搳㉢㥤挶㌶㐸㡣㜸㜹㥤愸㤸㠵〶昱㈴愵㑡㤵愹㘴ㄶ㈲挸㥦㐳摦愵捡㠵晡㑡晤㔶㙢㘱㘹扥扡戸㔰㉡㔷收㍢敤昲㝣㘵㘹愹㔲愲㉥㔶搶昴㔲挹愰㥡晣摥攱㔴㠳愶㤵慢摡挲㘲戵摣㈹㉦㉥㙡搵㑥㥢㜵摡㠵㠵〲㘳㤵〵㥡㉣扦㝦㌸戵㔴敥㉣㘸㔵㐳搳㔹㘱戱捣慡戴愲㕡㔸搰㍡搵㐵㝤戱㔸㌰捡㕡ㄶ㝡㠰㤳愸换〰摦〶戸㐸㈰ぢㅤ攰晤㤷搰㔵〳㔸㈱㤰㝤㠷挰㘰㍥愶昲㐵ㄲ挴敡愴㈲ぢ㑡〸㙤愱㈳攸〲㑢愵搳挲㠵㔸敥㝤㐴搴て㤳ㄷ㔹㠶愴㑢扦㈳〶㥤㙣搱㈸晦戱㤸攷㥥㙢㔴㔱慦㄰挸㘴㈱昱㥣ㄵ敢㔴㜹愶扥搲ㅡ㝤愰㤴㍦愰敥㐹敡收摡㑣㉦㥦扥㝣㤵㝡愶愹㘷挸戵㘷愱㌲㥣㉣ㅢ㔴攱㑦㜶晣昱㉥ぢ攵攱㡣摦愴捡㔴㔲〲晦摦㡢㕤㜷㝣戴㌰ㅢ㝦愵戹㑣慦㉥〷㌸㝤㤲捣㘴㘸㕣㔲攲扢㡦㠷ぢ〴㠵㐵攴㝦扦㈵㙡㝥つ㍣愳㈴〶挶㔷改㑦扤〹昴㄰慡挲戸㈳ㅥ昷㌴ぢ㉥㥤戱搷㝤㈲㌶㍤昱㙦戹戵挳昷攱㘷晡㑣㤸敤㍦ㅥ㕣ㄸ昴搴摡㍥挵愶〱敢㉦摢昴づ搷㔱㌲㑥敡㑡〳戳㜸㙡㌸㌳㘸つㄹ攷㤷〶扤敢㡥㑦捦㘲㑣敦㘳昴挹㜱愶挴愴㌰㌶㕥㡡㕥㠲㘱㡤㠱㡤ㅥ挶搶㜵戸挰㤷挶戸愶ㄵ㌳攰愱ㅤ㔷〰ㄵ扡㉦㌷〱㤶捦慦㥥㉦㔵愴㕦ㄳ㈳㑥扣挷㈸搹戱㈳戰㘶搴摢〴〵攸㌱㘸㉦愸戰ㅡ昲㕤〰扥㐹㐹昸〵㙤㠲㡤㈰㐹ㄹ昵扢㤸〴㉤づ㘷挳㜰挸摦〳挰散昹㈵攱攷搱㙣挸㜶㐶晤㤰愰㜰㠹〰㄰昰㑢挰㌰愰㠱㜱〱〶愲㡦㝡〶㉡〶㑥攲㙦愸㝣㠹捤㔰㉥㜱㤸㔰愲㙦㌶晡㥥扥㌴〳扤攴㉢㍦ㄴ㕥晢㐹㑤晡摢㐷㥦晦敢㔷敦㕤昸昴㌷て愲敦㐷㔸昹昱昹户戰㌷㝤摦攵摦ㅦ晣慣㕥ㄳ愰㝣㐸攰搵搷〰捥〱扣㑥㐰昸㥣㑥㌸㌶晤晤㉣ㅡ㌸㤲晥㐲㕤ㅦ㤵晥づ扤ㄴ挳攲㑢〶㕣摣㠴ㄱ㜶㐳挳挸挹㤹㤶挵晤挳㈴㐵慡ㅥ扤搵㙥㔰㔲㐶昱㈹晤挸㄰㤹ㄹ㑡搶攰昸晢戱㤰捡㕢㔸㉣ㅢ㥢ㅥ〵㐷㘹㘳摤愷㘴㕡㔷攸慤㈹〸攸㠷㠹愷㈱㡣㈵㡦㥤㠲晣㤰㉤挲晢慥㌸搶㔹㠲㈶㘳愵㌹捣㙦〷昴攸㍦挱㡡〸㜰ㅦ㉦慦㤶㍢戴搹㜰摡愶て愵㙤㈹攱ㄳ㘲㌳㥣㝡㈶昱㜱攲〱㡥つ㌷愰㌲晡挸〶〱扣愳昰㔸㠷㐰㐶摤愶㥥㌰㑣㐶摡㤳㤰㘰挸攲ㄷ㐴〸戳ちち挴ㅥ㔳㈷㈶㜰敢㝥㐹㐱ㄷ㡦戳〳搰㥡戴摤搲昰ぢ愹㘲户㉣收㙣〷摤挳㕦㐵㐹愷改㘵㔶㌵㘹ㄲ戶挲㥦〰㝤〵㔶昵㕥搴挳㝢愱㤷扣㜷㘷愸㔷挲晤㑥捣〰㠱㈶㥦㈲㔱㡤㝥戶㐵挲㌴㙢攱㐷摢㜱昱昷㘸㝥㙡搱㔲〱㔴〳づ搵㡥㉡㘸捣攰散愸㈸戸改っ捥㍣㘸攱慣㠷㉤㠱㈳愱ㅥ㌵捣戲愹㐶㈵ぢ㘴戰㌳慡㑢㠰攲愶晥愰㠰㌶㝣愹昰㘳㘲㉢ㅣ搸ち㌵ㄴ㈱㌱昱㍦㉦改散慤","㜸〱捤㔹摢㡦ㅢ㔷ㄹ昷㡣㍤攳ㄹ敦捤㙤㉥㙤㐹㑡㥤ㅢ㉤摤慤㙢敦摡昱㙥搳愵昱㝡㉦搹㘶㤳㑤攳㑤〲㐲㤵㌵昶㥣㔹㑦㜶㉥换捣㜸戳㕢㈱愵㙦㍣㈱愱㍥㈲㘸㈴挴〳㐲㐸昰摣〷〴㐸㐸㠸晦〰挱〳扣㠰㤰㤰㈸㍣昵愹攱晢㥤ㄹ慦敤㔹㘷戳㑤㠳㤴㤳散㌷攷晡㥤㜳扥晢昹㥣㄰ㄲ㠹挴㐳㉡昸愲愴㔰㌹㕤摦昳〳㘶攷㙢慥㘵戱㔶㘰扡㡥㥦慦㝡㥥戶户㘶晡㐱㤲㈶挸つ㤳挶㝤愹攱㥢ㅦ㌰愵戱挳㍣㥦㈶㐹㠹㠴愲愸㈲㡤〳〹晥戲摤㠶㡡㔵愳㈹〲ㅢ戵㠵昵收㕤挲㕡て㕣㡦㑤攵㙥㠷㙢攷㡢挵㝣㌱㍦㍤㌳㔷捣ㄷ愶㜲戵㡥ㄵ㜴㍣㌶敦戰㑥攰㘹搶㔴敥㐶愷㘹㤹慤慢㙣㙦挳摤㘲捥㍣㙢ㄶ㘶㥡㕡㘹戶㔸㉡㤷㡤戹戹搹㔱摡㍡㜱扤戶㜰挳㘳㠶晦戴㜰捡挰戹㕥㕢挸㕦㘷挱搳挲㤹㈶㥣㠴㜲搱戵㌵搳㜹㑡㐸㈵搰戶扣挸㕡㈶㤸挰㤸㘷㍡㥢㜹㍡昶〰愱愹㔵挹㔷㝤扦㘳㙦㠳㥦㌵㘶㔹㌷㤹愱搰㑡搵㕥昴㠳ㅢ㥡㘷晢愳㌶攸挷㍣收戴㤸㍦㙥㉦敤戶㤸ㄵ㑤昴ㄵ晢戶收㕤搷㙣㤶㐲㘵挲づ㜹戸慡㌳㈷㌰㠳扤㌱晢㤶捦㙥㙡捥㈶挳ㄴ挹㕥改㤸扡㤰㑡搱晦㐴昲搵㘱㈷攳㡣愲昳搸戵戶收〵扣〵ㄶㄶ㠷捤敤ㄳㄷ㝥㡢㠱㜳㐱愴㜲戱㔵攰㔹摤戴慦㌲捦㘱ㄶ㌶〱㈷㈷㘳㤳㌸㠱㐲㍥散㔳慡㝢ㅤ㜰㐹ㄸ㠹㤴〰㜷挱㉥㌲㠸㜵㜱挳㌳改㥡ㅤ㑢昳愶慥㤹捥㝣愹㔲扡㌸㕢挹㤷愷搶捣㉤㘶㤹捣て收攷㑡㜳㌳㤵昲搴㌵㙤㜷扥㔸㥡㉥ㄵ㉥㑥攷换慡㑡㙢搵っ戰㡣㄰ㄸ㕤㜵晣㐰戳㉣つ慣㔰㐷㌱㌶㐶㐰㐸晤㤷㌴戱㝦㕦㑣ㄶㅢ㥡搸㘸㡡㡤㤶搸搰挵〶ㄳㅢ㠶搸搸ㄴㅢ㙤戱㘱㡡㡤扢㘲㘳㡢收㜴㡢㤲㑥㡢㔱昹晤搲㑦㍥晢㕥捥戸晥昱摦晥㤴㝥晢㠳捦㘷㐷㈷㘸搲㝢搱㥤ㄶ㍤敤ㅥ㐹㐹㑦〰愷昳〵晣㝢扣收㤱攲ㄹ㘵愳㘲ㄴ㡢㝡戹愰捤㘸ㄲ㙥㜶㔴ㄶ㘷㘹敥愸㜱挷㜴㜴昷ㅥ攷昹改〵捤㘷㍤ㄱ㤸㡣挶ㄶ摣㡥愳晢愷㠶て搶〳㉤㘰㕦㠹㡦昵㤰ㅣ㔸㔶㈷㡤㘰㍥摦敦慢昱㘵户㌵慢挳慡扢㘶㌸晣㜲㙣㤸昴挱㙤㍥㝡㜴搹㘳摦搹ㅦ㍤㜰愲㉡ㄹ捥ㅤ㡥晢挰㉤挳愱昰㕣戹㕡摢昵㤹挳㡦㌷㘹摦㌰㕢㕢捣慢㌳㤸㕤愶昳慢㥥挰㔰愴㤴㤳敢づ㕤㤴搴㑣㍦摢摦㙢㉣敤〶捣搱㤹㑥攷摤㘶㕥戰户愱㌵㉤㜶㜲㘰㑡戸㈷つ扣㌴搰扤散戶㍡㝥捤㜵〲捦戵〶㐷慡晡㡥㐶㠶㐰扦收敡㡣昴㌸㠵㐲㐶㍤㤹ㄴ㠴挴敢挳㤴〹㜸晤㍣㘷㐴ㅦ㡢愱搶㉦づ㡡㕤晥㈶摤㡥㙥㘱㌱挸愴㜸晥㌱挸㌸㕥愰昹晡愳㈷昶摤〹㍥ち戳㕦㝢昴㙣㝥挶㝤捥晤㝦㈷㡢攲戱攸昶㑢㍢㘴㉣慦㘸㡥㙥㌱敦㔰て㉢攰㐴㉡㤴㐵晡㌷ㄹ㠴㐷㔲て㔶㐹搸ㄵ昶愴㝢愶ㅥ戴攵㌶㌳㌷摢〱昵㤱ㄷ㔶ㄴ㤰昶㐰㔱㥦愷㉥昵ㄸ挰㜱〲㤹㑣㐲㍥㠱㐹㜲㐶㍤ㄹ戶㈵ㄸ愹㉦㙥㠶攱攷㔵㙥昶挹㐷晢㤲扤散㝡㝥㌲㌹散㤶㔷㌴扦ㅤ㐰㍣てㅤ挴搵搴ㄷ〰㕥㈴㈰挱㐴㍥搶捡攳挶㈹㌸戳㌱㝢㤱ㄹㅡ㠵㄰㕣扢〵㑤戲㐳慦戴挸晣㤶ち昷戵㑡扡戲㉢㔳㡤㤴㝦搴㠶昴戳摤㘰㔱ぢ戴戴㑤㡥㤰戸愴搲愴㐹扥㉡慣㘱攵ㄸ敦敢慥捥㐴㉤挲㤰攵搵㍥㉣㈳扣㈳挴㐴㡡㐳晡㤲㐸㐶昰昰㑢搰搹攱慡攴戸愰て㍡㌴昲戳晡ち㜳㌶昶戶㤹㡦改㡡㝣㈸㈹攳敡〵㘴敢慤收慤挰戴晣㍣㥤㜴挵㜳㍢摢㑦ㄳて㜰愹㉦ㄱ攸ㄶ改敦㈴挵㐷扦ㄳ〲挷昴づ㜸搳㘸搰攵愸㠵ㅥㄵ扥㔰㠵戴ㄲ戲㠷昴攱㐵㝤㤹㍥㤹挳挶㈴㜸搶㉦攲晣愱㝣愳㌶㔱㘸挳㘳㍣㥣㔱㜸㠳愸㍤㘶摦㜱扤慤愶敢㙥㐱㥥挶㜹换㙦㌳ㄶ㈰㐴ㄸ㠹㐲㈲ㅥ晡〸㐲㌲㌹攰挷晢㘲〹〴ㄷ昲ㄹ〲㘳㔵换捡㜵㌱晡昲㔹敡㑡㈲㔸㌹㐷㤵㔷㙡敢㑢㌹㔸㕥㉢㜷愳㑤㍥㌲㔷挸扤㤱㉢ㄶ㡡㈵ち㤳㜷㉤摦ㄶ晥㐲㐴㐰戴昰摢㡦㌶摥昸攷戹敦㕥㜹㜰昲ㅦ㤵摦㝤晦㌷㍦ㄴ晥ㅣつ挴晤扦〴㝢昲〵散㌶㈷户㜱摢㘴昷㈰㘸攳〶〵㜸戵㡥ㅦ戸㕣㉢挶㡣㐵昷扡ㅢ㉣㥡晥戶愵敤ㅤ㌳愲捡㥤㌶㜳挸㘷㜹攴扡㘲㝤敥昶㌶搳㔵愳敥㜶扣ㄶ㕢㕤㝣ㄶ㝣ㅡ㤱㠳㈴㡢扢㌳㔱愰昲㘴㘶㍡㐱㉢挹㡥㔲㐹㐸㌰慥㜱㙤攳㘱㘶㥦㘷攴㔵戰㘲愲㐷搱つ㌳戰搸㠸挱扤ㄲ慦㉢〶㔱㤱〲〱㍤㙤㙣戴㐹ちㄷ挷㡣ㄵ捦搴㉤搳㘱㘰挶昱㜰敡ㅡ摢㈴愷㝦挳昵㑤㠴㤱㘳挶㠶愷㌹晥㌶散㔷㙢敦昹㠱ㄶ㌷㜴㤲戱㘰㍡㍥㙤挳戹㠸晡㠴㔱㙦扢昷攸㤱搷戱㥤ㄵ㙤摢㝦㈶戸〲㕤てぢ㘷㡤㈰ち愲㈸㈸愲昲愴晣㤱扦㐶搸㕥攸㠵敤㌹㤲搵挰㌳㥢ㅤ㄰㡤㙦㌴㑤㌰〵挰昹㤸㤰攰ㅥ攳搶慡㡦㡤戱㔰〳攷ㅤ㜸㌸つ昵㝡晢慦㘷敥摡㕦挵㥡搷〸扣扢㜲㙢戵ㄷ㠴㝦愹㈷戰〴㠷㝥攴㤸〷㜶㜴㍣ㄴ㈳挴㐱㤰㉡搲㑥㤲〶戴攲愲㤹㌱昸ㅣ㐸改㜸慦扡㑣㙥㜳搴㔸搳㥡捣㈲㙦㙦㙢挱㜸搸㐰搸㘵㙢㤶ㅦ㡤搵㕣摢搶㈰㜶㜸攸搵㕢㥡挵ㄴ愳摡〹㕣㝡㍤愹〶〱㉥㥢㔱㤷戶㑢㕤摡㙥攸㤷㡤㥢㜸〵昰㍡㜰戹㥢㥡㘷〶㙤摢㙣㈹㘸㈰㔲㝦㈶攴ㄵ捦㌶㈲㘶户㜴敤㐹摣搱㠷敥㤶搸㥤愷搸ㄸ愴〳晢㐹慡㐵㐱愶㝦挲ㄳ〶㠹㘴㝤戸㑢㔴㕦㈷㙣ㄲ㑦戶㈰摡㐰昹戴㥢搲昹昴㍥昵㜰〳㈵㈰挶挳戰㍡ㄹ㔵搰㐸㈱捣㍡㌴㠲㠰挷捡慣戹㥡扥慣戵㈸㘹㤳㡥㔲㌶ち戱ㄶ收挶换㈲愶慢㤱戳愲攷挷㡥愹㌳㑦㐱㐷㥤㔲㐳㈹㐴㠳㜲挸㐳昲㙥挹㠴㈴㡤㈸挳昶㕡敤攲㍡ㅦ㜹捡晥搴搳敡〱晣晦㝡㙦昶ㅤ㘸㔲㈶挳摤搴ㄴ㔵搵㌷〸〸㠸ㄶ㜱㥦搸㠴㍣㈶扣㐹㐰㐲㕣ㄲ攷捤㘰㜸㐵㐱ㄸ摥戴㈹㥥散㐰攰愷㔰㤰挴㈳㐶㠹㕦㘴愴㉦搲㤳挳㈰㑦改㘶㔰攴㍡㐹㌹搳㌳愱㡤㐵㐴〹㜶㠸㘲㡡㔸㉤挷㕦挹〷戶㈵㘴㜶㥤昱㄰㔰㐰搸㈳ㄷ〸㡣㐱㔹〸㝦㘳晥㥢换㡢㤵〳〱㔰㈶愳㠶愶㑢㐰㈴搴扤㝡ㄸ捣㜳摡捣㔰户㕡㈲㈰挰敡㜰敥㤷愳ちㅡㄲ㈴㈷㑥㤰〳挲ち〹捦ㄸ㄰摢㝡戰㘷㤱愹㐰ㄵ〴ち㙢㘰㜵㌸㑣㙣㜳㍤捡㈱愶攲㡦㤶晤戵㠸搲㐷㡥挷ㅥ㠴㝣ㄹ㐶愰ㄵ搲ㅦ㈹㠴㜹攴㝡ㅣ扡ㄷㅤ㘲つ㡡㕣㈱㜰晣㥡搹昲㕣摦㌵㠲㕣㥤㕣㘱づて㙣㈳㤱㈸㔴愵㍦㄰挶愱㝢攲㘲㈹〷㌹慢ㅤ〴㥣㤹㉤挷扤攷昰搳㐸㍥昲っ㥣㕥改㌴戶挱挳㠸㤷㜳㐴挵㉣㌴㠸㍦㔲收愸㌲㤶捣㐲〴㜹㘶昴㉤慡㕣愸㉤搴㙥㌶㉡㜳㤵愶㌶摢㉡ㄶ㥡慣㔹慡㔰㤶戲㕣㙡㑤㌷㘷㘷㕡㘵㌶搷㥣㘵㑣扥戴㍦㤵ㄵ换㠵㡡㍥愷捦㌶愷㉢愵㤶㔱㙥㙡㌳㤵改㘲愹㐵戳㘶㉥㤶愶つ昹敤晤愹ㄷ换ㄵ㥤㌵愷昵㡢扡挶㑡慣㔵㥡㉤ㄴ攷ちㄵ㐳㙢捥㤶㡣㜲㘱慥㤸㠵ㅥ攰㈴敡㍣挰㌷〰摥㈱㤰㠵づ昰晥换攸慡〲㉣㄰挸扥㐹㠰昷㘳㔶㙦㤱〴戱㍡慡挸㠲ㄲ㐲㔳㘸〹扡挰㔲改戴㜰㈱昶昶㍥㈰敡晢㡦ㄷ㔹㠶愴㑢㥦㄰㠳㡥戶㘸㤰晦㔸捣摦㥥㉢㔴㔱慦㄰挸㘴㈱昱㥣ㄵ慢㔴㜹慥戶搰ㄸ捣㔵捡敦㔲昷㈸㜵㜳㙤扥㐹㌹ぢ昹㉡昵㡣㔳㑦㥦㙢捦㐲㘵㌸㔹搶愸挲㔳㜷㍣㠹㤷㠵昲㜰挶慦㔳㘵㉣㈹㠱晦㤷㘲搷ㅤㅥ㉤㑣挶戳㌴㑢㤴㜵搹挳改㤳㘴㈶㐳攳㤲ㄲ摦㝡㌲㕣㈰㈸㉣㈲晦晢ㄵ㔱昳㑢攰ㄹ㈴㌱㌰扥㐲㝦敡㝢㐰て愱㉡っ㍢攲㘱㔹㕡㜰改㠴扤敡ㄳ戱㈹摢扦攱㔶昷㔳挵捦㜵㤹㌰搹㑤ㅥ㕣攸昵㔴㥢㍥挵愶〱敢㉥㕢昷昶搷搱㘳㥣搴㤵〶㈶㤱㙡㌸搱㙢昵ㄹ攷㔳扤㕥捡户㔲㕡㡣改㕤㡣㍥㌹捥㤴㤸ㄴ㠶挶㑢㔱㔲ㄸ搶ㄸ搸㈸㌱戶慡挳〵㥥ㅡ攲㥡ㄶ捣㠰㠷㜶㕣〱㔴攸扥㕣〷㤸㍦扦㝣扥㔸㤶㝥㐱㡣㌸昲ㅥ㠳㘴挷㡥㤰扦㡣㝡㡢愰〰㍤〶敤〵ㄵ㔶㐳扥〳㠰㑤愶ぢ挲捦㘸ㄳ㙣〴㐹捡愸摦挲㈴愸㜲㌸ㅢ㠶㐳晥㌶〰㥦㍤㉤晣㌴㥡㡤ㄳ㘷搴昷〹ち㤷〹〰〱扦〴っ〳ㅡ搸㕢㠰㠱攸愲㥥㠰㡡㠱㤳昸敢㉢㥦㘲㌳㤴换ㅣ㈶㤴攸㥢㡤扥挷㉦㑦㐰㉦昹捡昷㠵㌳ㅦ㔵愵扦摥㝦昰㥦㥦㕦扡昰攳㕦㍥㡣扥昷戱昲昳捦㑥㘳㙦晡㑥攱晢攱慦㍦㈹㔷〵㈸ㅦㅥ昰敡ㄹ㠰戳〰攷〸〸て攸㠴㐳㥦扦ㅦ㐷〳〷㥥扦㔰搷挷㍤㝦晢㌲挵戰昸㤲〱ㄷ㌷㘲㠴摤搰㌰㜲㜲愶㘵㜱晦㌰㑡㤱慡㐷戹摡㌵㝡㤴㔱㝣㑡扦㌷㐴㘶㠶ㅥ㙢㜰晣摤㔸㐸攵㉤㉣㤶㡤㜵㡦㠲愳戴戱敡搳㘳㕡㔷㈸搷ㄴ〴昴ㅢ挵戳㄰挶㤲挷㑥㐱㝥㐸收㤰摦ㄵ㠷㍡㑢搰㘴愸㌴㠷敦摢ㅥ㍤扡㈹㔸ㄱ〱敥㤳扤慢攵ㄶ㙤搶晦㙣搳晢㥥㙤㈹攱㐷挴㘶㌸昵㑣攲挳挴㐳ㅣㅢ㙥㐰㘵昴㤱つ〲挸愳昰㔸㠷㐰㐶摤愴㥥㌰㑣挶戳㈷㈱挱㤰挵㉦㠸㄰㘶ㄹㄴ㠸㈵㔳㐷㐶㜰敢㙥㐹㐱ㄷて戳〳搰㥡戴摤搰昰㘳愹㘲㌷㉣收㙣〶敤晤ㅦ㐸㐹愷㈹㌳慢㥡㌴〹㕢攱㑦㠰扥〲慢㝡㌷敡攱扤搰㑢摥扢搵搷㉢攱㝥㐷㘶㠰㐰㤳㡦㤱愸㐶扦攰攲挱㌴㘹攱昷摢㘱昱昷攰晢搴愲愵〲愸〶ㅣ慡ㅤ㔵搰㤸挰搹㔱㔱㜰搳〹㥣戹搷挲㔹昷㕢〲㐷㐲㍤㙡昸捡愶ㅡ㤵㉣㤰挱捥愸㉥〱㡡㥢扡㠳〲摡昰愵挲て㠸慤㜰㘰ぢ搴㔰㠴挴挸晦〰㜲㕢晡搸","㜸〱捤㔹挹㙦ㅢ搷ㄹ攷っ㌹㐳づ戵㌱戱㥤㍤つ㥤搸捤㈲㠵ㄱ㜷㌲愹ㅡ㔳㤴愵㈸㤶㉤挵㤴敤㜴〹㠸攱捣ㅢ㜱愲㔹搴㤹愱㤶㕥㔲愰㠷㕥㠳收㤰㑢㕢㕦㝡㈸㡡〲つ㝡捣㌵㤷愲㝦㐱㠱昴搰㐳搱㔳㠰戸㍤收攲㝥扦㌷㐳㠹愴㘸㔹㜱㕣挰㑦攲挷户㝥敦扤㙦晦ㅥ㘳㐲㉣ㄶ扢㑢〵摦㈸〹㔴㥥㙢ㅤ昸〱戳㜳㑤搷戲㤸ㄶ㤸慥攳攷ㅡ㥥愷ㅥ慣㤹㝥㄰愷〹㜲摢愴㜱㕦㙡晢收捦㔹慡扤换㍣㥦㈶㐹戱㔸㉡愵㠸㌴づ㈴昸㘴晡つ〵慢㈶ㄳ〴㌶㥢㡢敢㥤て〹㙢㉢㜰㍤㌶㤷扤ㄹ慥㕤挸攷㜳昹㕣愱㔸捦攷收攷戲捤㥥ㄵ昴㍣戶攰戰㕥攰愹搶㕣㜶愳搷戱㑣敤ち㍢搸㜴户㤹戳挰㍡昳挵㡥㕡慡攵㑢攵戲㔱慦搷㈶㘹敢搸戵收攲㠶挷っ晦㘱攱㤴㠱㜳扤戹㤸扢挶㠲㠷㠵㌳㐹㌸〹攵㤲㙢慢愶昳㤰㤰㑡愰㙤㜹㠹㘹㈶㤸挰㤸㘷㍡㕢㌹㍡昶㄰愱愹㔵捤㌵㝣扦㘷敦㠰㥦㑤㘶㔹搷㤹㤱愲㤵㡡扤攴〷ㅢ慡㘷晢㤳㌶攸挷㍣收㘸捣㥦戶㉦敦㙢捣㡡㈶晡㈹晢愶敡㕤㔳㙤㤶㐰㘵挶づ㜹戸慡㌳㈷㌰㠳㠳㈹晢㠶捦慥慢捥ㄶ挳ㄴ挹㕥改㤹扡㤰㐸搰㝦㉣晥昲戸㤳㜱㐶搱㜹散㘶㔷昵〲摥〲ぢ昳攳收づ㠸ぢ扦挵搰戹㈰㔲搹㤱㔵攰㔹换戴慦㌰捦㘱ㄶ㌶〱㈷㘷㐷㈶㜱〲㠵㝣㌸愴㔴晦㍡攰㤲㌰ㄱ㈹〱敥㠲㕤㘴㄰敢挶愶㘷搲㌵㝢㤶敡捤㕤㌵㥤㠵㐲慤㔸㉣ㄴ㜳㠵㝣扥㔶㉦ㄴ换昵㕡㝤㙥捤摣㘶㤶挹晣㘰愱㕣愹㔴㑡㤵㕣愹㔰慣搶㑡搵㝣扤㕡㥢扢慡敥㉦搴㑡昵㝡愵㥥慢ㄴ换㤵㙡㜵扥㕡慦㔴ㄵ㠵㔰㉢㘹㙣㌲㐱㘰㠶㡥敡摡戶改㠳㥦挴㑣㘵ㄲ挳㔳〴㠴挴㝦㐹㔷〷㑦㠶昹㘲㕢ㄵ摢ㅤ戱慤㠹㙤㕤㙣㌳戱㙤㠸敤㉤戱摤ㄵ摢愶搸晥㔰㙣㙦搳㥣㝥㐹㈵㤳㘲㔴㥡㍦扥晤挵愷扦晡攲摡㘷㕦㝥昰换㝦昹收㑦㈷㘷㘸搲㝢搱慤㤷㍣㜵㡦戶㍥ㄲ搱㐲㙥ㅥ㝦昷搷㑤㔲㑤愳㙣㔴㡤㝣㕥㉦捦慢㐵㔵挲攵㑥㉢〴ㄹ㥡㍢㘹摣㌲ㅤ摤摤攳㔲昱摣愲敡戳㈳㈱㤹㡤挶ㄶ摤㥥愳晢捦㡥ㅦ㙣〵㙡挰㥥ㄹㅤ㍢㐲㜲㙣㔹㡢㜴㠶昹㝣扦敦㡤㉥扢愹㕡㍤搶搸㌷挳攱攷㐷㠶㐹㘳摣捥扤㐷㤷㍤昶戳挳搱㘳㈷㙡㤰㘹摤攵戸㡦摤㌲ㅣち捦㤵㙤㜶㕤㥦㌹晣㜸戳昶㠶愹㙤㌳慦挵㘰㤸㤹捥慦㝡づ㐳㤱摡捥慥㍢㜴㔱㔲㐴晤挵挱㕥攳昲㝥挰ㅣ㥤改㜴摥ㅤ收〵〷㥢㙡挷㘲㑦っ㑤〹昷愴㠱愷㠷扡㤷㕤慤攷㌷㕤㈷昰㕣㙢㜸愴愱敦慡㘴㉡昴慢慥捥㐸搳ㄳ㈸㘴昶攳㜱㐱㠸扤㌶㑥摤㠰搷捦㜱㐶っ戰ㄸ㡡晦搴戰搸攵慥搳敤攸ㄶㄶ㠳㑣㡡ㄷ敥㠳㡣攳〵㥡㔷敦㍤㜱攰㑥昰㘲㤸晤捡扤㘷昳㌳ㅥ㜲敥晦㍢㔹ㄴ捦㐴户扦扣㑢收昴ㅤ搵搱㉤收㥤攸㠳〵㥣㐸㠱戲㐸㕦㤳㐱戸㈷昵㘰户㠴㝤攱㐰摡㌳昵愰㉢㜷㤹戹搵つ愸㡦晣㜴㉡〵搲ㅥ㉢捡攳搴愵㥣〱㌸㑢㈰㥤㡥挹攷㌰㐹㑥㉢㑦㠴㙤〹㜶敡摢ㅢ㙡㐴〲ち㜷っ攴挵㝤挹㕥㜶㍤㍦ㅥㅦ㜷换㜷㔴扦ㅢ㐰㍣㑦ㅣ挴搵㤴㈷〱㥥㈲㈰挱㐴摥搷て攰挶〹戸扢㈹㝢㠹ㄹ㉡〵ㄹ㕣扢〵㔵戲㐳扦戵挴㝣㑤㠱㠳㕢㈵㕤搹㤷愹㐶捡㍦㘹㐳晡搹㝥戰愴〶㙡搲㈶㔷㐹㕣㔲㘸搲㉣㕦ㄵ搶戰㜲㡡昷昵㔷愷愳ㄶ㘱挸昰敡〰㤶〹摥ㄱ㘲㈲挵㈱㝤㠹挵㈳㜸昲㈵攸散㜰㘶昲愸愰て扢㍣昲挴晡ち㜳㌶て㜶㤸㡦改㈹昹㐴㔲㡥慡ㄷ㤰慤㙢㥤ㅢ㠱㘹昹㌹㍡改㡡攷昶㜶ㅥ㈶ㅥ攰㔲㥥㈶搰㉦搲扦㐹㡡㑦㝦㈷㠴㤶挹㕤昰愶摤愶换㔱ぢ㍤ち㝣愱〲㘹㈵㘴㜷改㡢ㄷ攵㜹晡㑡㥦㌴㈶挱戳㝥㥢昰〰捡㌷㘹ㄳ㠵㌶㍤挶〳㥥ㄴ㙦㄰戵愷散㕢慥户摤㜱摤㙤挸搳㌴㙦昹㕤挶〲〴ㄱㄳ㔱搰挴㠳㈳㐱㠸挷㠷晣昸㐰戴㠱昰㐳㍥㑦㘰慡㘱㔹搹㍥㐶㕦㝥㤱扡攲〸㘷㕥愲捡ぢ捤昵换㔹㔸㕥㉢扢搱㈵ㅦ㤹㥤捦扥㥥捤捦攷㑢ㄴ㐸敦㕢扥㉤晣㠳㠸㠰㘸攱捡㌷挹㍢㥦㍣昳挹昲攷㠵㍢㑢㝦昹晡捣㠶昰㘵㌴㌰敡晦㈵搸㤳㙦㘱户㌹戹㡤㥢㈶摢㠳愰㑤ㅢㄴ〲㌶㝢㝥攰㜲慤㤸㌲㤶摣㙢㙥戰㘴晡㍢㤶㝡㜰挶㠸㉡户扡捣㈱㥦攵㤱敢ㅡ改㜳㜷㜶㤸慥ㄸ㉤户攷㘹㙣㜵改㔱昰㘹㐴づ㤲㉣敥捥㐴㠱捡㠳㤹改ㄸ慤㈴㍢㑡㈵㈶挱戸㡥㙡ㅢて㐴〷㍣㈳慦㠲ㄵ㌳㐷ㄴ摤㌴〳㡢㑤ㄸ摣㉢昱㝡捡㈰㉡㔲㈰愰㈷㡤捤㉥㐹攱搲㤴戱攲㤹扡㘵㍡っ捣㌸ㅢ㑥㕤㘳㕢攴昴㌷㕣摦㐴捣㍦㘵㙣㝡慡攳敦挰㝥㘹〷㡦て戵戸愱㤳㡣㐵搳昱㘹ㅢ捥㐵搴㘷㡣㔶搷摤愳㌴戰㘷㍢㉢敡㡥晦㐸㜰〵扡ㅥㄶ捥ㅡ㐱ㄴ㐴㔱㐸㠹愹〷攵㡦晣㝤挲昶攴㔱㘰㥦㈵㔹つ㍣戳搳〳搱昸㐶〵㠲〹〰捥挷㤸〴昷㌸㙡慤〶搸㌸ㄲ㙡攰扣㐳愹搵㔸慦㜷㤸㕦㜳搷晥㌲搶扣㐲攰摤㤵ㅢ慢㐷㐱昸㜷㑡㤲㈵㌸昴㔳挷㍣戰愳搳愱ㄸ㈱づ㠲㔴㤱㜶㤲㌴愰㌵㉡㥡㘹㠳捦㠱㤴㑥ㅦ㔵㤷挹㙤㑥ㅡ㙢㙡㠷㔹攴敤㙤㌵㤸づㅢ〸扢㙣搵昲愳戱㈶攵㍡㉡挴づ愹㘰㑢㔳㉤㤶㌲ㅡ扤挰愵晣㑡㌱〸㜰搹㡣扡搴㝤敡㔲昷㐳扦㙣㕣㐷ㄶ挰敢挰攵㙥愹㥥ㄹ㜴㙤㔳㑢愱㠱㐸晤㤱㤰㔷愴㙤㐴捣㝥改摢㤳㔱㐷ㅦ扡㕢㘲㜷㡥㘲㘳㤰づ散㈷愹ㄶ〵㤹晥㠴〷っㄲ挹晡㜰㤷愸扣㐶搸㈴晥ㅣ㠳㘸〳攵㑥晦搱攷捥㐷搴挳つ㤴㠰ㄸて挳捡㙣㔴㐱㈳㠱㌰敢挴〸〲ㅥ㉢扤收慡晡戲慡搱戳㑥㌲㝡搴㐹ㄱ㙢㘱㙥扣っ㘲扡㈶㌹㉢㑡㍦㜶㑤㥤㜹㈹㜴戴攸昱㈸㠱㘸㔰づ㜹㐸摥㉤ㅥ㤳愴㠹搴戸扤㔶晢戸㉥㐴㥥㜲昰㜱㙡昵ㄸ晥慦摥慢扤つ㑤㑡愷戹㥢㥡愳慡昲㍡〱〱搱㈲敥㌳㌲㈱㠷〹㙦㄰㤰㄰㤷㡣昲㘶㌸扣愲㈰っ㌹㙤㠲㍦㠷㈰昰㑢㔱㤰挴㈳㐶㠹㕦㘴㘲㈰搲㤳挳㈰㉦搵㝦㘳㤱㕢㈴攵㑣㑦㠷㌶ㄶㄱ㈵搸㈱㡡〹㘲戵㍣㥡㈵ㅦ摢㤶㤰搹㉤挶㐳㐰〱㘱㡦㍣㑦㘰ち捡㐲昸摢ぢ敦㉦㉦㔵㡦〵㐰改戴ㄲ㥡㉥〱㤱㔰晦敡㘱㌰捦㘹㔳愴㙥愵㐴㐰㠰搵攱摣㉦㐷ㄵ㌴㈴㐸捥㈸㐱㡥〹㉢㈴㍣㙤㐰㙣㕢挱㠱㐵愶〲㔵㄰㈸慣㠱搵攱㌰戱捤昵攸㤵㌱㌱㥡戴ㅣ慥㐵㤴㍥㜱㜶㈴㈱攴换㌰〲慤㤰晥㐶㈱捣㍤搷攳搰㐷搱㈱搶愰挸㔵〲㘷慦㥡㥡攷晡慥ㄱ㘴㕢攴ち戳㐸戰㡤㔸㙣扥㈱晤㤵㌰㡥摤ㄳㄷ㑢㌸㜸搵摡㐵挰㤹摥㜶摣㍤㠷㥦㐶昲昱捥挰改㤵㑣㘲ㅢ㈴㐶扣扣㐴㔴捣㐰㠳㜸㤲㔲愷捡㔴㍣〳ㄱ攴㙦愷㙦㔲攵㘲㜳戱㜹扤㕤慦ㅡㅡ㠵㙣慣㥥㘷㕡愹㔲搵搵〲慢ㄶ㡤㝣㐵㌳㔸戵㔴㉥捥换㙦ㅤ㑥㉤㔴㑡㥤㑥愵㐴敦㑤昵㝡愹㕥㔱㙢㐶愱㔶㘲〵慤愴搷昳挵㥡㔱㤱㝦㜰㌸戵挶㔸愷慣ㄱ〲㕤㔵㑢ㅡ㔳㔵戵㔳捥㔷㔸戹愰戱㐲㐷慢敢ㄹ攸〱㑥愲㉣〰晣㄰攰㙤〲ㄹ攸〰敦扦㠴慥〶挰㈲㠱捣ㅢ〴㜸晦攱㔴扥㔲㠲㔸㥤㔶㘴㐱〹愱㈳㘸㠲㉥戰㐴㌲㈹㕣ㅣ挹扤㡦㠹晡㘱昲㈲换㤰㜴改㜳㘲搰改ㄶつ昳ㅦ㡢㜹敥戹㐲ㄵ攵ㅤ〲改っ㈴㥥戳㘲㤵㉡㡦㌵ㄷ摢挳慦㤹昲扢搴㍤㐹摤㕣㥢改㤹搴㤷慦㔰捦㌴昵っ戸昶っ㔴㠶㤳㘵㡤㉡晣昵㡥扦攳㘵愰㍣㥣昱敢㔴㤹㡡㑢攰晦㕢㈳搷ㅤㅦ㉤捣㡥扥搲㕣愶㔷㤷〳㥣㍥㑥㘶㌲㌴㉥〹昱捤〷挳〵㠲挲㈲昲捦㘷㐴捤敦㠰㘷㤸挴挰昸〲㝤㤴昷㠰ㅥ㐲㌵㍦敥㠸㈷扤攳㠲㑢攷散㔵㥦㠸㑤扦〷㙣扡㡤挳挷攴挷晡㑣㤸敤㍦ㅥ㕣㍣敡㘹㜴㝣㡡㑤〳搶㕦戶敥ㅤ慥愳㘴㥣搴㤵〶㘶昱搴㜰敥愸㌵㘰㥣㥦㍤敡㕤㜵㝣㝡ㄶ㘳㝡ㅦ愳㑦㡥㌳㈱挶㠵戱昱㔲昴㙣っ㙢っ㙣昴㌰戶慡挳〵㍥㍢挶㌵㉤㥡〱て敤戸〲㈸搰㝤戹〵戰㜰㘱昹㐲㘱㕥晡ㄳ㌱攲搴㝢っ㤳ㅤ㍢㐲㌶搲捡つ㠲〲㤴ㄳ戴ㄷㄴ㔸つ昹ㄶ〰摦愴㈰晣㠱㌶挱㐶㌸㐳㕡昹ㄱ㈶㐱攱挳搹㌰ㅣ昲㑦〰㌰㍢㕦ㄶ㝥ㅦ捤㠶㙣愷㤵て〸ち㤷〸昴ㄱ〸㌰っ㘸㘰㕣㠰㠱㐰〳〷㤹㠱㡡㠱㤳昸っ㤴㍢搸っ攵ㄲ㠷戱㔴昴㥤㠹扥捦㕥㥡㠱㕥昲㤵ㅦ〸攷㝦摤㤰晥昹搱敤晦晣昱慤㡢扦晤昳摤攸晢愳㡦搷扦昹晢㔷敦㍥搶〸扦捦㌷摥摦摢扢慣摤㜹戵㈱㐰昹㤰挰㉢攷〱㕥〴㜸㠹㠰㜰㥢づ㌵㌶晤晤㕤㌴㜰㉣晤㠵扡摥㉦晤ㅤ㜸㈹㠶挵㤷っ戸戸〹㈳散㠶㠶㤱㤳㌳㉤㡢晢㠷㐹㡡㔴㍤㝡慢㕤愳愴㡣攲㔳晡㐵㈲㌲㌳㤴慣挱昱昷㘳㈱㠵户戰㔸㌶搶㍤ち㡥㤲挶慡㑦挹戴㥥愲户愶㈰愰㕦㌱ㅥ㠵㌰㤶㍣㜶〲㑣㈶㕢㠴昷㕤㜱慣戳〴㑤挶㑡㜳㤸摦ㅥ搱愳晦〴㉢㈲挰㝤戰扣㕡搶㘸戳挱戴㑤ㅦ㐸摢ㄲ挲㙦㠸捤㜰敡改搸㉦㘲㜷㜱㙣㈸㡢挲攸㑢㌶〸攰ㅤ㠵挷㍡〴搲捡ㄶ昵㠴㘱㌲搲㥥㤸〴㐳㌶㝡㐱㠴㌰换愰挰挸㘳敡挴〴㙥摤㉦〹攸攲㐹㜶〰㕡㤳戴摢㉡㝥㑥㑤搹㙤㡢㌹㕢㐱昷昰㈷㔴搲㘹㝡㤹㔵㑣㥡㠴慤昰ㄱ愰慦挰慡㝣ㄸ昵昰㕥攸㈵敦摤ㅥ攸㤵㜰扦㔳㌳〰收攴っ㠹㙡昴ㅢ㉦ㄲ愶㔹ぢ扦昰㡥㡢扦㠷昳㔳㡢㤶ち愰ㅡ㜰㈸㜶㔴㐱㘳〶㘷㐷㈵㠵㥢捥攰捣㐷㉤㥣昵戰㈵㜰㈴搴愳㠴㔹㌶搵愸㘴㠰㡣扢㑦㤷㉡ㄴ㌷昵〷〵戴攱㑢㠵㡦㠹慤㜰㘰㡢搴㐸〹戱㠹晦〱㌰愰〸㔶",null,null,null,null,"㜸〱㤵㔴㕢㙣っ㔱ㄸ㥥㤹摤㙤㘷㜶愹昱㈰㔲㡡㐵摤㥢㡤㙤㐹摢㐸㕤㍡搵慡扡㤴㔶㐹㤰㌱扢㝢戶ㅤ㥤搹㤱㤹搹㐶㠹〸㈲ㄲ㈱㜱㝤愰㑦ㄲㄲ愱㤱戸㈵〸㡦㐲㜸攰㠹〷㍣㠸ㄷ昷晢愵ㅥ㠴晦㕢搳㔸扡㉢㝣搹晤攷㥣晦晦捥晦㝦晦㤹㌳㠷攳㌹㡥晢㑥挰ㄳ昰㘳㔰搲搲敤戸捣㡣㈸㤶㘱戰戸慢㕢㈹㈷㌲捦戶戵敥㐵扡攳晡㠸㔰愰敡ㄴ㜷〲慡愳㙦㘲愲摡挵㙣㠷㐸〱㡥ㄳ㐵㐹愰㌸㌸昸换晤ㄳ〹㌳挹て㐳㉣㙥㔰〱㤹㔶愵㜶㘹㙣㍤攵㙦㜱㉤㥢㤵㠵摢㝥㘶愹㠹㐶㈳搱㐸㜹㐵㜵㌴㌲扤㉣慣愴つ㌷㙤戳㥡ㄴ㑢扢戶㘶㤴㠵㥢搳㌱㐳㡦㌷戱敥㔶慢㤳愵㙡㔸㙣㝡㐵㑣㥢㔱ㄵ㥤㌱㜳㘶戲扡扡㉡㠰㐲攵㜵㉣慥㐳ㄱ㘳戶㥥㙡㡦㈸戵昴换慡㐵戳㑡㙡捥戶㤹愱愱扢攵㉣㈹搱戲㘲㜳㥥攳愴捤つ㜰㐵㔷㕡㜶愷搳挱㤸摢㤰搶ㄳ㜲㜶〴㡥㙣㙡㜹㕥㙡㌹愸㠳㑣挵㘲挹愴ㅥ搷㔹捡ㅤ收㑤㐸ㅦ捤愸㉥昵摣㙡ㄵ㤹昳㌷挶㤹愱㌰挳㈰㤷㌳搸㕣攱戰攵㕡慡㥤㉤搱㑣ㄶ㌰㤱挵㐷攰〴㍦攷ぢ㜹敦〶捥㝦ㄹㄷ㐴晦㘵㌳㝥慢㡦㤷挳㘷攷㠶挳晦㤵㑥㐹戶㌳㐴㑥㐱搵〴㌵㈶愸㜱㐱㑤〸㉡ㄳ搴愴愰戶ぢ㙡㠷愰敡㠲扡㕥㔰㍢㠹搳て戱戰㔰昰戰愶㔶慢㥣㔴㜲愲昱㤴戹慢戶㜷摦改㈱㝣ㅦ攵㐶㝥慥㙤摢㥤晡㔰㘹搳㤹㔴㔰㉣㕥摤㌷㠵晦攲〵〶慣昸散〵㡥摤慤㜸㝤散挹攱㠶摥㙤愹て敦慥㥤㕤㜸昴〸昰㙣㑥㔰㠲㍥㡥晦攸昱㡥㙢慢搷㙥摤㈷㌶ㅤ摡昳昸挹攰㠳摦昶昳㌸㡢㌸㉢晣㠷㝣㈵摥㝢㠱摥㉢㐵晡散敢敦敢昶っ㑦㜴㔹㍢ㄳ㝥晥㕤扥ㄵ㙦扤挰搶愶㑤て攲搲摥〵ㄷ慥㕥扡㔰㔴㜱愸昲㤷愸愱ㄹ㔱慦㍤摥挴〳㡦㝡㙥㑦㙢㙣㌸㜹慦㙥搶收摤摢摦昰昸㌶㌲愲㕥攵㉢昱搲ぢっ㄰昵㈲摦㡡攷㕥㈰㜸㙥搵ㄶ昳搶挸挵ㄷ昵㑦㍤㕤㙤㍢㠵㕦愲㠶㘷㐴㍤昵㜸捤㍢ㅥ㥥扦愹㝣㥥扢晤昲挲ㅢ㝤昷㝤敢〲搸挸晦㍦㐴昸昲愵捣搱愵㙦搵〹㤸昵㤶敤昸㝣戹㙥㤶〵㥡搳攱㙡㌱㠳晤㌵㠸㌳㈸ㄵ挳㡣㈰挳㘳㈳㈱㑣ㅡ〹㔳〲ㄷ摡挸戸㐶挱㌵㥡㡣ㅦ晣扦㘶㉤㈴㐲㜰㤱愵㈵敡戵㌸摤㐲㠵摥ㅤ㈴㉡㤶戹㐱戳㤹㉤㐳㥣㘲㈵㔸戳㙤㜵改〹㘶㡢㜰戴搰慤攷㐷㕢〵㙤㥡㤱㘶づ扤㌴ㅦㄷ〸㠴挴㕣戵ㅡ晢㜳㤵收戸㔵ㅢ〷攴㝦戹慣㙡づ㠹攲㠲挱㑣㉦㘳㘸㈸㠵挹昰㘸ㅢ晤晣㐱ㄸ㑢㉥㘹ㅣ〸搸㠹ㅣ㠴昱㈰㤴㠲㠰㕤捡㐱㤸〰挲㐴㄰戰㜱㌹〸㤳㐰㤸っ〲㌶㌵〷㘱ち〸㔳挹挸㤰ぢ挸攱捣㠳〶搰〷挸搰〸挸㄰〴挸㄰〵挸㔰〰挸㔰〱挸㈸〹挸㈸ぢ挸愸〱挸愸〳㠴㝥〰㡦攳ㅣ㈷"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0",null,null,"Decisioneering:7.0.0.0","Decisioneering:7.0.0.0","Decisioneering:7.0.0.0","Decisioneering:7.0.0.0","Decisioneering:7.0.0.0",null,null,null,null,"Decisioneering:7.0.0.0"]
["CB_Block_7.0.0.0:2","CB_Block_0",null,null,"CB_Block_0","CB_Block_0","CB_Block_0","CB_Block_0","CB_Block_0",null,null,null,null,"CB_Block_0"]
["㜸〱㤵㤹〹㜸㑤㘷ㅡ挷敦戹㔹㙦㙣㥦㙡昴搱㘱ㅥ愳ㅥ挵㘸㐶㘲㐹戴㤶㑡㈲㘲ぢㄳ㡡㐷㡤晢摣㈴㈷㕣㙥㜲捤扤〹戵捣㔸㕡ㄳ㐶戵㠴㔸㐳㘲ㅦ戱ㄳ㙡慢戵愶搲㔸㙢㈷愶戴㐵㜵㙡愸捥㈸愵㍡攷昷昹昲㌰捥戹㝤㍡晦㠷㉦㈷敦晢㜳捥㍦摦㝤摦昷㥣ㄳ㌶捤㘶戳晤㘴㠸慦㈸㤸㠳扡扤㐷昹㜳昴慣愸〴慦挷愳愷攷戸扤搹晥愸㡥㍥㥦㙢㔴㜷户㍦㈷挸〰㐲㥤㙥㈳敦て㜱晡摤愳昵㜰攷〸摤攷㌷愰㄰㥢㉤㍣摣㘱㌷昲捦慢扦愲昲ㅢ〷晦捡ㄱ捣㘲㔰㌶㐷㈸㑢ㄸ㑢㌸㡢㠳㈵㠲愵ち㑢㔵㤶㙡㉣搵㔹㙡戰〸㤶㥡㉣捦戱搴㘲攱㌲㡥㐸㤶摡挶㔲昵〵㘳改㤳㄰摦㌳㙤愸㘱扡㜷㡥搷愷㌷慢摦昷戱戵㜶搱搱㔱搱㔱㌱㉤摡㐴㐷㌵㙦㔶㍦㈱搷㤳㤳敢搳摢㘵敢戹㌹㍥㤷愷㔹晤㕥戹㘹ㅥ㜷㝡㌷㝤㔴ㅦ敦㌰㍤扢㥤㥥搶扣㐵㥡慢㘵㕣㜴换㔶慤㌲摢戴㠹ぢ挱㝤㑣愲㥥敥收挷搴㜵㥦㍢㝢㜰㔴㐲扣昱攷愹㙢ㄹ摦挵ㅡ㍢收昳改ㅥㄷ㕢㤶慡㘷昲㘳搵挹敡攸昷攷㘶つ㈷ㄴ摤捦敢ㅢ收ㅦ愲敢㌹㥤㜳摤ㄹ攲改っ㠱愷搱㤸㠰㘸っ㘸搵慣〴慦㥥㤹改㑥㜷敢搹㌹㤱敡ㅢ挳㥦昱㥤㜱㕤攳㘷敥攳慤㥥搵改慤㜴摤㤳愰㝢㍣㐶挸㕦㉤敢つ扦㥥敡捡ㅥ慣愷戸戲昴㤰㉣捥ㄲ㘴挸㘶て戶〵㔵㔱ㅦ㌸挱㕦㜲ㅣㅡ晤㑢㌶攳㝦慥捦㠷愳㍤㝤㙥〲挱㕦ㄹ愵昷㜴㤰㡦摦敥㜴搹㥤㘹㜶㘷扡摤㤹㘱㜷敡㜶㘷愶摤㌹搸敥ㅣ㘲㜷扡敤捥愱㜶攷㌰㠳愹㔴㜸㔸㤸㕤㘹㘰扣㉢昶攵扡换扢㤴㘴攵挵慦㤹扥扡㠶㜶摤㌸㌷攷户昵㥤㜰㉣愹㑡挳㙥敢戲㈳挲敢扣㜹慦㠹㜶㑤㈵戲㡦て㜴㡥扥㔰搰㙤捤攲晡攷㌶㤶㌷敤愰㕤㔵㠹敡㡤㍢㑤摣㜴敤㑥㡦摤㈵つ敥搷㝡㌵㜲收晣㜹攸㐶㠷〸㐷㕤㉥慣㝤愱戸扥㜹㘹搳ㅡ户昶挵ㄷ愷㉥ㅢ户㜵㙤晢㥡ㅡ〵㑥慤㘸㥦㉢挲㘴敡㡡㑡㤸㑣㕤㔶㠹㐱晤ㅡ摦㑦㙥搹㌵㜱搵摤㝤慦㌴攸搰戶㡤昶㤹㑡㙣㝦戱㜰㙥㔹敡戰㠴昱㈷ㄷ晡敢㘴昵摤晥挴㔴〳㘹敡㔲攵〹敡㤵挵㌶慡㔸搵㜳挲㤵搶㌷㜳ㄷ㝦㝤㕤愳攱愴愹ち㐵㤸㑣㕤㔴㠹㌵㍢慡扢摢ㅦ扣㤳昸敥ぢㄹ㈳扣㤳㌲㠲戵ぢ㤵攷㝣搶搴㜹㤵〸㙣慡戱㌴㜵㔶㜱改㘵㐳㤷晢ぢ换㔳搶摦㡦㍤ㅣ㔷㙤敦㐳㡤〱㈰㑤㥤㔱㠴挹搴㘹㤵㌰㤹㍡愵ㄲ㘳㉢㌲㉦㥥㜹昳㘴捡昴收㠵㈵〷愲捦㉤搳㑥慡㐴晦戶昷づ攵㘵戴㑤㥡㜳㝡摡慦㍡㜵㉤㡤㝣戲㔳㔱搲搴〹挵捤㍥昷摡戴㔳ぢ㝡㈴慤敢㌷㜰攴晡挲㤱敤㌵〶㤲㌴㜵㍣搰㈵㡥〵戸㠴㜶㔴㈵㑣ㅦ摦ㄱ㤵〸扣㔳㉤愵愹㜲挵㐵㌶㍦搵扥改捡愲愴㠲挸挲挴戸㐶㔷昷㙢っ㐸㘹敡ㄳ㐵㤸㜶慡㑣㈵㑣㍢㜵㐸㈵昶攵昷㜹攵挶㑢㘳㤳㡢㙡㕦㡦摤㍦㙤敦㝣敤㘳㤵㌸搸㘹挹扤扣晡㤹㈹㡢慥㥣て㙢㍢晡㔱摣㤳㥤㝡㔵㥡㍡愸㌸㝦搸㤱㜷㡥ㄴ捣攸扡愵㜷㡢つ㤳㥦㑢㍢愲㌱搹愴愹㡦ㄴ㘱㌲㜵㐰㈵㑣㠵扥㕦㈵㑣愶昶愹㐴㘰㔳慦㑢㔳㝢ㄴㄷ户慥摢㍢戵收捦攸㌸扦摡㑢㔷ㅡ㑥敡㌵㔱攳〶㈲㑤敤㔶㠴挹搴㠷㉡㘱㌲戵㑢㈵扡晤㄰㜶㝢收㡢㌳㤳㜶挴摣㑥摣㜴慢㔶㉦㙤愷㑡㈴っ㈸㍡㌰㈷敦㐰捡㠶㡢㝦㜸晢㑢扦㝢攰㤳㥤㑡㤲愶戶㉢㙥晢捤㠲㌱㡦戲愷愶㤴扡挷慣㉦慤ㅢ㜳㔶㘳愲㐹㔳摢ㄴ㘱慡㤰て㉡晦改㌳つ慥㙤㔵〹㤳愹㉤㉡ㄱ搸㔴㜷㘹㙡戳攲㑥攷㡦扣敢敤㍣㉢㘱晣换㌷攳㔷散㤹㝡㐹攳〶㉢㑤㙤㔲㠴㘹愷㌶慡挴戸㙥愳㉦愶㍢愶㈵㤷敥摡㔶㕡扤挵慣㔸㙤㠳㑡㤸扡㙦扤㑡〴敥扥㔴㘹㙡慤攲㙡て㘸㝤昴㡤㥤㜷扡㉦てㅤ㤴摦散晣搱攱ㅡ㌷㝣㘹㙡㡤㈲㑣愶㔶慢㠴挹㔴㠹㑡㤸㙡㙡㤵㑡〴慥愹晥搲搴㑡挵ㅤ㕦攱㠹搹㝤晡㔶捦〵㡢㥡㡣㉥て㉢㍡愱昱〰㈲㑤慤㔰㠴挹搴㜲㤵㌰搵搴㌲㤵㌰敤搴㔲㤵〸扣㔳㠳愴愹挵㡡敢搳摤㜹扦散晢愵㠹㑢搶挶捣㉤ㅥ㄰㕤慥昱㐰㈴㑤ㄵ㉢挲㘴慡㐸㈵㑣㍢戵㐸㈵㑣昷扥㠵㉡ㄱ昸摥㤷㈱㑤㉤㔰㕣愸㍦㍢慡昷㤴晣挴㠹晤㉡㥡晥㌵戹攸戲挶〳㥡㌴㌵㕦ㄱ㈶㔳昳㔴挲㌴愷收慡㠴愹搰攷愸㐴攰㐲ㅦ㉡㑤ㄵ㈸捥㔷㔲㙦㔱㘴㡤㠵挹扢㝥户慥㜵捣㡡捤扦搱㜸㘰㤴愶㘶㈹挲㘴㙡愶㑡㤸㑣攵慢㠴㘹愷㘶愸㐴攰㥤ㅡ㉥㑤扤慦戸㡡㈶ㄵ㤳㈶㉤改㤸戲敥㠴㙦㔶敡戹㥡㌹ㅡて戰搲搴㝢㠱㉥㌱㉤挰㈵戴㜷㔵挲㔴攸㔳㔵㈲㜰愱㡦㤰愶愶㈸捥㍦㘵扣㘷㜶戵㔵㍤挶晦㌸㌷攴户㝤换㈶㙡㍣㔰㑢㔳㤳ㄵ㘱㉡摢㍣㤵㜸戶㙣戵扦愸㠴㘹愷㈶愹㐴攰㥤ㅡ㉢㑤扤慤戸㔵㡤㝦ㅤ晡㝣搰挳ㅥ㈵て攲㍡晣昹慤昷捦㙢㍣攰㑢㔳ㄳㄵ㘱晡昸㈶愸㠴愹搰挷慢㠴㘹摣㡥㔳㠹挰㌷攴㠹搲搴㥦ㄴ㌷攱摣㥣㌲攷搸攸㥥㕢㈳换㈷户㡡て晢㔴攳㠵㐳㥡ㅡ慢〸搳㠷㌱㐶㈵㥥晤㌰戴搱㉡㘱㉡昴㔱㉡ㄱ戸搰㈷㑢㔳㈳ㄵ搷㘸㑣搸挲晥摦收扦㕥扣昲昲㜷慤〶昹㑢㌵㕥㠰愴愹ㄱ㡡㌰敤㔴慥㑡㤸㜶㉡㐷㈵㑣愶晣㉡ㄱ搸搴㝢搲搴ㅦㄵ㈷㑥扦㜶㌵昶昰戸捥㌳捡て㍤㘸ㅢ㔲捦ㄳ挲搳昲晦晦愶挰㍢愳㐳扥㥦ㄸ㉦㘴晥㤰慣㈴慦捦ㅦㄴ㘴昵㑥㥡散昲て挹㜱愵㜹昴㥦㑤昲愲攱㤸捥㌲挳㔸㌴㥥㤶㌱收挸㘷㤹㐹㠸㘷㔵ㄹ㥡㐵愸㠰㄰㑦㡡㌲㌴㥢搰ㅣ㐲㍣愷挹搰㕣㐲昳〸昱㤴㈴㐳昳〹㉤㈰昴㝡㘵愸㤰搰㐲㐲㍣㈱㐸㙡ㄱ愱㈲㐲摣㥦㘵愸㤸搰㘲㐲摣ㅤ㘵㘸〹愱愵㠴戸㌷挹搰㌲㐲换〹㜱㘷㤰愱ㄵ㠴㔶ㄲ㘲㉥换搰摦〸慤㈲挴㔴㤴愱ㄲ㐲慢〹㌱㤳㘴㘸つ愱戵㠴㤸〸㌲戴㡥搰㝡㐲㘳㉢㐳ㅢ〸㙤㈴㐴㌷㐸㙡ㄳ愱捤㠴愸㐵ㄹ㉡㈵戴㠵㄰㤵㈰㐳㕢〹㝤㘰㉣挱㙣昹捦㝥㌰㍣㙥㐷㜴昷扡㌲㤲㕣改挶摢㝡㤸㝡㔷て㑦昰㘶つ㜷昹㜴㥦攰昳㑤昰㘶攸扤㝣摥ㄱ敥っ摤ㄷ㑥愰户昱㉢㠷㘰㉡㈳戴慦换㤳慢晢㡤扡て戲㠵㠴㔴〹户扡㔶㤷捡㜳㌵戴昸㤵㐶ㄷ搳昹扦昹㝤㕣〷挳㤴㉤㈲㠲挷㌶挷㌶㤶敤挶愲㔱㌹晣㍣捦〰㍢〰㜶〲㔰㑣ㄶ挰㉥㠰て〱㈸㌴ぢ㘰㌷挰ㅥ〰㙡捦〲搸ぢ戰て㠰扡戴〰昶〳ㅣ〰愰㔴㉤㠰㡦〰づ〲㔰挶ㄶ挰摦〱㍥〶愰戲㉤㠰㐳〰㘵〰㔴扤〵昰〹㐰㌹〰㡤㘰〱ㅣ〶㌸〲㐰㤳㔸〰㐷〱㡥〱ㄴ㕡〳挷〱㑥〰搰㔳ㄶ㘷昸ㄴ攰㈴〰㙤㘶〱㥣〲㌸つ㐰ぢ㕡〰㘷〰捥〲ㄴ㕢〳攷〰捥〳搰戱ㄶ㘷戸〰㜰ㄱ㠰㈶戶〰㉡〰㉥〱搰攰ㄶ挰㍦〰㍥〳愰攷㉤㠰换〰㔷〰㤸〷ㄶ挰攷〰㕦〰㌰㈲㉣㠰㉦〱慥〲㌰㍥㉣㠰㙢〰搷〱㤸㈸ㄶ挰㔷〰㌷〰㤸㌶ㄶ挰搷〰晦〴㘰〰㔹〰摦〰摣〴㘰㌸㔹〰晦〲戸〵挰扣戲〰㙥〳㝣ぢ挰㉣戳〰敥〰㝣〷挰㜸戳〰晥つ昰ㅦ〰㐶㥦〵㜰ㄷ攰㝢㠰つ搶挰㍤㠰晢〰㑣㑡㡢㌳晣〰昰〰㠰攱㘹〱㍣〴昸ㄱ㘰戳㌵昰〸攰㈷〰㘶慤挵ㄹ㙣㥡〱㘸挶愲㌱㠷㉤〰㍢㐰㄰〰愳搹〲攰㔷扥㡥㄰〰挶戶〵㄰ち㄰㘶㉣㠲㠱㠸〴㐳ㄱ〹㈶㈰ㄲ㑣㐱㈴ㄸ㜹㐸㌰昶㤰㘰挶㈱挱㥣㐳㘲慦晣㘲ㅣ散慢㍣㘰㡡㈱挱㈴㐳㠲戱㠵〴愳ぢ〹收ㄴㄲ捣㉡㈴ㄸ㑣㐸㌰㥣㤰㘰ㄲ㈱挱㌴㐲㠲搱㠳〴攳〷〹㘶つㄲ捣ㅢ㈴㡥㍦晥㙡ㄳっㄸ㈴㤸㈶㐸㌰㔱㤰㘰㝣㈰挱〸㐱㠲㜹㠱〴㌳〳〹〶〴ㄲっ〹㈴㤸〸㐸㌰ㄵ㤰㘰〴㈰挱ㄸ㐰㠲㥥㐷㠲扥㐷攲戲晣㘲ㅣ㕣愹㍣愰慢㤱愰戳㤱愰㡤㤱愰㤵㤱愰㙦㤱愰㜷㤱愰㔱㤱愰㔹㤱愰㌳㤱愰㍢㤱愰ㄵ㤱愰ㅤ㤱愰昷㤰愰晦㤰戸晤昸慢㑤搰㜰㐸搰㕤㐸搰㘱㐸搰㑥㐸搰㔲㐸搰㍦㐸搰㐳㐸搰㌰㐸搰㌴㐸搰㈱㐸搰㈵㐸搰ㄲ㐸搰ㄶ㐸搰〳㐸搰〷㐸㔰昴昲㠰挲㤷〷㔴戹㍣愰搲攵㠱晣㥦っ攳㐸㔰摡㌲㐲ㅤ换〳㙡ㄹ㔵昹㉦挵戳㠰㉥","㜸〱敤㕣㕤㙣ㅣ搷㜵摥扢攴㉥㜷㤶愴㐸㡢戲㘵㌹㡥㑤挷㜱晣㐳㤵ㄶ㘵慢戶搲㉡っ㝦㐴㠹〹㈵搲㈲㈵搹戵㔳㝡戸㍢㈳㡥戴㌳㑢捦捣㔲愲攳搶㑡㥡㌴㑤㤳㌴㠱㠱㈲㜶攲挲㜶晡㔴愰㉤搰㠷戸㌶㤲愶㈸摡㈲㐵攱〰㝤㐸㠱ㄶ攸㠳ㅢㄴ敤㐳㡢㔶㐰㕦昲㄰㈰晤扥㜳㘷㜶㘷㤷摣㈱扤戶㕢扡攰搸㝢㜸攷摣㝢㘷敥扤攷昷㥥㜳㐷ㄹ㤵挹㘴㝥㡥㡢㝦㜹㜵戳㜰晢攲㐶㄰㕡敥攸㔴戵㔲戱㑡愱㔳昵㠲搱〹摦㌷㌷收㥣㈰散㐲㠳晣戲㠳晡㈰户ㅣ㌸捦㕡㠵攵㜵换て搰㈸㤷挹ㄴち㐶ㄶ昵㝣〸㝦㠳昱㡤挱㕥㝤摤〰㑢㔳㤳昳㉢㤷昱搴挵戰敡㕢㠷㠷㉦攸扥㈷挶挶㐶挷㐶㡦㍥㜴㝣㙣昴挸攱攱愹㕡㈵慣昹搶〹捦慡㠵扥㔹㌹㍣扣㔰㕢愹㌸愵㑦㕢ㅢ㑢搵㉢㤶㜷挲㕡㌹昲搰㡡昹昰愳㘳てㅦ㍢㘶ㅦ㍦晥㘸ㅦ㕥㥤㌹㍢㌵戹攰㕢㜶昰ㅥ㍤㌳挷㈱㍦㍣㙤㤵ㅣ捥捤戲㝣挷扢㌴㍡㌵㠹晦ㄳ攳挷摤㈳愳㡢慢㤶ㄵ昲搵㤶㙦㜹㈵㉢㌰搰戱搷㥤〸㠲㥡扢挶挵㌳摣ㄹ㑣戵㘴〶㘱捥㥤戲㉡ㄵ挳㡤㥦㕡㜰攷戱㜶ㄵ㜳愳捦㕤戴扣挰〹㥤㜵㈷摣挸扢㑢㜸㔰戹摦㍤ㅦ㔸攷㑣敦㤲㜵搶㜴慤㥣㝢慡收㤴扢昵㤵改扡㌷㝥㐴㜲㘰㌲晤搱㠹挰㥤㕡㌵㝤ㄹ㔱挰㠵㐹㘹㍢攳㤷㥡摢摥摤晥戹ㅣ扡扣㠱捦扣愷㝤㍢搴㕣㌰晤㝡换㤱昶㉤愳挹㌷㡦攰挱昶敤ㄳ㙢搴摣攷晥昶㝤㘴㈹㥢㕢慢摥㠸扦㘵㐵㌱ㄹ㈳㑦搰㐳㔰㈰㈰〱㡤㈲㐱㉦㐱ㅦ㠰敡晥㙦㐸㐹戲㈳慢戲换㘶㜶㜹㈵扢㕣捡㉥㤷戳换㔶㜶搹捥㉥㕦捡㉥慦㘶㤷㥤散昲攵散昲ㄵ戴㠹慦㐲㑦㑦㌶扡㕥晣摥㕤㉦晥攰敢攷㑥㕦㉦㥤㝡㙥昸ㅦ扥昶㕦㝤晢搰攸戱㘸㔰搳扥㜹ㄵ慣搶攰攲愳愳㐷昸摦昶㔲〱愱戰㡦搹㡦搸㘳㘳攵㘳㐷捣㠷捣ㅣ愷㤵㐲晣㈶㐶ㄹ㐴摢㍥晢愲攳㤵慢㔷㠵㜶户㑦㥡㠱搵㔸戸㤱愸㙥戲㕡昳捡挱㠷戶慥㕣っ捤搰扡慤戵慥昱㤰㑤摤ㄶ㈱㔶㔶㈰敦扢愳戵摢〵戳㔲戳㈶慥㌹扡晡挳㉤搵敥㠲㕦㕤㘹㕦㍢攳㕢捦搴㙢㌷㡤㘸〲㑡㙤㕤㥥扤㘹㤶扡㑡㡦㙢㜸㙡戵ㅡ㔸㥥っ㙦挴㕤㜰㑡㔷㉣㝦搱愲㑡戴捡㌲搵㥢㔹ㄵ㐹晤挸扣㠷㠹㐲㕡换ㅦ㐹㘲敤㤳搷㐲〸戳㔵挶㜸搷㉣㍦摣㔸㌲㔷㉡搶㉤㑤㑤昴㍢㔱㜱愸〹㍤㔳㉤搵㠲愹慡ㄷ晡搵㑡㜳捤㐴㜹摤㠴愶㈹㥦愹㤶慤敥敥㡣㈸〵㈸摣慥㉥愵㌲て戴㤷〵㈱㐴㠲挴ㄴ攴㕢㥢搹㙥昴ㅣ㘶㠷㔹㔴㉣昲㘴昶愳摢㍣㡣攳ㄵㅤ㤳㈲㠱㠹㌹搱㝥昰愵昷㙤昳搸㍡攵摥摦挶搹散㔰㌴晢㤳敢㤶ㄷ㥥㌶扤㜲挵昲㔳慤㥦攲㠸㡣〱㠰摣つ㈸㠴戶慢㐷㔳愷慥愹㡤摣㔵愷ㅣ慥收㔷㉤攷搲㙡〸ㅣ㉣㘴愱挰愵摤㜴ㄹ㌷〱㘵散㈷ㄸ〲㈸ㄶ㌳昹〳㙣㤴㉦攲捡攴愸㥤㔲㘴戹㐹㤱戳㕦㤳㉣昷搹㌳㑥㈵戴戴㔲ㅥ戰㐱ㄱ㙤搵㠴㝣晤㘴㔱摦㉣㘹㠳㜱挰㥥〲㤷㥡㡥ㄷ㙥㌴攴㜶㤳㤴㘸㈶摡搳〵扢㑥ㄷ㔰ㄵ㌴敢㠳ㄴ㔹〳搳戴㘸㠳昴挶〹㈶愲ㄸ愴㔸㜶㍣戹㤹挹搸㍥㐵㐷愰㝤㤲〹搹晡㐸㝢ㅤ㐱㘶摦捣愴散搴㔶ㅥ昷戴搹㔶扥扣搶㘶㌷㘳攱㡣㕢〸づㄲ摣㑡㜰〸㐰晤㉢㌴ㅣ戵ㅣ捡捤㤷昱㈱摣ㅢ户ㄳ㝣ㄸ〰晡挹愰捥㠹㔴ㄵ㝤愸㥤昸㤱㙣搷て㍦㔹㥣㘲慤㡡攸ㄹ搷晤捣㝥㔷〸ㅤ㜹㥤扢挳搶㜶㡢㡤晤㔸㝢摥㑣㑥㠷ㅣ㤹搲㌴㌹搷㙤㥡㈶ㄷ㠲㑤㍢戴㕢㜷愲慢㌱㑣㜰ㄷ㐰搱昸〸㈱㡣ぢㅤ摥㥤㜹昴㜴㈹㍦㄰㙥㤱㜶㠶㍡㌴昰ㄱ㈳㜳ぢ㤰愲攴㌶㙤㕦昶㝣㘸扡㠳㈳昶〷摥㠷㍥摣㕥扥㈳愲户搸捤㍤扢挳㜸搱㍢昴愲敦㠶㜸愹㝦㙡㙢㘳敥㐱戵昱㌱㠲㝢〱㕡㙣っ㜷摦敦㌴㔲㈰㙥戱㥢愰摣㝥㐶㕤挴换㕤摡㔸戳挴〲昵搹㑢愶㝦挹ちㄱ挱㤸㥤㠶㉦㕣昵㝤慢㠲㑤㙤㔹㄰摣扦ㅣ㙣㐶〶㌳㝥搵㈵㝥捦㐷づ㍥㄰㠶愱扢㍢摢㤵㘹昱㤱㔳㝣捤㐴捣㈹挱㌹戴挱て戵㔷ㄲ㠹㑥捤散挵㝥改晢换㍤㑤搲㠱㈶戹ㅦ换㙡㍣〰〰㉤愱晥扥慤㐶㌹捣㘶扦㈰捤㥡㍤㔶㐶昸㔲㜶㈷㉤㌱挴㑤㝡愴㔷〷㙣㈷ㄱ㍦〸晡摤㐵挷慤㉢㡢㕥㜷挱昲㑢㠸㉤㌸ㄵ慢愸挳戲㔴㌵㝢扡攲〳愲㉢扡扡㌶敤愷㔳攲㙢挲㈷㉤㕡㈲㔵摡㔳㉢㔳昶攲つ愶㘲ㄸ㤲㑡㈵㈵㌴㔴搷㐰攴㍣戶摤㔳㌱ㅤ愸㤸〷戱㜰挶ㄱ㠲㌱㠲愳〰戹ㅦ㐱搳散㜴攱㤹づ敢㔹㘷㐸㝢㜹㌹㔳㈰ㄹ㈴㐴昸㔶㕢㘵㜵㡣慦昹㐵㠲㐷〰㕡摣ㅦ〶㈰㔳ㄸ㔱㐸㥥㘰㐴㐹㘳搸ㄷㅣ敢㉡㜹㘰㥦㡤挴搲㔴㉤〸慢㉥㌳㑢晤昶㜴昵㙣㌵㥣㜶㠲㌵㘴愲㠶散愸㜰㜱搵昲挰㕤㍥㝣㥦ㄶ㕣㜵㙤捤㉡ㅢ昶㘲戵〶搵㌶㍢扤ㅢ㌶收㔸づ昸㤲戲㌷捦㉡㕣㥤敤㡦昱〸㠵㤵㤶㜸㉢愳戱㍢㡡㝥㜳搳㌷搰㔸搱㈵㈷慣㔸扤戶ㄶ㍡㤶ぢ㌶㔶ㄱ㤹㠳㜲㡦扤戴敡㕢搶㜴扦㝤捡㜷捡ㄵ挷戳㐸っ昸㤸㑣搶捤㔹㤷㤰㈵㔸愸㌲〷㔸昵晡敤㈵摦昴㠲㌵㤳〹挵㡤晤㑤㜷㤲ㄶ挹搹㤳㡥ㄷ攰㌵㐲㐵㤶〷散挵搵敡㔵㘴㙣㙢慥㜷捡㕣ぢ㜶〵㔵挸昴晡ㄲ搲愸慣捡㘶㔵㈱㕢攸㤴㍥摣㤰㘷㌲㤴扤㙥〲愱㔵㈶挷㤸㜹㡡昵愶㕦ㅦ攵㘸攸愷㜳㑣㝤挸ㅥ搵㤱㕤愹㕡㤸㤲㙡ㅣ㘷㥦㡦〳㝣敡搴昹搹㐶㘶敥㕤攵慣㜳㡣昲愷攸㜸㘱㡢㝡㈲㠴㌱扡㝤㥡㔵㠸㈳攷㐰〲㐱㜱摥戵戲㕦搱㤶㌶攴扥㝤㡤攲っ㌲㐹㝤昶㥣戹㘲㔵㤰㡦㜶捤㜰㥦扥愱ㅢ敢㥡㤵㈰慡㥢慡扡慥㐹搶㈲㕢㉥㤶㑣㜲昰㐴㉤慣㥥㜱㍣挳〶㄰晥㡢㔰收㌵愰捣㙢㠲敡戳捦㌱㌵㈸㘵㍥慢㝡挹昴㥤㜰搵㜵㑡〵摥㌰㝤户㉢㜸ㄲ㐲㑥捤ㅢ㕦戱捥ㄸ㙥昱收捦挳㘵ぢ㐶㐱敥㔱攸㔱㉥ㅤ挹て捥捤慡㍣晥㔳ㅤ〶㤶愰㘰㈴㔲㙡晣㌲㥥㤶㤳搳ㄱ㔰㌹㜲摤㠸捦㘰摣㜸ㅥㄸ慤㠴㐸昵ㄴㄶ㐱㔴㌰愱攴ㄹ攲捥摢攷㍤㈷〴昵㐸戱ㄹ㈷㥣づ㐰㜲〰ㄴ㘵㝢㝢㥢㔰㌵搱㘹愴㙥ㄵ敥摣㕣搵㘴㈶敥搸㕣㥦戴ㅢㅦ摤愲㕡㕢㤴㠴㈱搹慥㤱㔸㤶㉤挶戸㥢㑣㡤ㄲ挳ㅤ㕢ㅢ㤵ㄶ㌶㙤慣㍢戵挸扢㌰㑣挲㌳ㄹ攳ㄳ挲㈸㐸昴㐶㌶㡡㌱晢㜴昶㐸㘴㙣攸〳ㄴ㘹愷㌴慥㍦㑡〹捥攲搸㐹搹㉡㐶㜷㤰敦㝤㔱㜱扥ㄶ㌶搵㤸搷㠶愲㥡㠹㑡㘵摥㠳㤷㔰㌲晤昲㉥ㄱ㘹捣㑤㕢ㄸ㤱捥㑥慤扦㕥摥㠴㈰㐶㘲挸戴㐸㑡ㅣㄸ㘲〸攱㑡㘴㔴改㥤昵㜳愹敢攸〲敦捥㔸愶㈷ㄴ㔸っ换搳搶扡戸㘱つ㑦㝥㐸㍡搴㜷㡢愲㐷つ㝢㘲㈵㠰㐹て愹挷愳㤲〸戸㘱㥦㘳㔸ち㠷ㄸ愰㜶愳搲㐲㈹㐴㙡户晥〰敥っ㜶て㜵戰㈲㍡㜵㐲敦㡣ㅡ㌴㥦挲戸捤㤳愰散㜴㐸㔱㈸㔲㕢慥晦ㅣ㔷摦㝡㠹搷ㅦ㡣㘷攲㐲㈴㐴㑣㜷愵㜸て㈰㙥㌲㌳㐹㈹ㅡ㡡ㄳ收㕡戳㠹搲敡㡢㜱㜴㌱晡改昲昹㈱㑥昱㌰㤷㌵㐰戱愹攰㥣㕢攸挰㥡㔶㌶昶搹戳㕥愹㔲㉢㕢㘲㡡㘳㕤㉤ㄶ㜹㔷搰㑢㡥〰㙡㘹㑡㔹㤷㘸㔱㘶戱㤵攲㤴㐹愴捥晤㙥㘳ㅣ摤㐵挹攱ㄹ摡昴㌱〱㤹ㄲ㤶㤳㠴搸愶㜳ち昴て昷㌷づ㌰挸攱㌹愸戴㑤㈸敡戲㌹㥣挷慢㘷㤱㐵摡ㄲ捤收慡㜳㔵晡散〹搴㘹㐷愳㜶〵㡤㌰㑦慤昰昲㜹㌸㈳ㅤ㑡〷ㅦ㤲戹ㄱ㘵㜷㙦㍣㉦户㤹ㅢ㈰㠵㔰㐰㌱挷换㕤㔰〶慢ち㐱愲挳㥤㙤㜸摤㡡搹㕦㝡摥挶〴㠰㘲ㅡ㤸づ㉤㕡㙡〷㘷ち攵敤ㅤ㥣㍢搱㉡㈵㐳㥡㑣愶㌲㐷㌹㠴㠰㍤㠸〶㘹攲㐶㝡愹ち㈳ㄴㅥ㤰㠳㘱昱搹挴ㄱㄷ㕢愰慡㝦㑢ぢ㜲挱っ㜱晣挵㍢搴㠲㥥㈸㤷改敥㈲㍥户㉢愸㡡愳ㅢ摡ㅤ㍤搰㜲㈸㑢收㐴晦敥敥㤶㡡攸戰攰搱改搱搳㘶㔸㕡㕤っ㌷昴挱慤㑥㔹㈲昷㝤挴㈳戶㝣㍢㝤收㙥㡦〷㔱搷戹昶挵㉢㕥昵慡㈷攳捡〵㍣昵〷づ挱ㄱ捡ㅥづ戲㤸昹㌹晥㤳㉢㥢挹㝤て㑦摣挹戰昹㠰㐶㠰㠴捦㤱慢㘸捣攰㉦㤳搴挳昸㥢挲㉢昰摦敢㈷〷挸㉢〷㕡㜸㐵㤴挱ㅥ戳㜸㤷摥㌳㘶㔱㙦㠲戴㘴ㄸ㄰㍣㍥㈴㤲捤愸㌷㜰㐳愲㠳〶㈰㥣㌱㑢〸昲摤㠵扦㈹攴ㄳ㠵ㅥㅤ昵攰挱㤰晦㍦㤴㡡愵㝡㑢戱晡㕦㄰㙡昵㍡㠸㈱㘴〲㑤敡㜲愹扥摢㑣愶㌹㑤㈶挵㈳㈱㈲换㘷㔰㠸慦ㅣ㔳戵敦㈸㈹捥㜹敤㙤㐶摦昷挳扦晦㠷㥢搱昹㠸㌹挴㕦㐳摡敤ㅥ摣搷摤㠵慥㑤敥〲ㄳ昹攲㉥㉣愰愰㤸搱搷敥㐲ㄴて㌹〷挴昶敥〲昳㝣㈹㑥㘱㈲敤㥡〸㜱㜰㌷㜶㡢换㔸搹㘹ㅣ挲戵〲攴昶㘱挰㠲㈹㐴愷づ㙥㐶㉦㤸扥改ㅥㄲ晣㈹摦㠲㘱昳㤷㜰慡㕢扡戰挷㙤㕢搶㐸愷㉤攲ㄶ㜱挴㝤㉦戶戲戳戳散愰㤴扥㜴㈸㕦ㄵ㔴晥㕤㐴㑤ㄴ昷㄰㤹捦ㅥ昸攳㔳晦晣散ㄷ挶㜹㜲㉤攲搵ㅣ㔳挵㥤愴敦改㔷㈰挱㥢㌸㌴㜲㌳㍦搲㌹㠳捦㤵㥣戵㡡㌵㘹晡攲ㄱ〵㠶ㅢㄷ㌵攳㈵ㄸ㔳㌳摦㙥㜰㌷㜱〶㐲扢㥢愳㉤愱㑦昹挸㐹挲㠵愳㠹㠱㑢㝣㉦㑥㈱慡戶挶慣㐳捦㌳昷㐷㌰㐷敦㜰㈰捤ㅥ㈳㜷愰扣㤴晡挳搸摥㘹㐴㈶㜳っㄶ㑤㙦㉢ㄵ㡦〰挴㕡ち戹〸㜲㐸㜲㔳挳挳〱愲愵捥愳㤰㝢㄰㈰㈵换搶㥡敥㘵㙣㘰㑦〹㔸昵〳㠰ㅤ㝥搰㠲㔵〴ㄵ攳戸㝣愷扢㕢㠶〲㘲搳挴戴慤昸㌴ㄷ㔰㤰㡤っㄱ㘳㌱昶㈲ち昱㤵㍢㡡搲㡥㐳㔳㝣㐹扦慢㤳㜰㕡戰㜳㉥攳㙥㐵昷愴㔷挳㈹㄰搸㤹扣ㄸっ㙦㍦搱搸㥣㑡扥㑥㌷㉤㙡ㄴ攱㠰㉥搶㍢昵㐶㔵戰㔹摥㈱散㔰㤱〸攴㔷㐳慣ㅦ㘹㍣晡收搶ㅡ摡㌸慦〷ㄳ攴て晥搷ㅤ㈹㠲㡤户㔲㘲愰㘱㜷搴慡愰㡦㡡㍦㡥㉥㥣㜴㐶ㄹ㡤愲摣㉢收慢㘳挹敡捡㙥戲晦捣㘴㡢㘴㍤挱摥㑣㘹㌷搹晦㈷㠱搸搶晥慢攳散㡢㥦昱㔴㔴攰㑤㡥戹㤴㙤搳㌷㕣ㄱ㐴戹㤱挸㤱㑤戲㈱㐵愶扦㜵㘹ㄱㅦ戲敡㙡搱攰㠸㠱㜵户ㅥ㤳愸昷愵㙦摢摢㔶〱㌲㑦㤴晢㝤愸愰戶晤㥢昵㔶扣搳捤晦㉡㍡ㅥ㌸攳㤴晣㙡㔰戵挳攱㐵㈴㠰㠷昹ㅤ㥡つ㥦㘷㐲扤搶慡搴敥挶㑡昴㍤㡤㍥㘷攷愱戰捦㕡攱㝢㤵㤷㘴㤶㘱㘷㔹つ㝥㤳㌴㤸㐸㌵搱㍡〴㌷搹㡦搵捣ち㍥㘳㥤㐷摣㌳㈴㙡㔷ㄸ㍢ㅤ㝤㙥㍤慤挱愵挳㜹慤㑦㈳㌶㘴㔵㐶㤱㈸㤳㈹㍣昹ㄹ慥㙢敢ㅡ㌴户㡤收ㄶ戰㘵㘷昱户㘲敥ㄵ搰㜴㘷㙦㘹㘶ㄹ扥㤳㕦㈷ㄷ㡤ㄵ㐲㙣慥挷昱㜷攷挱㕡㍥㙤〸㝣ㅥ㝤摣捤愰搸㐸〵愱戴ㅤ㘴挲㑢攸慡㈶〸昰㌳捡㔱㠱㌷㡡ㄱ㍦㡡愲晡㌶愶㐵〱㐰ㄹ㝢㐰㠰昶㕣晤ㄲ㥡改〸〲ㅢ攳㈲㔷慢ㄹㄴ攴昹慢㈸搰㙦攳㑦㌱㤰㈰㔸㈷㠹攵扥㔵戰㤷ㄳ搸挱㜸昳慡戸㑢㈱㐳ㄷ搵敦攲㔵慦攰愷ㄷ慥㐲ㅣ㜶㉤戲ㅢ㐱搹㠸㝢愰㥣㔱摣㡤挸㔴㕥㐰㠷晡㔴慡挰戶㥦捡㌷搰㜴昳㔴攸㐷挸昰㤲捦ㅦ㡣敤㤰攱愳摡〸〸㐲㠲ㅡ挰㘰㙣㡥〶愸㘱愹戶昲㍡㘳昱㈶㠹㡣敢敦愲扦㙦㡦晦攸㉤㕥晦㌱慥㐴愷愲慡㜹ㄶ搴愹㌲㡢㉦㈷㘷㜱つ搸昶戳昸搲㔶戳ㄸ㝣ち㝤㌸ㄲ攳㔹㠰晥㉥㐵戶㤳㔹㝤ㄶ〵㉥㈸㝦慡ㄴ㘳㥢收㑡ㅥ㤱扥扦㠶㐲㝦搷㈰㘹捡〰㡦昱敢〴捦ㄳ㕣㈷昸ㅣ挱攷〹㝥〳愰㍦㍢㐸㌲㑢挳㉦㄰昹㐵㠲摦㈴昸ㄲ挱㙦ㄱ㝣ㄹ〰つ㐹㜹㘹昸摢㐴㝥㠵攰慢〴㕦㈳昸ㅤ㠲慦〳昴㘷ㄵ㠹㉥挳晥〶ち昱戰㜳愴㐱捡攷㑡攲攵昱㘸㈷㕦㤱搷攱攵扣戶敤〵㌷㡡㉢敦ちつ㠷㈹昱晢摦戶㠶㈹摦攱㤹〵㔵㡤㜹攲昴改㈸慡㤷挹㐶㔹㌴昰愴㑥ㄶ㤰㠷戹㤰捡㡢ㅢ晦挹敢㡤㘰ㄳ㉡㜰㠱㜱㜵㘳昲扡㌴㜶攳挶㐷昱㥤㤹戴挱㤳昵昵㜶摣㤸㌲㈱㡤㉢㜱攳㝦㍦㝡愸摥㌸ㄶ〱晤攴ㅣ昹㌳挵㘳㤷㍤㑣攲㥢昳〱㌴捦搹昴〲㝡㙤㡤愶晥㤷㘴㜸㐵晣㠰㍥ㅣ㙦昱昱搵昷ㅣ㑥㙢攱㔰ぢ㑣㠵晥挷ㅦ㘶㜱㡡㙢摡っ㑤㝣搴扤㡥昴戹㙦挸ㅤ㍢攷敤㜹ㅦ㠸ㅥ㝢㌶挰捥戰扣慢㔸〴㑥㑤户㕥摦㙤搲っ㈹づ㜰㘳㍤攲戴㕦㤶愷㘲㍡㌳㠱㤲㉡敡㔶㤷㘳捡㘶慥㌷㜸挶昸㈶㠸〳つつ挸㠲昱㈲愰㑥㉤昱晣㜵㘶㤰慡㐷昴捡户㔸昱㙤㠲㤷〱㡡㡡㝡㠶㝣㤰晦㍤㠰㠱昸㥦摥ㄸ㕥㤷愸㑦㔶慤挴㉦㑢戲㤱昱ち㍢扣ち搰㠵㐰戴㡡㤸戰㘸扣〶㑣攲愵㌹敡慣㕦㙡敦㔵㜳搳ㅣ晦㜳〰㐸㤰㌶㝤昷㝦ㄲ摦昱㙦昰挱㕤昸㘷㑣㜲戲〵攸捥㝥扣戳㘷㤱搱攸扤换敦㌳㤸搰扢㜸づㄷ戸㤱㜷攱ㄳ愹ㄹ㡢㡡㥡㤹搳㔵㑦攱昹㝣〷㥤晢愲扡ㅥ愳㥦㡣搰㍣㠴㔲㔴㥦㡢搱扦ㄲ愱てち晡昳㌱晡㠹〸㝤㥦愰愹攱攵搹㡦㐷攸晢〵㑤㐵㉦攸㡢ㄱ㕡㡦攴㡢㌱晡㐲㠴搶㈳愱㌱㤰搶攷㈳戴ㅥ〹捤㠳愰㤷㈲戴ㅥ〹つ㠶愰ㄷ㈳戴ㅥ〹㑤㠸愰捦㐵㘸㍤ㄲ㕡ㄲ㐱㍦ㄶ愱昵㐸㘸㕢〴扤㄰愱昵㐸㘸㙤〴㍤ㅦ愱昵㐸㘸㝦〴㝤㌶㐲敢㤱搰㈲〹晡㑣㠴搶㈳愱㡤ㄲ昴㕣㠴㤶㤱っ搲㔴〹㥢㝦ㄷ〵攳㜵㠲㍦〵㈸收扥〹戸㘳㌹㈵㤱㍢昴昸摥㐰㔷㐵攱攳㌳㡣㌷愳〲㙦ㄴ㈵㑦㠶㍣ㄳつ㤹摥㐶㈱㥢㔷㤴㐶愹㌸ㄹ㔵㥣㤰ち愵㈸愱㔲㌱ㅤ㔵㡣〳㘱晣ㄹ㠰愲〴㜲㑥挶て㜸昷ㅡ〱敦晥㍣㉡挸ぢ戹〶搲晤㤳㉤㉦攴扡㐸挵㜸换ぢ戹㔶㔲昱㠹攴ぢ晦㤲て㤵㠹愱搰攴㌴つ㜲㠲戲摥㝦㡤㐲㝦搷〰挷㜶ㄱ扦散㌵㔵㝡扡晣昴搳㍦ㅤ攸ㅥ扥慤晢昱㑦昶扤昴昶摦晥攴㠵ㅦ㍦㜵攲摦㝥昶昲换㍦晥㤷ㄷ摥晡搹昷㔷㑥晣昰㍢摦昹慢㑦扤昲搶㑦昶摢慦㘶㕦晦改摣慢捦㡤㕤㜹敥ㄹ晢晣〳愷㥥㝢攲昲㘳㘳ぢ㌷㡤㜴㜵昵昴摣㍢昴㌷户摥㌷㜸晤㤹㌷搴㕦晣攳㐱㑦挹㜴昱㠲收㘱㜰摡㌲㡣ㅦ愲㠰㘱㜰挴敦敢㌰㌸㕤㔹愸㐷愳㠵㥡〴愲〰㘷㥣〳㤰㡡㐷㥡㉢㝡晦〷㥥搵㔸㠶",null,null,"㜸〱敤㕣㕤㙣ㅣ搷㜵摥扢攴㉥㜷㤶愴㐸㡢戲㘵㌹㡥捤挴㜶晣㐳㤵ㄶ㘵慢戶搲㉡っ㝦㐴㠹〹㈵搲㈲㈵搹戵㔲㝡戸㍢㐳㡥戴㌳㑢捦捣㔲愲攳搶㑥㥡㌴㑤㝦〳〳㐵敡挴㠵敤〴〸ㄲ愰㉤搰㠷戸㜶㥢戶㈸摡㈲㐵攱〰㝤㐸ㅦ㕡昴挱つ㡡收愱㐵㈱愰㉦㝥〸㤰㝥摦戹㌳扢戳㑢敤㤰㕥摢㉤㕤㜰散㍤扣㜳敥扤㌳昷摥昳㝢捦戹愳㡣捡㘴㌲㍦挵挵扦扣扡㔹戸㝤㜱㌳〸㉤㜷㜴慡㕡愹㔸愵搰愹㝡挱攸㠴敦㥢㥢㜳㑥㄰㜶愱㐱㝥搹㐱㝤㤰㕢づ㥣㘷慣挲昲㠶攵〷㘸㤴换㘴ち〵㈳㡢㝡㍥㠴扦挱昸挶㘰慦扥㙥㠰愵愹挹昹㤵换㜸敡㘲㔸昵慤挳挳ㄷ㜴摦ㄳ㘳㘳愳㘳愳㐷ㅦ㍡㍥㌶㝡攴昰昰㔴慤ㄲ搶㝣敢㠴㘷搵㐲摦慣ㅣㅥ㕥愸慤㔴㥣搲愷慤捤愵敡ㄵ换㍢㘱慤ㅣ㜹㘸挵㝣昸搱戱㠷㡦ㅤ戳㡦ㅦ㝦戴て慦捥㥣㥤㥡㕣昰㉤㍢㜸㡦㥥㤹攳㤰ㅦ㥥戶㑡づ攷㘶㔹扥攳慤㡥㑥㑤攲晦挴昸㜱昷挸攸攲㥡㘵㠵㝣戵攵㕢㕥挹ちっ㜴散㜵㈷㠲愰收慥㜳昱っ㜷〶㔳㉤㤹㐱㤸㜳愷慣㑡挵㜰攳愷ㄶ摣㜹慣㕤挵摣散㜳ㄷ㉤㉦㜰㐲㘷挳〹㌷昳敥ㄲㅥ㔴敥㜷捦〷搶㌹搳㕢戵捥㥡慥㤵㜳㑦搵㥣㜲户扥㌲㕤昷挶㡦㐸づ㑣愶㍦㍡ㄱ戸㔳㙢愶㉦㈳ち戸㌰㈹㙤㘷晣㔲㜳摢扢摡㍦㤷㐳㤷㌷昰㤹昷戴㙦㠷㥡ぢ愶㕦㙦㌹搲扥㘵㌴昹收ㄱ㍣搸扥㝤㘲㡤㥡晢摣摦扥㡦㉣㘵㜳㙢搵ㅢ昱户慣㈸㈶㘳攴〹㝡〸ち〴㈴愰㔱㈴攸㈵攸〳㔰摤晦つ㈹㐹㜶㘴㔵㜶搹捣㉥慦㘴㤷㑢搹攵㜲㜶搹捡㉥摢搹攵搵散昲㕡㜶搹挹㉥㕦捥㉥㕦㐱㥢昸㉡昴昴㘴愳敢敥挹㐳晦㝣昹摢㑦㑥晣改愵户㔷扦搵㤷晦㜱摦㍥㌴㝡㉣ㅡ搴戴㙦㕥〵慢㌵戸昸攸攸ㄱ晥户扤㔴㐰㈸散㘳昶㈳昶搸㔸昹搸ㄱ昳㈱㌳挷㘹愵㄰扦㠹㔱〶搱戶捦扥攸㜸攵敡㔵愱摤敤㤳㘶㘰㌵ㄶ㙥㈴慡㥢慣搶扣㜲昰愱ㅢ㔷㉥㠶㘶㘸摤搶㕡搷㜸挸㤶㙥㡢㄰㉢㉢㤰昷摤搱摡敤㠲㔹愹㔹ㄳ搷ㅣ㕤晤攱㤶㙡㜷挱慦慥戴慦㥤昱慤愷敢戵㕢㐶㌴〱愵戶㈱捦摥㌲㑢㕤愵挷㌵㍣戵㔶つ㉣㑦㠶㌷攲㉥㌸愵㉢㤶扦㘸㔱㈵㕡㘵㤹敡捤慣㡡愴㝥㘴摥挳㐴㈱慤攵㡦㈶戱昶挹㙢㈱㠴搹㉡㘳扣敢㤶ㅦ㙥㉥㤹㉢ㄵ敢㤶愶㈶晡㥤愸㌸搴㠴㥥愹㤶㙡挱㔴搵ぢ晤㙡愵戹㘶愲扣㘱㐲搳㤴捦㔴换㔶㜷㜷㐶㤴〲ㄴ㙥㔷㤷㔲㤹〷摡换㠲㄰㈲㐱㘲ち昲慤捤㙣㌷㝡づ戳挳㉣㉡ㄶ㜹㌲㝢昷㌶て攳㜸㐵挷愴㐸㘰㘲㑥戴ㅦ㝣改㝤摢㍣戶㑥戹昷户㜱㌶㍢ㄴ捤晥攴㠶攵㠵愷㑤慦㕣戱晣㔴敢愷㌸㈲㘳〰㈰㜷ㅤち愱敤敡搱搴愹㙢㙡㌳㜷搵㈹㠷㙢昹㌵换㔹㕤ぢ㠱㠳㠵㉣ㄴ戸戴㕢㉥攳㈶愰㡣晤〴㐳〰挵㘲㈶㝦㠰㡤昲㐵㕣㤹ㅣ戵㔳㡡㉣㌷㈹㜲昶㙢㤲攵㍥㝢挶愹㠴㤶㔶捡〳㌶㈸愲慤㥡㤰慦㥦㉣敡㥢㈵㙤㌰づ搸㔳攰㔲搳昱挲捤㠶摣㙥㤱ㄲ捤㐴㝢扡㘰搷改〲慡㠲㘶㝤㤰㈲㙢㘰㥡ㄶ㙤㤰摥㌸挱㐴ㄴ㠳ㄴ换㡥㈷㌷㌳ㄹ摢愷攸〸戴㑦㌲㈱㕢ㅦ㘹慦㈳挸散㕢㤹㤴㥤摡捡攳㥥㌶扢㤱㉦慦戵搹捤㔸㌸攳ㄶ㠲㠳〴户ㄲㅣ〲㔰晦づつ㐷㉤㠷㜲昳㘵㝣〸昷挶敤〴ㅦ〶㠰㝥㌲愸㜳㈲㔵㐵ㅦ㙡㈷㝥㈴摢昵挳㑦ㄶ愷㔸慢㈲㝡挶㜵㍦戳摦ㄵ㐲㐷㕥攷敥戰戵摤㘲㘳㍦搶㥥㌷㤳搳㈱㐷愶㌴㑤捥㜵㥢愶挹㠵㘰搳づ敤搶㥤攸㙡っㄳ㝣〴愰㘸㝣㤴㄰挶㠵づ敦捥㍣㝡扡㤴ㅦ〸户㐸㍢㐳ㅤㅡ昸㠸㤱戹〵㐸㔱㜲㕢戶㉦㝢㍥㌴摤挱ㄱ晢〳敦㐳ㅦ㙥㉦摦ㄱ搱㕢散收㥥摤㘱扣攸ㅤ㝡搱㜷㐱扣搴扦戴戵㌱昷愰摡昸ㄸ挱扤〰㉤㌶㠶扢敦㜷ㅡ㈹㄰户搸㑤㔰㙥㍦愳㉥攲攵㉥㙤慥㕢㘲㠱晡散㈵搳㕦戵㐲㐴㌰㘶愷攱ぢ㔷㝤摦慡㘰㔳㕢ㄶ〴昷㉦〷㥢㤱挱㡣㕦㜵㠹摦昳㤱㠳て㠴㘱攸敥捥㜶㘵㕡㝣攴ㄴ㕦㌳ㄱ㜳㑡㜰づ㙤昰㐳敤㤵㐴愲㔳㌳㝢戱㕦晡晥㜲㑦㤳㜴愰㐹敥挷戲ㅡて〰㐰㑢愸㝦㙣慢㔱づ戳搹捦㐸戳㘶㡦㤵ㄱ扥㤴摤㐹㑢っ㜱㡢ㅥ改搵〱摢㐹挴て㠲㝥㜷搱㜱敢捡愲搷㕤戰晣ㄲ㘲ぢ㑥挵㉡敡戰㉣㔵捤㥥慥昸㠰攸㡡慥慥㉤晢改㤴昸㥡昰㐹㡢㤶㐸㤵昶搴捡㤴扤㜸㠳愹ㄸ㠶愴㔲㐹〹つ搵㌵㄰㌹㡦㙤昷㔴㑣〷㉡收㐱㉣㥣㜱㠴㘰㡣攰㈸㐰敥〷搰㌴㍢㕤㜸愶挳㝡㌶ㄸ搲㕥㕥捥ㄴ㐸〶〹ㄱ扥搹㔶㔹ㅤ攳㙢㝥㤶攰ㄱ㠰ㄶ昷㠷〱挸ㄴ㐶ㄴ㤲㈷ㄸ㔱搲ㄸ昶〵挷扡㑡ㅥ搸㘷㈳戱㌴㔵ぢ挲慡换捣㔲扦㍤㕤㍤㕢つ愷㥤㘰ㅤ㤹愸㈱㍢㉡㕣㕣戳㍣㜰㤷て摦愷〵㔷㕤㕦户捡㠶扤㔸慤㐱戵捤㑥敦㠶㡤㌹㤶〳扥愴散捤戳ち㔷㘷晢㘳㍣㐲㘱愵㈵摥捡㘸散㡥愲摦摣昴つ㌴㔶㜴挹〹㉢㔶慦慤㠵㡥攵㠲㡤㔵㐴收愰摣㘳㉦慤昹㤶㌵摤㙦㥦昲㥤㜲挵昱㉣ㄲ〳㍥㈶㤳㜵㜳搶㉡戲〴ぢ㔵收〰慢㕥扦扤攴㥢㕥戰㙥㌲愱戸戹扦改㑥搲㈲㌹㝢搲昱〲扣㐶愸挸昲㠰扤戸㔶扤㡡㡣㙤捤昵㑥㤹敢挱慥愰ち㤹㕥㕦㐲ㅡ㤵㔵搹慣㉡㘴ぢ㥤搲㠷ㅢ昲㑣㠶戲搷㑤㈰戴捡攴ㄸ㌳㑦戱摥昴敢愳ㅣつ晤㜴㡥愹て搹愳㍡戲㉢㔵ぢ㔳㔲㡤攳散昳㜱㠰㑦㥤㍡㍦摢挸捣扤慢㥣㜵㡥㔱晥ㄴㅤ㉦㙣㔱㑦㠴㌰㐶户㑦戳ち㜱攴ㅣ㐸㈰㈸捥扢㔶昶㉢摡搲㠶摣户慦㔱㥣㐱㈶愹捦㥥㌳㔷慣ち昲搱慥ㄹ敥搳㌷㜴㘳㕤戳ㄲ㐴㜵㔳㔵搷㌵挹㕡㘴换挵㤲㐹づ㥥愸㠵搵㌳㡥㘷搸〰挲㝦ㄱ捡扣〶㤴㜹㑤㔰㝤昶㌹愶〶愵捣㘷㔵㔷㑤摦〹搷㕣愷㔴攰つ搳㜷扢㠲㈷㈱攴搴扣昱ㄵ敢㡣攱ㄶ㙦晥㍣㕣戶㘰ㄴ攴ㅥ㠵ㅥ攵搲㤱晣攰摣慣捡攳㍦搵㘱㘰〹ち㐶㈲愵挶捦攳㘹㌹㌹ㅤ〱㤵㈳搷昵昸っ挶昵攷㠰搱㑡㠸㔴㑦㘱ㄱ㐴〵ㄳ㑡㥥㈱敥扣㝤摥㜳㐲㔰㡦ㄴ㥢㜱挲改〰㈴〷㐰㔱戶户户〹㔵ㄳ㥤㐶敡㔶攱捥慤㔵㑤㘶攲㡥慤昵㐹扢㜱昷つ慡戵㐵㐹ㄸ㤲敤ㅡ㠹㘵戹挱ㄸ㜷㤳愹㔱㘲戸㘳㙢愳搲挲愶㡤㜵愷ㄶ㜹ㄷ㠶㐹㜸㈶㘳㝣㐲ㄸ〵㠹摥挸㐶㌱㘶㥦捥ㅥ㠹㡣つ㝤㠰㈲敤㤴挶昵㐷㈹挱㔹ㅣ㍢㈹㕢挵攸づ昲扤㉦㉡捥搷挲愶ㅡ昳摡㔰㔴㌳㔱愹捣㝢昰ㄲ㑡愶㕦摥㈵㈲㡤戹㘹ぢ㈳搲搹愹昵搷换㥢㄰挴㐸っ㤹ㄶ㐹㠹〳㐳っ㈱㕣㠹㡣㉡扤戳㝥㉥㜵ㅤ㕤攰摤ㄹ换昴㠴〲㡢㘱㜹摡摡㄰㌷慣攱挹て㐹㠷晡㙥㔱昴愸㘱㑦慣〴㌰改㈱昵㜸㔴ㄲ〱㌷散㜳っ㑢攱㄰〳搴㙥㔴㕡㈸㠵㐸敤搶ㅦ挰㥤挱敥愱づ㔶㐴愷㑥攸㥤㔱㠳收㔳ㄸ户㜹ㄲ㤴㥤づ㈹ち㐵㙡换昵㕦攳敡㙢㉦昲晡捥㜸㈶㉥㐴㐲挴㜴㔷㡡昷〰攲㈶㌳㤳㤴愲愱㌸㘱慥㌵㥢㈸慤扥ㄸ㐷ㄷ愳㥦㉥㥦ㅦ攲ㄴて㜳㔹〳ㄴ㥢ち捥戹㠵づ慣㘹㘵㜳㥦㍤敢㤵㉡戵戲㈵愶㌸搶搵㘲㤱㜷〵扤攴〸愰㤶愶㤴㜵㠹ㄶ㘵ㄶ㕢㈹㑥㤹㐴敡摣敦㌶挶搱㕤㤴ㅣ㥥愱㑤ㅦㄳ㤰㈹㘱㌹㐹㠸㙤㌹愷㐰晦㜰㝦攳〰㠳ㅣ㥥㠳㑡摢㠲愲㉥㥢挳㜹扣㝡ㄶ㔹愴㉤搱㙣慥㍡㔷愵捦㥥㐰㥤㜶㌴㙡㔷搰〸昳搴ち㉦㥦㠷㌳搲愱㜴昰㈱㤹敢㔱㜶昷晡㜳㜲㥢戹づ㔲〸〵ㄴ㜳扣摣〵㘵戰慡㄰㈴㍡摣搹㠶搷慤㤸晤愵攷㙤㑣〰㈸愶㠱改搰愲愵㜶㜰愶㔰摥摥挱戹ㄳ慤㔲㌲愴挹㘴㉡㜳㤴㐳〸搸㠳㘸㤰㈶㙥愴㤷慡㌰㐲攱〱㌹ㄸㄶ㥦㑤ㅣ㜱戱〵慡晡户戴㈰ㄷ捣㄰挷㕦扣㐳㉤攸㠹㜲㤹敥㉥攲㜳扢㠲慡㌸扡愱摤搱〳㉤㠷戲㘴㑥昴敦敥㙡愹㠸づぢㅥ㥤ㅥ㍤㙤㠶愵戵挵㜰㔳ㅦ摣敡㤴㈵㜲摦㐳㍣攲㠶㙦愷捦摣敤昱㈰敡〶搷扥㜸挵慢㕥昵㘴㕣戹㠰愷晥挰㈱㌸㐲搹挳㐱ㄶ㌳㍦挵㝦㜲㘵㌳戹㍦挳ㄳ㜷㌲㙣㍥愰ㄱ㈰攱㜳攴㉡ㅡ㌳昸换㈴昵㌰晥愶昰ち晣昷晡挹〱昲捡㠱ㄶ㕥ㄱ㘵戰挷㉣摥敡㝢挶㉣敡つ㤰㤶っ〳㠲挷㠷㐴戲ㄹ昵㍡㙥㐸㜴搰〰㠴㌳㘶〹㐱扥㡦攰㙦ち昹㐴愱㐷㐷㍤㜸㌰攴晦て愵㘲愹扥愱㔸晤㉦〸戵㝡つ挴㄰㌲㠱㈶㜵戹㔴摦㙤㈶搳㥣㈶㤳攲㤱㄰㤱攵㌳㈸挴㔷㡥愹摡㜷㤴ㄴ攷扣昶㌶愳敦晢攱摦晦挳捤攸㝣挴ㅣ攲慦㈱敤㜶て敥敢敥㐲搷ㄶ㜷㠱㠹㝣㜱ㄷㄶ㔰㔰捣攸㙢㜷㈱㡡㠷㥣〳㘲㝢㜷㠱㜹扥ㄴ愷㌰㤱㜶㑤㠴㌸戸ㅢ扢挵㘵慣散㌴づ攱㕡〱㜲晢㌰㘰挱ㄴ愲㔳〷户愲ㄷ㑣摦㜴て〹晥㤴㙦挱戰昹㑢㌸搵㉤㕤搸攳戶ㅢ搶㐸愷ㅢ挴㉤攲㠸晢㕥㙣㘵㘷㘷搹㐱㈹㝤改㔰扥㉡愸晣扢㠸㥡㈸敥㈱㌲㥦㍤昰㐷愷晥昵㤹㉦㡣昳攴㕡挴慢㌹愶㡡㍢㐹摦搳慦㐰㠲㌷㜱㘸攴㘶㝥愴㜳〶㥦㉢㌹敢ㄵ㙢搲昴挵㈳ちっ㌷㉥㙡挶㑢㌰愶㘶扥摤攰㙥攲っ㠴㜶㌷㐷㕢㐲㥦昲㤱㤳㠴ぢ㐷ㄳ〳㤷昸㕥㥣㐲㔴㙤㡤㔹㠷㥥㘷敥て㘱㡥摥攱㐰㥡㍤㐶敥㐰㜹㈹昵〷戱扤搳㠸㑣收ㄸ㉣㥡摥㔶㉡ㅥ〱㠸戵ㄴ㜲ㄱ攴㤰攴愶㠶㠷〳㐴㑢㥤㐷㈱昷㈰㐰㑡㤶慤㌵摤换搸挰㥥ㄲ戰敡〷〰㍢晣愰〵慢〸㉡挶㜱昹㑥㜷户っ〵挴愶㠹㘹㕢昱㘹㉥愰㈰ㅢㄹ㈲挶㘲散㐵ㄴ攲㉢㜷ㄴ愵ㅤ㠷愶昸㤲㝥㔷㈷攱戴㘰攷㕣挶摤㡡敥㐹慦㠶㔳㈰戰㌳㜹㌱ㄸ摥㝥愲戱㌹㤵㝣㥤㙥㕡搴㈸挲〱㕤慣㜷敡㡤慡㘰戳扣㐳搸愱㈲ㄱ挸慦㠶㔸㍦搲㜸昴捤慤㌵戴㜱㕥て㈶挸ㅦ晣慦㍢㔲〴ㅢ㙦愵挴㐰挳敥愸㔵㐱ㅦㄵ㝦ㅣ㕤㌸改㡣㌲ㅡ㐵戹㔷捣㔷挷㤲搵㤵摤㘲晦㤹挹ㄶ挹㝡㠲扤㤹搲㙥戲晦㑦〲戱慤晤㔷挷搹ㄷ㍦攳㔲㔴攰㑤㡥戹㤴㙤搳㌷㕣ㄱ㐴戹㤱挸㤱㑤戲㈱㐵愶扦㜵㘹ㄱㅦ戲敡㙡搱攰㠸㠱㜵户ㅥ㤳愸昷愵㙦摢摢㔶〱㌲㑦㤴晢㈶㔴㔰摢晥捤㝡㉢摥改收㝦ㄱㅤて㥣㜱㑡㝥㌵愸摡攱昰㈲ㄲ挰挳晣づ捤㠶捦㌳愱㕥㙤㔵㙡㜷㘱㈵晡㥥㐲㥦戳昳㔰搸㘷慤昰扤捡㑢㌲换戰戳慣〶扦㐹ㅡ㑣愴㥡㘸ㅤ㠲㥢散挷㙡㘶〵㥦戱捥㈳敥ㄹㄲ戵㉢㡣㥤㡥㍥户㥥搶攰搲攱扣搶愷ㄱㅢ戲㉡愳㐸㤴挹ㄴ㥥晣っ搷戵㜵つ㥡摢㐶㜳ぢ搸戲戳昸㕢㌱昷㌲㘸扡戳户㌴戳っ摦挹慦㤳㡢挶ち㈱㌶搷攳昸扢昳㘰㉤㥦㌶〴㍥㡦㍥敥㘶㔰㙣愴㠲㔰摡づ㌲攱㈵㜴㔵ㄳ〴昸ㄹ攵愸挰ㅢ挵㠸ㅦ㐵㔱㝤ㅤ搳愲〰愰㡣㍤㈰㐰㝢慥㝥ㄱ捤㜴〴㠱㡤㜱㤱慢搵っち昲晣㌵ㄴ攸户昱愷ㄸ㐸㄰慣㤳挴㜲摦㉡搸换〹散㘰扣㜹㔵摣愵㤰愱㡢敡㜷昱慡㤷昱搳ぢ㔷㈱づ扢ㄶ搹㡤愰㙣挴㍤㔰捥㈸敥㐶㘴㉡㉦愰㐳㝤㉡㔵㘰摢㑦攵㉢㘸扡㜵㉡昴㈳㘴㜸挹攷て挶㜶挸昰㔱㙤〴〴㈱㐱つ㘰㌰㌶㐷〳搴戰㔴㕢㜹㥤戱㜸㠳㐴挶昵て搱摦户挶㝦昰㈶慦晦ㅣ㔷愲㔳㔱搵㍣ぢ敡㔴㤹挵㤷㤳戳戸〶㙣晢㔹㝣改㐶戳ㄸ扣㠴㍥ㅣ㠹昱っ㐰㝦㤷㈲摢挹慣㍥㡢〲ㄷ㤴㍦㔵㡡戱㑤㜳㈵㡦㐸摦㕦㐲愱扦㙢㤰㌴㘵㠰挷昸㘵㠲攷〸㥥㈷昸ㅣ挱攷〹㝥〵愰㍦㍢㐸㌲㑢挳㉦㄰昹㐵㠲㕦㈵昸ㄲ挱慦ㄱ㝣ㄹ〰つ㐹㜹㘹昸敢㐴晥〶挱㙦ㄲ晣ㄶ挱㙦ㄳ晣づ㐰㝦㔶㤱攸㌲散慦愰㄰て㍢㐷ㅡ愴㝣慥㈴㕥ㅥ㡦㜶昲ㄵ㜹ㅤ㕥捥㙢摢㕥㜰愳戸昲慥搰㜰㤸ㄲ扦晦㙤㙢㤸昲ㅤ㥥㔹㔰搵㤸㈷㑥㥦㡥愲㝡㤹㙣㤴㐵〳㑦敡㘴〱㜹㤸ぢ愹扣戸昱ㅦ扦搶〸㌶愱〲ㄷㄸ㔷㌷㈶慦㑢㘳㌷㙥㝣ㄴ摦㤹㐹ㅢ㍣㔹㕦㙦挵㡤㈹ㄳ搲戸ㄲ㌷晥㡦愳㠷敡㡤㘳ㄱ搰㑦捥㤱㍦㔳㍣㜶搹挳㈴扥㌹ㅦ㐰昳㥣㑤㉦愰搷搶㘸敡㝦㐹㠶㔷挴て攸挳昱ㄶㅦ㕦㝤捦攱戴ㄶづ戵挰㔴攸㝦晣㘱ㄶ愷戸愶捤搰挴㐷摤ㅢ㐸㥦晢㠶摣戱㜳摥㥥昷㠱攸戱㘷〳散っ换扢㡡㐵攰搴㜴敢昵摤㈶捤㤰攲〰㌷搶㈳㑥晢㘵㜹㉡愶㌳ㄳ㈸愹愲㙥㜵㌹愶㙣收昹〶捦ㄸ㕦〵㜱愰愱〱㔹㌰㝥て㔰愷㤶㜸晥㍡㌳㐸搵㈳㝡攵㙢慣昸㍡挱㑢〰㐵㐵㍤㐳㍥挸晦㍥挰㐰晣㑦㙦っ㙦㐸搴㈷慢㔶攲㤷㈵搹挸㜸㤹ㅤ㕥〱攸㐲㈰㕡㐵㑣㔸㌴㕥〵㈶昱搲ㅣ㜵搶捦戵昷慡戹㘹㡥晦㌹〰㈴㐸㥢扥晢㍦㠹敦昸㌷昹攰㉥晣㌳㈶㌹搹〲㜴㘷㍦摥搹戳挸㘸昴摥攵昷ㄹ㑣攸㕤㍣㠷ぢ摣挸扢昰㠹搴㡣㐵㐵捤捣改慡㑢㜸㍥摦㐱攷扥愸㥥㡦搱㑦㐶㘸ㅥ㐲㈹慡捦挵攸㕦㠸搰〷〵晤昹ㄸ晤㐴㠴扥㑦搰搴昰昲散挷㈳昴晤㠲愶愲ㄷ昴挵〸慤㐷昲挵ㄸ㝤㈱㐲敢㤱搰ㄸ㐸敢昳ㄱ㕡㡦㠴收㐱搰㑢ㄱ㕡㡦㠴〶㐳搰㡢ㄱ㕡㡦㠴㈶㐴搰攷㈲戴ㅥ〹㉤㠹愰ㅦ㡢搰㝡㈴戴㉤㠲㕥㠸搰㝡㈴戴㌶㠲㥥㡦搰㝡㈴戴㍦㠲㍥ㅢ愱昵㐸㘸㤱〴㝤㈶㐲敢㤱搰㐶〹㝡㉥㐲换㐸〶㘹慡㠴捤扦㡢㠲昱ㅡ挱㥦〰ㄴ㜳㕦〵摣戱㥣㤲挸ㅤ㝡㝣慦愳慢愲昰昱ㄹ挶ㅢ㔱㠱㌷㡡㤲㈷㐳㥥㠹㠶㑣㙦愳㤰捤㉢㑡愳㔴㥣㡣㉡㑥㐸㠵㔲㤴㔰愹㤸㡥㉡挶㠱㌰晥ㅣ㐰㔱〲㌹㈷攳㉦㜸昷㉡〱敦晥㌲㉡挸ぢ戹〶搲晤㤳㉤㉦攴扡㐸挵㜸换ぢ戹㔶㔲昱㠹攴ぢ晦㥡て㤵㠹愱搰攴㌴つ㜲㠲戲摥㝦㡢㐲㝦搷〰挷㜶ㄱ扦散㌵㔵㝡慡晣搴㔳㙦て㜴て摦搶晤昸㈷晢㕥㝣敢敦㝦昴挲て㉦㥤昸昱㑦㕥㝡改㠷晦昶挲㥢㍦昹摥捡㠹敦㝦攳ㅢ㝦昳愹㤷摦晣搱㝥晢㤵散㙢㙦捦扤昲散搸㤵㘷㥦戶捦㍦㜰敡搹㈷㉥㍦㌶戶㜰搳㐸㔷㔷㑦捦扤㐳㝦㜷敢㝤㠳捦㍦晤扡晡慢㝦㍡攸㈹㤹㉥㕥搰㍣っ㑥㕢㠶昱㝤ㄴ㌰っ㡥昸㝤ㅤ〶愷㉢ぢ昵㘸戴㔰㤳㐰ㄴ攰㡣㜳〰㔲昱㐸㜳㐵敦晦〰戸愷㔷㤴","㜸〱敤㕣㕤㙣ㅣ搷㜵摥扢攴㉥㜷㤶愴㐸㡢戲㘵㌹㡥捤挴㜱晣㐳㤵ㄶ㘵慢戶搲㉡っ㝦㐴㠹〹㈵㔲㈲㈵搹戵ㄳ㝡戸㍢㐳㡥戴㌳㑢捦捣㔲愲攳搶㑥㥡㌴㍦㙤搳挰㐰㤰㍡㜱㘱㍢㜹㐹㠱戶㐰ㅦ攲摡愸摢愲㘸㡢ㄴ㠵〳ㄴ㐵晡㔰愰て㙥㔰戴て晤㠱㠰扥〴㐵㠰昴晢捥㥤搹㥤㕤㙡㠷昴摡㙥改㠲㘳敦攱㥤㜳敦㥤戹昷㥥摦㝢捥ㅤ㘵㔴㈶㤳昹ㄹ㉥晥攵搵捤挲敤㡢㥢㐱㘸戹愳㔳搵㑡挵㉡㠵㑥搵ぢ㐶㈷㝣摦摣㥣㜳㠲戰ぢつ昲换づ敡㠳摣㜲攰㍣㙤ㄵ㤶㌷㉣㍦㐰愳㕣㈶㔳㈸ㄸ㔹搴昳㈱晣つ挶㌷〶㝢昵㜵〳㉣㑤㑤捥慦㕣挶㔳ㄷ挳慡㙦ㅤㅥ扥愸晢㥥ㄸㅢㅢㅤㅢ㍤晡攰昱戱搱㈳㠷㠷愷㙡㤵戰收㕢㈷㍣慢ㄶ晡㘶攵昰昰㐲㙤愵攲㤴㍥㘵㙤㉥㔵慦㔸摥〹㙢攵挸㠳㉢收㐳㡦㡣㍤㜴散㤸㝤晣昸㈳㝤㜸㜵收散搴攴㠲㙦搹挱扢昴捣ㅣ㠷晣搰戴㔵㜲㌸㌷换昲ㅤ㙦㜵㜴㙡ㄲ晦㈷挶㡦扢㠷㐷ㄷ搷㉣㉢攴慢㉤摦昲㑡㔶㘰愰㘳慦㍢ㄱ〴㌵㜷㥤㡢㘷戸㌳㤸㙡挹っ挲㥣㍢㘵㔵㉡㠶ㅢ㍦戵攰捥㘳敤㉡收㘶㥦扢㘸㜹㠱ㄳ㍡ㅢ㑥戸㤹㜷㤷昰愰㜲扦㝢㈱戰捥㥢摥慡㜵搶㜴慤㥣㝢慡收㤴扢昵㤵改扡㈷㝥㐴㜲㘰㌲晤搱㠹挰㥤㕡㌳㝤ㄹ㔱挰㠵㐹㘹㍢攳㤷㥡摢摥搵晥戹ㅣ扡扣㠱捦扣扢㝤㍢搴㕣㌴晤㝡换㤱昶㉤愳挹㌷㡦攰㠱昶敤ㄳ㙢搴摣攷扥昶㝤㘴㈹㥢㕢慢摥㠸扦㘵㐵㌱ㄹ㈳㑦搰㐳㔰㈰㈰〱㡤㈲㐱㉦㐱ㅦ㠰敡晥㉦㐸㐹戲㈳慢戲换㘶㜶㜹㈵扢㕣捡㉥㤷戳换㔶㜶搹捥㉥慦㘶㤷搷戲换㑥㜶昹㜲㜶昹ち摡挴㔷愱愷㈷ㅢ㕤捦㝥收敦扥昶搸戹敦捤扣戱晦㍦㔶敦晥㠶昳摦㝤晢搰攸㕣㌴愸㘹摦扣ち㔶㙢㜰昱搱搱㈳晣㙦㝢愹㠰㔰搸挷散㠷敤戱戱昲戱㈳收㠳㘶㡥搳㑡㈱㝥ㄳ愳っ愲㙤㥦㝤挹昱捡搵慢㐲扢摢㈷捤挰㙡㉣摣㐸㔴㌷㔹慤㜹攵攰〳㌷慥㕣っ捤搰扡慤戵慥昱㤰㉤摤ㄶ㈱㔶㔶㈰敦扢愳戵摢㐵戳㔲戳㈶慥㌹扡晡㠳㉤搵敥㠲㕦㕤㘹㕦㍢攳㕢㑦搵㙢户㡣㘸〲㑡㙤㐳㥥扤㘵㤶扡㑡㡦㙢㜸㙡慤ㅡ㔸㥥っ㙦挴㕤㜰㑡㔷㉣㝦搱愲㑡戴捡㌲搵㥢㔹ㄵ㐹晤挸扣㠷㠹㐲㕡换ㅦ㑥㘲敤㤳搷㐲〸戳㔵挶㜸搷㉤㍦摣㕣㌲㔷㉡搶㉤㑤㑤昴㍢㔱㜱愸〹㍤㔳㉤搵㠲愹慡ㄷ晡搵㑡㜳捤㐴㜹挳㠴愶㈹㥦愹㤶慤敥敥㡣㈸〵㈸摣慥㉥愵㌲昷户㤷〵㈱㐴㠲挴ㄴ攴㕢㥢搹㙥昴㍣㘶㠷㔹㔴㉣昲㘴昶㈳摢㍣㡣攳ㄵㅤ㤳㈲㠱㠹㌹搱㝥昰愵昷㙥昳搸㍡攵摥摢挶搹散㔰㌴晢㤳ㅢ㤶ㄷ㥥㌶扤㜲挵昲㔳慤㥦攲㠸㡣〱㠰摣㜵㈸㠴戶慢㐷㔳愷慥愹捤摣㔵愷ㅣ慥攵搷㉣㘷㜵㉤〴づㄶ戲㔰攰搲㙥戹㡣㥢㠰㌲昶ㄳっ〱ㄴ㡢㤹晣〱㌶捡ㄷ㜱㘵㜲搴㑥㈹戲摣愴挸搹慦㐹㤶晢散ㄹ愷ㄲ㕡㕡㈹て搸愰㠸戶㙡㐲扥㝥戲愸㙦㤶戴挱㌸㘰㑦㠱㑢㑤挷ぢ㌷ㅢ㜲扢㐵㑡㌴ㄳ敤改㠲㕤愷ぢ愸ち㥡昵㐱㡡慣㠱㘹㕡戴㐱㝡攳〴ㄳ㔱っ㔲㉣㍢㥥摣捣㘴㙣㥦愲㈳搰㍥挹㠴㙣㝤愴扤㡥㈰戳㙦㘵㔲㜶㙡㉢㡦㝢摡散㐶扥扣搶㘶㌷㘳攱㡣㕢〸づㄲ摣㑡㜰〸㐰晤ぢ㌴ㅣ戵ㅣ捡捤㤷昱〱摣ㅢ户ㄳ㝣㄰〰晡挹愰捥㠹㔴ㄵ㝤愸㥤昸㤱㙣搷て㍦㔹㥣㘲慤㡡攸ㄹ搷晤捣㝥㔷〸ㅤ㜹㥤扢挳搶㜶㡢㡤晤㘸㝢摥㑣㑥㠷ㅣ㤹搲㌴㌹搷㙤㥡㈶ㄷ㠲㑤㍢戴㕢㜷愲慢㌱㑣昰㈱㠰愲昱㘱㐲ㄸㄷ㍡扣㍢昳攸改㔲扥㉦摣㈲敤っ㜵㘸攰㈳㐶收ㄶ㈰㐵挹㙤搹扥散昹搰㜴〷㐷散昷扤て㝤戸扤㝣㐷㐴㙦戱㥢㝢㜶㠷昱愲户改㐵摦〵昱㔲晦搸搶挶摣㡤㙡攳愳〴昷〰戴搸ㄸ敥扥摦㙥愴㐰摣㘲㌷㐱戹晤㡣扡㠸㤷扢戴戹㙥㠹〵敡戳㤷㑣㝦搵ちㄱ挱㤸㥤㠶㉦㕣昵㝤慢㠲㑤㙤㔹㄰摣扦ㅣ㙣㐶〶㌳㝥搵㈵㝥捦㐷づ摥ㄷ㠶愱扢㍢摢㤵㘹昱㤱㔳㝣捤㐴捣㈹挱㌹戴挱て戶㔷ㄲ㠹㑥捤散挵㝥改晢换㍤㑤搲㠱㈶戹て换㙡摣て〰㉤愱晥扥慤㐶㌹捣㘶㍦㈷捤㥡㍤㔶㐶昸㔲㜶㈷㉤㌱挴㉤㝡愴㔷〷㙣㈷ㄱ㍦〸晡摤㐵挷慤㉢㡢㕥㜷挱昲㑢㠸㉤㌸ㄵ慢愸挳戲㔴㌵㝢扡攲㝤愲㉢扡扡戶散愷㔳攲㙢挲㈷㉤㕡㈲㔵摡㔳㉢㔳昶攲つ愶㘲ㄸ㤲㑡㈵㈵㌴㔴搷㐰攴㍣戶摤㔳㌱ㅤ愸㤸〷戰㜰挶ㄱ㠲㌱㠲愳〰戹ㅦ㐲搳散㜴攱㤹づ敢搹㘰㐸㝢㜹㌹㔳㈰ㄹ㈴㐴昸㘶㕢㘵㜵㡣慦昹㜹㠲㠷〱㕡摣ㅦ〶㈰㔳ㄸ㔱㐸㥥㘰㐴㐹㘳搸ㄷㅤ敢㉡㜹㘰㥦㡤挴搲㔴㉤〸慢㉥㌳㑢晤昶㜴昵㙣㌵㥣㜶㠲㜵㘴愲㠶散愸㜰㘹捤昲挰㕤㍥㝣㥦ㄶ㕣㜵㝤摤㉡ㅢ昶㘲戵〶搵㌶㍢扤ㅢ㌶收㔸づ昸㤲戲㌷捦㉡㕣㥤敤㡦昱〸㠵㤵㤶㜸㉢愳戱㍢㡡㝥㜳搳㌷搰㔸搱㈵㈷慣㔸扤戶ㄶ㍡㤶ぢ㌶㔶ㄱ㤹㠳㜲㡦扤戴收㕢搶㜴扦㝤捡㜷捡ㄵ挷戳㐸っ昸㤸㑣搶捤㔹慢挸ㄲ㉣㔴㤹〳慣㝡晤昶㤲㙦㝡挱扡挹㠴攲收晥愶㍢㐹㡢攴散㐹挷ぢ昰ㅡ愱㈲换〳昶攲㕡昵㉡㌲戶㌵搷㍢㘵慥〷扢㠲㉡㘴㝡㝤〹㘹㔴㔶㘵戳慡㤰㉤㜴㑡ㅦ㙥挸㌳ㄹ捡㕥㌷㠱搰㉡㤳㘳捣㍣挵㝡搳慦㡦㜲㌴昴搳㌹愶㍥㘴㡦敡挸慥㔴㉤㑣㐹㌵㡥戳捦挷〰㍥㜹敡挲㙣㈳㌳昷㡥㜲搶㌹㐶昹㔳㜴扣戰㐵㍤ㄱ挲ㄸ摤㍥捤㉡挴㤱㜳㈰㠱愰㌸敦㕡搹慦㘸㑢ㅢ㜲摦扥㐶㜱〶㤹愴㍥㝢捥㕣戱㉡挸㐷扢㘶戸㑦摦搰㡤㜵捤㑡㄰搵㑤㔵㕤搷㈴㙢㤱㉤ㄷ㑢㈶㌹㜸愲ㄶ㔶捦㌸㥥㘱〳〸晦㐵㈸昳ㅡ㔰收㌵㐱昵搹攷㤹ㅡ㤴㌲㥦㔵㕤㌵㝤㈷㕣㜳㥤㔲㠱㌷㑣摦敤ち㥥㠴㤰㔳昳挶㔷慣㌳㠶㕢扣昹ぢ㜰搹㠲㔱㤰㝢ㄴ㝡㤴㑢㐷昲㠳㜳戳㉡㡦晦㔴㠷㠱㈵㈸ㄸ㠹㤴ㅡ扦㠸愷攵攴㜴〴㔴㡥㕣搷攳㌳ㄸ搷㥦〵㐶㉢㈱㔲㍤㠵㐵㄰ㄵ㑣㈸㜹㠶戸昳昶〵捦〹㐱㍤㔲㙣挶〹愷〳㤰ㅣ〰㐵搹摥摥㈶㔴㑤㜴ㅡ愹㕢㠵㍢户㔶㌵㤹㠹㍢戶搶㈷敤挶㐷㙥㔰慤㉤㑡挲㤰㙣搷㐸㉣换つ挶戸㥢㑣㡤ㄲ挳ㅤ㕢ㅢ㤵ㄶ㌶㙤慣㍢戵挸㍢㌰㑣挲㌳ㄹ攳攳挲㈸㐸昴㐶㌶㡡㌱晢㜴昶㐸㘴㙣攸〳ㄴ㘹愷㌴慥㍦㑡〹捥攲搸㐹搹㉡㐶㜷㤰敦㝤㔱㜱扥ㄶ㌶搵㤸搷㠶愲㥡㠹㑡㘵摥㠳㤷㔰㌲晤昲㉥ㄱ㘹捣㑤㕢ㄸ㤱捥㑥慤扦㕥摥㠴㈰㐶㘲挸戴㐸㑡ㅣㄸ㘲〸攱㑡㘴㔴改㥤昵㜳愹敢攸〲敦捥㔸愶㈷ㄴ㔸っ换搳搶㠶戸㘱つ㑦㝥㐸㍡搴㜷㡢愲㐷つ㝢㘲㈵㠰㐹て愹挷愳㤲〸戸㘱㥦㘷㔸ち㠷ㄸ愰㜶愳搲㐲㈹㐴㙡户晥〰敥っ㜶て㜵戰㈲㍡㜵㐲敦㡣ㅡ㌴㥦挲戸捤㤳愰散㜴㐸㔱㈸㔲㕢慥晦ㅣ㔷摦㝡㠱搷敦㡥㘷攲㐲㈴㐴㑣㜷愵㜸て㈰㙥㌲㌳㐹㈹ㅡ㡡ㄳ收㕡戳㠹搲敡㡢㜱㜴㌱晡改昲昹㈱㑥昱㌰㤷㌵㐰戱愹攰㥣㕢攸挰㥡㔶㌶昷搹戳㕥愹㔲㉢㕢㘲㡡㘳㕤㉤ㄶ㜹㔷搰㑢㡥〰㙡㘹㑡㔹㤷㘸㔱㘶戱㤵攲㤴㐹愴捥晤㙥㘳ㅣ摤㐵挹攱ㄹ摡昴㌱〱㤹ㄲ㤶㤳㠴搸㤶㜳ち昴て昷㌷づ㌰挸攱㌹愸戴㉤㈸敡戲㌹㥣挷慢㘷㤱㐵摡ㄲ捤收慡㜳㔵晡散〹搴㘹㐷愳㜶〵㡤㌰㑦慤昰昲㜹㌸㈳ㅤ㑡〷ㅦ㤲戹ㅥ㘵㜷慦㍦㉢户㤹敢㈰㠵㔰㐰㌱挷换㕤㔰〶慢ち㐱愲挳㥤㙤㜸摤㡡搹㕦㝡摥挶〴㠰㘲ㅡ㤸づ㉤㕡㙡〷㘷ち攵敤ㅤ㥣㍢搱㉡㈵㐳㥡㑣愶㌲㐷㌹㠴㠰㍤㠸〶㘹攲㐶㝡愹ち㈳ㄴㅥ㤰㠳㘱昱搹挴ㄱㄷ㕢愰慡㝦㑢ぢ㜲挱っ㜱晣挵㍢搴㠲㥥㈸㤷改敥㈲㍥户㉢愸㡡愳ㅢ摡ㅤ㍤搰㜲㈸㑢收㐴晦敥慥㤶㡡攸戰攰搱改搱搳㘶㔸㕡㕢っ㌷昵挱慤㑥㔹㈲昷〶攲ㄱ㌷㝣㍢㝤收㙥㡦〷㔱㌷戸昶挵㉢㕥昵慡㈷攳捡〵㍣昵〷づ挱ㄱ捡ㅥづ戲㤸昹ㄹ晥㤳㉢㥢挹晤㌱㥥戸㤳㘱昳〱㡤〰〹㥦㈳㔷搱㤸挱㕦㈶愹㠷昱㌷㠵㔷攰扦搷㑦づ㤰㔷づ戴昰㡡㈸㠳㍤㘶昱㔶摦㌵㘶㔱慦㠳戴㘴ㄸ㄰㍣㍥㈴㤲捤愸搷㜰㐳愲㠳〶㈰㥣㌱㑢〸昲㝤〸㝦㔳挸㈷ち㍤㍡敡挱㠳㈱晦㝦㈸ㄵ㑢昵つ挵敡㝦㐱愸搵慢㈰㠶㤰〹㌴愹换愵晡㝥㌳㤹收㌴㤹ㄴ㡦㠴㠸㉣㥦㐱㈱扥㜲㑣搵扥慤愴㌸攷戵户ㄹ㝤捦て晦晥ㅦ㙥㐶攷㈳收㄰㝦つ㘹户扢㜱㕦㜷ㄷ扡戶戸ぢ㑣攴㡢扢戰㠰㠲㘲㐶㕦扢ぢ㔱㍣攴㍣㄰摢扢ぢ捣昳愵㌸㠵㠹戴㙢㈲挴挱摤搸㉤㉥㘳㘵愷㜱〸搷ち㤰摢㠷〱ぢ愶㄰㥤㍡戸ㄵ扤㘰晡愶㝢㐸昰愷㝣ぢ㠶捤㕦挲愹㙥改挲ㅥ户摤戰㐶㍡摤㈰㙥ㄱ㐷摣昷㘲㉢㍢㍢换づ㑡改㑢㠷昲㔵㐱攵摦㐱搴㐴㜱て㤱昹散㠱㍦㌸昵㑦㑦㝦㘱㥣㈷搷㈲㕥捤㌱㔵摣㐹晡㥥㝥〵ㄲ扣㠹㐳㈳㌷昳㈳㥤㌳昸㕣挹㔹慦㔸㤳愶㉦ㅥ㔱㘰戸㜱㔱㌳㕥㠲㌱㌵昳敤〶㜷ㄳ㘷㈰戴扢㌹摡ㄲ晡㤴㡦㥣㈴㕣㌸㥡ㄸ戸挴昷攲ㄴ愲㙡㙢捣㍡昴㍣㜳扦て㜳昴㌶〷搲散㌱㜲〷捡㑢愹摦㡢敤㥤㐶㘴㌲挷㘰搱昴戶㔲昱〸㐰慣愵㤰㡢㈰㠷㈴㌷㌵㍣ㅣ㈰㕡敡〲ち戹〷〰㔲戲㙣慤改㕥挶〶昶㤴㠰㔵㍦〰搸攱〷㉤㔸㐵㔰㌱㡥换㜷扡扢㘵㈸㈰㌶㑤㑣摢㡡㑦㜳ㄱ〵搹挸㄰㌱ㄶ㘳㉦愱㄰㕦戹愳㈸敤㌸㌴挵㤷昴扢㍡〹愷〵㍢攷㌲敥㔶㜴㑦㝡㌵㥣〲㠱㥤挹㡢挱昰昶ㄳ㡤捤愹攴敢㜴搳愲㐶ㄱづ攸㘲扤㔳㙦㔴〵㥢攵ㅤ挲づㄵ㠹㐰㝥㌵挴晡㤱挶愳㙦㙥慤愱㡤昳㝡㌰㐱晥攰㝦摤㤱㈲搸㜸㉢㈵〶ㅡ㜶㐷慤ち晡愸昸愳攸挲㐹㘷㤴搱㈸捡扤㘲扥㍡㤶慣慥散ㄶ晢捦㑣戶㐸搶㘳散捤㤴㜶㤳晤㝦ㅣ㠸㙤敤扦㍡捥扥昸ㄹ㑦㐴〵摥攴㤸㑢搹㌶㝤挳ㄵ㐱㤴ㅢ㠹ㅣ搹㈴ㅢ㔲㘴晡㕢㤷ㄶ昱㈱慢慥ㄶつ㡥ㄸ㔸㜷敢㌱㠹㝡㕦晡戶扤㙤ㄵ㈰昳㐴戹敦㐲〵戵敤摦慣户攲㥤㙥晥㌳攸㜸攰㡣㔳昲慢㐱搵づ㠷ㄷ㤱〰ㅥ收㜷㘸㌶㝣㥥〹昵㑡慢㔲扢ぢ㉢搱昷㈴晡㥣㥤㠷挲㍥㙢㠵敦㔶㕥㤲㔹㠶㥤㘵㌵昸㑤搲㘰㈲搵㐴敢㄰摣㘴㥦慢㤹ㄵ㝣挶㍡㡦戸㘷㐸搴慥㌰㜶㍡晡摣㝡㕡㠳㑢㠷昳㕡㥦㐲㙣挸慡㡣㈲㔱㈶㔳㜸晣搳㕣搷搶㌵㘸㙥ㅢ捤㉤㘰换捥攲㙦挵摣㑢愰改捥摥搲捣㌲㝣㈷扦㑥㉥ㅡ㉢㠴搸㕣㡦攳敦捥㠳戵㝣摡㄰昸㍣晡戸㥢㐱戱㤱ち㐲㘹㍢挸㠴㤷搰㔵㑤㄰攰㘷㤴愳〲㙦ㄴ㈳㝥ㄴ㐵昵㙤㑣㡢〲㠰㌲昶㠰〰敤戹晡〵㌴搳ㄱ〴㌶挶㐵慥㔶㌳㈸挸昳搷㔰愰摦挶㥦㘲㈰㐱戰㑥ㄲ换㝤慢㘰㉦㈷戰㠳昱收㔵㜱㤷㐲㠶㉥慡㙦攰㔵㉦攱愷ㄷ慥㐲ㅣ㜶㉤戲ㅢ㐱搹㠸㝢愰㥣㔱摣㡤挸㔴㥥㐷㠷晡㔴慡挰戶㥦捡搷搱㜴敢㔴攸㐷挸昰㤲捦ㅦ㡣敤㤰攱愳摡〸〸㐲㠲ㅡ挰㘰㙣㡥〶愸㘱愹戶昲㍡㘳昱㍡㠹㡣敢㙦愳扦㙦㡤晦昰㑤㕥晦㍥慥㐴愷愲慡㜹ㄶ搴愹㌲㡢慦㈴㘷㜱つ搸昶戳昸搲㡤㘶㌱昸〴晡㜰㈴挶搳〰晤㕤㡡㙣㈷戳晡㉣ち㕣㔰晥㔴㈹挶㌶捤㤵㍣㈲㝤㝦ㄹ㠵晥慥㐱搲㤴〱ㅥ攳㔷〸㥥㈵㜸㡥攰㜳〴㥦㈷昸㔵㠰晥散㈰挹㉣つ扦㐰攴ㄷ〹㝥㡤攰㑢〴㕦㈶昸ち〰ㅡ㤲昲搲昰慢㐴晥㍡挱㙦㄰晣㈶挱搷〸㝥ぢ愰㍦慢㐸㜴ㄹ昶搷㔱㠸㠷㥤㈳つ㔲㍥㔷ㄲ㉦㡦㐷㍢昹㡡扣づ㉦攷戵㙤㉦戸㔱㕣㜹㔷㘸㌸㑣㠹摦晦戶㌵㑣昹づ捦㉣愸㙡捣ㄳ愷㑦㐷㔱扤㑣㌶捡愲㠱㈷㜵戲㠰㍣捣㠵㔴㕥摣昸て㕦㙤〴㥢㔰㠱ぢ㡣慢ㅢ㤳搷愵戱ㅢ㌷㍥㡡敦捣愴つ㥥慣慦户攲挶㤴〹㘹㕣㠹ㅢ晦摢搱㐳昵挶戱〸攸㈷攷挸㥦㈹ㅥ扢散㘱ㄲ摦㥣て愰㜹捥愶ㄷ搰㙢㙢㌴昵扦㈴挳㉢攲〷昴攱㜸㡢㡦慦扥攷㜰㕡ぢ㠷㕡㘰㉡昴㍦晥㌰㡢㔳㕣搳㘶㘸攲愳敥つ愴捦㝤㐳敥搸㌹㙦捦晢㐰昴搸戳〱㜶㠶攵㕤挵㈲㜰㙡扡昵晡㙥㤳㘶㐸㜱㠰ㅢ敢ㄱ愷晤戲㍣ㄵ搳㤹〹㤴㔴㔱户扡ㅣ㔳㌶昳㕣㠳㘷㡣㙦㠲㌸搰搰㠰㉣ㄸ扦つ愸㔳㑢㍣㝦㥤ㄹ愴敡ㄱ扤昲㉤㔶㝣㥢攰㐵㠰愲愲㥥㈱ㅦ攴㝦〷㘰㈰晥愷㌷㠶㌷㈴敡㤳㔵㉢昱换㤲㙣㘴扣挴づ㉦〳㜴㈱㄰慤㈲㈶㉣ㅡ慦〰㤳㜸㘹㡥㍡敢ㄷ摡㝢搵摣㌴挷晦ㅣ〰ㄲ愴㑤摦晤㥦挴㜷晣㥢㝣㜰ㄷ晥ㄹ㤳㥣㙣〱扡戳ㅦ敢散㔹㘴㌴㝡敦昲晢㌴㈶昴づ㥥挳〵㙥攴㕤昸㐴㙡挶愲愲㘶收㜴搵ㄳ㜸㍥摦㐱攷扥愸㥥㡢搱㡦㐷㘸ㅥ㐲㈹慡捦挵攸㕦㡡搰〷〵晤昹ㄸ晤㔸㠴扥㔷搰搴昰昲散㐷㈳昴㝤㠲愶愲ㄷ昴愵〸慤㐷昲挵ㄸ㝤㌱㐲敢㤱搰ㄸ㐸敢ぢㄱ㕡㡦㠴收㐱搰㑢ㄱ㕡㡦㠴〶㐳搰㡢ㄱ㕡㡦㠴㈶㐴搰攷㈳戴ㅥ〹㉤㠹愰捦㐵㘸㍤ㄲ摡ㄶ㐱㉦㐴㘸㍤ㄲ㕡ㅢ㐱捦㐷㘸㍤ㄲ摡ㅦ㐱㥦㡤搰㝡㈴戴㐸㠲㍥ㄳ愱昵㐸㘸愳〴㍤ㄷ愱㘵㈴㠳㌴㔵挲收摦㐷挱㜸㤵攰㡦〰㡡戹㙦〲敥㔸㑥㐹攴づ㍤扥搷搰㔵㔱昸昸っ攳昵愸挰ㅢ㐵挹㤳㈱捦㐴㐳愶户㔱挸收ㄵ愵㔱㉡㑥㐶ㄵ㈷愴㐲㈹㑡愸㔴㑣㐷ㄵ攳㐰ㄸ㝦〲愰㈸㠱㥣㤳昱愷扣㝢㠵㠰㜷㝦ㄶㄵ攴㠵㕣〳改晥㠹㤶ㄷ㜲㕤愴㘲扣攵㠵㕣㉢愹昸㜸昲㠵㝦挱㠷捡挴㔰㘸㜲㥡〶㌹㐱㔹敦扦㐲愱扦㙢㠰㘳扢㠴㕦昶㥡㉡㍤㔹㝥昲挹㥦っ㜴て摦搶晤攸㈷晡㕥㜸敢㙦㝥晣晣㡦㥥㌸昱慦㍦㝤昱挵ㅦ晤昳昳㙦晥昴㡤㤵ㄳ㍦昸捥㜷晥昲㤳㉦扤昹攳晤昶换搹㔷㝦㌲昷昲㌳㘳㔷㥥㜹捡扥㜰晦愹㘷ㅥ扢㝣㙥㙣攱愶㤱慥慥㥥㥥㝢㠶晥晡搶㝢〷㥦㝢敡㌵昵攷晦㜰搰㔳㌲㕤扣愰㜹ㄸ㥣戶っ攳〷㈸㘰ㄸㅣ昱㝢㍡っ㑥㔷ㄶ敡㤱㘸愱㈶㠱㈸挰ㄹ攷〰愴攲攱收㡡摥晦〱㡥㉣㔸㡤","㜸〱敤㕣㕢㙣ㅣ搷㜹摥戳攴㉥㜷㤶愴㐸㡢戲㘵㌹㡥捤㐴㜶㝣愱㑡㡢戲㔵㕢㙥ㄵ㠵ㄷ㔱愲㐳㠹戴㐸㐹㜶敤㤴ㅥ敥捥㠸㈳敤捣搲㌳戳㤴攸戸戵㜳㙢敡戴戹挰㐰㤱㍡㜱㘱㍢㝤㉡搰ㄶ攸㐳ㅣㅢ捤〵㐱㕢愴㈸ㅣ愰て改㐳㠱㍥戸㐱搱ㄶ㐸㔱〸挸㑢ㅥ〲愴摦昷㥦㤹摤搹㈵㜷㐸慦敤㤶㉥㌸昶晥㍣昳㥦㜳㘶捥㌹晦昵晣晦ㄹ㘵㔴㈶㤳昹ㄵ㉥晥攵搵捤挲慤ぢ敢㐱㘸戹愳㤳搵㑡挵㉡㠵㑥搵ぢ㐶挷㝤摦㕣㥦㜵㠲戰ぢつ昲㑢づ敡㠳摣㔲攰㍣㘳ㄵ㤶搶㉣㍦㐰愳㕣㈶㔳㈸ㄸ㔹搴昳㈱晣つ挶㌷〶㝢昵㜵〳㉣㑥㑥捣㉤㕦挶㔳ㄷ挲慡㙦ㅤㅡ扥愰晢ㅥㅦㅢㅢㅤㅢ㍤㜲晦戱戱搱挳㠷㠶㈷㙢㤵戰收㕢挷㍤慢ㄶ晡㘶攵搰昰㝣㙤戹攲㤴㍥㘹慤㉦㔶慦㔸摥㜱㙢昹昰晤换收〳て㡤㍤㜰昴愸㝤散搸㐳㝤㜸㜵收散攴挴扣㙦搹挱㝢昴捣ㅣ㠷晣挰㤴㔵㜲㌸㌷换昲ㅤ敦搲攸攴〴晥㑦㡣ㅦ㜷て㡥㉥慣㔸㔶挸㔷㕢扥攵㤵慣挰㐰挷㕥㜷㍣〸㙡敥㉡ㄷ捦㜰愷㌱搵㤲ㄹ㠴㌹㜷搲慡㔴っ㌷㝥㙡挱㥤挳摡㔵捣昵㍥㜷挱昲〲㈷㜴搶㥣㜰㍤敦㉥攲㐱攵㝥昷㝣㘰㥤㌳扤㑢搶㔹搳戵㜲敥愹㥡㔳敥搶㔷愶敢慥昸ㄱ挹㠱挹昴㐷挷〳㜷㜲挵昴㘵㐴〱ㄷ㈶愵敤戴㕦㙡㙥㝢戰晤㜳㌹㜴㜹〳㥦㜹㘷晢㜶愸戹㘰晡昵㤶㈳敤㕢㐶㤳㙦ㅥ挱㝤敤摢㈷搶愸戹捦㍤敤晢挸㔲㌶户㔶扤ㄱ㝦换㡡㘲㌲㐶㥥愰㠷愰㐰㐰〲ㅡ㐵㠲㕥㠲㍥〰搵晤㜳㐸㐹戲㈳慢戲㑢㘶㜶㘹㌹扢㔴捡㉥㤵戳㑢㔶㜶挹捥㉥㕤捡㉥慤㘴㤷㥣散搲攵散搲ㄵ戴㠹慦㐲㑦㑦㌶扡㈶扥晣昰ㅤ㕦晡搹㝦㍥昲摡㜷慣㝢ㅥ㍦昸挲捦晢昶愰搱愳搱愰愶㝣昳㉡㔸慤挱挵㐷㐶て昳扦慤愵〲㐲㘱ㅦ戵ㅦ戴挷挶捡㐷て㥢昷㥢㌹㑥㉢㠵昸㑤㡣㌲㠸戶㝤昶㐵挷㉢㔷慦ち敤㙥㥤㌰〳慢戱㜰㈳㔱摤㐴戵收㤵㠳て㙤㕥戹㄰㥡愱㜵㑢㙢㕤攳㈱ㅢ扡㉤㐰慣慣㐰摥㜷㕢㙢户ぢ㘶愵㘶㡤㕦㜳㜴昵㠷㕢慡摤㜹扦扡摣扥㜶摡户㥥慥搷㙥ㄸ搱㌸㤴摡㥡㍣㝢挳㉣㜵㤵ㅥ搷昰攴㑡㌵戰㍣ㄹ摥㠸㍢敦㤴慥㔸晥㠲㐵㤵㘸㤵㘵慡㌷戲㉡㤲晡㤱㌹てㄳ㠵戴㤶㍦㥡挴摡㈷慦㠵㄰㘶慢㡣昱慥㕡㝥戸扥㘸㉥㔷慣㥢㥡㥡攸㜷愲攲㐰ㄳ㝡扡㕡慡〵㤳㔵㉦昴慢㤵收㥡昱昲㥡〹㑤㔳㍥㔳㉤㕢摤摤ㄹ㔱ち㔰戸㕤㕤㑡㘵敥㙤㉦ぢ㐲㠸〴㠹㈹挸㌷㌷戳摤攸㌹捣づ戳愸㔸攴挹散ㅤ㕢㍣㡣攳ㄵㅤ㤳㈲㠱㠹㌹搱㝥昰愵㜷㙦昱搸㍡攵摥摦挶搹散㔰㌴晢㤳㙢㤶ㄷ㥥㌶扤㜲挵昲㔳慤㥦攲㠸㡣〱㠰摣㜵㈸㠴戶慢㐷㔳愷慥愹昵摣㔵愷ㅣ慥攴㔷㉣攷搲㑡〸ㅣ㉣㘴愱挰愵摤㜰ㄹ㌷〰㘵散㈵ㄸ〲㈸ㄶ㌳昹㝤㙣㤴㉦攲捡攴愸㥤㔲㘴戹㐹㤱戳㕦㤳㉣昷搹搳㑥㈵戴戴㔲ㅥ戰㐱ㄱ㙤搵㠴㝣晤㘴㔱摦㉣㘹㠳戱捦㥥〴㤷㥡㡥ㄷ慥㌷攴㜶㠳㤴㘸㈶摡搵〵㍢㑥ㄷ㔰ㄵ㌴敢㠳ㄴ㔹〳搳戴㘸㠳昴挶〹㈶愲ㄸ愴㔸㜶㍣戹㤹挹搸㍥㐵㐷愰㝤㤲〹搹晡㜰㝢ㅤ㐱㘶摦挸愴散搴㔶ㅥ㜷戵搹㘶扥扣搶㘶㌷㘲攱㡣㥢〸昶ㄳ摣㑣㜰〰㐰晤㍢㌴ㅣ戵ㅣ捡捤㤷昱㈱摣ㅢ户ㄲ㝣ㄸ〰晡挹愰捥㠹㔴ㄵ㝤愸敤昸㤱㙣搷て㍦㔹㥣㘲慤㡡攸ㄹ搷晤捣㝥㔷〸ㅤ㜹㥤㍢挳搶㜶㡢㡤晤㔸㝢摥㑣㑥㠷ㅣ㤹搲㌴㌹搷㉤㥡㈶ㄷ㠲㑤㍢戴㕢户愳慢㌱㑣昰ㄱ㠰愲昱㔱㐲ㄸㄷ㍡扣摢昳攸改㔲㝥㈰摣㈲敤っ㜵㘸攰㈳㐶收ㄶ㈰㐵挹㙤搸扥散晡搰㜴〷㐷散て扣て㝤愸扤㝣㐷㐴㙦戱㥢扢㜶㠷昱愲㜷攸㐵ㅦ㠴㜸愹㝦㘹㙢㘳敥㐴戵昱㌱㠲扢〰㕡㙣っ㜷摦敦㌴㔲㈰㙥戱㥢愰摣㕥㐶㕤挴换㕤㕣㕦戵挴〲昵搹㡢愶㝦挹ちㄱ挱㤸㤹㠲㉦㕣昵㝤慢㠲㑤㙤㔹㄰摣扦散㙦㐶〶搳㝥搵㈵㝥搷㐷づ㍥㄰㠶愱扢㍢摢㤵㘹昱㤱㔳㝣捤㐴捣㈹挱㌹戴挱昷户㔷ㄲ㠹㑥捤散挵㝥改晢换㕤㑤搲㠱㈶戹〷换㙡摣ぢ〰㉤愱晥愹慤㐶㌹挴㘶扦㈶捤㥡㍤㔶㐶昸㔲㜶㈷㉤㌱挴つ㝡愴㔷〷㙣㈷㄰㍦〸晡摤〵挷慤㉢㡢㕥㜷摥昲㑢㠸㉤㌸ㄵ慢愸挳戲㔴㌵扢扡攲〳愲㉢扡扡㌶散愷㔳攲㙢挲㈷㉤㕡㈲㔵摡㔳㉢㔳昶攲つ愶㘲ㄸ㤲㑡㈵㈵㌴㔴搷㐰攴㍣戶摤㔵㌱ㅤ愸㤸晢戰㜰挶㘱㠲㌱㠲㈳〰戹ㅦ㐳搳㙣㜷攱㤹づ敢㔹㘳㐸㝢㘹㈹㔳㈰ㄹ㈴㐴昸㔶㕢㘵㜵㤴慦昹㜵㠲〷〱㕡摣ㅦ〶㈰㔳ㄸ㔱㐸㥥㘰㐴㐹㘳搸ㄷㅣ敢㉡㜹㘰㡦㡤挴搲㘴㉤〸慢㉥㌳㑢晤昶㔴昵㙣㌵㥣㜲㠲㔵㘴愲㠶散愸㜰㜱挵昲挰㕤㍥㝣㥦ㄶ㕣㜵㜵搵㉡ㅢ昶㐲戵〶搵㌶㌳戵ㄳ㌶收㔸づ昸㤲戲㌷捦㉡㕣㥤敤㡦昱〸㠵㤵㤶㜸㉢愳戱摢㡡㝥㜳搳㌷搰㔸搱㐵㈷慣㔸扤戶ㄶ㍡㤶ぢ㌶㔶ㄱ㤹㠳㜲㡦扤戸攲㕢搶㔴扦㝤捡㜷捡ㄵ挷戳㐸っ昸㤸㑣搶捤㕡㤷㤰㈵㤸慦㌲〷㔸昵晡敤㐵摦昴㠲㔵㤳〹挵昵扤㑤㜷㤲ㄶ挹搹ㄳ㡥ㄷ攰㌵㐲㐵㤶〷散㠵㤵敡㔵㘴㙣㙢慥㜷捡㕣つ㜶〴㔵挸昴晡ㄲ搲愸慣捡㘶㔵㈱㕢攸㤴㍥摣㤰㘷㌲㤴扤㙥〲愱㔵㈶挷㤸㜹㡡昵愶㕦ㅦ攵㘸攸愷㜳㑣㝤挸ㅥ搵㤱㕤愹㕡㤸㤲㙡ㅣ㘳㥦㠷〱ㅥ㌹㜵㝥愶㤱㤹㝢㔷㌹敢ㅣ愳晣㈹㍡㕥搸愲㥥〸㘱㡣㙥㡦㘶ㄵ攲挸㌹㤰㐰㔰㥣㜷慤散㔷戴愵つ戹㙦㑦愳㌸㡤㑣㔲㥦㍤㙢㉥㕢ㄵ攴愳㕤㌳摣愳㙦攸挶扡㘶㈵㠸敡㈶慢慥㙢㤲戵挸㤶ぢ㈵㤳ㅣ㍣㕥ぢ慢㘷ㅣ捦戰〱㠴晦㈲㤴㜹つ㈸昳㥡愰晡散㜳㑣つ㑡㤹捦慡㕥㌲㝤㈷㕣㜱㥤㔲㠱㌷㑣摦敤〸㥥㠴㤰㔳昳挶㔷慣㌳㠶㕢扣昹昳㜰搹㠲㔱㤰㝢ㄴ㝡㤴㑢㐷昲㠳㜳戳㉡㡦晦㔴㠷㠱㈵㈸ㄸ㠹㤴ㅡ扦㠹愷攵攴㜴〴㔴㡥㕣搷攳㌳ㄸ搷㥦〳㐶㉢㈱㔲㍤㠵㐵㄰ㄵ㑣㈸㜹㠶戸昳昶㜹捦〹㐱㍤㔲㙣摡〹愷〲㤰ㅣ〰㐵搹摥摥㈲㔴㑤㜴ㅡ愹㕢㠵摢㌷㔶㌵㤹㠹摢㌶搶㈷敤挶ㅤ㥢㔴㙢㡢㤲㌰㈴㕢㌵ㄲ换戲挹ㄸ㜷㤲愹㔱㘲戸㘳㙢愳搲挲愶㡤㜵愷ㄶ㜹ㄷ㠶㐹㜸㈶㘳㝣㕣ㄸ〵㠹摥挸㐶㌱㘶㥦捥ㅥ㠹㡣つ㝤㠰㈲敤㤴挶昵㐷㈹挱ㄹㅣ㍢㈹㕢挵攸づ昲扤㈷㉡捥搵挲愶ㅡ昳摡㔰㔴㌳㕥愹捣㜹昰ㄲ㑡愶㕦摥㈱㈲㡤戹㘹ぢ㈳搲搹愹昵搷换㥢㄰挴㐸っ㤹ㄶ㐹㠹〳㐳っ㈱㕣㠹㡣㉡扤戳㝥㉥㜵ㅤ㕤攰摤ㄹ换昴㠴〲ぢ㘱㜹捡㕡ㄳ㌷慣攱挹て㐹㠷晡㙥㔱昴愸㘱㡦㉦〷㌰改㈱昵㜸㔴ㄲ〱㌷散㜳っ㑢攱㄰〳搴㙥㔴㥡㉦㠵㐸敤搶ㅦ挰㥤挱捥愱づ㔶㐴愷㑥攸㥤㔱㠳收㔳ㄸ户㜹ㄲ㤴㥤づ㈹ち㐵㙡换昵摦㈷搴㌷㕥攲昵㘷㈷㌲㜱㈱ㄲ㈲愶扢㔲扣〷㄰㌷㤹㤹愴ㄴつ挵〹㜳慤搹㐴㘹昵挵㌸扡ㄸ晤㜴昹晣㄰愷㜸㤸换ㅡ愰搸㔴㜰捥㉤㜴㘰㑤㉢敢㝢散ㄹ慦㔴愹㤵㉤㌱挵戱慥ㄶ㡢扣㈳攸㈵㐷〰戵㌴愵慣㑢戴㈸㌳搸㑡㜱捡㈴㔲攷㝥户㜱〲摤㐵挹攱ㄹ摡昴㌱〱㤹ㄲ㤶㤳㠴搸㠶㜳ち昴て昷㌶づ㌰挸攱㌹愸戴つ㈸敡戲㔹㥣挷慢㘷㤱㐵摡ㄲ捤㘶慢戳㔵晡散〹搴㘹㐷愳㜶〴㡤㌰㑦慤昰昲㜹㌸㈳ㅤ㑡〷ㅦ㤲戹ㅥ㘵㜷慦㍦㈷户㤹敢㈰㠵㔰㐰㌱挷换㕤㔰〶慢ち㐱愲挳㥤㙤㜸摤㡡搹㕦㝡摥挶㌸㠰㘲ㅡ㤸づ㉤㕡㙡〷㘷ㄲ攵慤ㅤ㥣摢搱㉡㈵㐳㥡㑣愶㌲㐷㌹㠴㠰㍤㠸〶㘹攲㐶㝡戱ち㈳ㄴ敥㤳㠳㘱昱搹挴ㄱㄷ㕢愰慡㝦㔳ぢ㜲摥っ㜱晣挵㍢搰㠲ㅥ㉦㤷改敥㈲㍥户㈳愸㡡愳ㅢ摡ㅤ摤搷㜲㈸㑢收㐴晦敥㘰㑢㐵㜴㔸昰挸搴攸㘹㌳㉣慤㉣㠴敢晡攰㔶愷㉣㤱晢㉥攲ㄱ㥢扥㥤㍥㜳户挷㠳愸㙢㕣晢攲ㄵ慦㝡搵㤳㜱攵〲㥥晡〳㠷攰〸㘵て〷㔹捣晣ち晦挹㤵捤攴晥ㅡ㑦摣捥戰昹㠰㐶㠰㠴捦㤱慢㘸㑣攳㉦㤳搴挳昸㥢挲㉢昰摦敢㈷〷挸㉢晢㕡㜸㐵㤴挱㉥戳㜸㤷摥㌳㘶㔱㙦㠲戴㘴ㄸ㄰㍣㍥㈴㤲捤愸㌷㜰㐳愲㠳〶㈰㥣㌱㐳〸昲㝤〴㝦㔳挸㈷ち㍤㍡敡挱㠳㈱晦㝦㈸ㄵ㑢昵愶㘲昵扦㈰搴敡㜵㄰㐳挸〴㥡搴攵㔲㝤扢㤹㑣戳㥡㑣㡡㐷㐲㐴㤶捦愰㄰㕦㌹愶㙡摦㔱㔲㥣昳摡摤㡣扥敦㠷㝦晦て㌷愳㜳ㄱ㜳㠸扦㠶戴摢㥤戸慦扢ぢ㕤ㅢ摣〵㈶昲挵㕤㤸㐷㐱㌱愳慦摤㠵㈸ㅥ㜲づ㠸慤摤〵收昹㔲㥣挲㐴摡㌵ㄱ攲攰㙥散㈶㤷戱戲搳㌸㠴㙢〵挸敤挳㠰〵㤳㠸㑥敤摦㠸㥥㌷㝤搳㍤㈰昸㔳扥〵挳收㉦攲㔴户㜴㘱㡦㕢㌶慤㤱㑥㥢挴㉤攲㠸晢㙥㙣㘵㝢㘷搹㐱㈹㝤改㔰扥㉡愸晣扢㠸㥡㈸敥㈱㌲㥦摥昷㤷愷晥昵㤹捦㥦攰挹戵㠸㔷㜳㑣ㄵ㜷㤲扥愷㕦㠱〴㙦攲搰挸㡤晣㐸攷っ㍥㔷㜲㔶㉢搶㠴改㡢㐷ㄴㄸ㙥㕣搴㡣㤷㘰㑣捤㝣㍢挱摤挴ㄹ〸敤㙥㡥戶㠴㍥攵㈳㈷〹ㄷ㡥㈶〶㉥昱扤㌸㠵愸摡ㅡ戳づ㍤捦摣㕦挰ㅣ扤挳㠱㌴㝢㡣摣㠱昲㔲敡捦㘳㝢愷ㄱ㤹捣㔱㔸㌴扤慤㔴㍣〲㄰㙢㈹攴㈲挸㈱挹㑤つて〷㠸㤶㍡㡦㐲敥㍥㠰㤴㉣㕢㙢扡㤷戱㠱㕤㈵㘰搵て〰㜶昸㐱ぢ㔶ㄱ㔴㡣攳昲㥤敥㙥ㄹち㠸㑤ㄳ搳戶攲搳㕣㐰㐱㌶㌲㐴㡣挵搸㡢㈸挴㔷敥〸㑡摢づ㑤昱㈵晤慥㑥挲㘹挱捥戹㡣扢ㄵ摤㤳㕥つ愷㐰㘰㘷昲㘲㌰扣扤㐴㘳㜳㉡昹㍡摤戴愸㔱㠴〳扡㔸敦搴ㅢ㔵挱㘶㜹〷戰㐳㐵㈲㤰㕦つ戱㝥愴昱攸ㅢ㕢㙢㘸攳扣ㅥ㑣㤰㍦昸㕦户愵〸㌶摥㑡㠹㠱㠶摤㔶慢㠲㍥㉡晥ㄸ扡㜰搲ㄹ㘵㌴㡡㜲慦㤸慦㡥㈵慢㉢扢挱晥㌳㤳㉤㤲昵㌸㝢㌳愵摤㘴晦㥦〰㘲㑢晢慦㡥戱㉦㝥挶㤳㔱㠱㌷㌹收㔲戶㑣摦㜰㐵㄰攵㐶㈲㐷㌶挹㠶ㄴ㤹晥搶愵〵㝣挸慡慢㐵㠳㈳〶搶摤㝡㑣愲摥㤷扥㙤㙦㕢〵挸㍣㔱敥㑦愱㠲摡昶㙦搶㕢昱㑥㌷晦摢攸戸敦㡣㔳昲慢㐱搵づ㠷ㄷ㤰〰ㅥ收㜷㘸㌶㝣㥥㜱昵㕡慢㔲㍢㠸㤵攸㝢ち㝤捥捥㐱㘱㥦戵挲昷㉡㉦挹㉣挳昶戲ㅡ晣㈶㘹㌰㤱㙡愲㜵〸㙥戰ㅦ慤㤹ㄵ㝣挶㍡㠷戸㘷㐸搴㡥㌰㜶㍡晡摣㝡㕡㠳㑢㠷昳㕡㥦㐴㙣挸慡㡣㈲㔱㈶㔳㜸攲㔳㕣搷搶㌵㘸㙥ㅢ捤㉤㘰换捥攲㙦挵摣㉢愰改昶摥搲捣㌲㝣㈷扦㑥㉥ㅡ换㠴搸㕣㥦挰摦敤〷㙢昹戴㈱昰㜹昴㜱㌷㠳㘲㈳ㄵ㠴搲戶㤱〹㉦愱慢ㅡ㈷挰捦㈸㐷〵摥㈸㐶晣㈸㡡敡㥢㤸ㄶ〵〰㘵散〱〱摡㜳昵㑢㘸愶㈳〸㙣㡣㡢㕣慤愶㔱㤰攷慦愰㐰扦㡤㍦挵㐰㠲㘰㥤㈴㤶晢㔶挱㕥㑥㘰〷攳捤慢攲㉥㠵っ㕤㔴㝦㠴㔷扤㠲㥦㕥戸ち㜱搸戵挸㙥〴㘵㈳敥㠱㜲㐶㜱㌷㈲㔳㜹ㄱㅤ敡㔳愹〲摢㝥㉡㕦㐳搳㡤㔳愱ㅦ㈱挳㑢㍥㝦㌰戶㐳㠶㡦㙡㈳㈰〸〹㙡〰㠳戱㌹ㅡ愰㠶愵摡捡敢㡣挵㥢㈴㌲慥㝦㡣晥扥㝤攲挷㙦昱晡慦ㄳ㑡㜴㉡慡㥡㘷㐱㥤㉡戳㜸㈱㌹㡢㙢挰戶㥦挵ㄷ㌷㥢挵攰㤳攸挳㤱ㄸ捦〰昴㜷㈹戲㥤捣敡搳㈸㜰㐱昹㔳愵ㄸ摢㌴㔷昲㠸昴晤ㅤㄴ晡扢〶㐹㔳〶㜸㡣摦㈵㜸㡥攰㜹㠲捦㄰㝣㤶攰㜳〰晤搹㐱㤲㔹ㅡ㝥㥥挸㉦㄰晣ㅥ挱ㄷ〹㝥㥦攰〵〰㌴㈴攵愵攱㤷㠸晣〳㠲㍦㈴昸㌲挱㔷〸扥ち搰㥦㔵㈴扡っ晢㙢㈸挴挳捥㤱〶㈹㥦㉢㠹㤷挷愳㥤㝣㐵㕥㠷㤷昳摡戶ㄷ摣㈸慥扣㈳㌴ㅣ愶挴敦㝦摢ㅡ愶㝣㠷㘷ㄶ㔴㌵收㠹搳愷愳愸㕥㈶ㅢ㘵搱挰㤳㍡㔹㐰ㅥ收㐲㉡㉦㙥晣㔷慦㌷㠲㑤愸挰〵挶搵㡤挹敢搲搸㡤ㅢㅦ挱㜷㘶搲〶㑦搶搷摢㜱㘳捡㠴㌴慥挴㡤㝦㜶攴㐰扤㜱㉣〲晡挹㌹昲㘷㡡挷㉥㝢㤸挴㌷攷〳㘸㥥戳改〵昴摡ㅡ㑤晤㉦挹昰㡡昸〱㝤㌸摥攲攳慢敦㔹㥣搶挲愱ㄶ㤸ち晤㡦㍦捣攰ㄴ搷㤴ㄹ㥡昸愸㝢つ改㜳摦㤰㍢㜶捥摢㜳㍥㄰㍤昶㑣㠰㥤㘱㜹㐷戱〸㥣㥡㙥扤扥㕢愴ㄹ㔲ㅣ攰挶㝡挴㘹扦㉣㑦挵㜴㘶〲㈵㔵搴慤㉥挷㤴捤㍣摦攰ㄹ攳敢㈰づ㌴㌴㈰ぢ挶ㅦ〳敡搴ㄲ捦㕦㘷〶愹㝡㐴慦㝣㠳ㄵ摦㈴㜸ㄹ愰愸愸㘷挸〷昹㍦〱ㄸ㠸晦改㡤攱㌵㠹晡㘴搵㜲晣戲㈴ㅢㄹ慦戰挳慢〰㕤〸㐴慢㠸〹㡢挶㙢挰㈴㕥㥡愳捥晡㡤昶㕥㌵㌷捤昱㍦〷㠰〴㘹搳㜷晦㈷昱ㅤ晦㍡ㅦ摣㠵㝦挶㈴㈷㕢㠰敥散挳㥤㍤㡢㡣㐶敦㕤㝥㥦挲㠴摥挵㜳戸挰㡤扣ぢ㥦㐸捤㔸㔴搴捣㥣慥㝡ㄲ捦攷㍢攸摣ㄷ搵昳㌱晡㠹〸捤㐳㈸㐵昵㤹ㄸ晤㕢ㄱ㝡扦愰㍦ㅢ愳ㅦ㡦搰㜷ぢ㥡ㅡ㕥㥥晤㔸㠴扥㐷搰㔴昴㠲扥ㄸ愱昵㐸扥㄰愳㉦㐴㘸㍤ㄲㅡ〳㘹㝤㍥㐲敢㤱搰㍣〸㝡㌱㐲敢㤱搰㘰〸㝡㈱㐲敢㤱搰㠴〸晡㕣㠴搶㈳愱㈵ㄱ昴愳ㄱ㕡㡦㠴戶㐵搰昳ㄱ㕡㡦㠴搶㐶搰㜳ㄱ㕡㡦㠴昶㐷搰㘷㈳戴ㅥ〹㉤㤲愰捦㐴㘸㍤ㄲ摡㈸㐱捦㐶㘸ㄹ挹㈰㑤㤵戰昹户㔱㌰㕥㈷昸づ㐰㌱昷㜵挰㙤换㈹㠹摣愱挷昷〶扡㉡ちㅦ㥦㘱扣ㄹㄵ㜸愳㈸㜹㌲攴改㘸挸昴㌶ち搹扣愲㌴㑡挵挹愸攲戸㔴㈸㐵〹㤵㡡愹愸攲〴㄰挶昷〰ㄴ㈵㤰㜳㌲扥捦扢搷〸㜸昷㠳愸㈰㉦攴ㅡ㐸昷㑦戴扣㤰敢㈲ㄵ㈷㕡㕥挸戵㤲㡡㡦㈷㕦昸㌷㝣愸㑣っ㠵㈶愷㘹㤰ㄳ㤴昵晥㍢ㄴ晡扢〶㌸戶㡢昸㘵慦愹搲㔳攵愷㥥晡挵㐰昷昰㉤摤㡦㝤愲敦愵户晦攱愷㉦晥攴挹攳晦昱换㤷㕦晥挹扦扤昸搶㉦扦扢㝣晣㐷摦晡搶摦㍥昲捡㕢㍦摤㙢扦㥡㝤晤ㄷ戳慦㍥㍢㜶攵搹愷敤昳昷㥥㝡昶昱换㡦㡥捤摦㌰搲搵搵搳㜳搷搰摦摦㝣昷攰昳㑦扦愱㝥昸捦晢㍤㈵搳挵ぢ㥡㠷挱㘹换㌰㝥㠴〲㠶挱ㄱ扦慦挳攰㜴㘵愱ㅥ㡡ㄶ㙡〲㠸〲㥣㜱づ㐰㉡ㅥ㙣慥攸晤ㅦ㜶戰㔸㉢","㜸〱敤㕣㕤㙣ㅣ搷㜵摥扢攴㉥㜷㤶愴㐸㡢戲㘵㌹㡥捤搸㜱晣㐳㤵ㄶ㘵慢戶搲㉡っ㝦㐴㠹〹㈵搲㈲㈵搹戵㔳㝡戸㍢㈳㡥戴㌳㑢捦捣㔲愲攳搶捥㕦摤戴㐹ㅢㄸ㉤㔲㈷㉥㙣愷㐰㠱〲㙤㠱㍥㐴戵搱戴㐵搱ㄶ㈹ち〷攸㐳晡搰愲て㙥㕡㌴㐰㕢ㄴ〲晡㤲㠷〰改昷㥤㍢戳㍢扢攴づ改戵摤搲〵挷摥挳㍢攷摥㍢㜳敦㍤扦昷㥣㍢捡愸㑣㈶昳ㄳ㕣晣换慢㥢㠵摢ㄷ㌷㠲搰㜲㐷愷慡㤵㡡㔵ち㥤慡ㄷ㡣㑥昸扥戹㌱攷〴㘱ㄷㅡ攴㤷ㅤ搴〷戹攵挰㜹搶㉡㉣慦㕢㝥㠰㐶戹㑣愶㔰㌰戲愸攷㐳昸ㅢ㡣㙦っ昶敡敢〶㔸㥡㥡㥣㕦戹㡣愷㉥㠶㔵摦㍡㍣㝣㐱昷㍤㌱㌶㌶㍡㌶㝡昴愱攳㘳愳㐷づて㑦搵㉡㘱捤户㑥㜸㔶㉤昴捤捡攱攱㠵摡㑡挵㈹㝤摡摡㔸慡㕥戱扣ㄳ搶捡㤱㠷㔶捣㠷ㅦㅤ㝢昸搸㌱晢昸昱㐷晢昰敡捣搹愹挹〵摦戲㠳昷攸㤹㌹づ昹攱㘹慢攴㜰㙥㤶攵㍢摥愵搱愹㐹晣㥦ㄸ㍦敥ㅥㄹ㕤㕣戵慣㤰慦戶㝣换㉢㔹㠱㠱㡥扤敥㐴㄰搴摣㌵㉥㥥攱捥㘰慡㈵㌳〸㜳敥㤴㔵愹ㄸ㙥晣搴㠲㍢㡦戵慢㤸ㅢ㝤敥愲攵〵㑥攸慣㍢攱㐶摥㕤挲㠳捡晤敥昹挰㍡㘷㝡㤷慣戳愶㙢攵摣㔳㌵愷摣慤慦㑣搷扤昱㈳㤲〳㤳改㡦㑥〴敥搴慡改换㠸〲㉥㑣㑡摢ㄹ扦搴摣昶敥昶捦攵搰攵つ㝣收㍤敤摢愱收㠲改搷㕢㡥戴㙦ㄹ㑤扥㜹〴て戶㙦㥦㔸愳收㍥昷户敦㈳㑢搹摣㕡昵㐶晣㉤㉢㡡挹ㄸ㜹㠲ㅥ㠲〲〱〹㘸ㄴ〹㝡〹晡〰㔴昷㝦㐳㑡㤲ㅤ㔹㤵㕤㌶戳换㉢搹攵㔲㜶戹㥣㕤戶戲换㜶㜶昹㔲㜶㜹㌵扢散㘴㤷㉦㘷㤷慦愰㑤㝣ㄵ㝡㝡戲搱昵ㅢ攷敦晡㤷敢晦晥扢愷㕥晣攱㍦㍥摥晢挶挴㕤㝤晢搰攸戱㘸㔰搳扥㜹ㄵ慣搶攰攲愳愳㐷昸摦昶㔲〱愱戰㡦搹㡦搸㘳㘳攵㘳㐷捣㠷捣ㅣ愷㤵㐲晣㈶㐶ㄹ㐴摢㍥晢愲攳㤵慢㔷㠵㜶户㑦㥡㠱搵㔸戸㤱愸㙥戲㕡昳捡挱㠷戶慥㕣っ捤搰扡慤戵慥昱㤰㑤摤ㄶ㈱㔶㔶㈰敦扢愳戵摢〵戳㔲戳㈶慥㌹扡晡挳㉤搵敥㠲㕦㕤㘹㕦㍢攳㕢捦搴㙢㌷㡤㘸〲㑡㙤㕤㥥扤㘹㤶扡㑡㡦㙢㜸㙡戵ㅡ㔸㥥っ㙦挴㕤㜰㑡㔷㉣㝦搱愲㑡戴捡㌲搵㥢㔹ㄵ㐹晤挸扣㠷㠹㐲㕡换㜷㈵戱昶挹㙢㈱㠴搹㉡㘳扣㙢㤶ㅦ㙥㉣㤹㉢ㄵ敢㤶愶㈶晡㥤愸㌸搴㠴㥥愹㤶㙡挱㔴搵ぢ晤㙡愵戹㘶愲扣㙥㐲搳㤴捦㔴换㔶㜷㜷㐶㤴〲ㄴ㙥㔷㤷㔲㤹〷摡换㠲㄰㈲㐱㘲ち昲慤捤㙣㌷㝡づ戳挳㉣㉡ㄶ㜹㌲晢搱㙤ㅥ挶昱㡡㡥㐹㤱挰挴㥣㘸㍦昸搲晢戶㜹㙣㥤㜲敦㙦攳㙣㜶㈸㥡晤挹㜵换ぢ㑦㥢㕥戹㘲昹愹搶㑦㜱㐴挶〰㐰敥〶ㄴ㐲摢搵愳愹㔳搷搴㐶敥慡㔳づ㔷昳慢㤶㜳㘹㌵〴づㄶ戲㔰攰搲㙥扡㡣㥢㠰㌲昶ㄳっ〱ㄴ㡢㤹晣〱㌶捡ㄷ㜱㘵㜲搴㑥㈹戲摣愴挸搹慦㐹㤶晢散ㄹ愷ㄲ㕡㕡㈹て搸愰㠸戶㙡㐲扥㝥戲愸㙦㤶戴挱㌸㘰㑦㠱㑢㑤挷ぢ㌷ㅡ㜲扢㐹㑡㌴ㄳ敤改㠲㕤愷ぢ愸ち㥡昵㐱㡡慣㠱㘹㕡戴㐱㝡攳〴ㄳ㔱っ㔲㉣㍢㥥摣捣㘴㙣㥦愲㈳搰㍥挹㠴㙣㝤愴扤㡥㈰戳㙦㘶㔲㜶㙡㉢㡦㝢摡㙣㉢㕦㕥㙢戳㥢戱㜰挶㉤〴〷〹㙥㈵㌸〴愰晥つㅡ㡥㕡づ攵收换昸㄰敥㡤摢〹㍥っ〰晤㘴㔰攷㐴慡㡡㍥搴㑥晣㐸戶敢㠷㥦㉣㑥戱㔶㐵昴㡣敢㝥㘶扦㉢㠴㡥扣捥摤㘱㙢扢挵挶㝥慣㍤㙦㈶愷㐳㡥㑣㘹㥡㥣敢㌶㑤㤳ぢ挱愶ㅤ摡慤㍢搱搵ㄸ㈶昸〸㐰搱戸㡢㄰挶㠵づ敦捥㍣㝡扡㤴ㅦ〸户㐸㍢㐳ㅤㅡ昸㠸㤱戹〵㐸㔱㜲㥢戶㉦㝢㍥㌴摤挱ㄱ晢〳敦㐳ㅦ㙥㉦摦ㄱ搱㕢散收㥥摤㘱扣攸ㅤ㝡搱㜷㐳扣搴㍦戵戵㌱昷愰摡昸ㄸ挱扤〰㉤㌶㠶扢敦㜷ㅡ㈹㄰户搸㑤㔰㙥㍦愳㉥攲攵㉥㙤慣㔹㘲㠱晡散㈵搳扦㘴㠵㠸㘰捣㑥挳ㄷ慥晡扥㔵挱愶戶㉣〸敥㕦づ㌶㈳㠳ㄹ扦敡ㄲ扦攷㈳〷ㅦ〸挳搰摤㥤敤捡戴昸挸㈹扥㘶㈲收㤴攰ㅣ摡攰㠷摡㉢㠹㐴愷㘶昶㘲扦昴晤攵㥥㈶改㐰㤳摣㡦㘵㌵ㅥ〰㠰㤶㔰㝦摦㔶愳ㅣ㘶戳㥦㤲㘶捤ㅥ㉢㈳㝣㈹扢㤳㤶ㄸ攲㈶㍤搲慢〳戶㤳㠸ㅦ〴晤敥愲攳搶㤵㐵慦扢㘰昹㈵挴ㄶ㥣㡡㔵搴㘱㔹慡㥡㍤㕤昱〱搱ㄵ㕤㕤㥢昶搳㈹昱㌵攱㤳ㄶ㉤㤱㉡敤愹㤵㈹㝢昱〶㔳㌱っ㐹愵㤲ㄲㅡ慡㙢㈰㜲ㅥ摢敥愹㤸づ㔴捣㠳㔸㌸攳〸挱ㄸ挱㔱㠰摣昷愰㘹㜶扡昰㑣㠷昵慣㌳愴扤扣㥣㈹㤰っㄲ㈲㝣慢慤戲㍡挶搷晣㌴挱㈳〰㉤敥て〳㤰㈹㡣㈸㈴㑦㌰愲愴㌱散ぢ㡥㜵㤵㍣戰捦㐶㘲㘹慡ㄶ㠴㔵㤷㤹愵㝥㝢扡㝡戶ㅡ㑥㍢挱ㅡ㌲㔱㐳㜶㔴戸戸㙡㜹攰㉥ㅦ扥㑦ぢ慥扡戶㘶㤵つ㝢戱㕡㠳㙡㥢㥤摥つㅢ㜳㉣〷㝣㐹搹㥢㘷ㄵ慥捥昶挷㜸㠴挲㑡㑢扣㤵搱搸ㅤ㐵扦戹改ㅢ㘸慣攸㤲ㄳ㔶慣㕥㕢ぢㅤ换〵ㅢ慢㠸捣㐱戹挷㕥㕡昵㉤㙢扡摦㍥攵㍢攵㡡攳㔹㈴〶㝣㑣㈶敢收慣㑢挸ㄲ㉣㔴㤹〳慣㝡晤昶㤲㙦㝡挱㥡挹㠴攲挶晥愶㍢㐹㡢攴散㐹挷ぢ昰ㅡ愱㈲换〳昶攲㙡昵㉡㌲戶㌵搷㍢㘵慥〵扢㠲㉡㘴㝡㝤〹㘹㔴㔶㘵戳慡㤰㉤㜴㑡ㅦ㙥挸㌳ㄹ捡㕥㌷㠱搰㉡㤳㘳捣㍣挵㝡搳慦㡦㜲㌴昴搳㌹愶㍥㘴㡦敡挸慥㔴㉤㑣㐹㌵㡥戳捦挷〱㍥㜵敡晣㙣㈳㌳昷慥㜲搶㌹㐶昹㔳㜴扣戰㐵㍤ㄱ挲ㄸ摤㍥捤㉡挴㤱㜳㈰㠱愰㌸敦㕡搹慦㘸㑢ㅢ㜲摦扥㐶㜱〶㤹愴㍥㝢捥㕣戱㉡挸㐷扢㘶戸㑦摦搰㡤㜵捤㑡㄰搵㑤㔵㕤搷㈴㙢㤱㉤ㄷ㑢㈶㌹㜸愲ㄶ㔶捦㌸㥥㘱〳〸晦㐵㈸昳ㅡ㔰收㌵㐱昵搹攷㤸ㅡ㤴㌲㥦㔵扤㘴晡㑥戸敡㍡愵〲㙦㤸扥摢ㄵ㍣〹㈱愷收㡤慦㔸㘷っ户㜸昳攷攱戲〵愳㈰昷㈸昴㈸㤷㡥攴〷攷㘶㔵ㅥ晦愹づ〳㑢㔰㌰ㄲ㈹㌵㝥ㄶ㑦换挹改〸愸ㅣ戹㙥挴㘷㌰㙥㍣て㡣㔶㐲愴㝡ち㡢㈰㉡㤸㔰昲っ㜱攷敤昳㥥ㄳ㠲㝡愴搸㡣ㄳ㑥〷㈰㌹〰㡡戲扤扤㑤愸㥡攸㌴㔲户ち㜷㙥慥㙡㌲ㄳ㜷㙣慥㑦摡㡤㡦㙥㔱慤㉤㑡挲㤰㙣搷㐸㉣换ㄶ㘳摣㑤愶㐶㠹攱㡥慤㡤㑡ぢ㥢㌶搶㥤㕡攴㕤ㄸ㈶攱㤹㡣昱〹㘱ㄴ㈴㝡㈳ㅢ挵㤸㝤㍡㝢㈴㌲㌶昴〱㡡戴㔳ㅡ搷ㅦ愵〴㘷㜱散愴㙣ㄵ愳㍢挸昷扥愸㌸㕦ぢ㥢㙡捣㙢㐳㔱捤㐴愵㌲敦挱㑢㈸㤹㝥㜹㤷㠸㌴收愶㉤㡣㐸㘷愷搶㕦㉦㙦㐲㄰㈳㌱㘴㕡㈴㈵づっ㌱㠴㜰㈵㌲慡昴捥晡戹搴㜵㜴㠱㜷㘷㉣搳ㄳち㉣㠶攵㘹㙢㕤摣戰㠶㈷㍦㈴ㅤ敡扢㐵搱愳㠶㍤戱ㄲ挰愴㠷搴攳㔱㐹〴摣戰捦㌱㉣㠵㐳っ㔰扢㔱㘹愱ㄴ㈲戵㕢㝦〰㜷〶扢㠷㍡㔸ㄱ㥤㍡愱㜷㐶つ㥡㑦㘱摣收㐹㔰㜶㍡愴㈸ㄴ愹㉤搷㝦㡤慢㙦扣捣敢昷挶㌳㜱㈱ㄲ㈲愶扢㔲扣〷㄰㌷㤹㤹愴ㄴつ挵〹㜳慤搹㐴㘹昵挵㌸扡ㄸ晤㜴昹晣㄰愷㜸㤸换ㅡ愰搸㔴㜰捥㉤㜴㘰㑤㉢ㅢ晢散㔹慦㔴愹㤵㉤㌱挵戱慥ㄶ㡢扣㉢攸㈵㐷〰戵㌴愵慣㑢戴㈸戳搸㑡㜱捡㈴㔲攷㝥户㌱㡥敥愲攴昰っ㙤晡㤸㠰㑣〹换㐹㐲㙣搳㌹〵晡㠷晢ㅢ〷ㄸ攴昰ㅣ㔴摡㈶ㄴ㜵搹ㅣ捥攳搵戳挸㈲㙤㠹㘶㜳搵戹㉡㝤昶〴敡戴愳㔱扢㠲㐶㤸愷㔶㜸昹㍣㥣㤱づ愵㠳て挹摣㠸戲扢㌷㥥㤷摢捣つ㤰㐲㈸愰㤸攳攵㉥㈸㠳㔵㠵㈰搱攱捥㌶扣㙥挵散㉦㍤㙦㘳〲㐰㌱つ㑣㠷ㄶ㉤戵㠳㌳㠵昲昶づ捥㥤㘸㤵㤲㈱㑤㈶㔳㤹愳ㅣ㐲挰ㅥ㐴㠳㌴㜱㈳扤㔴㠵ㄱちて挸挱戰昸㙣攲㠸㡢㉤㔰搵扦愵〵戹㘰㠶㌸晥攲ㅤ㙡㐱㑦㤴换㜴㜷ㄱ㥦摢ㄵ㔴挵搱つ敤㡥ㅥ㘸㌹㤴㈵㜳愲㝦㜷㜷㑢㐵㜴㔸昰攸昴攸㘹㌳㉣慤㉥㠶ㅢ晡攰㔶愷㉣㤱晢づ攲ㄱ㕢扥㥤㍥㜳户挷㠳愸敢㕣晢攲ㄵ慦㝡搵㤳㜱攵〲㥥晡〳㠷攰〸㘵て〷㔹捣晣〴晦挹㤵捤攴晥〴㑦摣挹戰昹㠰㐶㠰㠴捦㤱慢㘸捣攰㉦㤳搴挳昸㥢挲㉢昰摦敢㈷〷挸㉢〷㕡㜸㐵㤴挱ㅥ戳㜸㤷摥㌳㘶㔱㙦㠲戴㘴ㄸ㄰㍣㍥㈴㤲捤愸㌷㜰㐳愲㠳〶㈰㥣㌱㑢〸昲㝤〴㝦㔳挸㈷ち㍤㍡敡挱㠳㈱晦㝦㈸ㄵ㑢昵㤶㘲昵扦㈰搴敡㍡㠸㈱㘴〲㑤敡㜲愹扥摤㑣愶㌹㑤㈶挵㈳㈱㈲换㘷㔰㠸慦ㅣ㔳戵敦㈸㈹捥㜹敤㙤㐶摦昷挳扦晦㠷㥢搱昹㠸㌹挴㕦㐳摡敤ㅥ摣搷摤㠵慥㑤敥〲ㄳ昹攲㉥㉣愰愰㤸搱搷敥㐲ㄴて㌹〷挴昶敥〲昳㝣㈹㑥㘱㈲敤㥡〸㜱㜰㌷㜶㡢换㔸搹㘹ㅣ挲戵〲攴昶㘱挰㠲㈹㐴愷づ㙥㐶㉦㤸扥改ㅥㄲ晣㈹摦㠲㘱昳㤷㜰慡㕢扡戰挷㙤㕢搶㐸愷㉤攲ㄶ㜱挴㝤㉦戶戲戳戳散愰㤴扥㜴㈸㕦ㄵ㔴晥㕤㐴㑤ㄴ昷㄰㤹捦ㅥ昸挳㔳晦晣散ㄷ挷㜹㜲㉤攲搵ㅣ㔳挵㥤愴敦改㔷㈰挱㥢㌸㌴㜲㌳㍦搲㌹㠳捦㤵㥣戵㡡㌵㘹晡攲ㄱ〵㠶ㅢㄷ㌵攳㈵ㄸ㔳㌳摦㙥㜰㌷㜱〶㐲扢㥢愳㉤愱㑦昹挸㐹挲㠵愳㠹㠱㑢㝣㉦㑥㈱慡戶挶慣㐳捦㌳昷〷㌰㐷敦㜰㈰捤ㅥ㈳㜷愰扣㤴晡晤搸摥㘹㐴㈶㜳っㄶ㑤㙦㉢ㄵ㡦〰挴㕡ち戹〸㜲㐸㜲㔳挳挳〱愲愵捥愳㤰㝢㄰㈰㈵换搶㥡敥㘵㙣㘰㑦〹㔸昵〳㠰ㅤ㝥搰㠲㔵〴ㄵ攳戸㝣愷扢㕢㠶〲㘲搳挴戴慤昸㌴ㄷ㔰㤰㡤っㄱ㘳㌱昶㈲ち昱㤵㍢㡡搲㡥㐳㔳㝣㐹扦慢㤳㜰㕡戰㜳㉥攳㙥㐵昷愴㔷挳㈹㄰搸㤹扣ㄸっ㙦㍦搱搸㥣㑡扥㑥㌷㉤㙡ㄴ攱㠰㉥搶㍢昵㐶㔵戰㔹摥㈱散㔰㤱〸攴㔷㐳慣ㅦ㘹㍣晡收搶ㅡ摡㌸慦〷ㄳ攴て晥搷ㅤ㈹㠲㡤户㔲㘲愰㘱㜷搴慡愰㡦㡡㍦㡥㉥㥣㜴㐶ㄹ㡤愲摣㉢收慢㘳挹敡捡㙥戲晦捣㘴㡢㘴㍤挱摥㑣㘹㌷搹晦㈷㠱搸搶晥慢攳散㡢㥦昱㔴㔴攰㑤㡥戹㤴㙤搳㌷㕣ㄱ㐴戹㤱挸㤱㑤戲㈱㐵愶扦㜵㘹ㄱㅦ戲敡㙡搱攰㠸㠱㜵户ㅥ㤳愸昷愵㙦摢摢㔶〱㌲㑦㤴晢ㅤ愸愰戶晤㥢昵㔶扣搳捤晦㍣㍡ㅥ㌸攳㤴晣㙡㔰戵挳攱㐵㈴㠰㠷昹ㅤ㥡つ㥦㘷㐲扤摥慡搴敥挶㑡昴㍤㡤㍥㘷攷愱戰捦㕡攱㝢㤵㤷㘴㤶㘱㘷㔹つ㝥㤳㌴㤸㐸㌵搱㍡〴㌷搹㡦搵捣ち㍥㘳㥤㐷摣㌳㈴㙡㔷ㄸ㍢ㅤ㝤㙥㍤慤挱愵挳㜹慤㑦㈳㌶㘴㔵㐶㤱㈸㤳㈹㍣昹ㄹ慥㙢敢ㅡ㌴户㡤收ㄶ戰㘵㘷昱户㘲敥㔵搰㜴㘷㙦㘹㘶ㄹ扥㤳㕦㈷ㄷ㡤ㄵ㐲㙣慥挷昱㜷攷挱㕡㍥㙤〸㝣ㅥ㝤摣捤愰搸㐸〵愱戴ㅤ㘴挲㑢攸慡㈶〸昰㌳捡㔱㠱㌷㡡ㄱ㍦㡡愲晡㈶愶㐵〱㐰ㄹ㝢㐰㠰昶㕣晤㌲㥡改〸〲ㅢ攳㈲㔷慢ㄹㄴ攴昹慢㈸搰㙦攳㑦㌱㤰㈰㔸㈷㠹攵扥㔵戰㤷ㄳ搸挱㜸昳慡戸㑢㈱㐳ㄷ搵㙦攲㔵慦攲愷ㄷ慥㐲ㅣ㜶㉤戲ㅢ㐱搹㠸㝢愰㥣㔱摣㡤挸㔴㕥㐲㠷晡㔴慡挰戶㥦捡搷搰㜴昳㔴攸㐷挸昰㤲捦ㅦ㡣敤㤰攱愳摡〸〸㐲㠲ㅡ挰㘰㙣㡥〶愸㘱愹戶昲㍡㘳昱㈶㠹㡣敢敦愲扦㙦㡦㝦敦㉤㕥晦㌹慥㐴愷愲慡㜹ㄶ搴愹㌲㡢㉦㈷㘷㜱つ搸昶戳㜸㜱慢㔹っ㍥㠵㍥ㅣ㠹昱㉣㐰㝦㤷㈲摢挹慣㍥㡢〲ㄷ㤴㍦㔵㡡戱㑤㜳㈵㡦㐸摦㕦㐰愱扦㙢㤰㌴㘵㠰挷昸㐵㠲攷〹㕥㈰昸ㅣ挱攷〹扥〰搰㥦ㅤ㈴㤹愵攱ㄷ㠹晣ㄲ挱㉦ㄱ扣㐸昰换〴㕦〶㐰㐳㔲㕥ㅡ晥ち㤱扦㑡昰ㄵ㠲慦ㄲ晣ㅡ挱慦〳昴㘷ㄵ㠹㉥挳晥ㅡち昱戰㜳愴㐱捡攷㑡攲攵昱㘸㈷㕦㤱搷攱攵扣戶敤〵㌷㡡㉢敦ちつ㠷㈹昱晢摦戶㠶㈹摦攱㤹〵㔵㡤㜹攲昴改㈸慡㤷挹㐶㔹㌴昰愴㑥ㄶ㤰㠷戹㤰捡㡢ㅢ晦搱昵㐶戰〹ㄵ戸挰戸扡㌱㜹㕤ㅡ扢㜱攳愳昸捥㑣摡攰挹晡㝡㍢㙥㑣㤹㤰挶㤵戸昱㝦ㅣ㍤㔴㙦ㅣ㡢㠰㝥㜲㡥晣㤹攲戱换ㅥ㈶昱捤昹〰㥡攷㙣㝡〱扤戶㐶㔳晦㑢㌲扣㈲㝥㐰ㅦ㡥户昸昸敡㝢づ愷戵㜰愸〵愶㐲晦攳て戳㌸挵㌵㙤㠶㈶㍥敡㕥㐷晡摣㌷攴㡥㥤昳昶扣て㐴㡦㍤ㅢ㘰㘷㔸摥㔵㉣〲愷愶㕢慦敦㌶㘹㠶ㄴ〷戸戱ㅥ㜱摡㉦换㔳㌱㥤㤹㐰㐹ㄵ㜵慢换㌱㘵㌳㉦㌴㜸挶昸㍡㠸〳つつ挸㠲昱㕢㠰㍡戵挴昳搷㤹㐱慡ㅥ搱㉢摦㘰挵㌷〹㕥〱㈸㉡敡ㄹ昲㐱晥户〱〶攲㝦㝡㘳㜸㕤愲㍥㔹戵ㄲ扦㉣挹㐶挶慢散昰ㅡ㐰ㄷ〲搱㉡㘲挲愲昱㍡㌰㠹㤷收愸戳㝥愶扤㔷捤㑤㜳晣捦〱㈰㐱摡昴摤晦㐹㝣挷扦挱〷㜷攱㥦㌱挹挹ㄶ愰㍢晢昱捥㥥㐵㐶愳昷㉥扦捦㘰㐲敦攲㌹㕣攰㐶摥㠵㑦愴㘶㉣㉡㙡㘶㑥㔷㍤㠵攷昳ㅤ㜴敥㡢敡㠵ㄸ晤㘴㠴收㈱㤴愲晡㕣㡣晥戹〸㝤㔰搰㥦㡦搱㑦㐴攸晢〴㑤つ㉦捦㝥㍣㐲摦㉦㘸㉡㝡㐱㕦㡣搰㝡㈴㕦㡡搱ㄷ㈲戴ㅥ〹㡤㠱戴㍥ㅦ愱昵㐸㘸ㅥ〴扤ㄴ愱昵㐸㘸㌰〴扤ㄸ愱昵㐸㘸㐲〴㝤㉥㐲敢㤱搰㤲〸晡戱〸慤㐷㐲摢㈲攸㠵〸慤㐷㐲㙢㈳攸昹〸慤㐷㐲晢㈳攸戳ㄱ㕡㡦㠴ㄶ㐹搰㘷㈲戴ㅥ〹㙤㤴愰攷㈲戴㡣㘴㤰愶㑡搸晣摢㈸ㄸ搷〹晥ㄸ愰㤸晢㍡攰㡥攵㤴㐴敥搰攳㝢〳㕤ㄵ㠵㡦捦㌰摥㡣ち扣㔱㤴㍣ㄹ昲㑣㌴㘴㝡ㅢ㠵㙣㕥㔱ㅡ愵攲㘴㔴㜱㐲㉡㤴愲㠴㑡挵㜴㔴㌱づ㠴昱愷〰㡡ㄲ挸㌹ㄹ㝦挶扢搷〹㜸昷攷㔱㐱㕥挸㌵㤰敥㥦㙣㜹㈱搷㐵㉡挶㕢㕥挸戵㤲㡡㑦㈴㕦昸㤷㝣愸㑣っ㠵㈶愷㘹㤰ㄳ㤴昵晥㙢ㄴ晡扢〶㌸戶㡢昸㘵慦愹搲搳攵愷㥦晥搱㐰昷昰㙤摤㡦㝦戲敦攵户晦昶〷㉦㝤晦愹ㄳ㍦晣昱㉢慦㝣晦㕦㕦㝡敢挷摦㔹㌹昱摤㙦㝤敢慦㍥昵敡㕢㍦搸㙦扦㤶扤晥愳戹搷㥥ㅢ扢昲摣㌳昶昹〷㑥㍤昷挴攵挷挶ㄶ㙥ㅡ改敡敡改戹㜷攸㙦㙥扤㙦昰㠵㘷摥㔰㝦昱て〷㍤㈵搳挵ぢ㥡㠷挱㘹换㌰扥㡢〲㠶挱ㄱ扦慦挳攰㜴㘵愱ㅥ㡤ㄶ㙡ㄲ㠸〲㥣㜱づ㐰㉡ㅥ㘹慥攸晤ㅦ〵㤲㔸扡","㜸〱敤㕣㕤㙣ㅣ搷㜵摥扢攴㉥㜷㤶㕣㤱ㄶ㘵换㜲ㅣ㥢㠹攳昸㠷㉡㉤捡㔶㙤愵㔱ㄸ晥㠸ㄲㄳ㑡愴㐵㑡戲㙢愵昴㜰㜷㐶ㅣ㘹㘷㤶㥥ㄹ㔲愲攳搶捥㕦摤戴㐹ㄳㄸ㈸㔲㈷㙥㙤愷㝤㈹搰ㄶ㈸㔰扢㌶㥡戶㈸摡㈲㐵攱〰㝤㐸ㅦち昴挱つ㡡昶愱㐵愱愲㉦㜹〸㤰㝥摦戹㌳扢戳㑢敥㤰㕥摢㉤㕤㜰散㍤扣㜳敥扤㌳昷摥昳㝢捦戹愳㡣捡㘴㌲㍦挵挵扦扣扡㔹戸㝤㘱㈳〸㉤㜷㘴戲㔶慤㕡攵搰愹㜹挱挸戸敦㥢ㅢ戳㑥㄰㜶愱㐱㝥挹㐱㝤㤰㕢ち㥣愷慤挲搲扡攵〷㘸㤴换㘴ち〵㈳㡢㝡㍥㠴扦㠱昸挶㘰慦扥㙥㠰挵挹㠹戹攵㉢㜸敡㐲㔸昳慤挳㐳ㄷ㜴摦ㄳ愳愳㈳愳㈳㐷ㅦ㍣㍥㍡㜲攴昰搰攴㕡㌵㕣昳慤ㄳ㥥戵ㄶ晡㘶昵昰搰晣摡㜲搵㈹㝦搶摡㔸慣㕤戵扣ㄳ搶昲㤱〷㤷捤㠷ㅥㄹ㝤攸搸㌱晢昸昱㐷晡昰敡捣搹挹㠹㜹摦戲㠳昷攸㤹㌹づ昹愱㈹慢散㜰㙥㤶攵㍢摥攵㤱挹〹晣㥦ㄸ㍦敥ㅥㅥ㔹㔸戱慣㤰慦戶㝣换㉢㕢㠱㠱㡥扤敥㜸㄰慣戹慢㕣㍣挳㥤挶㔴换㘶㄰收摣㐹慢㕡㌵摣昸愹〵㜷づ㙢㔷㌵㌷晡摣〵换ぢ㥣搰㔹㜷挲㡤扣扢㠸〷㔵㑡敥昹挰㍡㘷㝡㤷慤戳愶㙢攵摣㔳㙢㑥愵㕢㕦㤹慥㝢攲㐷㈴〷㈶搳ㅦㄹて摣挹ㄵ搳㤷ㄱ〵㕣㤸㤴戶搳㝥戹戹敤㕤敤㥦换愱换ㅢ昸捣扢摢户㐳捤〵搳慦户ㅣ㙥摦㌲㥡㝣昳〸ㅥ㘸摦㍥戱㐶捤㝤敥㙢摦㐷㤶戲戹戵敡㡤昸㕢㔶ㄴ㤳㌱昲〴㍤〴〵〲ㄲ搰㈸ㄲ昴ㄲ昴〱愸敥晦㠶㤴㈴㍢戲㉡扢㘴㘶㤷㤶戳㑢攵散㔲㈵扢㘴㘵㤷散散搲攵散搲㑡㜶挹挹㉥㕤挹㉥㕤㐵㥢昸㉡昴昴㘴愳敢挲㘳㥦晣㉦攷昹搷㑥㝥攳㡦慦㤷㝥晢㜷㉦㤵晡昶愱搱愳搱愰愶㝣昳ㅡ㔸慤挱挵㐷㐷㡥昰扦敤愵〲㐲㘱ㅦ戳ㅦ戶㐷㐷㉢挷㡥㤸て㥡㌹㑥㉢㠵昸㑤㡣㌲㠰戶㝤昶㐵挷慢搴慥〹敤㙥㥦㌰〳慢戱㜰挳㔱摤㐴㙤捤慢〴ㅦ摡扡㜲㈱㌴㐳敢戶搶扡挶㐳㌶㜵㕢㠰㔸㔹㠱扣敦㡥搶㙥ㄷ捣敡㥡㌵㝥摤搱搵ㅦ㙥愹㜶攷晤摡㜲晢摡㘹摦㝡慡㕥扢㘹㐴攳㔰㙡敢昲散㑤戳搴㔵㝡㕣㐳㤳㉢戵挰昲㘴㜸挳敥扣㔳扥㙡昹ぢㄶ㔵愲㔵㤱愹摥捣慡㐸敡㠷攷㍣㑣ㄴ搲㕡昹㘸ㄲ㙢㥦扣ㅥ㐲㤸慤ち挶扢㙡昹攱挶愲戹㕣戵㙥㘹㙡愲摦㠹㡡㐳㑤攸改㕡㜹㉤㤸慣㜹愱㕦慢㌶搷㡣㔷搶㑤㘸㥡捡㤹㕡挵敡敥捥㠸㔲㠰挲敤敡㔲㉡㜳㝦㝢㔹㄰㐲㈴㐸㑣㐱扥戵㤹敤㐶捥㘱㜶㤸㐵搵㈲㑦㘶㍦戶捤挳㌸㕥搱㌱㈹ㄲ㤸㤸ㄳ敤〷㕦㝡敦㌶㡦慤㔳敥晤㙤㥣捤づ㐶戳㍦戹㙥㜹攱㘹搳慢㔴㉤㍦搵晡㈹㡥挸攸〷挸摤㠰㐲㘸扢㝡㌴㜵敡扡摡挸㕤㜳㉡攱㑡㝥挵㜲㉥慦㠴挰挱㐲ㄶち㕣摡㑤㤷㜱ㄳ㔰挶㝥㠲㐱㠰㘲㌱㤳㍦挰㐶昹㈲慥㑣㡥摡㈹㐵㤶㥢ㄴ㌹晢㌵挹㜲㥦㍤敤㔴㐳㑢㉢攵㝥ㅢㄴ搱㔶㑤挸㔷㈲㡢晡㘶㔹ㅢ㡣〳昶㈴戸搴㜴扣㜰愳㈱户㥢愴㐴㌳搱㥥㉥搸㜵扡㠰慡愰㔹ㅦ愴挸ㅡ㤸愶㐵ㅢ愴㌷㑥㌰ㄱ挵㈰挵戲攳挹捤㑣挶昶㈹㍡〲敤㤳㑣挸搶㐷摡敢〸㌲晢㘶㈶㘵愷戶昲戸愷捤戶昲攵戵㌶扢ㄹぢ㘷摣㐲㜰㤰攰㔶㠲㐳〰敡㕦愱攱愸攵㔰㙥扥㡣て攱摥戸㥤攰挳〰搰㑦〶㜵㑥愴慡攸㐳敤挴㡦㘴扢ㄲ晣㘴㜱㡡戵㉡愲㘷㕣昷㌳㑢慥㄰㍡昲㍡㜷㠷慤敤ㄶㅢ晢昱昶扣㤹㥣づ㌹㌲愵㘹㜲慥摢㌴㑤㉥〴㥢㜶㘸户敥㐴㔷㘳㠸攰㈳〰㐵攳愳㠴㌰㉥㜴㜸㜷收搱搳愵晣㐰戸㐵摡ㄹ敡搰挰㐷㡣捣㉤㐰㡡㤲摢戴㝤搹昳愱改づづ摢ㅦ㜸ㅦ晡㜰㝢昹㡥㠸摥㘲㌷昷散づ攳㐵敦搰㡢扥ぢ攲愵晥愹慤㡤戹ㅢ搵挶挷〹敥〱㘸戱㌱摣㝤扦搳㐸㠱戸挵㙥㠲㜲晢ㄹ㜵ㄱ㉦㜷㜱㘳搵ㄲぢ搴㘷㉦㥡晥㘵㉢㐴〴㘳㘶ち扥㜰捤昷慤㉡㌶戵ㄵ㐱㜰晦㜲戰ㄹㄹ㑣晢㌵㤷昸㍤ㅦ㌹昸㐰ㄸ㠶敥敥㙣㔷愶挵㐷㑥昱㌵ㄳ㌱愷〴攷搰〶㍦搸㕥㐹㈴㍡㌵戳ㄷ晢愵敦㉦昷㌴㐹〷㥡攴㍥㉣慢㜱㍦〰戴㠴晡㠷戶ㅡ攵㌰㥢晤㡣㌴㙢昶㔸ㄹ攱㑢搹㥤戴挴㄰㌷改㤱㕥ㅤ戰㥤㐰晣㈰㈸戹ぢ㡥㕢㔷ㄶ扤敥扣攵㤷ㄱ㕢㜰慡㔶㔱㠷㘵愹㙡昶㜴挵〷㐴㔷㜴㜵㙤摡㑦愷挴搷㠴㑦㕡戴㐴慡戴愷㔶愶散挵ㅢ㑣挵㌰㈴㤵㑡㑡㘸愸慥㠱挸㜹㙣扢愷㘲㍡㔰㌱て㘰攱㡣㈳〴愳〴㐷〱㜲㍦㠰愶搹改挲㌳ㅤ搶戳捥㤰昶搲㔲愶㐰㌲㐸㠸昰慤戶捡敡ㄸ㕦昳戳〴て〳戴戸㍦っ㐰愶㌰愲㤰㍣挱㠸㤲挶戰㉦㌸搶㌵昲挰㍥ㅢ㠹愵挹戵㈰慣戹捣㉣㤵散愹摡搹㕡㌸攵〴慢挸㐴つ摡㔱攱攲㡡攵㠱扢㝣昸㍥㉤戸摡敡慡㔵㌱散㠵摡ㅡ㔴摢捣搴㙥搸㤸㘳㌹攰㑢捡摥㍣慢㜰㜵戶㍦挶㈳ㄴ㔶㕡攲慤㡣挶敥㈸晡捤㑤㕦㝦㘳㐵ㄷ㥤戰㙡昵摡㕡攸㔸㉥搸㔸㐵㘴づ㉡㍤昶攲㡡㙦㔹㔳㈵晢㤴敦㔴慡㡥㘷㤱ㄸ昰㌱㤹慣㥢戵㉥㈳㑢㌰㕦㘳づ戰收㤵散㐵摦昴㠲㔵㤳〹挵㡤晤㑤㜷㤲ㄶ挹搹ㄳ㡥ㄷ攰㌵㐲㐵㤶晢敤㠵㤵摡㌵㘴㙣搷㕣敦㤴戹ㅡ散ち慡㤰改昵㈵愴㔱㔹㤵捤慡㐲戶搰㈹㝤戸㈱捦㘴㈸㝢摤〴㐲慢㑣㡥㌱昳ㄴ敢㑤扦㍥捡搱搰㑦攷㤸晡㤰㍤慡㈳扢㔲戵㌰㈵搵㌸捥㍥㥦〰昸捣愹昳㌳㡤捣摣扢捡㔹攷ㄸ攵㑦搱昱挲ㄶ昵㐴〸㘳㜴晢㌴慢㄰㐷捥㠱〴㠲攲扣㙢㘵扦愲㉤㙤挸㝤晢ㅡ挵㘹㘴㤲晡散㔹㜳搹慡㈲ㅦ敤㥡攱㍥㝤㐳㌷搶㌵慢㐱㔴㌷㔹㜳㕤㤳慣㐵戶㕣㈸㥢攴攰昱戵戰㜶挶昱っㅢ㐰昸㉦㐲㤹搷㠱㌲慦ぢ慡捦㍥挷搴愰㤴昹慣摡㘵搳㜷挲ㄵ搷㈹ㄷ㜸挳昴摤慥攰㐹〸㌹㌵㙦㝣挵㍡㘳愸挵㥢㍦て㤷㉤ㄸ〱戹㐷愰㐷戹㜴㈴㍦㌸㌷慢昲昸㑦㜵ㄸ㔸㠲㠲㤱㐸愹昱㐹㍣㉤㈷愷㈳愰㜲攴扡ㄱ㥦挱戸昱㉣㌰㕡〹㤱敡㈹㉣㠲愸㘰㐲挹㌳挴㥤户捦㝢㑥〸敡㤱㘲搳㑥㌸ㄵ㠰攴〰㈸捡昶昶㌶愱㙡愲搳㜰摤㉡摣戹戹慡挹㑣摣戱戹㍥㘹㌷㍥戶㐵戵戶㈸〹㐳戲㕤㈳戱㉣㕢㡣㜱㌷㤹ㅡ㈵㠶㍢戶㌶㉡㉤㙣摡㔸㜷㙡㤱㜷㘱㤸㠴㘷㌲挶愷㠴㔱㤰攸㡤㙣ㄴ㘳昶改散㤱挸搸搰〷㈸搲㑥㘹㕣㈹㑡〹捥攰搸㐹挵㉡㐶㜷㤰敦㝤㔱㜱㙥㉤㙣慡㌱慦て㐶㌵攳搵敡㥣〷㉦愱㙣晡㤵㕤㈲搲㤸㥢戶㌰㈲㥤㥤㕡㝦扤扣〹㐱㡣挴㤰㘹㤱㤴㌸㌰挴㄰挲㤵挸愸搲㍢㉢㜱愹敢攸〲敦捥㔸愶㈷ㄴ㔸〸㉢㔳搶扡戸㘱つ㑦㝥㔰㍡搴㜷㡢愲㐷つ㝢㝣㌹㠰㐹て愹挷愳㤲〸戸㘱㥦㘳㔸ち㠷ㄸ愰㜶愳搲㝣㌹㐴㙡户晥〰敥っ㜶て㜵戰㈲㍡㜵㐲敦㡣ㅡ㌴㥦挲戸捤㤳愰散㜴㐸㔱㈸㔲㕢慥晦ㅣ㔳摦㝥㤱搷敦㡤㘵攲㐲㈴㐴㑣㜷愵㜸て㈰㙥㌲㌳㐹㈹ㅡ㡣ㄳ收㕡戳㠹搲敡㡢㜱㜴㌱㑡㜴昹晣㄰愷㜸㤸换敡愷搸㔴㜱捥㉤㜴㘰㑤慢ㅢ晢散ㄹ慦㕣㕤慢㔸㘲㡡㘳㕤㉤ㄶ㜹㔷搰㑢㡥〰㙡㘹㑡㔹㤷㘸㔱㘶戰㤵攲㤴㐹愴捥晤㙥㘳っ摤㐵挹攱ㄹ摡昴㌱〱㤹ㄲ㤶㤳㠴搸愶㜳ち昴て昷㌷づ㌰挸攱㌹愸戴㑤㈸敡戲㔹㥣挷慢㘷㤱㐵摡ㄲ捤㘶㙢戳㌵晡散〹搴㘹㐷愳㜶〵㡤㌰㑦慤昰昲㜹㌸㈳ㅤ㑡〷ㅦ㤲戹ㄱ㘵㜷㙦㍣㉢户㤹ㅢ㈰㠵㔰㐰㌱挷换㕤㔰〶慢ち㐱愲挳㥤㙤㜸摤㡡搹㕦㝡摥挶㌸㠰㘲ㅡ㤸づ㉤㕡㙡〷㘷ㄲ攵敤ㅤ㥣㍢搱㉡㈵㐳㥡㑣愶㌲㐷㌹㠸㠰㍤㠸〶㘹攲㐶㝡戱〶㈳ㄴㅥ㤰㠳㘱昱搹挴㘱ㄷ㕢愰㥡㝦㑢ぢ㜲摥っ㜱晣挵㍢搴㠲ㅥ慦㔴攸敥㈲㍥户㉢愸㡡愳ㅢ摡ㅤ㍤搰㜲㈸㑢收㐴晦敥慥㤶㡡攸戰攰搱愹㤱搳㘶㔸㕥㔹〸㌷昴挱慤㑥㔹㈲昷㍤挴㈳戶㝣㍢㝤收㙥㡦〷㔱搷戹昶挵慢㕥敤㥡㈷攳捡〵㍣昵〷づ挱ㄱ捡ㅥづ戲㤸昹㈹晥㤳㉢㥢挹晤㈹㥥戸㤳㘱昳〱㡤〰〹㥦㈳㔷搱㤸挶㕦㈶愹㠷昰㌷㠵㔷攰扦搷㑦づ㤰㔷づ戴昰㡡㈸㠳㍤㘶昱㉥扦㘷捣愲摥〴㘹挹㌰㈰㜸㝣㐸㈴㥢㔱㙦攰㠶㐴〷つ㐰㌸㘳㠶㄰攴晢〸晥愶㤰㑦ㄴ㝡㜴搴㠳〷㐳晥晦㔰㉡㤶敡㉤挵敡㝦㐱愸搵敢㈰㠶㤰〹㌴愹换愵㝡慤㤹㑣戳㥡㑣㡡㐷㐲㐴㤶捦愰㄰㕦㌹愶㙡摦㔱㔲㥣昳摡摢㡣扥敦㠷㝦晦て㌷愳㜳ㄱ㜳㠸扦㠶戴摢摤戸慦扢ぢ㕤㥢摣〵㈶昲挵㕤㤸㐷㐱㌱愳慦摤㠵㈸ㅥ㜲づ㠸敤摤〵收昹㔲㥣挲㐴摡㌵ㄱ攲攰㙥散ㄶ㤷戱戲搳㌸㠴㙢〵挸敤挳㠰〵㤳㠸㑥ㅤ摣㡣㥥㌷㝤搳㍤㈴昸㔳扥〵挳收㉦攲㔴户㜴㘱㡦摢戶慣㤱㑥㕢挴㉤攲㠸晢㕥㙣㘵㘷㘷搹㐱㈹㝤改㔰扥㉡愸晣扢㠸㥡㈸敥㈱㌲㥦㍦昰㠷愷晥昹改㉦㡦昱攴㕡挴慢㌹愶㡡㍢㐹摦搳慦㐰㠲㌷㜱㘸攴㘶㝥愴㜳〶㥦㉢㌹慢㔵㙢挲昴挵㈳ちっ㌷㉥㙡挶㑢㌰愶㘶扥摤攰㙥攲っ㠴㜶㌷㐷㕡㐲㥦昲㤱㤳㠴ぢ㐷ㄲ〳㤷昸㕥㥣㐲㔴㙤㡤㔹㠷㥥㘷敥て㘰㡥摥攱㐰㥡㍤㐶敥㐰㜹㈹昵晢戱扤搳㠸㑣收ㄸ㉣㥡摥㔶㉡ㅥ〱㠸戵ㄴ㜲ㄱ攴㤰攴愶㠶㠷〳㐴㑢㥤㐷㈱昷〰㐰㑡㤶慤㌵摤换搸挰㥥ㄲ戰敡〷〰㍢晣愰〵慢〸㉡挶㜱昹㑥㜷户っ〵挴愶㠹㘹㕢昱㘹㉥愰㈰ㅢㄹ㈲㐶㘳散㐵ㄴ攲㉢㜷ㄴ愵ㅤ㠷愶昸㤲㤲慢㤳㜰㕡戰㜳㉥攳㙥㐵昷愴户㠶㔳㈰戰㌳㜹㌱ㄸ摥㝥愲戱㌹㤵㝣㥤㙥㕡搴㈸挲㝥㕤慣㜷敡㡤慡㘰戳扣㐳搸愱㈲ㄱ挸慦㠶㔸㍦摣㜸昴捤慤㌵戴㜱㕥て㈶挸ㅦ晣慦㍢㔲〴ㅢ㙦愵挴㐰挳敥愸㔵㐱ㅦㄵ㝦っ㕤㌸改㡣㌲ㅡ㐵戹㔷捣㔷挷㤲搵㤵摤㘴晦㤹挹ㄶ挹㝡㥣扤㤹搲㙥戲晦㑦〰戱慤晤㔷挷搹ㄷ㍦攳㔲㔴攰㑤㡥戹㤴㙤搳㌷㕣ㄱ㐴戹㤱挸㤱㑤戲㈱㐵愶扦㜵㘹〱ㅦ戲敡㙡搱攰㠸㠱㜵户ㅥ㤳愸昷愵㙦摢摢㔶〱㌲㑦㤴晢ㅤ愸愰戶晤㥢昵㔶扣搳捤晦〲㍡ㅥ㌸攳㤴晤㕡㔰戳挳愱〵㈴㠰㠷昸ㅤ㥡つ㥦㘷㕣扤摡慡搴敥挲㑡昴㍤㠹㍥㘷攷愰戰捦㕡攱㝢㤵㤷㘴㤶㘱㘷㔹つ㝥㤳㌴㤰㐸㌵搱㍡〴㌷搹㡦慥㤹㔵㝣挶㍡㠷戸㘷㐸搴慥㌰㜶㍡晡摣㝡㕡㠳㑢㠷昳㕡㥦㐵㙣挸慡㡥㈰㔱㈶㔳㜸攲㜳㕣搷搶㌵㘸㙥ㅢ捤㉤㘰换捥攲㙦挵摣换愰改捥摥搲捣㌲㝣㈷扦㑥㉥ㅡ换㠴搸㕣㡦攱敦捥㠳戵㝣摡㈰昸㍣晡戸㥢㐱戱攱㉡㐲㘹㍢挸㠴㤷搱㔵㡤ㄳ攰㘷㔴愲〲㙦ㄴ㈳㝥ㄴ㐵昵ㅤ㑣㡢〲㠰㌲昶㠰〰敤戹晡㐵㌴搳ㄱ〴㌶挶㐵慥㔶搳㈸挸昳㔷㔰愰摦挶㥦㘲㈰㐱戰㑥ㄲ换㝤慢㘰慦㈴戰〳昱收㔵㜱㤷㐲㠶㉥慡摦挰慢㕥挶㑦㉦㕣㤵㌸散㕡㘴㌷㠲戲ㄱ昷㐰㌹愳戸ㅢ㤱愹扣㠰づ昵愹搴㠰㙤㍦㤵㙦愲改收愹搰㡦㤰攱㈵㥦㍦㄰摢㈱挳㐷戵ㄱ㄰㠴〴㙢〰〳戱㌹敡愷㠶愵摡捡敢㡣挵㥢㈴㌲慥扦㡦晥扥㍤昶㠳户㜸晤挷㤸ㄲ㥤㡡慡收㔹㔰愷捡㉣扥㥡㥣挵㜵㘰摢捦攲昹慤㘶㌱㜰〹㝤㌸ㄲ攳㘹㠰㔲㤷㈲摢挹慣㍥㡦〲ㄷ㤴㍦㔵㡥戱㑤㜳㈵㡦㐸摦㕦㐴愱搴㌵㐰㥡㌲挰㘳晣ㄲ挱戳〴捦ㄱ㝣㠱攰㡢〴㕦〲㈸㘵〷㐸㘶㘹昸㘵㈲扦㐲昰换〴捦ㄳ晣ち挱㔷〱搰㤰㤴㤷㠶扦㑡攴慦ㄱ㝣㡤攰敢〴扦㑥昰つ㠰㔲㔶㤱攸㌲散㙦愲㄰て㍢㐷ㅡ愴㝣慥㈴㕥ㅥ㡦㜶昲ㄵ㜹ㅤ㕥捥㙢摢㕥㜰愳戸昲慥搰㜰㤸ㄲ扦晦㙤㙢㤸昲ㅤ㥥㔹㔰戵㤸㈷㑥㥦㡥愲㝡㤹㙣㤴㐵〳㑦敡㘴〱㜹㤸ぢ愹扣戸昱ㅦ扤摥〸㌶愱〲ㄷㄸ㔷㌷㈶慦㑢㘳㌷㙥㝣ㄴ摦㤹㐹ㅢ㍣㔹㕦㙦挷㡤㈹ㄳ搲戸ㅡ㌷晥昷愳㠷敡㡤㘳ㄱ搰㑦捥㤱㍦㔳㍣㜶搹挳㈴扥㌹敦㐷昳㥣㑤㉦愰搷搶㘸敡㝦㐹㠶㔷挵て攸挳昱ㄶㅦ㕦㝤捦攲戴ㄶづ戵挰㔴攸㝦晣㘱〶愷戸愶捣搰挴㐷摤敢㐸㥦晢㠶摣戱㜳摥㥥昳㠱攸戱㘷〲散っ㉢扢㡡㐵攰搴㜴敢昵摤㈶捤㤰攲〰㌷搶㈳㑥晢㘵㜹㉡愶㌳ㄳ㈸愹愲㙥㜵㈵愶㙣收戹〶捦ㄸ摦〲㜱愰愱〱㔹㌰㝥ㄳ㔰愷㤶㜸晥㍡㌳㐰搵㈳㝡攵摢慣昸づ挱㑢〰㐵㐵㍤㐳㍥挸晦ㄶ㐰㝦晣㑦㙦っ慤㑢搴㈷慢㤶攳㤷㈵搹挸㜸㤹ㅤ㕥〱攸㐲㈰㕡㐵㑣㔸㌴㕥〵㈶昱搲ㅣ㜵搶捦戵昷慡戹㘹㡥晦㌹〰㈴㐸㥢扥晢㍦㠹敦昸㌷昸攰㉥晣㌳㈶㌹搹〲㜴㘷㍦搱搹戳挸㘸昴摥攵昷㌹㑣攸㕤㍣㠷ぢ摣挸扢昰㠹搴㡣㐵㐵捤捣改慡㑢㜸㍥摦㐱攷扥愸㥥㡢搱㑦㐴㘸ㅥ㐲㈹慡㉦挴攸㥦㡦搰〷〵晤挵ㄸ晤㜸㠴扥㔷搰搴昰昲散挷㈲昴㝤㠲愶愲ㄷ昴挵〸慤㐷昲㤵ㄸ㝤㈱㐲敢㤱搰ㄸ㐸敢昳ㄱ㕡㡦㠴收㐱搰㡢ㄱ㕡㡦㠴〶㐳搰ぢㄱ㕡㡦㠴㈶㐴搰攷㈲戴ㅥ〹㉤㠹愰ㅦ㡤搰㝡㈴戴㉤㠲㥥㡦搰㝡㈴戴㌶㠲㥥㡢搰㝡㈴戴㍦㠲㍥ㅢ愱昵㐸㘸㤱〴㝤㈶㐲敢㤱搰㐶〹㝡㌶㐲换㐸〶㘸慡㠴捤㕦㐳挱㜸㥤攰㑦〰㡡戹㙦〱敥㔸㑥㐹攴づ㍤扥㌷搰㔵㔱昸昸っ攳捤愸挰ㅢ㐵挹㤳㈱㑦㐷㐳愶户㔱挸收ㄵ愵㔱㉡㑥㐶ㄵ㈷愴㐲㈹㑡愸㔴㑣㐵ㄵ㘳㐰ㄸ㝦〶愰㈸㠱㥣㤳昱攷扣㝢㤵㠰㜷㝦ㄱㄵ攴㠵㕣〳改晥改㤶ㄷ㜲㕤愴㘲慣攵㠵㕣㉢愹昸㔴昲㠵㝦挵㠷捡挴㔰㘸㜲㥡〶㌸㐱㔹敦扦㐱愱搴搵捦戱㕤挴㉦㝢㕤㤵㥦慣㍣昹攴㡦晢扢㠷㙥敢㝥散搳㝤㉦扥晤㜷㍦㝡攱㠷㤷㑥晣摢㑦㕥㝡改㠷晦昲挲㕢㍦昹摥昲㠹敦㝦昷扢㝦晤㤹㤷摦晡搱㝥晢㤵散敢㍦㥥㝤攵㤹搱慢捦㍣㘵㥦扦晦搴㌳㡦㕦㜹㜴㜴晥愶攱慥慥㥥㥥㝢〶晦昶搶㝢〷㥥㝢敡つ昵㤷晦㜸搰㔳㌲㕤扣愰㜹ㄸ㥣戶っ攳晢㈸㘰ㄸㅣ昱晢㍡っ㑥㔷ㄶ敡㤱㘸愱㈶㠰㈸挰ㄹ攷〰愴攲攱收㡡摥晦〱挳㌵㔷戱",null,null,null,null,"㜸〱敤㕣㕤㙣ㅣ搷㜵摥扢攴㉥㜷㤶愴㐸㡢㤲㘵㌹㡥捤挴㜱晣㐳㤵ㄶ㘵慢戶搲挸っ㝦㐴㠹〹㈵搲㈲㈵搹戵㔲㝡戸㍢㈳㡥戴㌳㑢捦捣㔲愲攳搶㑥㥡㌴㑤昳搳挰㐰㤱㌸㜱㘱㍢つ〲ㄴ㘸ぢ昴㈱慥摤愶つ㡡戶㐸㔱㌸㘸㔱愴て〵晡攰〶㐵晡搰愲㄰搰㤷㍣〴㐸扦敦摣㤹摤搹愵㜶㐸慦敤㤶㉥㌸昶ㅥ摥㌹昷摥㤹㝢敦昹扤攷摣㔱㐶㘵㌲㤹㥦攳攲㕦㕥摤㉣摣戶戸ㄱ㠴㤶㍢㍡㔵慤㔴慣㔲攸㔴扤㘰㜴挲昷捤㡤㌹㈷〸扢搰㈰扦散愰㍥挸㉤〷捥搳㔶㘱㜹摤昲〳㌴捡㘵㌲㠵㠲㤱㐵㍤ㅦ挲摦㘰㝣㘳戰㔷㕦㌷挰搲搴攴晣捡㘵㍣㜵㌱慣晡搶愱攱昳扡敦昱戱戱搱戱搱㈳てㅣㅢㅢ㍤㝣㘸㜸慡㔶〹㙢扥㜵摣戳㙡愱㙦㔶づつ㉦搴㔶㉡㑥改ㄳ搶挶㔲昵㡡攵ㅤ户㔶づ㍦戰㘲㍥昸昰搸㠳㐷㡦摡挷㡥㍤摣㠷㔷㘷捥㑣㑤㉥昸㤶ㅤ扣㐳捦捣㜱挸て㑥㕢㈵㠷㜳戳㉣摦昱㉥㡤㑥㑤攲晦挴昸㜱昷搰攸攲慡㘵㠵㝣戵攵㕢㕥挹ちっ㜴散㜵㈷㠲愰收慥㜱昱っ㜷〶㔳㉤㤹㐱㤸㜳愷慣㑡挵㜰攳愷ㄶ摣㜹慣㕤挵摣攸㜳ㄷ㉤㉦㜰㐲㘷摤〹㌷昲敥ㄲㅥ㔴敥㜷捦〵搶㔹搳扢㘴㥤㌱㕤㉢攷㥥慣㌹攵㙥㝤㘵扡敥㡥ㅦ㤱ㅣ㤸㑣㝦㜴㈲㜰愷㔶㑤㕦㐶ㄴ㜰㘱㔲摡捥昸愵收戶㜷戶㝦㉥㠷㉥㙦攰㌳敦㙡摦づ㌵攷㑤扦摥㜲愴㝤换㘸昲捤㈳戸扦㝤晢挴ㅡ㌵昷戹户㝤ㅦ㔹捡收搶慡㌷攲㙦㔹㔱㑣挶挸ㄳ昴㄰ㄴ〸㐸㐰愳㐸搰㑢搰〷愰扡晦ㅢ㔲㤲散挸慡散戲㤹㕤㕥挹㉥㤷戲换攵散戲㤵㕤戶戳换㤷戲换慢搹㘵㈷扢㝣㌹扢㝣〵㙤攲慢搰搳㤳㡤慥㡦㕥昹搳晤㍦昹晢敦㥣㜹敤摢晦昸挸挵慢摦晦㝡摦ㅥ㌴㝡㌴ㅡ搴戴㙦㕥〵慢㌵戸昸挸攸㘱晥户戵㔴㐰㈸散愳昶㐳昶搸㔸昹攸㘱昳〱㌳挷㘹愵㄰扦㠹㔱〶搱戶捦扥攰㜸攵敡㔵愱摤㙤㤳㘶㘰㌵ㄶ㙥㈴慡㥢慣搶扣㜲昰扥ㅢ㔷㉥㠶㘶㘸摤摡㕡搷㜸挸愶㙥㡢㄰㉢㉢㤰昷摤摥摡敤扣㔹愹㔹ㄳ搷ㅣ㕤晤晥㤶㙡㜷挱慦慥戴慦㥤昱慤愷敡戵㥢㐶㌴〱愵戶㉥捦摥㌴㑢㕤愵挷㌵㍣戵㕡つ㉣㑦㠶㌷攲㉥㌸愵㉢㤶扦㘸㔱㈵㕡㘵㤹敡㝥㔶㐵㔲㍦㌲敦㘱愲㤰搶昲〷㤳㔸晢挴戵㄰挲㙣㤵㌱摥㌵换て㌷㤶捣㤵㡡㜵㜳㔳ㄳ晤㑥㔴ㅣ㙣㐲捦㔴㑢戵㘰慡敡㠵㝥戵搲㕣㌳㔱㕥㌷愱㘹捡愷慢㘵慢扢㍢㈳㑡〱ち户慢㑢愹捣㝤敤㘵㐱〸㤱㈰㌱〵昹㤶㘶戶ㅢ㍤㡢搹㘱ㄶㄵ㡢㍣㤹晤搰ㄶて攳㜸㐵挷愴㐸㘰㘲㑥戴ㅦ㝣改㍤㕢㍣戶㑥戹㜷户㜱㌶㍢ㄴ捤晥挴扡攵㠵愷㑣慦㕣戱晣㔴敢愷㌸㈲㘳〰㈰㜷ㅤち愱敤敡搱搴愹㙢㙡㈳㜷搵㈹㠷慢昹㔵换戹戴ㅡ〲〷ぢ㔹㈸㜰㘹㌷㕤挶㑤㐰ㄹ㝢〹㠶〰㡡挵㑣㝥ㅦㅢ攵㡢戸㌲㌹㙡愷ㄴ㔹㙥㔲攴散搷㈴换㝤昶㡣㔳〹㉤慤㤴〷㙣㔰㐴㕢㌵㈱㕦㍦㔹搴㌷㑢摡㘰散戳愷挰愵愶攳㠵ㅢつ戹摤㈴㈵㥡㠹㜶㜵挱㡥搳〵㔴〵捤晡㈰㐵搶挰㌴㉤摡㈰扤㜱㠲㠹㈸〶㈹㤶ㅤ㑦㙥㘶㌲戶㑦搱ㄱ㘸㥦㘴㐲戶㍥摣㕥㐷㤰搹㌷㌳㈹㍢戵㤵挷㕤㙤㜶㈳㕦㕥㙢戳晤㔸㌸攳㘶㠲〳〴户㄰ㅣ〴㔰㍦㠱㠶愳㤶㐳戹昹㌲摥㠷㝢攳㌶㠲昷〳㐰㍦ㄹ搴㌹㤱慡愲て戵ㅤ㍦㤲敤晡攱㈷㡢㔳慣㔵ㄱ㍤攳扡㥦搹敦ち愱㈳慦㜳㘷搸摡㙥戱戱ㅦ㙥捦㥢挹改㤰㈳㔳㥡㈶攷扡㐵搳攴㐲戰㘹㠷㜶敢づ㜴㌵㠶〹㍥〰㔰㌴㍥㐸〸攳㐲㠷㜷㝢ㅥ㍤㕤捡昷㠴㕢愴㥤愱づつ㝣挴挸摣〲愴㈸戹㑤摢㤷㕤ㅦ㥡敥攰㠸晤㥥昷愱て戵㤷敦㠸攸㉤㜶㜳搷敥㌰㕥昴ㄶ扤攸㍢㈱㕥敡㕦摡摡㤸扢㔰㙤㝣㤸攰㙥㠰ㄶㅢ挳摤昷㕢㡤ㄴ㠸㕢散㈶㈸户㤷㔱ㄷ昱㜲㤷㌶搶㉣戱㐰㝤昶㤲改㕦戲㐲㐴㌰㘶愷攱ぢ㔷㝤摦慡㘰㔳㕢ㄶ〴昷㉦〷㥡㤱挱㡣㕦㜵㠹摦昵㤱㠳昷㠴㘱攸敥捥㜶㘵㕡㝣攴ㄴ㕦㌳ㄱ㜳㑡㜰づ㙤昰〳敤㤵㐴愲㔳㌳㝢戱㕦晡晥㜲㔷㤳㜴愰㐹敥挵戲ㅡ昷〱㐰㑢愸㝦㙡慢㔱づ戱搹㉦㐸戳㘶㡦㤵ㄱ扥㤴摤㐹㑢っ㜱㤳ㅥ改搵〱摢㐹挴て㠲㝥㜷搱㜱敢捡愲搷㕤戰晣ㄲ㘲ぢ㑥挵㉡敡戰㉣㔵捤慥慥㜸㡦攸㡡慥慥㑤晢改㤴昸㥡昰㐹㡢㤶㐸㤵昶搴捡㤴扤㜸㠳愹ㄸ㠶愴㔲㐹〹つ搵㌵㄰㌹㡦㙤㜷㔵㑣〷㉡收㝥㉣㥣㜱㤸㘰㡣攰〸㐰敥㠷搰㌴摢㕤㜸愶挳㝡搶ㄹ搲㕥㕥捥ㄴ㐸〶〹ㄱ扥搱㔶㔹ㅤ攵㙢㝥㤱攰㈱㠰ㄶ昷㠷〱挸ㄴ㐶ㄴ㤲㈷ㄸ㔱搲ㄸ昶㜹挷扡㑡ㅥ搸㘳㈳戱㌴㔵ぢ挲慡换捣㔲扦㍤㕤㍤㔳つ愷㥤㘰つ㤹愸㈱㍢㉡㕣㔸戵㍣㜰㤷て摦愷〵㔷㕤㕢戳捡㠶扤㔸慤㐱戵捤㑥敦㠴㡤㌹㤶〳扥愴散捤戳ち㔷㘷晢㘳㍣㐲㘱愵㈵摥捡㘸散戶愲摦摣昴つ㌴㔶㜴挹〹㉢㔶慦慤㠵㡥攵㠲㡤㔵㐴收愰摣㘳㉦慤晡㤶㌵摤㙦㥦昴㥤㜲挵昱㉣ㄲ〳㍥㈶㤳㜵㜳搶㈵㘴〹ㄶ慡捣〱㔶扤㝥㝢挹㌷扤㘰捤㘴㐲㜱㘳㙦搳㥤愴㐵㜲昶愴攳〵㜸㡤㔰㤱攵〱㝢㜱戵㝡ㄵㄹ摢㥡敢㥤㌴搷㠲ㅤ㐱ㄵ㌲扤扥㠴㌴㉡慢戲㔹㔵挸ㄶ㍡愵て㌷攴㤹っ㘵慦㥢㐰㘸㤵挹㌱㘶㥥㘲扤改搷㐷㌹ㅡ晡改ㅣ㔳ㅦ戲㐷㜵㘴㔷慡ㄶ愶愴ㅡ挷搸攷㈳〰ㅦ㍦㜹㙥戶㤱㤹㝢㕢㌹敢ㅣ愳晣㈹㍡㕥搸愲㥥〸㘱㡣㙥㡦㘶ㄵ攲挸㌹㤰㐰㔰㥣㜷慤散㔷戴愵つ戹㙦㑦愳㌸㠳㑣㔲㥦㍤㘷慥㔸ㄵ攴愳㕤㌳摣愳㙦攸挶扡㘶㈵㠸敡愶慡慥㙢㤲戵挸㤶㡢㈵㤳ㅣ㍣㔱ぢ慢愷ㅤ捦戰〱㠴晦㈲㤴㜹つ㈸昳㥡愰晡散戳㑣つ㑡㤹捦慡㕥㌲㝤㈷㕣㜵㥤㔲㠱㌷㑣摦敤〸㥥㠴㤰㔳昳挶㔷慣㌳㠶㕢扣昹㜳㜰搹㠲㔱㤰㝢ㄴ㝡㤴㑢㐷昲㠳㜳戳㉡㡦晦㔴㠷㠱㈵㈸ㄸ㠹㤴ㅡㅦ挵搳㜲㜲㍡〲㉡㐷慥敢昱ㄹ㡣敢捦〲愳㤵㄰愹㥥挲㈲㠸ち㈶㤴㍣㐳摣㜹晢㥣攷㠴愰ㅥ㈹㌶攳㠴搳〱㐸づ㠰愲㙣㙦㙦ㄵ慡㈶㍡㡤搴慤挲ㅤ㥢慢㥡捣挴敤㥢敢㤳㜶攳㐳㌷愸搶ㄶ㈵㘱㐸戶㙡㈴㤶攵〶㘳摣㐹愶㐶㠹攱㡥慤㡤㑡ぢ㥢㌶搶㥤㕡攴㙤ㄸ㈶攱㤹㡣昱㠸㌰ちㄲ扤㤱㡤㘲捣㍥㥤㍤ㄲㄹㅢ晡〰㐵摡㈹㡤敢㡦㔲㠲戳㌸㜶㔲戶㡡搱ㅤ攴㝢㑦㔴㥣慦㠵㑤㌵收戵愱愸㘶愲㔲㤹昷攰㈵㤴㑣扦扣㐳㐴ㅡ㜳搳ㄶ㐶愴戳㔳敢慦㤷㌷㈱㠸㤱ㄸ㌲㉤㤲ㄲ〷㠶ㄸ㐲戸ㄲㄹ㔵㝡㘷晤㕣敡㍡扡挰扢搳㤶改〹〵ㄶ挳昲戴戵㉥㙥㔸挳㤳ㅦ㤲づ昵摤愲攸㔱挳㥥㔸〹㘰搲㐳敡昱愸㈴〲㙥搸㘷ㄹ㤶挲㈱〶愸摤愸戴㔰ち㤱摡慤㍦㠰㍢㠳㥤㐳ㅤ慣㠸㑥㥤搰㍢愳〶捤愷㌰㙥昳㈴㈸㍢ㅤ㔲ㄴ㡡搴㤶敢扦挶搵㌷㕥攰昵晢攳㤹戸㄰〹ㄱ搳㕤㈹摥〳㠸㥢捣㑣㔲㡡㠶攲㠴戹搶㙣愲戴晡㘲ㅣ㕤㡣㝥扡㝣㝥㠸㔳㍣捣㘵つ㔰㙣㉡㌸攷ㄶ㍡戰愶㤵㡤㍤昶慣㔷慡搴捡㤶㤸攲㔸㔷㡢㐵摥ㄱ昴㤲㈳㠰㕡㥡㔲搶㈵㕡㤴㔹㙣愵㌸㘵ㄲ愹㜳扦摢ㄸ㐷㜷㔱㜲㜸㠶㌶㝤㑣㐰愶㠴攵㈴㈱戶改㥣〲晤挳扤㡤〳っ㜲㜸づ㉡㙤ㄳ㡡扡㙣づ攷昱敡㔹㘴㤱戶㐴戳戹敡㕣㤵㍥㝢〲㜵捡搱愸ㅤ㐱㈳捣㔳㉢扣㝣ㅥ捥㐸㠷搲挱㠷㘴慥㐷搹摤敢捦捡㙤收㍡㐸㈱ㄴ㔰捣昱㜲ㄷ㤴挱慡㐲㤰攸㜰㘷ㅢ㕥户㘲昶㤷㥥户㌱〱愰㤸〶愶㐳㡢㤶摡挱㤹㐲㜹㙢〷攷づ戴㑡挹㤰㈶㤳愹捣㔱づ㈱㘰て愲㐱㥡戸㤱㕥慡挲〸㠵晢攴㘰㔸㝣㌶㜱挴挵ㄶ愸敡摦摣㠲㕣㌰㐳ㅣ㝦昱づ戶愰㈷捡㘵扡扢㠸捦敤〸慡攲攸㠶㜶㐷昷戵ㅣ捡㤲㌹搱扦扢戳愵㈲㍡㉣㜸㘴㝡昴㤴ㄹ㤶㔶ㄷ挳つ㝤㜰慢㔳㤶挸㝤て昱㠸ㅢ扥㥤㍥㜳户挷㠳愸敢㕣晢攲ㄵ慦㝡搵㤳㜱攵〲㥥晡〳㠷攰〸㘵て〷㔹捣晣ㅣ晦挹㤵捤攴晥っ㑦摣捥戰昹㠰㐶㠰㠴捦㤱慢㘸捣攰㉦㤳搴挳昸㥢挲㉢昰摦敢㈷〷挸㉢晢㕡㜸㐵㤴挱㉥戳㜸㤷摥㌱㘶㔱慦㠳戴㘴ㄸ㄰㍣㍥㈴㤲捤愸搷㜰㐳愲㠳〶㈰㥣㌱㑢〸昲㝤〰㝦㔳挸㈷ち㍤㍡敡挱㠳㈱晦㝦㈸ㄵ㑢昵つ挵敡㝦㐱愸搵慢㈰㠶㤰〹㌴愹换愵晡㙥㌳㤹收㌴㤹ㄴ㡦㠴㠸㉣㥦㐶㈱扥㜲㑣搵扥愵愴㌸攷戵扢ㄹ㝤搷て晦晥ㅦ㙥㐶攷㈳收㄰㝦つ㘹户扢㜰㕦㜷ㄷ扡㌶戹ぢ㑣攴㡢扢戰㠰㠲㘲㐶㕦扢ぢ㔱㍣攴㉣㄰㕢扢ぢ捣昳愵㌸㠵㠹戴㙢㈲挴挱摤搸捤㉥㘳㘵愷㜰〸搷ち㤰摢㠷〱ぢ愶㄰㥤㍡戰ㄹ扤㘰晡愶㝢㔰昰㈷㝤ぢ㠶捤㕦挲愹㙥改挲ㅥ户摥戰㐶㍡摤㈰㙥ㄱ㐷摣㜷㘳㉢摢㍢换づ㑡改㑢㠷昲㔵㐱攵摦㐶搴㐴㜱て㤱昹搴扥㍦㍡昹慦㑦㝦㜶㥣㈷搷㈲㕥捤㌱㔵摣㐹晡㥥㝥〵ㄲ扣㠹㐳㈳晢昹㤱捥㘹㝣慥攴慣㔵慣㐹搳ㄷ㡦㈸㌰摣戸愸ㄹ㉦挱㤸㥡昹㜶㠲扢㠹㌳㄰摡摤ㅣ㙤〹㝤捡㐷㑥ㄲ㉥ㅣ㑤っ㕣攲㝢㜱ち㔱戵㌵㘶ㅤ㝡㥥戹㍦㠴㌹㝡㡢〳㘹昶ㄸ戹〳攵愵搴ㅦ挴昶㑥㈳㌲㤹愳戰㘸㝡㕢愹㜸〴㈰搶㔲挸㐵㤰㐳㤲㥢ㅡㅥづ㄰㉤㜵づ㠵摣晤〰㈹㔹戶搶㜴㉦㘳〳扢㑡挰慡ㅦ〰散昰㠳ㄶ慣㈲愸ㄸ挷攵㍢摤摤㌲ㄴ㄰㥢㈶愶㙤挵愷㌹㡦㠲㙣㘴㠸ㄸ㡢戱ㄷ㔰㠸慦摣ㄱ㤴戶ㅤ㥡攲㑢晡㕤㥤㠴搳㠲㥤㜳ㄹ㜷㉢扡㈷扣ㅡ㑥㠱挰捥攴挵㘰㜸㝢㠹挶收㔴昲㜵扡㘹㔱愳〸〷㜴戱摥愹㌷慡㠲捤昲づ㘲㠷㡡㐴㈰扦ㅡ㘲晤㐸攳搱晢㕢㙢㘸攳扣ㅥ㑣㤰㍦昸㕦户愷〸㌶摥㑡㠹㠱㠶摤㔶慢㠲㍥㉡晥ㄸ扡㜰搲ㄹ㘵㌴㡡㜲慦㤸慦㡥㈵慢㉢扢挹晥㌳㤳㉤㤲昵㌸㝢㌳愵摤㘴晦㥦〰㘲㑢晢慦㡥戱㉦㝥挶挵愸挰㥢ㅣ㜳㈹㕢愶㙦戸㈲㠸㜲㈳㤱㈳㥢㘴㐳㡡㑣㝦敢搲㈲㍥㘴搵搵愲挱ㄱ〳敢㙥㍤㈶㔱敦㑢摦戶户慤〲㘴㥥㈸昷㝢㔰㐱㙤晢㌷敢慤㜸愷㥢晦ㄵ㜴摣㜷摡㈹昹搵愰㙡㠷挳㡢㐸〰て昳㍢㌴ㅢ㍥捦㠴㝡愵㔵愹摤㠹㤵攸㝢ㄲ㝤捥捣㐳㘱㥦戱挲㜷㉡㉦挹㉣挳昶戲ㅡ晣㈶㘹㌰㤱㙡愲㜵〸㙥戲ㅦ慤㤹ㄵ㝣挶㍡㡦戸㘷㐸搴㡥㌰㜶㍡晡摣㝡㕡㠳㑢㠷昳㕡㥦㐰㙣挸慡㡣㈲㔱㈶㔳㜸攲㤳㕣搷搶㌵㘸㙥ㅢ捤㉤㘰换捥攲㙦挵摣㑢愰改昶摥搲捣㌲㝣㈷扦㑥㉥ㅡ㉢㠴搸㕣㡦攳敦昶㠳戵㝣摡㄰昸㍣晡戸㥢㐱戱㤱ち㐲㘹摢挸㠴㤷搰㔵㑤㄰攰㘷㤴愳〲㙦ㄴ㈳㝥ㄴ㐵昵㑤㑣㡢〲㠰㌲昶㠰〰敤戹晡〵㌴搳ㄱ〴㌶挶㐵慥㔶㌳㈸挸昳㔷㔱愰摦挶㥦㘲㈰㐱戰㑥ㄲ换㝤慢㘰㉦㈷戰㠳昱收㔵㜱㤷㐲㠶㉥慡摦挱慢㕥挲㑦㉦㕣㠵㌸散㕡㘴㌷㠲戲ㄱ昷㐰㌹愳戸ㅢ㤱愹㍣㡦づ昵愹㔴㠱㙤㍦㤵慦愲改收愹搰㡦㤰攱㈵㥦㍦ㄸ摢㈱挳㐷戵ㄱ㄰㠴〴㌵㠰挱搸ㅣつ㔰挳㔲㙤攵㜵挶攲㜵ㄲㄹ搷㍦㐴㝦摦ㅣ晦攱ㅢ扣晥㜳㕣㠹㑥㐵㔵昳㉣愸㔳㘵ㄶ㕦㐸捥攲ㅡ戰敤㘷昱昹ㅢ捤㘲昰㈲晡㜰㈴挶搳〰晤㕤㡡㙣㈷戳晡ㄴち㕣㔰晥㔴㈹挶㌶捤㤵㍣㈲㝤㝦ㄵ㠵晥慥㐱搲㤴〱ㅥ攳搷〸㥥㈵㜸㡥攰搳〴㥦㈱昸㜵㠰晥散㈰挹㉣つ㍦㑢攴攷〸㝥㠳攰昳〴扦㐹昰〵〰㌴㈴攵愵攱㙦ㄱ昹㐵㠲㉦ㄱ㝣㤹攰㉢〴扦つ搰㥦㔵㈴扡っ晢慢㈸挴挳捥㤱〶㈹㥦㉢㠹㤷挷愳㥤㝣㐵㕥㠷㤷昳摡戶ㄷ摣㈸慥扣㈳㌴ㅣ愶挴敦㝦摢ㅡ愶㝣㠷㘷ㄶ㔴㌵收㠹㔳愷愲愸㕥㈶ㅢ㘵搱挰㤳㍡㔹㐰ㅥ收㐲㉡㉦㙥晣挷慦㌶㠲㑤愸挰〵挶搵㡤挹敢搲搸㡤ㅢㅦ挱㜷㘶搲〶㑦搶搷㥢㜱㘳捡㠴㌴慥挴㡤晦攳挸挱㝡攳㔸〴昴㤳㜳攴捦ㄴ㡦㕤昶㌰㠹㙦捥〷搰㍣㘷搳ぢ攸戵㌵㥡晡㕦㤲攱ㄵ昱〳晡㜰扣挵挷㔷摦㜳㌸慤㠵㐳㉤㌰ㄵ晡ㅦ㝦㤸挵㈹慥㘹㌳㌴昱㔱昷㍡搲攷扥㈱㜷散㥣户攷㝤㈰㝡散搹〰㍢挳昲㡥㘲ㄱ㌸㌵摤㝡㝤户㐸㌳愴㌸挰㡤昵㠸搳㝥㔹㥥㡡改捣〴㑡慡愸㕢㕤㡥㈹㥢㜹慥挱㌳挶搷㐰ㅣ㘸㘸㐰ㄶ㡣慦〳敡搴ㄲ捦㕦㘷〶愹㝡㐴慦㝣㠳ㄵ摦㈴㜸ㄱ愰愸愸㘷挸〷昹摦〵ㄸ㠸晦改㡤攱㜵㠹晡㘴搵㑡晣戲㈴ㅢㄹ㉦戱挳换〰㕤〸㐴慢㠸〹㡢挶㉢挰㈴㕥㥡愳捥晡愵昶㕥㌵㌷捤昱㍦〷㠰〴㘹搳㜷晦㈷昰ㅤ晦〶ㅦ摣㠵㝦挶㈴㈷㕢㠰敥散㐷㍡㝢ㄶㄹ㡤摥扢晣㍥㠹〹扤㡤攷㜰㠱ㅢ㜹ㄷ㍥㤱㥡戱愸愸㤹㌹㕤㜵ㄱ捦攷㍢攸摣ㄷ搵㜳㌱晡㠹〸捤㐳㈸㐵昵改ㄸ晤换ㄱ晡㠰愰㍦ㄳ愳ㅦ㡦搰昷〸㥡ㅡ㕥㥥晤㔸㠴扥㔷搰㔴昴㠲扥㄰愱昵㐸㍥ㄷ愳捦㐷㘸㍤ㄲㅡ〳㘹㝤㉥㐲敢㤱搰㍣〸㝡㈹㐲敢㤱搰㘰〸㝡㌱㐲敢㤱搰㠴〸晡㙣㠴搶㈳愱㈵ㄱ昴愳ㄱ㕡㡦㠴戶㐵搰ぢㄱ㕡㡦㠴搶㐶搰昳ㄱ㕡㡦㠴昶㐷搰㘷㈲戴ㅥ〹㉤㤲愰㑦㐷㘸㍤ㄲ摡㈸㐱捦㐵㘸ㄹ挹㈰㑤㤵戰昹㜷㔱㌰㕥㈵昸ㄳ㠰㘲敥㙢㠰摢㤶㔳ㄲ戹㐳㡦敦㌵㜴㔵ㄴ㍥㍥挳㜸㍤㉡昰㐶㔱昲㘴挸㌳搱㤰改㙤ㄴ戲㜹㐵㘹㤴㡡ㄳ㔱挵㜱愹㔰㡡ㄲ㉡ㄵ搳㔱挵㌸㄰挶㥦〳㈸㑡㈰攷㘴晣〵敦㕥㈱攰摤昷愳㠲扣㤰㙢㈰摤㍦搶昲㐲慥㡢㔴㡣户扣㤰㙢㈵ㄵ㡦㈴㕦昸㔷㝣愸㑣っ㠵㈶愷㘹㤰ㄳ㤴昵晥ㅢㄴ晡扢〶㌸戶ぢ昸㘵慦愹搲㤳攵㈷㥦晣改㐰昷昰慤摤㡦㝤慣敦㠵㌷晦敥挷捦晦攸攲昱㝦晦搹㡢㉦晥攸摦㥥㝦攳㘷摦㕢㌹晥㠳㙦㝤敢慦㍦晥搲ㅢ㍦摥㙢扦㥣㝤昵愷㜳㉦㍦㌳㜶攵㤹愷散㜳昷㥤㝣收昱换㡦㡥㉤摣㌴搲搵搵搳㜳昷搰摦摥㜲捦攰㜳㑦扤愶晥昲㥦て㜸㑡愶㡢ㄷ㌴て㠳搳㤶㘱晣〰〵っ㠳㈳㝥㔷㠷挱改捡㐲㍤ㅣ㉤搴㈴㄰〵㌸攳ㅣ㠰㔴㍣搴㕣搱晢㍦つ搸㔹㉥"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0",null,null,"Decisioneering:7.0.0.0","Decisioneering:7.0.0.0","Decisioneering:7.0.0.0","Decisioneering:7.0.0.0","Decisioneering:7.0.0.0",null,null,null,null,"Decisioneering:7.0.0.0"]
["CB_Block_7.0.0.0:1",null,null,null,null,null,null,null,null,null,null,null,null,"CB_Block_7.0.0.0:1"]
["㜸〱㤵㤸〹㜴ㄴ㔵ㄶ㠶晢㜵〸㐹㈷〱ち㌰㉣㐹ㄸ㐱ㄸ㠳ㅡ㌲㐹㈰㐲㤰挰㘴㈵㄰㐸㔸〳㈲搸㜶㤲ち㌴㜴愷㤹敥〴〱挵㘱ㄱ〲ㅣ㜱㈱㈲㍢㠱っ㍢愸〴㔰㠴〱挲㈲挸攲戰敦㥢㙣㠲っ晢㈲㡢㌸㍡昵㕦㉦㈷㑣摥㙢㡦昳㡥㍥㙦敥晦搹昵㜷㔵扤晦㔵戵㐹㤸㑣愶㕦㡤㠱晦㘲㔴㐱ㄱ搶㝤㤸愷㐰㜷㐶㈶戹ㅣづ㍤愷挰敥捡昷㐴㈶戸摤戶㘱㥤散㥥〲ㅦ〳愸㙡戵ㅢ扡挷搷敡戱て搷晤慤㐳㜴户挷㠰㝣㑤㈶㝦㝦㡢搹搰敢昳扦摡㤳㍦㉣昸扦㉣㔵㌰ㄹ㤴挹㔲ㄵ㤳ㅦ㈶㝦㑣ㄶ㑣〱㤸〲㌱〵㘱慡㠶愹㍡愶ㅡ㤸㌴㑣㌵㌱搵挲㔴ㅢ搳㌳㤸㠲㌱搵挱㔴ㄷ㔳㍤㑣㌸扥㈵〴㔳愸㌱〵㠵ㄹ㔳㡦愴挴捣散㠱挶户改㕥攰㜲敢ㄱつ戳㝥昳ㅣㅦㅤㅤㄹㅤㄹ搳㍣㉥㍡㌲㉡愲㘱㔲愱愳愰搰慤挷攷敢㠵〵㙥㥢㈳愲㘱㤷挲㙣㠷㍤㈷㕤ㅦ搶挳㌵㐸捦㡦搷戳愳㥡㘷摢㕡戴㡡㙥ㄱㅢ㥢ㄷㄷ搷捡ㄷ㕦㉢㈶㔹捦戱攳晢敢扡摢㥥摦㍦㌲㈹搱昸攷愹㘳ㄹ㝦戵㌴㑥愵摢慤㍢㙣㌸㤷摤昴㍣㝣摦晡捥〴㡦愷搰㌹ㄸ慤攸㕥㉥昷㈰捦〰㕤㉦㘸㕦㘸捦搵㥥㔶搰㜸ㅡ㡤昱㡡挶〰つ㜲㈶戹昴扣㍣㝢㡥㕤捦㉦〸收㍦っ㝦挶㕦挶㜱㡤敦摣挳㔵摤㤹㌲㌴㐷㜷㈴改づ㠷搱昲㔴㜳昶昴攸摤㙣昹晤昵っ㥢㔳昷㜵攲㔳㝣㡣㘱㌲㔷㌱昹〴昲㥤㠰收ㅦ愹慢㐶晦㤱㤳昱㍦挷挷挵ㄱ㑦㝦㌶ㅡ㔵㉥ㄸ昷攴搳㑤摣ㄷ㘶慢捤㙣捤㌶㕢㜳捣搶㕣戳㔵㌷㕢昳捣搶晥㘶敢〰戳搵㙥戶づ㌴㕢〷ㄹ捣㤳攱敦攷㘷收搱㌷搱搶㌲㍣㙣㐱㠷愵捥愲挴攵ㅦ㉥慢㈱捥ㅢ㥦㡤捦昷㍢㥤㘳ㅥ㌵㈱㌷㘵挹戵㤸〱㘲㔸愳㕢攲ㅣぢ改㍦昹摤㉡づ㈹㑥㕤ㄷ㜳㉢㜹攵捤摡㕤挴㔹ㄶ㤲晡㤴㙣㥤㕡戴㌵㘳挵挹㝥㘳㉥㝡散㝤㘷㑣挷戸搲㉥挰搲〸〷ㄶ㘷㤸㙢㤰晡㕥㜴挲散攴㡣㐹㝢慥ㅤ㝥㉤挶户扢挰㥤㡦㝢㐵㥣㘶㐲㌲㜵㡡〵挹搴㐹ㄶ昲昷昵戵づ㍦㌱㈵㝤昹扣㠶挷捡㜶扦搸㑥㥣㘰愱㝡搳㤴搱㉢㉦摤改扣㜱改㜳㡦㙡户づ㉥慥㌰ㄵ㑥愶㡥㌱昷㜱戵㝡㍤慦㝣晥㝡挶㘲摢挲昳㐵㍤户〵ち慣㐴㌲㜵㤴〹挹搴ㄱㄶ〲㔶昶ㅥ攱摣ㄵ摡昹ぢ晢㡦㌳㠷㘴㡤㌵㡢挳㉣㙣㥥摣愳搹㤵挶㙦愷㤵搴戹摣㜲换愴㑤㌳挴㈱ㄶ戶愵㤴㍥㉣㙡㤸㤷㌱攷摣㜱扦㌶挳㝦㘹㔵㘱慡ㄹ㤹㍡挰㕣愲戳搱挹扡㈵ㅢ㔲㍥㍦㝣㐳挴㔷扢㕣㈶㤰っ㘴㙡㍦ㄳ㤲愹㝤㉣㐸㘷㙡㉦ぢ㤲愹㍤㉣㜸㌷搵㥣㑣㝤换摣扤㍤戳㔷㥣戶戹ㄳ㈶㕣㙥㄰㜹晤㜱戵て〴㤲㡡㑣敤㘶㐲㌲戵㡢〵改㑣敤㘴攱昵㕥㑤ㅦ愵戵攸㤸扣攴晥收㘶捦戵㙢ㄳ㈷㜶戰戰㌶㘴搶戴㥤摤〶㈵㡤㍣㌸摢㔳摦㤹戵戶攲㑣挵㤱愹敤捣㠹㥤㜹扤敢㝤戳㍢扤昴㌳晦扤㔳ㄷ捦㕢㈶㤰㥣㘴㙡ㅢㄳ㤲愹慦㔹㤸户慦昹㡤㜹ㄷ愶戴㕦㍥㉡晦敥敤つ㘵ㅤ挵㔶ㄶ愴㌳戵㠵〵敦㘷慡ㅤ㤹摡挴㕣㜹搰扢ㄳ挶㉤㉣敥㌸㍦戹攷捣愶㈵ㅦ㑤ㄷ㐸㌶㌲㔵捥㠴㘴㙡㈳ぢ搲攵摢挰㠲㜴愶搶戳攰晤㑣愵㤰愹㜵捣㕤搵挳㕥搸昷昲㤶昶㉢㡥㐵扥戴挸戶㑥〸散㉣㘴㙡㉤ㄳ㤲愹慦㔸㠸㝤晣昷㍢戱挹戱〹㔳㥥捦㤸㜰慢㈴㉡㕣慣㘱攱敤㔳㜹㈷㡦扣㜶㌰攳挳愸㔹㑢户㐶ㅦ㥢㉦扥㘴愱㜷㥢㠷㍢㡡㜲摢愴㑥㍤㍣㈹㌴愵攳敡攰㡡换㤷㑥愶㔶㌳㔷㕡㜷㑥戰㝥戶㕥摡散慢㉦扤㝡㘶扢扢㡢㐰愲㤱愹㔵㑣㐸愶㔶戲㈰㕤扥㌲ㄶ愴㐸㔸挱㠲昷㐸攸㑡愶㍥㘳敥收昱挲㔶㝢㜶敦敦㌴扥㐶攳慣慥㘷㑡攷ち散扣㘴敡㔳㙦㠷㔸敥攵㄰㘲ㄹぢ㔲㜸㉥㘵挱㝢㜸昶㈲㔳㡢㤹扢扦㕦㥦昱㝥晤㤰搴戲昸㉤搶搰㕥摤㌲〵㥥〴挸搴㈲㈶愴㌳戵㤰〵改㑣㉤㘰㐱㌲㌵㥦〵敦愶晡㤱愹㔲收㈶㙦昰ぢ㍤晡㐵㔴㠷㔵ㄹ〷㕥㕣搸㘷扡㔳攰挹㠴㑣捤㘳㐲扡㐳收戲㔰昹づㄱ㈵㉣㐸愶收戰攰摤㔴づ㤹㥡挵㕣晥慣㔵㈳㉥づ㍡㤲扥慣㍣㈶㈲攱昲㥡㌳〲㑦㑡㘴㙡㈶ㄳ搲㤹㥡挱㠲㤴㔳搳㔹㤰㑣㑤㘳挱扢㈹㍢㤹晡㠴戹挳〵㜷㌳㙥〷㜵㑣晢㈸㌸慥晣ㅦㅢ㜶㘴〹㍣戹㤱愹㈹㑣㐸愶㍥㘶㐱扡㝣挵㉣㐸攷㜶㌲ぢ㤵捦㙤挵敡㜳㤱愹て㤹㕢ㅢㅡ扥攸㝥㙡敤攴㑦㙦捣ㅣ㍡㍡慦改㐴㠱㈷㐹㌲昵〱ㄳ㤲愹昷㔹㤰㈲㘱ㄲぢ搲敡㝢㡦〵敦慢慦㤰㑣㑤㘴慥戸敡㈱攱㌷㜱㘰昲晢挳㝥㌶摦づ昸㘹扤挰㤳㉤㤹㥡攰敤㄰攳扤ㅣ㐲ㄴ戱㈰㠵攷㌸ㄶ扣㠷攷㕢㘴敡㕤收ㅡㅦ挸㘸㕣晤㠷攰捥㔳攲搷扦昹㑡晢搱搵〵㥥戴挹搴ㄸ㈶愴㌳㌵㥡〵改㥥ㅡ挵㠲㜴昹㐶戲攰晤昲㡤㈲㔳敦㌰户攴㔸散挷扢挲扦敤昴㐹㐸摢慢㌵ㅥ㍡挶ち㍣昹㤳愹ㄱ㑣㐸愶摥㘶㐱扡㝣㙦戱㈰敤㝤挳㔹昰扥昷ㄵ㤱愹愱捣摤てぢ㍡扦户攳㡣戴㜱愱㐳㥤㙦㉣慥㔹㉥昰㈶㐲愶摥㘴㐲扡ㄸ㐳㔸愸㝣㌱㐴㈱ぢ㤲愹〲ㄶ扣㥢㥡㐴愶摣捣慤㝥摣㘰晢㠹ㅢ愵㘹㥦愴㜷敥㝤㙦攴愵敦〴摥㡣挸搴摦㤸㤰㉥挶㘰ㄶ㉡㕦っ攱㘲㐱㌲㤵捦㠲㜷㔳挵㘴捡挱㕣㔸㥤捣愹搷换敥㘴㑥㥣㌰愶昴㘶晣愶㜸㠱㌷㌵㌲㌵㠸〹改昲つ㘴㐱㡡〴㍢ぢ搲戹ㅤ挰㐲攵㜳㕢ㄱ〹搳挹㔴ㅥ㜳㤶敤て㠲ㅡ㕤㝤愱挳摣捤戱㘳㙢㠵挶㠵ぢ扣㌹㤲㈹㥤〹挹㔴㉥ぢ搲㍤㤵挳㠲ㄴ㥥搹㉣㜸て捦ㄲ㌲昵〶㜳㙦捣扦㍥㙦搵戲ㄵ㠹愳ㅥ㕣扤扤㈸㘲挵㝡㠱㌷㔹㌲㘵㘵㐲㌲昵㍡ぢ㤲愹㝥㉣㐸㘷慡㉦ぢ摥捦搴〲㌲搵㠷戹捣㘶㔹㔱〵愱㠱挹攵㍤敦〷昶㙣㤳晥㡥挰㥢㌵㤹㝡㤵〹挹㔴㙦ㄶ愴㠷扣㕥㉣㐸㜷㘱ㄶぢ㤵敦挲㡡换户㡣㑣昵㘰慥摦搲戹慢㤷㍥㍢㍥㘳㕡挴㤹㤰晤㙢㑤㠳〵摥昴挹㔴㜷㈶㈴㔳摤㔸㤰㜲慡㉢ぢ㔲愲㜷㘱挱㝢愲㤷㤱愹っ收摥㙢ㅤ㥤㌹㍦慢㐹搲挶晤㙤㥢㝥㥦㜹攵㠶㉦㕥ぢ晦晦㔷㘲晣㙡㘲愱ㄷ㜱攳㤷〷㡦慦㌳搵攵昶昸昸愸㝥㤵㐹戳㜹〶ㄴ搸戲ㅤ晡敦㡢昸扣㔵㤸㔶ㅢ㤳挰㙢㈱㡣㔹扥挰昴㈵㕡㜸㈹愳搶ㅡ戴扥㐲ぢ慦㐴搴㕡㡢搶㍡戴昰㐲㐲慤㝦愲戵ㅥ㉤扣づ㔰㙢〳㕡ㅢ搱挲挳㌸戵捡搱摡㠴ㄶㅥ㠵愹戵ㄹ慤㉤㘸攱㐱㤴㕡㕢搱晡ㅡ㉤㍣〶㔲㙢ㅢ㕡摢搱挲㐳ㄸ戵扥㐱㙢〷㕡㌹㑦㕡㍢搱摡㠵ㄶㅥ㐰㠸摡㡤搶户㘸㘱晢愷搶扦搰摡㠳ㄶ㌶㕦㙡敤㐵㙢ㅦ㕡搸晡愸戵ㅦ慤〳㘸㡤㝡搲㍡㠸搶㈱戴㄰晢㐴ㅤ㐶敢〸㕡〸㕤㙡ㅤ㐵敢ㄸ㕡㠸㍣㙡ㅤ㐷敢〴㕡搳㥦戴㑥愲㜵ち㉤㉣㜷愲㑥愳㜵〶㉤㉣㌶㙡㝤㠷搶㔹戴㜰慢㔳敢ㅣ㕡攷搱挲㡤㐶慤ぢ㘸㕤㌴愶㉡戸愲扦㝢摤晤っ㈰愰㤳换㤶㥢㙡换㌱㝥昵昲攳摦扣晣㤳㕣捥挱㌶户敥搶㜰晢㈴戹㜲昵㉥㙥搷㄰㝢慥敥昶㐷愳扢昱㥢㕥ㄵ摣㜸㔵戳㙣㡥㐲摤㘳㉣㉢ㅦ㤳慦㙦愰扦敡㔸ㅤ㥥㝣㔶ㄳ挵㙦㠶ㅤ愴捦扦搶戵ㄵ敥ㄸ㔳㐰㐰愰㌱㕢扥挷㜴挹㤸〴㙥㑣㝣㥦㑡挰㘵〰㍦〰挰扤慡〰慥〰昸㌷〰摣挷ち攰㉡㠰㙢〰㜰㙢㉢㠰敢〰㙥〰挰㙤慦〰㙥〲戸〵〰㉢㐱〱摣〶㜰〷〰㔶㠹〲戸ぢ攰ㅥ〰㉣ㅣ〵昰㈳㠰晢〰戰愸ㄴ挰〳〰て〱㘰㥤㈹㠰㐷〰㝥〲㠰㌵愸〰ㅥ〳昸ㄹ〰㤶愵〲昸て㠰㕦〰㙣㔲〳扦〲㌰〹〳搸慣〶㠴愱㔹捣〰戰挲ㄵ㠷昰〱㠰㕦㤸〵ㄶ扤〲昰〵㔰ㄵ〰〲㐱〱昸〱昰〷㠰㡣㔰〰ㄶ〰〱〰㤰ㅦち㈰㄰㐰㄰㠰㙦搴㐰㌵〰搵〱㈰㙥ㄴ㥦㔰〳㠰〶〰〹愴〰㙡〲愸〵〰改愴〰㙡〳㜸〶〰〲㑢〱〴〳愸〳〰㘱愶〰敡〲愸〷〰昹愶〰敡〳〸〱㠰散㔳〰愱〰挲〰㈰づㄵ㐰〳〰㝦〲㠰愸㔴〰捦〲㘸〸〰改愹〰ㅡ〱㜸づ〰㤲㔵〱㌴〶搰〴挰㐱㌵昰㘷〰捦〳㐰㄰㉢㍥㈱ㅣ㐰㔳〰挸㘶〵昰〲㠰ㄷ〱㈰户ㄵ挰㑢〰㈲〰㈰捡ㄵ㐰㌳〰㤱〰㄰昳ち攰㉦〰愲〰㈰昹ㄵ㐰㌴㠰ㄸ〰搸ㄵㄴ㐰㜳〰㉤〰㘰愳㔰〰戱〰㕥〶㠰㑤㐴〱戴〴搰ち〰昶ㄵ〵㄰〷愰㌵〰散㌹ち攰ㄵ〰㙤〰㘰ㅢ㔲〰昱〰摡〲㌸慢〶摡〱昸㉢㠰㜳㙡㈰〱㐰㈲〰散㘸㡡㐳㈴〱㐸〶㠰㑤㑥〱愴〰㐸〵㠰つ㔰〱戴〷㤰㘶㑣ㅡ戶ㄶっつ摢ぢ㠶㠶扤〴㐳挳㝥㠲愱㘱昳挰搰戰㠱㘰㘸搸㉤㌰㌴散ㄸㄸㅡ戶〷っつ㕢〴㠶㠶晤〰㐳挳㥥㠰愱㘱〳挰搰戰〹㘰㘸㜷㝦晢慦㐹㐳敡㘳㘸㠸㜸っつ㌱㡦愱㈱搳㌱㌴攴㍡㠶㠶㄰挷搰㄰攴ㄸㅡ㔲ㅢ㐳㐳㜲㘳㘸㠸㘹っつ㔱㡤愱㈱㤷㌱㌴㘴㌳ㄵ〸㘲㉡㄰挶㔴㈰㜹愹㐰晡㔲㠱愸愵〲㜱㑢〵戲㤵ち攴㉢ㄵ〸㔳㉡㄰愸㔴㈰㍤愹㐰㠲㔲㠱戸愴〲㤱㐹〵昲㤱ち㘴㈴ㄵ〸㐴㉡㄰㡡㔴㈰〱愹㐰ち㔲㠱挸愳〲戱㐷〵㌲㡥ち攴ㅣㄵ〸㌵㉡㄰㙣㔴㈰挵愸㐰㤲㔱㠱搸愲〲搱㐵〵㜲㡡ち㘴ㄵㄵ〸㈶㉡㄰㑥㔴㈰㠹愸㐰ㅡ㔱㠱攸愱〲昱㐳〵戲㠶ち攴つㄵ〸ㄷ㉡㄰㌰㔴㈰㑤愸㐰愲㔰㠱昸愰〲ㄱ㐲〵昲㠲ち㘴〶ㄵ〸〸㉡㄰ㄲ㔴㈰ㄱ愸㐰㉡㔰㠱〸愰〲㌱㐰〵搶㍣ㄵ㔸昷㔴㘰㤱㔳㠱㠵㑥〵㔶㌵ㄵ㔸搹㔴㘰ㄹ㔳㠱愵㑣〵搶㉤ㄵ㔸扢㔴㘰愱㔲㠱挵㑡〵㔶㈶ㄵ㔸㥤㔴㘰㈹㔲㠱攵㐸〵搶ㅥㄵ㔸㝦ㄸ㠱晦〵晥攲㉢㘸",null,null,null,null,null,null,null,null,null,null,null,null,"㜸〱捤㕣〹㜸ㅢ搵戵搶戵慤戱挷㔹㉣㤶ㄴ㘸〲㈴㈱㠱挷㑢㜰戵㡣㌶㈰㄰搹㑥㠲㐹㈰〱㈷㠱㍣㑡㥤㤱㌴㡡㐵㉣㍢㐸㜲ㄶ㜸㉣㠱戰㠷戲〷捡㤶㔷㤶戰敦㙢愱搰㠴㐰搸摡戲敦㕢搸愱愵㌴搰戲ㄷ㜸晦㝦㘷㐶ㅡ换㈳㐳昳晡扥慦㑡㜴㜴敥㌹晦扤㜳收㥣㜳慦收ㅥ捤搸㈳㍣ㅥ捦昷㜸昱㤳慦㍡㌲愳㍡㤶ㄵ㡡㐶慥戹戵户扢摢㐸ㄵ戳扤㍤㠵收㐴㍥慦㉦㥢㤱㉤ㄴ㙢〱㔰㍡戳搰ㄷ扣㥤㠵散ㄱ㐶㐳攷㘲㈳㕦〰挸敢昱㌴㌴愸㌵搰㙦㘷扤㝤㜶㐳㘵㉦戵㡥〴㈸㡦慡㤰搴㤳㌴㤰愸㈴㡤㈴㐳㐸㠶㤲っ㈳ㄹ㑥搲㐴攲㈳搹㠲㘴㑢㤲慤㐸戶㈶ㄹ㐱昲ㄳ㤲㙤㐸戶㈵攱昱搵㥦㤲㡣〴ㄹ㍡ち㘴㜶㙢换捣攴㘱㌸㥢㡥㘲㙦摥㤸㌸㝡慥㘹昳愴㐰愰㌹搰ㅣっ挵〳捤晥㠹愳㕢晢扡㡢㝤㜹㘳㔲㡦搱㔷捣敢摤ㄳ㐷捦敡㑢㜶㘷㔳搳㡤㘵戳㝢ㄷㅡ㍤㤳㡣愴㍦㤴搴戵㔸㐰ぢ㠷㌳昱㜸㙣攸昶ㄸ㜹晦搶㤶㔹㜹㈳㔳昸㔷㡤戹〳挷㥣搹摡搲扣扦㔱晣㔷㡤戹㈳挶挴㤰㙤扤㌹㍤摢昳㉦ㅡ搴换㤸㠶摢㡣㔴㤶挱㌷㡣㝣戶㘷㐱㌳捣敥攷㘸戴愲捤㠹㐲愱㉦户㠸㜹搴㙡㜴㜷ㅦ㘸㘴㘴搰㜳㙤㠵攲㉣㍤㥦㉢っ捤搱㝦㐶摥攸㐹ㄹ㠵攱戹㈹㑢㔳㐶户〵㉣㌴攴收敡昹晤昵㥣㔱㐷愶㈹㘷挶戰㍤㙤昴ㄴ戳挵㘵挳㜲㜳ち挶㠱㝡捦〲㠳㄰㙦㙥㕡㕦㌶㉤敡敡昰摦㔳扢㡢㥢㘵㌲㔰戰㈷搷摡愵攷㡢戲挵㄰〶摣戰㡥㜴㤱㘷搱捦㉥愶搴攸㡡㕥㡣㔹㐷㌶㌷摤挸昷ㄸ摤㍣〸㈳㌹愱〲㈴ㅤ㘴挶愱攴㈹晢㜴ㄸ㈵㌱挴㥡㝣㍣ㄷㅥ㐵ㄹつ㌲㘷㜶㍥㡢搳散敢搶昳ㄳ昷换昶㑣ち〵㠳㕡挴ㅦ㙢づ〶〳戱㘰㐸㡢㐷㠳ㄳ㘷㘴ㄷㅡ摤㔹愳㔰㥣ㄴ搱戴㜸㌰㄰㘹搶戴㔰㐴㡢挴攳㥡㌶㜱㍦㝤改愴㜸㈴ㅡ㡡〵戵收㐸㈴慣㐵晤㠴愸㘳㌰戴㍡㤶〷搹〹愴㙥㔲㕢挰慦㡥愳㙣㍣㠸愸㝢ㄹぢ㠳搳ㅣ㑥捥㥡㑥扤愶㌳㔹搳㤹慡改㑣搷㜴ㅡ㌵㥤㤹㥡捥〵㌵㥤㕤㌵㥤搹㥡捥挳㙡㍡ㄷ〲㘳扦ㅡ敡敢㙢慣搷昵昷っ捦敥昵搰愷㙤㉢户㐹㉦敥㍤㈱㕤攷攵㕡㄰㜴昳㑤愵摢㕢㝢昳㜹愳㕢㘷昶㈰㜳戸㔲㙣㤷㉢㈷㔴攰愰摥晣挲㐲㤷㘱ㄴ改㉦㥦㔳㐳㠱ㄳㅡ慣ちつㄲ㍡㌴搷摡㙢㘴㌲搹㔴ㄶ戹㌵挲㙡㈰戹搱挲㜱戱㕡捣敥慤挸㑤户散慢挵换㔳㠳昴敢攷㌷㐷㐸慢挹㤵捤换挱〱改㈲㕥㐲搰ㄸ戸㥦户攸搱㕤㐶㕤搹㝥㙤敥愴㤶敢捦扣慥㐹扣㘸㈹ㅡ㙦㍤昸愸摣㘳㈳昷扢㈳晢搹㐵㡢攷㥥㔰㈳㕥愸搶攳㜹㑢昱敢㈷㐳ㅦ晦晡敤昳愶㕤扦扣攷㙦㥦摣㜷换扥ㄷ晥㡡慦て昷㙥㔴㈷㌰搴攲㔹ぢ㜷㑢攸扡㈷㥦㝤㘴攴捣搳㙦㍥㝦晡慡捦戶㡤ぢ慥昵っ戴㜸愶摡㈱㥥戶ㄴ挷㑣㍦攲㤵㤴㝡晡㍥户晦昶敥摢㠷㠷捥㡤㡡愷慡昵㜸搲㔲㔴㌷㉡㈰㡤晡愳㠵㝢收戵㕢㕢㑦搵㙥㥥㜶摦㠲㥤㉦㍣㘳户挳晥㈲昸摤㈳㡤晡㐳戵㐳晣摥㔲っ㌰敡昱㙡㍤ㅥ戳ㄴ攱㙦㡥昹㌴摣ㄶ㑥㥣户昳晥愷㙣㕡敤摦愵散愹愸㌴敡ㄱぢ昷改敥㑤愷㕤㌸敦搵戶㑢㉦㘹㙥搹收戱收搹㠲摦㠵昲㥢㌵づ㘶㜶挵㙣㡦㐷攳攱㘰㤰昳搹ㅦ〹㐵㈲晤㘷㝢㈰ㅥ㡥晢㌵慤㌹ㄶ㡢〴㠲搱㔰㈸㙥捥昶㘰㍣ㄴぢ㐷愲捤愱㘰㍣㄰て昸晤㜱㜵㜷㡣慣敥〱愲散〹㠲挹ㅥ搵搴㐹㤴敤〵㈲挴㍡换戴〱改挱挵㕡㥡㌶ㄹ㑣攵㐲ㄴっ晡㌵㝦挸摦ㅣ搵㠲搱㐰㌸ㄸち〶ㅣぢ㤱愶昹㘳晥㐸愰㔹㡢㠵㘱扡ㄶ搱〲㜲㈱㡡挰㔰㝦㍣㠸挵㡢㕦愴㤱㜸㈴愸㈶㌰戴摡〲愲戴㠲挰戶㘰㑣㙤愳㙣ち㠸㄰昷㔸戶つ〸〸㤷〳㘹摢㌴㌰㤵戶㐵晤㤱㘸㉣搲ㅣち㐵〲攱㜰ㅣ敢㥤㜳㤱っ㘸㠱㔰㌸ㅡ㙣㡥㐴㠳愱㐰㈰ㅥ搳㠲搲戶㔰ㄸㅥっ〵㥡㈳㌱㝦㌴ㅡ㡦㐷晣㘱㜵ㅦ摡搱づ愲散ぢ攲挵㈲ㄹ㡣慡搳㈹㥣〱㈲挴㙤㤶㜱昵慦愵㙡㤶㥦㤲㥥㜲捤㐷挱㉥戱㙣捣㈶挱ぢㅡ㤹㘸户㕡㠸〱㔳昲ㄶ㑢攱㤹扢晣㠹愹㐳挶㑤扦戱愷戱㘱扢㐳扥摣㔵摣㕣慤挷㑤㤶愲㌲㑡攵㐴㍢㄰㐷昵㠸ㅢ㉣摣㤱捦ㅣ㝡攳㌶㈳㜶㥥㜲慢㌶散晣ㄵ㑢敦摡㐱㜰つ㤷ㅥ㥢つ㘶昷㡡㐴ぢ〴ㄱ挲㐰愸㌹敡〸㘲㌰㡣挸〵愳捤㘶㕡㠵㤱㐹挱㌰戲㑤㥤㠳晥敡㕣㄰攵㈰㄰㠴っ㘱㍣㤸戲㜹㈰㐲慣戱っ愸㥣ㄱ㠲ㄷ㜷搲㉢㔷㔶㍢挷㉢慡㜵扤扣㕡㡦换㉣㐵㘵〸捡㕥改挴㔱㍤攲㝦㉣摣搳㙢㔷ㅦ愸晦挷戵㠹ㅢ㔷㉥晤㜰昵搶敦攷〵㉦㌶愵㔱慢慢ㅤ攲㔲㑢㌱㈰〵㉦愹搶攳㘲㑢㔱摤㈸㐳ㅡ㜵愱㠵㕢昹摢挸㤹摦ㅤ昷攱晥扦㔹㌴㜷挱〳换㡥㥣㈴㜸昱㉢㡤晡㔵戵㐳㕣㘰㈹〶㌸昹晣㙡㍤㔶㔹㡡敡昹㈳扦挰挵戹ㄶ敥㥢㈳㍣摡扡㥡昹晢㥣晢晡㠷晥搳ㅥ昹敥㕤挱㡢㜱㘹搴㌹搵づ㜱戶愵ㄸ攰愹戳慡昵㌸搳㔲㔴㑥㠳㜲昸づ㤷㥥晡愵㠵㕢㕥昷捡㑤㙢摥㔹戱捦昹㡦摦戵㘲搱挶㔳㥥ㄱ摣ㅣ挸愴㉥㠰〹㔴㈶㌵㤷ㅢ扦㈳愳㜹昱〴〱慦㠹戴㔸㈸攲昷慢㐵㜴㔳晢㐰㤴挵㈰㥣攲攱戰扡㠴挲愵㈰㐲㥣㘴ㅤ戸昲㍢㐷㜰㐳㈲扤㜱㘲戵㜳㍢挱㔲㔴㍡㕣慣愸搶攳㜸㑢㔱㍤㙦㡥挶㔱㍤㘲戹㠵㙢㌸晣搰搵挳愶扥㌲晤戶㕢捥㜸敥愳㉢㕢昷ㄱ摣㈰㐹愳㡥慤㜶㠸㘳㉣挵㠰㄰ㅤ㕤慤挷㔱㤶愲昲㌴捡㈱㕡㈱㡤㍡搲挲ㅤ㝢搶扢㝦晡㘰挶㤸㘹昷捥搹愸㝥收㍢愸㔳㜰挳㈶㡤㍡愲摡㈱㤶㔹㡡〱挹扣戴㕡㡦㈵㤶愲㌲㉣㘵愳㑥㤵㐶昵㔹戸㙦㜷㡥㕣㜶晡㈷挱昶攳㍡㠷㍦㍡㘳㠷攴ㄳ㠲ㅢ㐸㘹㔴戱摡㈱ち㤶愲昲晡㔵攴慢昵㌸摣㔲㔴㑦收㌳愵㔱扤ㄶ㙥敥〱㡢㑦摡㜳敢搸㡣㡢㉥摤㔰㜳挰㕦㠶㡣㄰摣搰㑡愳㝡慡ㅤ㈲㘷㈹〶ㄸ搵㕤慤挷㐲㑢㔱摤㔳慢愴㔱㔹ぢ昷挵愷ㄳ㈷㕣㌰㜶㡦昶昳摥㕤㔱㝢摥愷慢㙥ㄳ摣㘰㑢愳扡慡ㅤ㘲㠱愵愸㑣㕢㤱愹搶挳戰ㄴ搵㡤扡㔸ㅡ㤵戲㜰晡㡢㌵ㅢ㤳换摦㥤㜲㐷㙢昲㈷㜳昷慥扤㑢㜰挳㉦㡤㑡㔶㍢㠴㙥㈹〶㜸㙡㝥戵ㅥ㥤㤶愲㌲ぢ换㌹㜵㤹㌴敡㔰ぢ户㙣捦〹㈳㙡戶散㥢㜲改敡搴㔷㘷愹搳㍦ㄱ㉣㐰挸戵攸ち㌰㤵㤷㈴昱㐰㌸愲㠵㥢㈳㠱㜸㈸攸挷搵㕡㌴散㔸㤷〲戱㔰〰㔷㙢愸㐶挴㈲㥡ㅦ㥢戴戰㕣愳㠲㔱㙣攲㐲㤱收㔸㌸㡡敢㤱㔸㌰㄰㔰慦挴搰敡ㅡ㄰攵㉡㄰㝣昷㙡㈱昵㙡捡慥〱ㄱ㘲慥㘵㕢㘵ちち搶㐵愴挳收㔸㠸〱㔷㈴戳慢㜵敤愸搶攳㐰㑢㔱ㄹ昷戲挳㙥挲㔱㍤㘲㤶㠵㍢攴㠹㥢て㍦昹㥥扦㑣扢昷戶昹愳敥㍥慣昶㜶挱㍡㡤㌴㙡㘶戵㐳散㙦㈹〶㥣捦㝥搵㝡捣戰ㄴ搵愳㜸㠷㌴㙡㕦ぢ昷昸㕦ㅢ攷摣搱㌱慣㙤搵晣挷户摤敤扢昶扦ち搶㡤愴㔱敤搵づ戱㡦愵ㄸ㤰㕡搳慡昵㤸㙡㈹慡㝢敡㕥㘹㔴㥢㠵摢昰捡昹㘷㙦扣晦挹挹㈷㥦㜸捣㔱㑤㡦㥥昷捣搰晢愰㍥挰摡㑢戶攵昵㈵㈸戸㤴㙢㌹挱㘶㍦晦晤㜰ㄱぢ㌵慣㑣㌸ㄳ捤〴〲改戰㕦て改㕥㔶〱㝥㙣戵㠴摦戴㐳㌳〷㘵㝢搲扤㑢㘴昹㘴㔴㡢㕥㌰捡搵㤴〹㤶慥愵户慦㈷㕤ㄸ改慥散㈸敡㐵攳愷㤵扡昲㈰〳扡㜵愰戸㘴ㄴ攴昱㜶愸散㌶㔷敦敥㌳ㄲ㑢戳愶㝡晢ち㌵㑡㑢扤挹敡摡愹㜹攳昰㤲㜶㠰㐵〹搴㍥ㄷ换戱〷㥣愵愹㌲敤ㅡ摤摡搵㕢㌰㝡愴㜹ㄳ㜲戳戲愹㠵㐶扥挳㘰攵搴㐸换㔳ㅤ㐱㤵㔵摦㥡㌰戳〷㈷㡡㡡㔵㝡慣㔳㥡㤹戲戴㘸昴愴㡤㌴散㕤㘴攴㡢换㘶敢挹㙥攳㈷晤㈰收㌱愱搸慥㥦㜸㙡㙦慡慦搰摡摢㔳捣昷㜶昷搷㈴搲㡢㜵搴搴搲晢昵愶つ㤴挴敡昸昲〸㑦㙤慤㄰㥥晦㜴慢扤㜰摣㐲戳っ㠴㈳挴慣㤰㙤摢㍦敤㥡て挴搹攱㉣扡つ收㘴捤戸ㅦㄸ㑣㡥换㘱㜶慤づ㜴㥣ㄳ换捣㐴晦㐷㜵戴戴戱ㄴ戹晦㕦㜰㑤捤㔶搶搹㑦㔹㡣㙡搰㍥㝡㑦扡摢挸て㕡㈴ㄷ戴㐸扤ㅦ挴㥢挰㙣慥敡㍤戹挴㉣ㄵ换扣㑢戲改㘲㤷搲㘵㘴ㄷ㜴昱㘲ㄴ㠵昴㠶㠶晢挸㔴扥搴戵㤰愸敢㐸ㅥ〰㘹㙣昴㈸敢昱改㔱ㅡ搵〷捤戶㤷〵扤㝦扥㥡㔴㠳㕥慡慣愰愲摣㕤昰收愶昶收ぢ戵戵㙥㘷戹㡦㕥攸㉡㌲㍤〷㔷㜲扣㠷㐸㌶㠰㜸挷㠱晣㘰挱㔴㙥㉥㔸ㄷㅥ㤶㙢㌳㌲㍡慡昱㜲㜶ぢ摤㥢㌳ぢ扣㙤㐶㈱愵戲ㄲ摣㡥戹戲㔴〱㠷挹捦捡㕤㑦搱㔸㕡㙣搳㡢㝡㝤づ㌵㘵㐴㐹〵㘸㠲散㘵㜲散㌹㑣捡散摥㡤㔶ぢ㈳昸㈴敢ㄸ㘵㠸ㄴ㤸㈳㘱攲㘰扥㜸㙡㉤㍡昸㐹挰㜶㔶㝤㤵捡㐴敦㕦ㅢ㐶挹㍡㍤捤攸㤹扤㙣㤱㔱㈰扣㐱ㄹ搴㤵㤵搳㡢㠳捤㑣㈵攷ㄴ戳摤㠵㘶㔸㍡㉤摦摢户攸㕦㌹づ挷㔲ㅦ〶戱㕦摥ㄸ戲昸挷㥦ㄳ摣攵愹㕦捣搸㜴㜶㝡ㅡ㌸ㅡ㈵敡㑥㈴捣㔶っ昶㍤㍥攴㑢㝤ㅣㅦ㡤㠳改扣攳㠱昸㘷敡攸㕥攰㠷收攰愱搹㜹㐳晥㌲搰㈰ㅢ昰昶戰ㅣ㡢挰挹摥摥㠵捣愷攱戲㔵慡ㅥて戱㝥㕤㘰㌵㔸〸㔱㕢戵㠶换㍡扤昲〴挸戰㐴㜷昷㘸㝢挴㠲昲㈴㐴戵愸晢㉢㑦㠱搹戱㜵收㤴搱㕣㜹扢㐷捦敡挲㜷攴㘸晦攸摤㐶〷晣愸㍢〵㥡㤷㜶ㄷ㜲愲ㄹ㑥㜰㉤搴敥㘶㈹〶㕣㔹㑣挰戰㥣摣敡戳㈴捦㠱〸搶㍡愵攸㜹㡡㕥愰㈸㙡㡢㕥愴攸㈵㡡㔸晡ㅢ挳搶换㙣㡤挷昸㕣㤵挰昷㝦愹慦愲慤扥㐶昲㍡〸搶ㄶㄹ㉤㉣㉤ㅢ捤愶㘰昹㔰ㅥ敥㑤㌰敡㕢㈰㘲ㄲ〸㈷户晡㌶㠸晤ㄲ愳㌰㍥㜳㐶挶㥤昵挶㠱㜱㝦ㅦ搲㐶㜵㄰㥤搸ぢ〸挶㕥愵慦㔵㝡㔷愵㘷挵㤶ㄸ搸搵㜳㕢㔸㡡捡㕤慡㐸愰㥢㜴挰㈶昶㙦〲捣摤〱㥦昲ㄸ㝦㈳昹㍢㠸挳〱㥦㥢㑤搱㠲㑦改㠰㉦〸晡ㄲ㐴戴㠱㐸〷㝣〵挶㝥〹〵挷㈸㌹愰ㄵ攲㠱づ昸ㄶ搲㐶㜵㄰㥤㤸〲㠴㥢〳晥昱㕤ㄵ〷㝣㘳㈹〶㙣散㔹挴㤴づ㔰㄰ㄱ昱ㄵ㘰敥づ㘸㠰㕡㔵㐹ㅡ㐱ㅣづㄸ㙡㌶〵ぢ愱搲〱挳〸ㅡづ㈲愶㐳㈴ㅤ搰㠴㤶晤ㄲ㥢㜰㡣㤲〳㔸㌹ㅤ攸㠰慤㌸愶㍡㠸㑥戰挲敡收㠰昷慡㌹攰㕤㑢㔱㜹㡤㉤㔸ㄶ㤵㜶㡦愲摤摢搳敥㌹㄰㡤愱㘱㍢戰昵㘶㔵㥦㡣㘶㡦㌱㈴㘳㐱ㅣ㍥ㄹ㘷㌶挵㕣㝢散昱〴敤っ㈲づ㠶㐸晡㘴ㄷ戴散㤷㜸搱改㤳㠳㈰ㅥ攸㤳〹ㅣ㔳ㅤ㐴㈷㔸㕦㜵昳挹ㅦ慢昹攴て㤶愲㜲㌳㈴㔸ㄴ㤵㍥搱㘸㜷㤸㜶ㅢ戶㈸㐲㔱㤴㈲ㄶ〴㈵㉡㐶㔱㥣愲挳㙤搱敥ㄴ敤㐱ㄱ慦㕡挶攰慤敥挹搶晡慡捥摣㡢㍤昶㈶㤹っ攲㜰㘶㡢搹ㄴ㝤昶搸慤〴戵㠱㠸㈵㄰㐹㘷㑥㐱换㝥㠹㝢㥣捥㕣っ昱㐰㘷戶㜳㑣㜵㄰㥤㔸㡡㝥㙥捥扣戹㥡㌳㙦戲ㄴ㤵㐵ぢ㜱㌴㐶㤲㙥㍡㤰㜶㜷搰敥ㄵ戶㘸㌶㐵㜳㈸㘲㐱㑡愲收㔲㜴㄰㐵㘷摡愲㠳㈹㥡㐷搱㉡㕢昴㕦ㄴㅤ㐲ㄱ㑢㈱戲攳捦㈹㍡㤴愲换㙣搱㉦㈸敡愴攸㑡㠸挶攰慤捥㘷㙢㜵搵㈸㈴搹㈳㐵㤲〶㜱㐴㈱㘳㌶〵㡢ぢ昲㜰ぢ〸敡〲ㄱ㉣㌰挸㈸㘴搱戲㕦㘲㤵㌳ち慣㐶っ㡣㐲㡥㘳慡㠳攸〴换ㄶ㙥㔱㔸㔹㉤ち愷㔹㡡〱ㄵ㠱㥢㌰㤲戴㝢㌱敤㕥㐲扢戹搳㤷愲愵ㄴ㉤愳㠸晢㙣㈹㍡㠲愲㈳㐱扣昷㐳昴㑦散㠹㠶〰慥㘶收㘶㡤㈵扣㠸ㅢ㥥挱㝤〸慤㝤㠵㘲慦扣攲ㅣ㤶㘹敢摤扦户搸㤶㉤㉣敡搶㤷㙤㤵戱㤸㠳扡㡣ㅥ散〷昳搸ㄶ㔶挸㝡ㄷ㉤㌲搲㙡愶愳户㉦㥦㌲摡摢晥ㅤ昶㡢㌸㍦㌸㑡㙥ㄵ㙢㜰㌱㈴㌶㙦ぢ攴㐱㑦愴ㄷ㕥ㅥ敦㕡っ㔸㜹㈵㉢敦㠶㜰散㍡㈵敢〳戰愹散搱搹搹㘲户㌱㈴㈳㜷㝣㤲㙦挸挰㡢搸㘴愷敢㌳戳扢㜰㠵搷㌶㉣㌳㉤㥦㑤㜷㘷㝢っ〶㘳㙢ㄳ㍡挳㔸㠰つ昵慣摥㐲㤶户づっ换捣捥敢㍤㠵㐵摣ㅢ愴㤶㙤搹慦㈵㌷ㄱ摥㑣㑢戶愷㠰挳挸㈸㤲㙦捡㜴㜴昵㉥挱㍤㔰㝤戹㥥㘹晡愲挲扦㐵㔴㤰慡搶㑢㠶㐶搴㠸㥡ㅡ搱㔰搳戰戹昱㔱晥ㅢ㈳㙥㔳晥挵㘴㌴㜲戵㤸捦㈶晢攸㌴㜹愴㈰㘸ㅤ㠹㡣愳挷扢づ㕣攵㑥挰ㄱ挶㡡㙤㍣敤敤㜷㝦㡦敢㡥戲㜴㜳搹昶㠰慢㐷愱搳搰愳㐱昶㥤㌶愷扤㕣攰晡㍦摤愹攵㝤〰㈳晦攸㝡挲〸㠰㠷㥢㘹挴ㅡ〳戳ち戳ㄳ搹挰㔶㘵㙡㌶㘶㈴㠶㔹㍡扣捣㑥挵㤶㜴㘸㘶㠶㥥㌴扡戱㤳捥改挵攱㘶㠳㈵㡤㥣摥㕤戰㜴慤扤戹㥣捥戴攳晤㐸ㅤ㈹扤摢㘸挸㈴晡㡡扤戸挹㐷捤㠰挸摣戴㐴晡㔲㠸昴愵收㥥㌷㜳㈰㉢㙣㤲攷㔸扤ぢ昴㝣戶搸㤵换愶ㅡ搸㘰ㄵ散摦㈲㕦戱㠶搴挱㤹昶换㕥㑦㉡㌷搱收㔶ㄶ攱㙥㐶摤㠹慥㘳昸㤱搵㌵㐲挱㍦戱㤹〵ㄸ慣㍥昲摢㐸㍤ㄶ愳㜹㙢㘰〴㤷㈳昹摡㘴摦昱戸改ㄸ㐸攴〲㈵ㅥ㈴〰㙦㜵㌹㈸ㄹ扥敢ㅥ〲ㄹ㜴㜷㕥て㐰攳㡣㕥㍤㍤㔵㑦攱摥挲㝡敢捥挲〶㠴㤶换㑤摥挷㝡㐹㉢㌶㠲㈸敤㉤捥愶㡤㝣〳〵ㅤ戸㜳戲㡥㤵ㄶ挵㡣㈱㜶㡥戵ㅥ慦㜷㐸㠳摢戱摡敤戱挶㔹㠵㈸攷㥤㤹敤〳挶晦攸㠰搸摥昴㝡㘳愳晣㥡㍡づ攷愱ㅥ捦㜳㘲㈵㠶攷㔳〱㔸㐱挰〹㈰摥㠷愱慣㡣㑤晦搲〵ちㅣ㉡㐰㜵昲㥥㍣ㄶ㔵ㅡ㔰㠰㤰搵ㄸ慦㍣㤱㈱㡥㉡㡡㘲ㄶ㔰ㅡ散ㅢ晤㤴づ㘴戹㤱㙥㌴搷㔸㔶㙢ㄸ㡥ㅡ摣㉥㔵搳愰㔴㔶愰〷ㅣㄶ㠳攵㍡っ㔹㕥ㄱ㍢挰〴攵㐴㜴ㅥ捡挹㠲昱㍢攵扤㙢敢㈱挶扥慢戴戳㙤㙣㔴㑦〶挸搳㈸ㅥ〷戵捦㕣愱挴㜴捤㈹搰慡愷㠲〸㙥愹㙤〰㔸ㅢ㜰ㅡ〱㉢〹㜸捥ㅤ㜰㍡〱扦㈴攰㜹㜷挰ㄹ〴㥣㐹挰ぢ敥㠰戳〸㌸㥢〰㙥搸㕤㙣㌸㠷㠰㜳〹攰㘶摥〵㜰ㅥ〱慢〸攰晥㥥㔷㌲㡥敦㕤挱㑤晤㕡捡㔴慥昵昲㔵戱愶ぢ㙥昹搷攱慤㕥挰㐱㕥〷挷攵戲㌴㝤㉥㠴昴㠷愷捦㐶昶挰㕢扤㠸㠳㔸つ昱㈶ㄸ摢㘴㐷㑥㕥っ㠰㝡〹㠱㙦戹〳㉥㈵㘰㌵〱㙦〳挰扣㔴晥〷㉤㐷扣㜱晢㤲㑢扣㉦〳〸昱㝥摦㌱慡㈳摥㤷㜳搴㉢㌸㉡ぢ〱㤵㥥晡ㄴ戲戵㜸て攲㈹搶〶搶ㄱ戱㠶㠳戰㐸搰捦㔳㔷㐳晡挳㥥晡ㅣ摤〰挴捦㜵ㅣ挴㙡㠸㉦挰戸㜸敡㕡〰搴敢〸㘴戵挱〵㜰㍤〱㌷㄰挰〲㠴昴搴㡤㘸㌹㍣㠵㥢愹㕣㍣㜵㌳㐰昰ㄴ慢㄰昶愸づ㑦摤挲㔱㙦攵愸ち㐸愵愷㔸㈶㔸㡢㡥㠳㜸㑡〵㘴ㅤㄱ户㠳ㄱ慣㈶昴昳搴㥤㄰晣戰愷㔸㜵挰㝦㡦㝡㤷挵戰㈱㔸㝡戰㑤㜶攴搴摤㄰慢扦㈱㤰㘵〹ㄷ挰㍤〴摣㑢〰㉢ㄵ搲㔳扦〵㌳捣戱㠶攰搶㉥ㄷ㔷摤てㄴ㕣挵㝡㠵㍤慣挳㔵扦㠳㔸㕤ぢ㈲㐶㌹〰攸㘱㉦㈲敢〸㜸㠰〰搶ㅤ散ㄱㅣ㠰昵〴㍣㐸挰づ㈰㤵捥ㅥつ搹㕡愲慢㑦攰㌱㠰慣㈳㘲〳ㄸ㌱ㄶ愴㥦戳ㅦ㠱攰㠷㥤㍤㡥㝤㌹挸愳ㄶ挳㠶㘰㑤挳㌶搹攱散挷㈰㔶ㅦ㈷㜰㘷㜷挰敦〹昸〳〱㉣㠱㐸㘷晦ㄱ㡣㈳㉤㜱挳㤸㡢慦㥦〴〸扥㘶ㅤ挴㍥慣挳搷㑦㐱慣㍥つ㈲㔸戳戰〱攸㘱晢晡ㄹ〲㥥㈵㠰昵っㄷ挰㜳〴㍣㑦㐰挴ㅤ昰〲〱㉦ㄲ㄰㜵〷扣㐴挰换〴挴摣〱慦㄰昰㉡〱㜱㜷挰㙢〴扣㑥挰敥敥㠰㌷〸搸㐸挰ㅥ敥㠰㌷〹㜸㡢㠰㍤㐱㉡㌳㘶㉦挸搶搲㈹搵㌳㘶㙦㐰搶ㄱ昱づㄸ㌱ㄹ愴㕦挶扣〷挱て㘷㑣ぢ晢㜲㤰昷㉤㠶つ搱ち㙡㍢摥㤱㌱ㅦ㐰慣㝥㐸㘰㥢㍢攰㑦〴晣㤹〰搶㜹㘴挶㝣〴挶㌹㍤㜱㕢㤶㑢捡㝣っㄴ㔲愶ㅤㅦ昶㜱敢㈹㌱扦攳晦ち戱扡〹㐴戰㌲㘳〳愰户〱㥦㄰昰㈹〱慣摡戸〰晥㐶挰摦〹㤸敤づ昸㡣㠰捦〹㤸攳づ昸㠲㠰㉦〹㤸敢づ昸㡡㠰慦〹㌸挸ㅤ昰つ〱晦㈰攰㘰㜷挰户〴㝣㐷挰㍣㜷挰昷〴㜸㙡〰昸㉦㜷㠰㠰㑥慤㈱攰㄰㜷㐰㉤〱㜵〴晣摣ㅤ挰㡣㔱ㄵ〲づ㜵〷搴ㄳ搰㐰挰㉦摣〱㝣㝣㐸㙤㈴愰搳ㅤ㌰㠴㠰愱〴捣〷愰㌲昱㤳㤰慤㘵㘸慢㈷㝥ち㤰㜵㐴っ攷㈰㘹戴ㅥ㘰〷㝢慢挰㐷㤶㝥㌸昱㌳攸㠶晦㜸㈲㠹㠳戰㍢摦慣㤵搹改攳㐸晣㉤㠱㔱户㈲戰换ㅤ戰㌵〱㈳〸挸〲㈰ㄳ晦㈷㘸㌹㤶㑡摣摦攳㤲昷摢〲㠴扣捦㌹㐶㜵㉣㤵摢㜱搴㥦㜲搴挵づ〰㝡搸㜹㍦㤲㠰㔱〴㉣㜱〷㙣㑦挰づ〴㉣㜵〷散㐸挰㘸〲㤶戹〳挶㄰㌰㤶㠰㈳摣〱㍢ㄱ㌰㡥㠰㈳摤〱攳〹搸㤹㠰愳〰挰㝦㡦扡ぢ㕢㘰昸昶ㅥぢ㕡戹㘳ㄹ戰㥢㤴挱挸㜰㕦搹㔱㕣搶㡤扤㍣㔹敥㘰㑣㡥㝢戱㐶㈹挳扥慡㌷㕦㈷㍣㜵㤵扦搸㤷晡摥㠷㠳づ搹扡攲㙥〸搹㡤㥡愳㘱㡤昷挵㙦〷晥攲㕦敡㑦愳换㍦㡤戲て㕦捡慥㌸愷慤昷换愶昲扤㠵摥㑣㜱㜴〷㙡㔵愳㜹㜷㐹挶攳昱㈷扣捦㘳㐴搷㘳昲挴敡㝡昸散搳㘲晥摡摡戸戰愷㜷㐹㡦戴挶㕢攰㑤㌶㍣㥡㕡㕦捦挳㌴攲㉤㕦㍢挱㜱扥攵搰戰戳㍡〱〷ㅥ㔶敢㍢捥㙡㉢ㄳ搱ㅥ摦摡搲㝡㘰愷㍦散㌷昴㐰㕣㡢挴搲㝥㉤散〷㤷㡥愵愳㝡㍣㥣挲つ㙡挱㤸愱散㔶㠲㐶㡤㔴㍡攴㡦㠵晤㐱摤搰㘲㐹㉤ㄹ挵昳㐷㐹㉤ㅣ㌳挰㠴㘲〱愵戹〴つ挷晣愱㜴㈶ㄴ㡤ㅢ〶ㅥち㐸㠵攲晥㘴㍣ㄳち㈴晤戸ㅦ挹ㅦ㡣挴㤴㥦㤵愰愹㘰㌴ㄹ㑢㈷㌳㠱㑣㌴愹挵搳挱㜸㍣㥡㡥晡㡤㐸㍡ㄴ搰㜱㜷㕣搰㜷扣㝤ㄲ㝥昴㔱〳㈴㐱㤲㄰㠸㙦㠵慤搴㈸ち㤳㐴㐸愲㔴㜲戳㉢㑦㕦昶㈴摥散挹㌱扣㈷㐳昹㘳㜷愳ㅣ㐴㈴㐵ちぢ㠹㔱㔷㕦㉦挶㔷摣戲㌲㘰ㄷ㕢晡捤㕦㔱㜶㐰㕦敦㠳〸敤㡦敢〴慢ㅣ㤹挳捥㌰搶愳㑥愲昱㝢㠱㌴晡㑥〱愴ㄶ㌲㘵㙦㌴户㘸㙤改散晦戴㥣㌲ㄹ攲愱㄰换㡤㍡ㅥ㙡㉡㈸〹㐸㠶㐳攲愸摡昹㑥戵㐶㔱㕢愰㤴㑦㠷愹㘳㌰愸敦㌴ㅡ㐰㘶愵捤㥣㙥㌳扦戴ㄹ㙥㜶㈵㠶ㅢ㕥挹㜰㜷㉢㤹戳㙤收ㅣ㥢㌹搷㘶捥戳㤹㔵ㄶ㈳㉥〰㐳㕥㥤〲ㅢ挸挸昷㠵愰挷攲㉤敥㠱搳㌸换㌸戰捡愹挳㔹㈲敥㠶㠴㌳愵㝦愶㕦㠴づ㌲搴敤挰㈱搳㉦戶摡捡扥㘸㥢㤹ㅥ㡤㠷㤲昱㘴㉣ㄳ挱戳て挸㐹㉤㙥㘴晣㤱㤴㍦㥥㌲挲愱㤴㍦㥤㔶愶㤷愰㤸㄰㄰㐵昱㄰㐴㈴慤㐵㈳㤹愴ㅥて〶㠳㠶㤶㑣㘷搲昱㐸㉣愳捣㈸㐱愳㤹㐸㑣ぢ㘵㌲搱㐸㉣愴挵愲㤸ㄴ挹㠸ㄱ捤攸晥㐰㍡ㄵ㑡挷㠲捡㝥㈵㘸㉣ㅡっ敢挱㔴㍣ㄹっ㈵戵〰㡥ㄱ挶戳㌴攱㘴㍡ㅤ㌰㔲愱㘸㔰昷㕤㘲㥦挴晥攸愳捥㈴㤹㐵㜲〰㠸敦㔲㕢改㤶改慢㙤㘵戹㤳ㅣ㠳㍤挵㘵㔰㌲摢挵ㅡ戸㡤㤹〸㈱㝥㙦攲挸㍦〷㘹昴㕤づ㈵㌳㑡㘵㐶愹捣ㅦ㤵㈹攳扢挲㤶捦愷㠸㜷〵挸挷㡢挴ㅡづ挶㔶ち㜲㌲昲㝤㌵愸㡣摢挵㌸挴挰戸㕤〸改挰戸㕤㠳㑥㌲㙥ぢ㌰ㄴ攲㜶慤搵㔶扡搰㌶攳〶户愶㌲㈹挳挸挴㤲㔸㑢愲戱㔸㈸㤹づ㘲㘵㐹㐷㡤戴〶攷㈹搹㌲㌴ㅤ昱〷㔳挱㜴㈴改昷㙢戸搱㔶て愵㤲㈱㈳㥣㌲㜰㐷㐶㈸㥡搱㤴挳㑡搰㜴㔸挳㠳㐱㤰攳㠱㉡㉤ㄵ㐸㈵攳㤱㤴愶㘵㜰摦㙤捡昰挷㐳㜱㘵㘱〹ㅡ搴晤㜸戰挹ㅦ㡢ㅡ愱㠰ㄶ㠹愴攲㝡㌰ㅥ搶㘳㕡ㅡてㄴ㈵㜵㍤攰扢捥㍥㠹㙥昴㔱㜳㈴㍤㈴扤㈰扥敢㙤愵㕢摣㙥戰㤵戲㘷愹㤳ㅣ㐳㜰敢㉥攳㜶戲㌳㙥换㌸昲ㄱ㈰㡤㍥敥摥摤攲㜶慢㉤㍦㥡搸ㄶ㐶㉡挱㈸摤づ㌹晥愳昴〹㌹ㄹ昹扥ㄳ㔴挶敤㘸搷戸晤户㙢摣敥㐲㈷ㄹ户ㄳ㌰ㄴ攲㜶户搵㔶㑥㐴摢㡣㕢㌸愶攳昶收㔸㉡㤴っ㙡㕡㉡ㄶ搱愳挸㜸㐳て昲㥢㈳㡤敦〱攵愴ㄲ㤴昳㈰ㅤて挰挹㕡㐰搳㤲㠱㜸㌰愶㐷㘲㠱㔴㌸㙡〴㤳㥡ㅥ㔰㑥㉥㐱㘳〸㘹㈴ㄵ㑡挵㈳ㄱ㕤㡢敢㤹戸㤱っㅢ挱㔰㈸慤晢㔳搱㜴㉡慤㥣㔲㠲敡㝡ㄴ㠷搳㡣愰㤱㐹㙡㤱㜴㕣㑦〶㌳㠱愰慥㠵っ〳戱搷愳扥摦搸㈷㜱㉡晡愸愷㤱慣㈴㌹ㅤ挴㜷㡦慤㜴㡢摢扤戶㔲昶㈴扥摣㕤摣て愵㡣摢㘱捥戸㥤㑦搰〵㈰㡤扥摦〱攰ㄶ户戵戶晣㘲㘲㜹て㠶㝣㉣捤挷捡〲㕦扥〷㙣㘶扤捤㍣㘸㌱㘲〳ㄸ昲敡㙡昴㈵㈳摦㡦㠰ㅥ㡢户㤸敦ㅡ摢㕦戸挶昶㔱㜴㤰戱扤ㅣ㐳㈱戶㉣〲戰慤㕣㠱戶ㄹ㕢㉤ㅥ㑦㙡戱㔸㉣㠹㕢搶戵㜴㈶㤵搴㠲㕡㈸㄰㑦㘱㐲挶㌳㘸㉡㔷㤶愰戱㄰扥攰㌱㘳㌲㔱挴㈲㥥挶ㅡ愹愷㔳攱㔴㌲ㅡ挳㌵㐷㈰ㄹ㔳搶㤴愰㐶㔴换㐴愳㜸昸㌱ㅤ㡡㈲戶㥡㡥挵㌵ㄲ㠹㐵㜱搵ㄱ㡦㈱挸捡㔵㈵㘸〸㌳㍦ㅥ搱㜵捤㐰挲㐴㌴㈳ㄹ搲㌲〱㉤挹ㄷ㘷慦收㝢摣㍥㠹慢搱㐷扤㠶攴㕡㤲敢㐰㝣慣㕡挸㌳㜴㡢㉤慢ㄹ㔲㐹愸㉡扢换㥥ㅣ㐳戰㙥㈱㘳㍢挳ㄹ摢㍢㠸扣ㄳ愴搱挷搲㠵㕢㙣㥦戶攵昷㄰㍢㤷㤱㥡〳攲㘳㈵㠳㉦摦戳㌶挳搲㠵㤴㍣㙦㌳㉦搸捣㡢㌶昳㤲捤扣㙣㌳慦搸捣慢㌶昳㥡捤扣㙥㌳㙦搸捣㐶㥢㘱㠱㐱ㅥ敢㉤㡢ㄱ敦㠰㈱慦摥挷搳〵㈳摦敦㠱ㅥ㡢户㘸㜱捤愳挹慥㜹挴㜲㠱㜴攴㍡っ㠵㍣晡挰㙡㉢て愰㙤收㔱㑣て㠵攳㤸㤹㝡㕣ぢ㙢挹㔰㍣ㄶ昳〷晣愱㔴㐰㡦攸昱〸ㅥ㘸㔵搶㤷愰搱㔴挶㐸晢㔳㘱㝦㍣ㄳ搶㠲戱㐸ㄲ捦㝢ㄹ㤹戰ㅥ挷挳愷㥡ㅥぢ㉢て㤶愰㐶㈰㠹㘷㉣㈲挹愴ㄱ㑤攱㥡㌶㡤㙢㑦㈳㠹〵㈰㘵挴攲〱扣㤵㠷㑡搰㜴〸㤷㥣昸搶㐸挵㜱昹慢㈳㐷㘳㠱㜴搰㡦愵㉢ㄶ昵攳㝡㔵昳㝤㘸㥦挴〶昴㔱ㅦ㈶㜹㠴攴㔱㄰ㅦ㙢ㄹ㔵昳攸捦戶戲摣㐹㡥挱㥥㠲挵っ㤹㐷捤捥㍣㝡㠶㈳㍦ぢ搲攸㘳㍤挳㉤㡦㔸攲㤰昲ㄷ㠹敤㘳愴㜸㔳㡥㡦攵つ扥㝣㉣㜱㐸㠶昵っ挹晣摤㘶㔸挰㤰㤲捦㙤收ぢ㥢昹搲㘶扥戲㤹慦㙤收ㅢ㥢㘱㕤㐲㜶晦搶㘶扥戳㤹敦㙤挶〳慢㈴㐶搸っ㑢つ㔲㔲㙢㌳慣㉤㐸㠹搷㘶ㄴ㥢愹户㤹〶㥢㔱㙤愶搱㘶㠶搸捣㔰㡢ㄱ挳挱搰〰昵ㄵ㡢㘱㐳㜰㡦㉦㜳㜶㥣㙢捥㡥㜵捤搹㉤搰㐹㐶昴つ㌰挸㔹敥敡搹㔶㌶㠲㌱㜳ㄶ㤷〷愹㐰ㄲ㔷㜸戸㠶搴昴㠸ㄱ㡦㐶㌳㝥㕣昶愵挲戸戰挴收㐵㜹戳〴挵㜷㑦摣搰㌲戸摡挴㥦㘷挰搷㕢㔲挷户㤹ㄶ〹攰昱㙥㝥户挵㤵户捡搰㐰摣㠸挶昵戸㡥愴搶㤲㝥㉤收挷攵愱㥥㡥㈵㘳晥㑣㍡㤴㡣㈸㙦㤷愰㜸慣㍡ㄲ㠸攲戹收ㄸ〶ぢ愶㌳㤸㉣ㄱ散挸っ㕣戳㐶戰摤ち晢㔸㠵㤰㈷昱づㄸ昵㕤㤲昷㐸摥〷昱㙤つ㔲㌵㘷㔹㥥㤰㑡㠹㉦㜷㘷㑦挱㐲㠴捣㔹㥦㌳㘷㍦㠱㔴晤ㄴ愴搱挷㕡㠴㕢捥戲㍣㈱攵㥦ㄳ扢㠶㤱扡ㄲ挴挷搲〴㕦㍥㤶㈷㈴挳㕡㠴㘴㔸㡦㤰捣㡥㌶㌳摡㘶挶搸捣㔸㥢搹挹㘶挶搹捣㜸㥢搹搹㘶㜶〱㈳捦散㉢㌰挳㙡扤ㄳ昰戱㐷挵㌶捥晤〶㠷〹㤵て㙤㑣挱㐳ㄸ扣ち昳搴攲㤷㕤昳昷搰扡㥡摤㌷㙦㉣㙥ㄴ户挷㔰㝣㝢ㄵ昸昵晦㌰づ戳扥㕣㜴攰㠸㍢攲慤㝥〳㔳扤摣〱晢摤㑣慣晣㐳ㅣ捥扦㝦挲㌲搳㠸㕣㝢〱㥢㐸昹㤷㌱ㄲ愵㍦挲戲㠵扤戹㥣㘰㍦㑢㌰扥㉣㐹㈴ぢ戸㥤愶㘸搸摤㘶收㑢晤㜰㙦㍥ちㄸ㔰㑣攰㤳〷㈳捡㉤挷敦挹㈳换搲昶㥥〲㥥㤲㌱搲昶㠸〵ㄴ昰敡㙡㙡㠵敢㉤ㅥ搶㥦㕢攱て挸ㅣつ捦挹戴愷改㠰㤱㉥扦愶户㘴㡢昲㙥㤴㔱搰ぢ㜵㈲㥣愳㝣ぢ㔲㍦㘹㕣㈲㌱㉥攰昷搶㈰ㄲ㍦晡㈰晤晤捥㐳㌲搱ㅡ搵敦㌱愲〸搰昱㘴搴摤㐰ㄵ㠱㜹愰㑣ㅡ搷挶㠳㝣昷㡦敦扦㜷扤ㄹ捤㍡ㄳ摣㘳㙥扢㘲㑡㑦ㅦ敢㝦㡥昰昲㌰㝣㌵慡戸愳挰㈳㔸ㄱ㌱て搳捣挳昰慦昶攰㌰昳㜰ㄸ昱㌵づ挳昳㠱ㅣ攸㝡愲㔹ち㌱搱慣挳㈸晣扢㑤㐰捦㈱晡㜳ぢつㄱ搰㐳㠸收㐵ㄲ〷攰㔹〹㤶㔸搸愰㕥戰搴㘲て㉤㔸㜲攱㈹㐱攱㘹㘲扤㠲改挳户攳戵㘹㙦慢㌱搹晣㙣戰㍥㝤搶攷搶㤳㥢㔸攴㤰㍤てㄵ㘳捥㑥㜸㌷ㅥ戳晡㤳㙢昷ㄸ㝦挹㑤摦㕢㥦挷ㅣ㝡㘷㝡㤴敦挲㝤ㄲ收攷挱㠹つ㈷㑦ㅦ戱戲㤰㑣㠸ㄶ昴ㅣ㡦㜱㉢㙦㈴晦〴㐶戹摥㐸扥挹㔲㔴摥㠲敦㥢㠲㤱攴㘲戱〵㑥㜳㔸慤㘸㐷㥢ぢ㠶昸ㄸ㍤㌸㑢改㝤㜵㉢㍡㘷㝦㠸㑤㔷敥ぢ㑥ㄹ〱㤹㜴㝣㔴ㄳ㝦〲搸昶㑥愳扡つ搱摣㥥㥢攸改㐴㙦〷㤹㤹㜳㠰扦㘷挱捤攴ㄹ㐹昸慣ㄲ㝣〶攱摢㥢㠳捦ㄹ〷昴㕢ㄶㅡ㈲挴㘹㐷愲戹搹㌷〷摦㡦攸㌱㈶扡㡤攸搷㠱戶㘳㠳愷㌰愰㘹攲晥㝦昳㈲挴愲挱愰ㄱ㝡㜸搲㑢㙦慤㜸㘷户㠴昹㌹㈹㌱攷攳戱搷愶ㄶ㑥㑤㠸昹攸改ㄶ愱㤷㘰㥥㙢㠴㕥戴ㄴ㤵户晡晢㔲ㄸ㐹㐶㘸㔷㥣ぢ㈲戴〰㙤ㄹ愱攷搱愳ㄴ愱〹㜴㑢㌷㔴愶㕢扡挰㈹扢㐱㘶晡㍣ㄸㄳ㑦〳㙤愷㜶愳晡㌳挲㜳㈵㜸㤶昰〰㘴㜲挲〲晤㐷愰换㕥っㄱ捤㉤扢㌹昸㘱㐴㠷㑤昴㥣㜱㐰㍦㘶㡤つㄱ㈲ㄴ㈵㥡〵〱ㄳ扤㤰攸戸㠹㥥㐷昴〶ぢつ㌹搰㝢㐰搳挴敦㤸捤㡢㄰换〳㠳㐶㘸搳扥㕢㜴晥敥挹挹〹昳㜳㔶愲㙢搳慦㠶敦ㄸ㥦㤷㄰慣ㄸ戸㐵㘸ㅤ捣㜳㡤搰㕡㑢㔱昹㉣㠲㙦㌹㐶㤲ㄱ㑡攰㕣㄰愱ㄳ搰㤶ㄱ扡ㅦ㍤㑡ㄱ㙡愵㕢㑥㠵捡㜴换㠹攰㤴㈹㤰㌵㤸㉢㜱㌰㉡敥戱ㅣ㘳㑥㡢㘹挴㥦㔶挲㥦㐴㝣㍢㘴㠸㈸ㄶ㍢挰敦戴攰㔰挰㡦搳〹㕦㔹㠲㥦㑣昸㝥㈶ㅣ㑢㌰攰户〲㕥づ改㑣挲戹㥢㌷慤㌹㠵昰〳㑣㌸ㄶ㐷挰㙦戴㐶㠷っ愳㜷攰愳㠹晢晡捤㡢ㄲ㡢〱㠳㐶㐹扦㝣搴昵て㥥㌵㍥㘱㝥㠶ㄳ昱摦敦昴㐲昸昳㝤ㄳ㠲昵〱户㈸㕤〳昳㕣愳㜴戵愵愸㝣㘰挲户ㅡ㈳挹㈸捤挳戹㈰㑡㤷愳㉤愳戴〶㍤㑡㔱㍡〴㑡㜱㌵㔴愶㕦慥〰愷ㅣち㤹晣搲㠸〴挵㘵晤摣搲㐹昴㌵㈵昴㤵㐴敢㈶扡㙤ㅣ搰㤷〲㕤昶㜹㡡攸㙢㑢攸㌵㐴ㅢ㈶㝡ㅥ搱ㄷ㕡㘳㐳づ㤷㉦㈰晡扡ㄲ晡㉡愲戳㤰㤹㌳ㅡ昰㔵ㄶ摣㑣㤷㠵㔰㌵㜱㜷扥㜹ㄱ攲㤶㝥搰〸㠵㐲愱摢㕥ㅡㄹ㑡㤸㥦慤搶㘷㐷㐲㜰㤷敦ㄶ愱戳㘰㥥㙢㠴捥戴ㄴ㤵㡦㙦昸戸て㤷ㄱ㍡ㅣ攷㠲〸慤㐳㕢㐶攸㤷攸㔱㡡㔰㠱㝥搹〰㤵ㄹ愱〷挰㈹㝤愶㕦㌰㉦挲㘱㜱慡攵ㄷ㈸攰挶㈵㠴㍦㕣㠲慦㈷㝣ㄹ㘴搶戴〳晥㐴ぢ㙦晡昱㐸攲ㅦ㈹攱ㅦ㈴晥㈸㜳㜸㑣っ挰㡦戳攰㤰㘱昸㘳〸㝦戴〴㝦㠸昰攵㈶ㅣ搳づ昰愳〱㉦愷挰昱㔰㌵㜱敦扢㜹㔱攲㠶㜹搰㈸挱㈶捦戱㌷搴㈶捣捦慤攴攷攴ㄵ摢㈷〴昷搰㙥㔱㕡〶昳㕣愳戴搴㔲㔴㍥ㄷ攲攳捥㔳㐶改ㄴ㥣ぢ愲昴〶摡㌲㑡㡢搱愳ㄴ愵搳攸ㄷ敥慡捣㈸㜱㑦愹㥣づ㤹㥣㐷㕡㐸攴〱戶㉦慥ㅡ搵㌳㠸㝥户㠴㝥㤳攸戳㑣昴扣㜱㐰昷㔸㘸挸攱昳㜳㠸㝥慦㠴收捥㔲㌹て㌲㜳㘶〰㝥㤸〵㌷㈳㝡㍥攱敦㤷攰㙦ㄳ晥㉢㜳昰㌶づ㥥〱扡ㅣ愱㡢愰㘹攲㑥㙦昳㈲挴敤攱愰ㄱ慡㕤戹捤愴㈳㍦㤹㤰㌰㍦昷㐸搴㕣昳㔴㙥搴㘷㙤〹挱ㅤ愳㕢㠴㜴㤸攷ㅡ愱昹㤶愲昲㤹ㄱ㉦昷㝤慥㔷摢昲㘹〴昳㜱㜸挷㕦㈰攰㐳捡摥っ㝦㍤ㅥ㤲㌱挵摣慡攱昷攳㙣㜷户晣改㜵㈸敥搲捥攳㙦〰捣挰〳〹戸㌷ㅢ㝦ㄲ搲晡ㅤづて㉡昰愶㔷晢㍥㘰㔵戶搸㔹挹捣捣攳挶攰晡㑣㝢〱て㤲愴ㅢ昰っ㜳戱㠸㍦㈳昹敦㜰ぢ㌷㝥っ慦㠳㠳昰㌲㙦摥㜶晤ㅤ㥡㍦㌰扢敥㡡㑣ㄷ㤶晤㘱㍦摡㕦挳㥢扢㌷敦㤹ㄲ攵搷㐸㌹攷㈳ぢ㘹挷㈳ぢ㜵攲ㄷ〸戳昹㙢搲戱ㅥ戹攳攰敦愴敡攵㑣攰㉢㐰昸㝣慥㉣〹㠱㌴慡㔷㐲㈲敦慣㤰挴攳攵㡥戸昲〴㜹㜷挰㔴㝡愰攲㈱晤㈱㐳㜸搶昶慢㡥扢愸挱㌶㤴㌸㤲愷㍥搷愹昳敦攸㌶攴㍡扢㡤㥥〵挵慥搲摦捥挵晤㑡㜸攲㕦扤ち㈸ㅥ㡡㙦㍣㝣㠳扢㤹挱愹㔷㍢愵摣愶㐹改㌵㑥改㄰㕢㝡慤㔳扡〵ㅡ捣㙥㤵㉥慢ㄳ戳㕤㕤㜳〳㜴㉡㕤㔳㜶换㑤ㄴ慤㠷挴㜴㡢搸ち㙤扡挶㝥〹㙥㔹愴ㄱ户㠰愱㠲㙦㌱搲㤶摥敡㤴㜲〷㈲戱户㌹愵㍢搹搲摢㥤搲㕤搱㜰ㄸ扣慦慢挱㜷〱㔴㘱昰㙦㈸㕡てㅢ㉣㠳㈷愰摤捦攰㥦㐱㈰㡤戸ㄷ㑣挹攰㤰㉤晤慤㔳ㅡ戵愵昷㌹愵㝢搸搲晢㥤搲〴ㅡづ㠳㈷扢ㅡ扣づ愰ち㠳搷㔳戴扥㙣㜰㉢摡晤っ收攵慣㌴昸㈱㌰㈵㠳愷摢搲つ㑥改㑣㕢晡戰㔳摡㘱㑢ㅦ㜱㑡㜹㌵攷㌰㌸攲㙡昰攳〰㔵ㄸ晣〷㡡搶㤷つ㍥〴敤㝥〶昳摡㑥ㅡ晣〴㤸㤲挱㈹㕢晡愴㔳扡挰㤶㍥攵㤴㉥戴愵㑦㍢愵㠷愳攱㌰㜸愲慢挱捦〱㔴㘱昰ぢㄴ慤㉦ㅢ㕣㐰扢㥦挱㑢㈰㤰〶扦〴愶㘴昰㤱戶昴㘵愷㤴㤷㉤ㄲ晢㡡㔳㝡扣㉤㝤搵㈹攵昷扣挳攰戱慥〶扦〱㔰㠵挱㙦㔲戴扥㙣昰㘹㘸昷㌳昸っ〸愴ㄱ㙦㠳㈹ㄹ㝣㡥㉤㝤挷㈹㍤摦㤶扥敢㤴㕥㘴㑢摦㜳㐸扤㤷愳昱愳ㄷ㙦搶㥡戶挲搷㥣昵㠷挱昹愰搱㠴㙥晥㔹㜰户攷㔶晡㍦搷昵㍥㡥㈳戸攲㜲っ昵〳㡢㘱愳改㉡慢搱㠰㑦㑦ㄳ搷㍢㡡捤ㄶ搷戹㜲㡢敢㕢愹㈵戸㜶搱㝣昵㐳㡡㙦戲㜴敡㥦㉣㐶㡥捤㈵慡搴愳㠹㑢㔳戹㜵㕢扦ㄶ㤷愲㤲㑥摣㠵㤶ㅣ晢捦ㄴ㜳㠵愱㑥晤挸㘲搸㘸扡搷㙡㤸㤶㜲ㄵ㈹昵㙦攲敡㔱㙥㜱搵㈸戵〴㔷〴㌹昶㕦㈸㕥㙦改搴㡦㉤㐶㡥捤㠹㕦敡搱挴〹㕦㙥㜱愲㤷㕢㡦㌸㕢㠲㤳㔷㡥晤㔷㡡㌹㙦㠹㔴㌷㔹っㅢ㑤㑦㔸つ搳㙥捥捤昲㘸㥣㤳攵ㄶ攷㘲愹㈵㌸捦攴搸㥦㔰捣㈹㐶㥤晡愹挵戰搱挴改㔴敡搱挴㘹㔴㙥㜱晡㤴㕢㥣㌶愵㤶攰㤴㤰㘳晦㡤㘲捥〶敡搴扦㕢っㅢ㑤㙦㕢つ搳㙥㘶㝣愹㝦ㄳ㌳扤摣㘲㠶㤷㕡㐲愶ㅥ㐷晢っ㘲晢攵晢〰つ㜹㘹晥㌹ㄸ㕣㥡换㈴ㅡ㠰㘲㌲㐹搴㤷㈶㑡愶挳〰ㄴ搳㐲愲扥㌶㔱㌲戰〳㔰っ戰㐴晤挳㐴挹㄰つ㐰㌱㔴ㄲ昵㥤㠹㤲捥ㅥ㠰愲搳㈵㡡ㄴ搶㑢户つ㐰搱㝤ㄲ㠵愷慣㠰昲搹づ㄰㍣㘷戹て昹昶ㅢ㜳ㅦ搲㠲扥つ〲㡦㤹搸㡡㝦㔴㈸㜸㘶戲挷㌷ㄵち㥥㡣㔴㝣㕤愱愰晤㔲昱㔵㠵㠲㈶㐹挵㤷ㄵち㕡㈹ㄵ㕦昴㔷っ昹㕦散㐶攲愴"]
["Decisioneering:7.0.0.0",null,null,null,null,null,null,null,null,null,null,null,null,"Decisioneering:7.0.0.0"]

{"sheet":"Pie Charts","index":9,"n_rows":67,"n_cols":21,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["SELECT CASE ====>","2 Rotor","Estimated \nC-Plane Cost","Cost per kW"]
["Rated Power (kW per Platform)",{"$f":"IF($B$2=\"Target\",'1.2 Input'!C10,IF($B$2=\"4 ROTOR\",'1.2 Input'!E10,IF($B$2=\"PDR\",'1.2 Input'!G10,IF($B$2=\"2 Rotor\",'1.2 Input'!I10,\"SELECT\"))))","v":2350},"cents/kWh","$/kW"]
[]
["CAPEX ($/C-Plane) - incl Gross Margin",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D10,IF($B$2=\"4 ROTOR\",'2.0 Results'!F10,IF($B$2=\"PDR\",'2.0 Results'!H10,IF($B$2=\"2 Rotor\",'2.0 Results'!J10,\"SELECT\"))))","v":13098862.90191764},null,{"$f":"B5/$B$3","v":5573.9842135819745}]
[]
["Platform",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D12,IF($B$2=\"4 ROTOR\",'2.0 Results'!F12,IF($B$2=\"PDR\",'2.0 Results'!H12,IF($B$2=\"2 Rotor\",'2.0 Results'!J12,\"SELECT\"))))","v":4604075.156511941},{"$f":"B7*CRF/$B$23*100","v":3.0141150003611865},{"$f":"B7/$B$3","v":1959.1809176646557}]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D13,IF($B$2=\"4 ROTOR\",'2.0 Results'!F13,IF($B$2=\"PDR\",'2.0 Results'!H13,IF($B$2=\"2 Rotor\",'2.0 Results'!J13,\"SELECT\"))))","v":0},null,{"$f":"B8/$B$3","v":0}]
["Drivetrain",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D14,IF($B$2=\"4 ROTOR\",'2.0 Results'!F14,IF($B$2=\"PDR\",'2.0 Results'!H14,IF($B$2=\"2 Rotor\",'2.0 Results'!J14,\"SELECT\"))))","v":2608132.4136799593},{"$f":"B9*CRF/$B$23*100","v":1.7074462869882137},1109.8435802893443]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D15,IF($B$2=\"4 ROTOR\",'2.0 Results'!F15,IF($B$2=\"PDR\",'2.0 Results'!H15,IF($B$2=\"2 Rotor\",'2.0 Results'!J15,\"SELECT\"))))","v":0},null,0]
["Assembly",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D16,IF($B$2=\"4 ROTOR\",'2.0 Results'!F16,IF($B$2=\"PDR\",'2.0 Results'!H16,IF($B$2=\"2 Rotor\",'2.0 Results'!J16,\"SELECT\"))))","v":360610.37850959506},{"$f":"B11*CRF/$B$23*100","v":0.23607806436747003},153.45122489770003]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D17,IF($B$2=\"4 ROTOR\",'2.0 Results'!F17,IF($B$2=\"PDR\",'2.0 Results'!H17,IF($B$2=\"2 Rotor\",'2.0 Results'!J17,\"SELECT\"))))","v":0},null,0]
["Mooring",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D18,IF($B$2=\"4 ROTOR\",'2.0 Results'!F18,IF($B$2=\"PDR\",'2.0 Results'!H18,IF($B$2=\"2 Rotor\",'2.0 Results'!J18,\"SELECT\"))))","v":750670.77929154295},{"$f":"B13*CRF/$B$23*100","v":0.4914359516905929},319.43437416661402]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D19,IF($B$2=\"4 ROTOR\",'2.0 Results'!F19,IF($B$2=\"PDR\",'2.0 Results'!H19,IF($B$2=\"2 Rotor\",'2.0 Results'!J19,\"SELECT\"))))","v":0},null,0]
["Grid Connect",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D20,IF($B$2=\"4 ROTOR\",'2.0 Results'!F20,IF($B$2=\"PDR\",'2.0 Results'!H20,IF($B$2=\"2 Rotor\",'2.0 Results'!J20,\"SELECT\"))))","v":1433319.534883721},{"$f":"B15*CRF/$B$23*100","v":0.9383404404885366},609.92320633349834]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D21,IF($B$2=\"4 ROTOR\",'2.0 Results'!F21,IF($B$2=\"PDR\",'2.0 Results'!H21,IF($B$2=\"2 Rotor\",'2.0 Results'!J21,\"SELECT\"))))","v":0},null,0]
["Installation",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D22,IF($B$2=\"4 ROTOR\",'2.0 Results'!F22,IF($B$2=\"PDR\",'2.0 Results'!H22,IF($B$2=\"2 Rotor\",'2.0 Results'!J22,\"SELECT\"))))","v":986744.18604651163},{"$f":"B17*CRF/$B$23*100","v":0.64598434030238805},419.89114299851559]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D23,IF($B$2=\"4 ROTOR\",'2.0 Results'!F23,IF($B$2=\"PDR\",'2.0 Results'!H23,IF($B$2=\"2 Rotor\",'2.0 Results'!J23,\"SELECT\"))))","v":0},null,0]
["Gross Margin",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D24,IF($B$2=\"4 ROTOR\",'2.0 Results'!F24,IF($B$2=\"PDR\",'2.0 Results'!H24,IF($B$2=\"2 Rotor\",'2.0 Results'!J24,\"SELECT\"))))","v":2355310.4529943699},{"$f":"B19*CRF/$B$23*100","v":1.5419332494685394},1002.2597672316467]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D25,IF($B$2=\"4 ROTOR\",'2.0 Results'!F25,IF($B$2=\"PDR\",'2.0 Results'!H25,IF($B$2=\"2 Rotor\",'2.0 Results'!J25,\"SELECT\"))))","v":0},null,0]
["OPEX",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D26,IF($B$2=\"4 ROTOR\",'2.0 Results'!F26,IF($B$2=\"PDR\",'2.0 Results'!H26,IF($B$2=\"2 Rotor\",'2.0 Results'!J26,\"SELECT\"))))","v":186580.2},{"$f":"B21/$B$23*100","v":1.5268380740781782}]
[null,{"$f":"IF($B$2=\"Target\",'2.0 Results'!D27,IF($B$2=\"4 ROTOR\",'2.0 Results'!F27,IF($B$2=\"PDR\",'2.0 Results'!H27,IF($B$2=\"2 Rotor\",'2.0 Results'!J27,\"SELECT\"))))","v":0}]
["Net Annual Energy Production (kWh/yr)",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D28,IF($B$2=\"4 ROTOR\",'2.0 Results'!F28,IF($B$2=\"PDR\",'2.0 Results'!H28,IF($B$2=\"2 Rotor\",'2.0 Results'!J28,\"SELECT\"))))","v":12220038.46823423}]
[]
["Financial:"]
["Discount rate",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D31,IF($B$2=\"4 ROTOR\",'2.0 Results'!F31,IF($B$2=\"PDR\",'2.0 Results'!H31,IF($B$2=\"2 Rotor\",'2.0 Results'!J31,\"SELECT\"))))","v":7.0000000000000007E-2}]
["IWF",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D32,IF($B$2=\"4 ROTOR\",'2.0 Results'!F32,IF($B$2=\"PDR\",'2.0 Results'!H32,IF($B$2=\"2 Rotor\",'2.0 Results'!J32,\"SELECT\"))))","v":0.01}]
[]
[]
["Cost of Energy (cents/kWh)",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D35,IF($B$2=\"4 ROTOR\",'2.0 Results'!F35,IF($B$2=\"PDR\",'2.0 Results'!H35,IF($B$2=\"2 Rotor\",'2.0 Results'!J35,\"SELECT\"))))","v":10.102171407745104},{"$f":"SUM(C7:C21)","v":10.102171407745107}]
[]
["Power Density (W / kg)",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D37,IF($B$2=\"4 ROTOR\",'2.0 Results'!F37,IF($B$2=\"PDR\",'2.0 Results'!H37,IF($B$2=\"2 Rotor\",'2.0 Results'!J37,\"SELECT\"))))","v":3.5008741768132374}]
[]
["Energy Density (kWh / kg)",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D39,IF($B$2=\"4 ROTOR\",'2.0 Results'!F39,IF($B$2=\"PDR\",'2.0 Results'!H39,IF($B$2=\"2 Rotor\",'2.0 Results'!J39,\"SELECT\"))))","v":9.102301513426724},null,null,null,null,{"$f":"C30","v":10.102171407745107},"cents/kWh",null,null,null,null,{"$f":"B5","v":13098862.90191764},"$/C-Plane",null,null,null,null,null,{"$f":"D5","v":5573.9842135819745},"$/kW"]
[]
["Breakdown of COE"]
["CAPEX",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D42,IF($B$2=\"4 ROTOR\",'2.0 Results'!F42,IF($B$2=\"PDR\",'2.0 Results'!H42,IF($B$2=\"2 Rotor\",'2.0 Results'!J42,\"SELECT\"))))","v":0.84886040708955046}]
["Platform",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D43,IF($B$2=\"4 ROTOR\",'2.0 Results'!F43,IF($B$2=\"PDR\",'2.0 Results'!H43,IF($B$2=\"2 Rotor\",'2.0 Results'!J43,\"SELECT\"))))","v":0.29836308242110537}]
[]
["Drivetrain",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D45,IF($B$2=\"4 ROTOR\",'2.0 Results'!F45,IF($B$2=\"PDR\",'2.0 Results'!H45,IF($B$2=\"2 Rotor\",'2.0 Results'!J45,\"SELECT\"))))","v":0.16901775054808055}]
[]
["Assembly cost",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D47,IF($B$2=\"4 ROTOR\",'2.0 Results'!F47,IF($B$2=\"PDR\",'2.0 Results'!H47,IF($B$2=\"2 Rotor\",'2.0 Results'!J47,\"SELECT\"))))","v":2.33690416484593E-2}]
[]
["Mooring Lines & Attachments",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D49,IF($B$2=\"4 ROTOR\",'2.0 Results'!F49,IF($B$2=\"PDR\",'2.0 Results'!H49,IF($B$2=\"2 Rotor\",'2.0 Results'!J49,\"SELECT\"))))","v":4.864656635243985E-2},null,null,null,null,null,null,{"$f":"(2*'3.4 2 ROTOR'!N10+2*'3.4 2 ROTOR'!N24)/'Pie Charts'!B5","v":0.22057309629426078}]
[]
["Grid Connect",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D51,IF($B$2=\"4 ROTOR\",'2.0 Results'!F51,IF($B$2=\"PDR\",'2.0 Results'!H51,IF($B$2=\"2 Rotor\",'2.0 Results'!J51,\"SELECT\"))))","v":9.2885024675896155E-2}]
[]
["Installation cost",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D53,IF($B$2=\"4 ROTOR\",'2.0 Results'!F53,IF($B$2=\"PDR\",'2.0 Results'!H53,IF($B$2=\"2 Rotor\",'2.0 Results'!J53,\"SELECT\"))))","v":6.394509796251592E-2}]
[]
["Gross Margin",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D55,IF($B$2=\"4 ROTOR\",'2.0 Results'!F55,IF($B$2=\"PDR\",'2.0 Results'!H55,IF($B$2=\"2 Rotor\",'2.0 Results'!J55,\"SELECT\"))))","v":0.15263384348105344}]
[]
["OPEX",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D57,IF($B$2=\"4 ROTOR\",'2.0 Results'!F57,IF($B$2=\"PDR\",'2.0 Results'!H57,IF($B$2=\"2 Rotor\",'2.0 Results'!J57,\"SELECT\"))))","v":0.15113959291044957}]
["Total contribution",{"$f":"IF($B$2=\"Target\",'2.0 Results'!D58,IF($B$2=\"4 ROTOR\",'2.0 Results'!F58,IF($B$2=\"PDR\",'2.0 Results'!H58,IF($B$2=\"2 Rotor\",'2.0 Results'!J58,\"SELECT\"))))","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Local List Values"]
["Target"]
["4 ROTOR"]
["PDR"]
["2 Rotor"]

{"sheet":"Risked_Results","index":10,"n_rows":8,"n_cols":22,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Percentiles","Base Case - Assembly","Base Case - COE","Base Case - COE Assembly","Base Case - COE CAPEX","Base Case - COE Drivetrain","Base Case - COE Grid Connect","Base Case - COE Gross Margin","Base Case - COE Installation","Base Case - COE Mooring","Base Case - COE OPEX","Base Case - COE Platform","Base Case - Drivertrain","Base Case - Grid Connect","Base Case - Gross Margin","Base Case - Installation","Base Case - Mooring","Base Case - Net AEP","Base Case - OPEX","Base Case - Platform","Base Case - Total CAPEX","Check_Distribution"]
["10%",678474.57248797046,14.488162435675086,0.34566139387850497,11.94383425092192,1.482363595442993,0.63303918274266402,2.0941983982363022,0.350159591078952,1.118135050949145,2.5029913743045902,5.7999586863284023,2909627.8164156792,1242548.33338555,4110555.555555556,687303.76914281002,2194709.0826787027,15702640.433752201,393035.73559488257,11384333.222754084,23443716.83032012,1372149.5933543746]
["50%",947381.08231616335,17.974594063485341,0.48266077864449097,15.443441159012661,2.0895845175512422,0.87976004411808695,2.0941983982363022,0.48202407013929699,1.4889352590382821,2.5547946197838538,7.9363119859092581,4101499.2918803403,1726819.4550960371,4110555.555555556,946131.3317263911,2922526.8752267286,15702640.433752201,401170.21296550531,15577631.68560137,30312850.447473142,1909590.5077982065]
["90%",1195815.237079012,21.614649771623252,0.60923014425454403,19.009295188110855,2.8548328701165282,1.1099834390128669,2.0941983982363022,0.61664221016459897,1.7340069665562501,2.6274598224558918,10.136800280203069,5603551.7572370805,2178708.8537798459,4110555.555555556,1210363.8628111193,3403560.9881817717,15702640.433752201,412580.56846155279,19896816.24359842,37312015.904745087,2441031.190514836]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4-T6","v":4396816.2435984202}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7/T6","v":0.28366556410312388}]

{"sheet":"2.1 Results Risked","index":11,"n_rows":112,"n_cols":156,"rows_kept":112,"cut":false,"hidden":false,"merged":[[63,1,64,1],[63,2,64,2]]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"COE Results"]
[]
[null,"Risked"]
[]
[null,null,null,"TARGET",null,"4 ROTOR",null,"Configuration 1",null,"Configuration 2"]
[null,"CAPEX ($/C-Plane) - incl Gross Margin",null,{"$f":"'3.0 Summary CAPEX'!D24","v":8431911.1124455985},{"$f":"IF(D10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D10=0,\"\",DisplayFormula(D10))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F24","v":2360935.1114847679},{"$f":"IF(F10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F10=0,\"\",DisplayFormula(F10))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H24","v":{"$error":"#NAME?"}},{"$f":"IF(H10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H10=0,\"\",DisplayFormula(H10))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.1 Summary Risked CAPEX'!J24","v":{"$error":"#NAME?"}},{"$f":"IF(J10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J10=0,\"\",DisplayFormula(J10))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Platform","LaGrassa spreadsheet",{"$f":"'3.0 Summary CAPEX'!D7","v":2428390.4003843325},{"$f":"IF(D12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D12=0,\"\",DisplayFormula(D12))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F7","v":0},{"$f":"IF(F12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F12=0,\"\",DisplayFormula(F12))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H7","v":{"$error":"#NAME?"}},{"$f":"IF(H12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H12=0,\"\",DisplayFormula(H12))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.1 Summary Risked CAPEX'!J7","v":{"$error":"#NAME?"}},{"$f":"IF(J12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J12=0,\"\",DisplayFormula(J12))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Drivetrain","LaGrassa spreadsheet",{"$f":"'3.0 Summary CAPEX'!D9","v":1821292.8002882495},{"$f":"IF(D14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D14=0,\"\",DisplayFormula(D14))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F9","v":0},{"$f":"IF(F14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F14=0,\"\",DisplayFormula(F14))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H9","v":{"$error":"#NAME?"}},{"$f":"IF(H14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H14=0,\"\",DisplayFormula(H14))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.1 Summary Risked CAPEX'!J9","v":{"$error":"#NAME?"}},{"$f":"IF(J14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J14=0,\"\",DisplayFormula(J14))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Assembly cost","Calculated",{"$f":"'3.0 Summary CAPEX'!D11","v":182129.2800288249},{"$f":"IF(D16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D16=0,\"\",DisplayFormula(D16))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F11","v":0},{"$f":"IF(F16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F16=0,\"\",DisplayFormula(F16))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H11","v":{"$error":"#NAME?"}},{"$f":"IF(H16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H16=0,\"\",DisplayFormula(H16))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.1 Summary Risked CAPEX'!J11","v":{"$error":"#NAME?"}},{"$f":"IF(J16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J16=0,\"\",DisplayFormula(J16))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Mooring Lines & Attachments","Allie Cribbs spreadsheet",{"$f":"'3.0 Summary CAPEX'!D13","v":607097.60009608313},{"$f":"IF(D18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D18=0,\"\",DisplayFormula(D18))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F13","v":0},{"$f":"IF(F18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F18=0,\"\",DisplayFormula(F18))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H13","v":{"$error":"#NAME?"}},{"$f":"IF(H18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H18=0,\"\",DisplayFormula(H18))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.1 Summary Risked CAPEX'!J13","v":{"$error":"#NAME?"}},{"$f":"IF(J18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J18=0,\"\",DisplayFormula(J18))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Grid Connect","Karens estimation sheet",{"$f":"'3.0 Summary CAPEX'!D15","v":849936.6401345164},{"$f":"IF(D20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D20=0,\"\",DisplayFormula(D20))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F15","v":0},{"$f":"IF(F20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F20=0,\"\",DisplayFormula(F20))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H15","v":{"$error":"#NAME?"}},{"$f":"IF(H20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H20=0,\"\",DisplayFormula(H20))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.1 Summary Risked CAPEX'!J15","v":{"$error":"#NAME?"}},{"$f":"IF(J20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J20=0,\"\",DisplayFormula(J20))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Installation Cost","Calculated",{"$f":"'3.0 Summary CAPEX'!D17","v":182129.2800288249},{"$f":"IF(D22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D22=0,\"\",DisplayFormula(D22))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F17","v":0},{"$f":"IF(F22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F22=0,\"\",DisplayFormula(F22))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H17","v":{"$error":"#NAME?"}},{"$f":"IF(H22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H22=0,\"\",DisplayFormula(H22))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.1 Summary Risked CAPEX'!J17","v":{"$error":"#NAME?"}},{"$f":"IF(J22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J22=0,\"\",DisplayFormula(J22))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Gross Margin","Calculated",{"$f":"'3.0 Summary CAPEX'!D22","v":2360935.1114847679},{"$f":"IF(D24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D24=0,\"\",DisplayFormula(D24))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!F22","v":2360935.1114847679},{"$f":"IF(F24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F24=0,\"\",DisplayFormula(F24))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!H22","v":2360935.1114847679},{"$f":"IF(H24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H24=0,\"\",DisplayFormula(H24))), \"link\"))","v":"link"},{"$f":"'3.1 Summary Risked CAPEX'!J22","v":2360935.1114847679},{"$f":"IF(J24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J24=0,\"\",DisplayFormula(J24))), \"link\"))","v":"link"}]
[]
[null,"OPEX ($/C-Plane/yr)",null,{"$f":"'4.0 Summary OPEX'!D13","v":168638.22224891203},{"$f":"IF(D26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D26=0,\"\",DisplayFormula(D26))), \"link\"))","v":"link"},{"$f":"'4.0 Summary OPEX'!F21","v":{"$error":"#NAME?"}},{"$f":"IF(F26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F26=0,\"\",DisplayFormula(F26))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'4.0 Summary OPEX'!H21","v":{"$error":"#NAME?"}},{"$f":"IF(H26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H26=0,\"\",DisplayFormula(H26))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'4.0 Summary OPEX'!J21","v":{"$error":"#NAME?"}},{"$f":"IF(J26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J26=0,\"\",DisplayFormula(J26))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Net Annual Energy Production (kWh/yr)",null,{"$f":"'2.4 Quick COE'!AK24*1000","v":10539888.890557},{"$f":"IF(D28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D28=0,\"\",DisplayFormula(D28))), \"link\"))","v":"link"},{"$f":"_B0_NetAEPCPlane","v":21029557.616021104},{"$f":"IF(F28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F28=0,\"\",DisplayFormula(F28))), \"link\"))","v":"link"},{"$f":"_C1_NetAEPCPlane","v":15702640.433752201},{"$f":"IF(H28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H28=0,\"\",DisplayFormula(H28))), \"link\"))","v":"link"},{"$f":"_C2_NetAEPCPlane","v":12220038.46823423},{"$f":"IF(J28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J28=0,\"\",DisplayFormula(J28))), \"link\"))","v":"link"}]
[]
[null,"Financial:"]
[null,"Discount rate",null,{"$f":"_B0_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(D31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D31=0,\"\",DisplayFormula(D31))), \"link\"))","v":"link"},{"$f":"_B0_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(F31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F31=0,\"\",DisplayFormula(F31))), \"link\"))","v":"link"},{"$f":"_C1_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(H31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H31=0,\"\",DisplayFormula(H31))), \"link\"))","v":"link"},{"$f":"_C2_DiscountRate","v":7.0000000000000007E-2},{"$f":"IF(J31=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J31=0,\"\",DisplayFormula(J31))), \"link\"))","v":"link"}]
[null,"IWF",null,{"$f":"_IWF","v":0.01},{"$f":"IF(D32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D32=0,\"\",DisplayFormula(D32))), \"link\"))","v":"link"},{"$f":"_IWF","v":0.01},{"$f":"IF(F32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F32=0,\"\",DisplayFormula(F32))), \"link\"))","v":"link"},{"$f":"_IWF","v":0.01},{"$f":"IF(H32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H32=0,\"\",DisplayFormula(H32))), \"link\"))","v":"link"},{"$f":"_IWF","v":0.01},{"$f":"IF(J32=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J32=0,\"\",DisplayFormula(J32))), \"link\"))","v":"link"}]
[]
[]
[null,"Cost of Energy (cents/kWh)",null,{"$f":"((D31+D32)*D10+D26)/D28*100","v":8},null,{"$f":"((F31+F32)*F10+F26)/F28*100","v":{"$error":"#NAME?"}},null,{"$f":"((H31+H32)*H10+H26)/H28*100","v":{"$error":"#NAME?"}},null,{"$f":"((J31+J32)*J10+J26)/J28*100","v":{"$error":"#NAME?"}}]
[]
[null,"Power Density (W / kg)",null,{"$f":"_B0_RatedCPlanePower/_B0_WeightCPlane*1000","v":2.4820077785191437},null,{"$f":"_B0_RatedCPlanePower/_B0_WeightCPlane*1000","v":2.4820077785191437},null,{"$f":"_C1_RatedCPlanePower/_C1_WeightCPlane*1000","v":1.5463584137092898},null,{"$f":"_C2_RatedCPlanePower/_C2_WeightCPlane*1000","v":3.5008741768132374}]
[]
[null,"Energy Density (kWh / kg)",null,{"$f":"_B0_NetAEP/_B0_WeightCPlane","v":3.2622203488613053},null,{"$f":"_B0_NetAEP/_B0_WeightCPlane","v":3.2622203488613053},null,{"$f":"_C1_NetAEP/_C1_WeightCPlane","v":1.8970242306394069},null,{"$f":"_C2_NetAEP/_C2_WeightCPlane","v":9.102301513426724}]
[]
[null,"Breakdown of COE"]
[null,"CAPEX",null,{"$f":"(((D31+D32)*D10)/D28*100)/D35","v":0.79999999999999982},null,{"$f":"(((F31+F32)*F10)/F28*100)/F35","v":{"$error":"#NAME?"}},null,{"$f":"(((H31+H32)*H10)/H28*100)/H35","v":{"$error":"#NAME?"}},null,{"$f":"(((J31+J32)*J10)/J28*100)/J35","v":{"$error":"#NAME?"}}]
[null,"Platform",null,{"$f":"(((D$31+D$32)*D12)/D$28*100)/D$35","v":0.23039999999999997},null,{"$f":"(((F$31+F$32)*F12)/F$28*100)/F$35","v":{"$error":"#NAME?"}},null,{"$f":"(((H$31+H$32)*H12)/H$28*100)/H$35","v":{"$error":"#NAME?"}},null,{"$f":"(((J$31+J$32)*J12)/J$28*100)/J$35","v":{"$error":"#NAME?"}}]
[]
[null,"Drivetrain",null,{"$f":"(((D$31+D$32)*D14)/D$28*100)/D$35","v":0.17279999999999998},null,{"$f":"(((F$31+F$32)*F14)/F$28*100)/F$35","v":{"$error":"#NAME?"}},null,{"$f":"(((H$31+H$32)*H14)/H$28*100)/H$35","v":{"$error":"#NAME?"}},null,{"$f":"(((J$31+J$32)*J14)/J$28*100)/J$35","v":{"$error":"#NAME?"}}]
[]
[null,"Assembly cost",null,{"$f":"(((D$31+D$32)*D16)/D$28*100)/D$35","v":1.7279999999999993E-2},null,{"$f":"(((F$31+F$32)*F16)/F$28*100)/F$35","v":{"$error":"#NAME?"}},null,{"$f":"(((H$31+H$32)*H16)/H$28*100)/H$35","v":{"$error":"#NAME?"}},null,{"$f":"(((J$31+J$32)*J16)/J$28*100)/J$35","v":{"$error":"#NAME?"}}]
[]
[null,"Mooring Lines & Attachments",null,{"$f":"(((D$31+D$32)*D18)/D$28*100)/D$35","v":5.7599999999999991E-2},null,{"$f":"(((F$31+F$32)*F18)/F$28*100)/F$35","v":{"$error":"#NAME?"}},null,{"$f":"(((H$31+H$32)*H18)/H$28*100)/H$35","v":{"$error":"#NAME?"}},null,{"$f":"(((J$31+J$32)*J18)/J$28*100)/J$35","v":{"$error":"#NAME?"}}]
[]
[null,"Grid Connect",null,{"$f":"(((D$31+D$32)*D20)/D$28*100)/D$35","v":8.0639999999999989E-2},null,{"$f":"(((F$31+F$32)*F20)/F$28*100)/F$35","v":{"$error":"#NAME?"}},null,{"$f":"(((H$31+H$32)*H20)/H$28*100)/H$35","v":{"$error":"#NAME?"}},null,{"$f":"(((J$31+J$32)*J20)/J$28*100)/J$35","v":{"$error":"#NAME?"}}]
[]
[null,"Installation cost",null,{"$f":"(((D$31+D$32)*D22)/D$28*100)/D$35","v":1.7279999999999993E-2},null,{"$f":"(((F$31+F$32)*F22)/F$28*100)/F$35","v":{"$error":"#NAME?"}},null,{"$f":"(((H$31+H$32)*H22)/H$28*100)/H$35","v":{"$error":"#NAME?"}},null,{"$f":"(((J$31+J$32)*J22)/J$28*100)/J$35","v":{"$error":"#NAME?"}}]
[]
[null,"Gross Margin",null,{"$f":"(((D$31+D$32)*D24)/D$28*100)/D$35","v":0.22399999999999998},null,{"$f":"(((F$31+F$32)*F24)/F$28*100)/F$35","v":{"$error":"#NAME?"}},null,{"$f":"(((H$31+H$32)*H24)/H$28*100)/H$35","v":{"$error":"#NAME?"}},null,{"$f":"(((J$31+J$32)*J24)/J$28*100)/J$35","v":{"$error":"#NAME?"}}]
[]
[null,"OPEX",null,{"$f":"((D26)/D28*100)/D35","v":0.20000000000000004},null,{"$f":"((F26)/F28*100)/F35","v":{"$error":"#NAME?"}},null,{"$f":"((H26)/H28*100)/H35","v":{"$error":"#NAME?"}},null,{"$f":"((J26)/J28*100)/J35","v":{"$error":"#NAME?"}}]
[null,"Total contribution",null,{"$f":"D42+D57","v":0.99999999999999989},null,{"$f":"F42+F57","v":{"$error":"#NAME?"}},null,{"$f":"H42+H57","v":{"$error":"#NAME?"}},null,{"$f":"J42+J57","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[null,"Cost of Energy Calculation Method - Using DOE FOA procedure"]
[null,"COE","=","(DR+IWF) x ICC + LRC + O&M"]
[null,null,null,"               AEPnet"]
[]
[null,"COE","º","Levelized Cost of Energy ($/kWh) (constant dollars)"]
[null,"DR","º","Discount Rate (1/yr)"]
[null,"IWF","º","Insurance, Warranty and Fees (1/yr)"]
[null,"ICC","º","Initial Installed Capital Cost ($)"]
[]
[null,null,"º","TURCC + BOSCC"]
[null,"TURCC","º","Turbine Capital Cost ($)"]
[null,"BOSCC","º","Balance of System Capital Cost ($)"]
[null,"LRC","º","Levelized Replacement/Overhaul Cost ($/yr)"]
[null,"O&M","º","Levelized O&M Cost ($/yr)"]
[null,"AEPnet","º","Net Annual Energy Production (kWh/yr)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterfall data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target","Base Case",null,null,{"$f":"AA90","v":"OPEX"},{"$f":"AA89","v":"Gross Margin"},{"$f":"AA88","v":"Platform"},{"$f":"AA87","v":"Drivetrain"},{"$f":"AA86","v":"Mooring"},{"$f":"AA85","v":"Grid"},{"$f":"AA84","v":"Misc Capex"},"AEP Increase",null,null,null,"OPEX","Gross Margin","Platform","Drivetrain","Mooring","Grid","Misc Capex","AEP Increase",null,null,null,"OPEX","Gross Margin","Platform","Drivetrain","Mooring","Grid","Misc Capex","AEP Increase","Goal",null,null,"Graph data / Cost of Energy - [cents/kWh]",{"$f":"CONCATENATE(\"Target (\",ROUND(BN93,2),\")\")","v":"Target (8)"},null,null,null,{"$f":"CONCATENATE(\"Base Case (\",ROUND(BR93,2),\")\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"CONCATENATE(\"Configuration 1 (\",ROUND(BV93,2),\")\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"CONCATENATE(\"Configuration 2 (\",ROUND(BZ93,2),\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Total C-Plane Cost",{"$f":"CONCATENATE(\"Target (\",ROUND(CI91/1000000,2),\")\")","v":"Target (8.43)"},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Base Case (\",ROUND(CQ91/1000000,2),\")\")","v":"Base Case (2.36)"},null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 1 (\",ROUND(CZ91/1000000,2),\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 2 (\",ROUND(DH91/1000000,2),\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,"Total C-Plane Cost",{"$f":"CONCATENATE(\"Target (\",ROUND(DT91,2),\")\")","v":"Target (6.4)"},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Base Case (\",ROUND(EB91,2),\")\")","v":"Base Case (0.9)"},null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 1 (\",ROUND(EK91,2),\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Configuration 2 (\",ROUND(ES91,2),\")\")","v":{"$error":"#NAME?"}}]
[null,"COE Breakdown of costs",null,"TARGET",null,"Base Case",null,"Configuration 1",null,"Configuration 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(AB82,\" (\",ROUND(AB93,2),\")\")","v":"Target (8)"},{"$f":"CONCATENATE(AC82,\" (\",ROUND(AC93,2),\")\")","v":{"$error":"#NAME?"}},"AEP\nCorrected","Differences",{"$f":"CONCATENATE(TEXT(AF95,\"0%\"),\" \",AF82,\" decrease\")","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CONCATENATE(TEXT(AM95,\"0%\"),\" \",AM82)","v":"-100% AEP Increase"},"Configuration 1","AEP\nCorrected","Differences",{"$f":"CONCATENATE(TEXT(AQ95,\"0%\"),\" \",AQ82,\" decrease\")","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CONCATENATE(TEXT(AX95,\"0%\"),\" \",AX82)","v":"-49% AEP Increase"},"Configuration 2","AEP\nCorrected","Differences",{"$f":"CONCATENATE(TEXT(BB95,\"0%\"),\" \",BB82,\" decrease\")","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CONCATENATE(TEXT(BI95,\"0%\"),\" \",BI82)","v":"-16% AEP Increase"},{"$f":"CONCATENATE(BJ82,\" (\",ROUND(BJ93,2),\")\")","v":"Goal (8)"},null,null,null,"CAPEX","Gross Margin, 28%","OPEX",{"$f":"BN82","v":"Target (8)"},"CAPEX","Gross Margin, 28%","OPEX",{"$f":"BR82","v":{"$error":"#NAME?"}},"CAPEX","Gross Margin, 28%","OPEX",{"$f":"BV82","v":{"$error":"#NAME?"}},"CAPEX","Gross Margin, 28%","OPEX",{"$f":"BZ82","v":{"$error":"#NAME?"}},null,null,null,null,null,"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"CI82","v":"Target (8.43)"},"Total CAPEX",null,"Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"CQ82","v":"Base Case (2.36)"},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"CZ82","v":{"$error":"#NAME?"}},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"DH82","v":{"$error":"#NAME?"}},null,null,null,null,"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"DT82","v":"Target (6.4)"},"Total CAPEX",null,"Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"EB82","v":"Base Case (0.9)"},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"EK82","v":{"$error":"#NAME?"}},"Total CAPEX","Platform","Drivetrain","Mooring","Grid","Misc Capex","Gross Margin",{"$f":"ES82","v":{"$error":"#NAME?"}}]
[null,"Total COE",null,null,null,{"$f":"F35","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM84","v":"Misc Capex"},0.27647999999999989,{"$f":"BR84","v":{"$error":"#NAME?"}},{"$f":"AC84*(1-AD$94)","v":{"$error":"#NAME?"}},{"$f":"AD84-$AB84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"AE84","v":{"$error":"#NAME?"}},null,{"$f":"BV84","v":{"$error":"#NAME?"}},{"$f":"AN84*(1-AO$94)","v":{"$error":"#NAME?"}},{"$f":"AO84-$AB84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"AP84","v":{"$error":"#NAME?"}},null,{"$f":"BZ84","v":{"$error":"#NAME?"}},{"$f":"AY84*(1-AZ$94)","v":{"$error":"#NAME?"}},{"$f":"AZ84-$AB84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"BA84","v":{"$error":"#NAME?"}},null,{"$f":"AB84","v":0.27647999999999989},null,null,"Misc Capex",{"$f":"(D47+D53)*BN93","v":0.27647999999999989},null,null,null,{"$f":"(F47+F53)*BR93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"(H47+H53)*BV93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"(J47+J53)*BZ93","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Misc Capex",{"$f":"D22+D16","v":364258.5600576498},null,null,null,null,{"$f":"CI84","v":364258.5600576498},null,null,{"$f":"F22+F16","v":0},null,null,null,null,null,{"$f":"CQ84","v":0},null,null,{"$f":"H22+H16","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"CZ84","v":{"$error":"#NAME?"}},null,null,{"$f":"J22+J16","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"DH84","v":{"$error":"#NAME?"}},null,null,null,null,null,"Misc Capex",{"$f":"CI84*0.08/DT$92*100","v":0.27647999999999989},null,null,null,null,{"$f":"DT84","v":0.27647999999999989},null,null,{"$f":"CQ84*0.08/EB$92*100","v":0},null,null,null,null,null,{"$f":"EB84","v":0},null,null,{"$f":"CZ84*0.08/EK$92*100","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"EK84","v":{"$error":"#NAME?"}},null,null,{"$f":"DH84*0.08/ES$92*100","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"ES84","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid",0.64511999999999992,{"$f":"BR85","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,{"$f":"AE85","v":{"$error":"#NAME?"}},null,null,{"$f":"BV85","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,{"$f":"AP85","v":{"$error":"#NAME?"}},null,null,{"$f":"BZ85","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,{"$f":"BA85","v":{"$error":"#NAME?"}},null,null,{"$f":"AB85","v":0.64511999999999992},null,null,"Grid",{"$f":"D51*BN93","v":0.64511999999999992},null,null,null,{"$f":"F51*BR93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"H51*BV93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J51*BZ93","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Grid",{"$f":"D20","v":849936.6401345164},null,null,null,{"$f":"CI85","v":849936.6401345164},null,null,null,{"$f":"F20","v":0},null,null,null,null,{"$f":"CQ85","v":0},null,null,null,{"$f":"H20","v":{"$error":"#NAME?"}},null,null,null,{"$f":"CZ85","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J20","v":{"$error":"#NAME?"}},null,null,null,{"$f":"DH85","v":{"$error":"#NAME?"}},null,null,null,null,null,null,"Grid",0.64511999999999992,null,null,null,{"$f":"DT85","v":0.64511999999999992},null,null,null,0,null,null,null,null,{"$f":"EB85","v":0},null,null,null,{"$error":"#NAME?"},null,null,null,{"$f":"EK85","v":{"$error":"#NAME?"}},null,null,null,{"$error":"#NAME?"},null,null,null,{"$f":"ES85","v":{"$error":"#NAME?"}}]
[null,"CAPEX ($/C-Plane) - incl G.Margin",null,null,null,{"$f":"F42*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mooring",0.46079999999999993,{"$f":"BR86","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,{"$f":"AE86","v":{"$error":"#NAME?"}},null,null,null,{"$f":"BV86","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,{"$f":"AP86","v":{"$error":"#NAME?"}},null,null,null,{"$f":"BZ86","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,{"$f":"BA86","v":{"$error":"#NAME?"}},null,null,null,0.46079999999999993,null,null,"Mooring",{"$f":"D49*BN93","v":0.46079999999999993},null,null,null,{"$f":"F49*BR93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"H49*BV93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J49*BZ93","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Mooring",{"$f":"D18","v":607097.60009608313},null,null,{"$f":"CI86","v":607097.60009608313},null,null,null,null,{"$f":"F18","v":0},null,null,null,{"$f":"CQ86","v":0},null,null,null,null,{"$f":"H18","v":{"$error":"#NAME?"}},null,null,{"$f":"CZ86","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"J18","v":{"$error":"#NAME?"}},null,null,{"$f":"DH86","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Mooring",0.46079999999999993,null,null,{"$f":"DT86","v":0.46079999999999993},null,null,null,null,0,null,null,null,{"$f":"EB86","v":0},null,null,null,null,{"$error":"#NAME?"},null,null,{"$f":"EK86","v":{"$error":"#NAME?"}},null,null,null,null,{"$error":"#NAME?"},null,null,{"$f":"ES86","v":{"$error":"#NAME?"}}]
[null,"Platform",null,null,null,{"$f":"F43*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivetrain",1.3823999999999999,{"$f":"BR87","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,{"$f":"AE87","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"BV87","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,{"$f":"AP87","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"BZ87","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,{"$f":"BA87","v":{"$error":"#NAME?"}},null,null,null,null,1.3823999999999999,null,null,"Drivetrain",{"$f":"D45*BN93","v":1.3823999999999999},null,null,null,{"$f":"F45*BR93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"H45*BV93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J45*BZ93","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Drivetrain",{"$f":"D14","v":1821292.8002882495},null,{"$f":"CI87","v":1821292.8002882495},null,null,null,null,null,{"$f":"F14","v":0},null,null,{"$f":"CQ87","v":0},null,null,null,null,null,{"$f":"H14","v":{"$error":"#NAME?"}},null,{"$f":"CZ87","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"J14","v":{"$error":"#NAME?"}},null,{"$f":"DH87","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,"Drivetrain",1.3823999999999999,null,{"$f":"DT87","v":1.3823999999999999},null,null,null,null,null,0,null,null,{"$f":"EB87","v":0},null,null,null,null,null,{"$error":"#NAME?"},null,{"$f":"EK87","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$error":"#NAME?"},null,{"$f":"ES87","v":{"$error":"#NAME?"}}]
[null,"Drivetrain",null,null,null,{"$f":"F45*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platform",1.8431999999999997,{"$f":"BR88","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,{"$f":"AE88","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"BV88","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,{"$f":"AP88","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"BZ88","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,{"$f":"BA88","v":{"$error":"#NAME?"}},null,null,null,null,null,1.8431999999999997,null,null,"Platform",{"$f":"D43*BN93","v":1.8431999999999997},null,null,null,{"$f":"F43*BR93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"H43*BV93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J43*BZ93","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Platform",{"$f":"D12","v":2428390.4003843325},{"$f":"CI88","v":2428390.4003843325},null,null,null,null,null,null,{"$f":"F12","v":0},null,{"$f":"CQ88","v":0},null,null,null,null,null,null,{"$f":"H12","v":{"$error":"#NAME?"}},{"$f":"CZ88","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"J12","v":{"$error":"#NAME?"}},{"$f":"DH88","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,"Platform",1.8431999999999997,{"$f":"DT88","v":1.8431999999999997},null,null,null,null,null,null,0,null,{"$f":"EB88","v":0},null,null,null,null,null,null,{"$error":"#NAME?"},{"$f":"EK88","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$error":"#NAME?"},{"$f":"ES88","v":{"$error":"#NAME?"}}]
[null,"Assembly cost",null,null,null,{"$f":"F47*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM89","v":"Gross Margin"},{"$f":"BO89","v":1.7919999999999998},{"$f":"BS89","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"AE89","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"BW89","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"AP89","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"CA89","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"BA89","v":{"$error":"#NAME?"}},null,null,null,null,null,null,1.7919999999999998,null,null,"Gross Margin",null,{"$f":"D55*BN93","v":1.7919999999999998},null,null,null,{"$f":"F55*BR93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"H55*BV93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J55*BZ93","v":{"$error":"#NAME?"}},null,null,null,null,null,null,"Gross Margin",{"$f":"(SUM(CI84:CI88)/(1-CI95))-SUM(CI84:CI88)","v":2360935.1114847679},null,null,null,null,null,{"$f":"CI89","v":2360935.1114847679},null,{"$f":"CI89","v":2360935.1114847679},null,null,null,null,null,null,{"$f":"CO89","v":2360935.1114847679},null,{"$f":"CI89","v":2360935.1114847679},null,null,null,null,null,{"$f":"CZ89","v":2360935.1114847679},null,{"$f":"CI89","v":2360935.1114847679},null,null,null,null,null,{"$f":"DH89","v":2360935.1114847679},null,null,null,null,"Gross Margin",1.7919999999999998,null,null,null,null,null,{"$f":"DT89","v":1.7919999999999998},null,0.89813971538274073,null,null,null,null,null,null,{"$f":"EB89","v":0.89813971538274073},null,1.2028219694364428,null,null,null,null,null,{"$f":"EK89","v":1.2028219694364428},null,1.5456155020277398,null,null,null,null,null,{"$f":"ES89","v":1.5456155020277398}]
[null,"Mooring Lines & Attachments",null,null,null,{"$f":"F49*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM90","v":"OPEX"},{"$f":"BP90","v":1.6000000000000003},{"$f":"BT90","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"AE90","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"BX90","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"AP90","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"CB90","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"BA90","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,1.6000000000000003,null,null,"OPEX",null,null,{"$f":"D57*BN93","v":1.6000000000000003},null,null,null,{"$f":"F57*BR93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"H57*BV93","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J57*BZ93","v":{"$error":"#NAME?"}},null,null,null,null,"Ghost values",null,null,null,{"$f":"SUM(CJ84:CJ90)","v":2428390.4003843325},{"$f":"SUM(CK84:CK90)","v":4249683.2006725818},{"$f":"SUM(CL84:CL90)","v":4856780.800768665},{"$f":"SUM(CM84:CM90)","v":5706717.4409031812},{"$f":"SUM(CN84:CN90)","v":6070976.0009608306},null,null,null,null,{"$f":"SUM(CS84:CS90)","v":0},{"$f":"SUM(CT84:CT90)","v":0},{"$f":"SUM(CU84:CU90)","v":0},{"$f":"SUM(CV84:CV90)","v":0},{"$f":"SUM(CW84:CW90)","v":0},null,null,null,{"$f":"SUM(DA84:DA90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DB84:DB90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DC84:DC90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DD84:DD90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DE84:DE90)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"SUM(DI84:DI90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DJ84:DJ90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DK84:DK90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DL84:DL90)","v":{"$error":"#NAME?"}},{"$f":"SUM(DM84:DM90)","v":{"$error":"#NAME?"}},null,null,null,"Ghost values",null,null,null,{"$f":"SUM(DU84:DU90)","v":1.8431999999999997},{"$f":"SUM(DV84:DV90)","v":3.2255999999999996},{"$f":"SUM(DW84:DW90)","v":3.6863999999999995},{"$f":"SUM(DX84:DX90)","v":4.3315199999999994},{"$f":"SUM(DY84:DY90)","v":4.6079999999999997},null,null,null,null,{"$f":"SUM(ED84:ED90)","v":0},{"$f":"SUM(EE84:EE90)","v":0},{"$f":"SUM(EF84:EF90)","v":0},{"$f":"SUM(EG84:EG90)","v":0},{"$f":"SUM(EH84:EH90)","v":0},null,null,null,{"$f":"SUM(EL84:EL90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EM84:EM90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EN84:EN90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EO84:EO90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EP84:EP90)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"SUM(ET84:ET90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EU84:EU90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EV84:EV90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EW84:EW90)","v":{"$error":"#NAME?"}},{"$f":"SUM(EX84:EX90)","v":{"$error":"#NAME?"}}]
[null,"Grid Connect",null,null,null,{"$f":"F51*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM91","v":"AEP Improvement"},0,null,{"$f":"AC93*AD94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,null,null,null,null,null,null,{"$f":"AE91","v":{"$error":"#NAME?"}},null,{"$f":"AN93*AO94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,null,null,null,null,null,null,{"$f":"AP91","v":{"$error":"#NAME?"}},null,{"$f":"AY93*AZ94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,null,null,null,null,null,null,{"$f":"BA91","v":{"$error":"#NAME?"}},null,null,null,"AEP Improvement",0,null,null,{"$f":"BN93","v":8},0,null,null,{"$f":"BR93","v":{"$error":"#NAME?"}},0,null,null,{"$f":"BV93","v":{"$error":"#NAME?"}},0,null,null,{"$f":"BZ93","v":{"$error":"#NAME?"}},null,null,null,null,"COE Total",{"$f":"SUM(CI84:CI89)","v":8431911.1124455985},null,null,null,null,null,null,{"$f":"CI91","v":8431911.1124455985},{"$f":"SUM(CQ84:CQ89)","v":2360935.1114847679},null,null,null,null,null,null,null,{"$f":"CQ91","v":2360935.1114847679},{"$f":"SUM(CZ84:CZ89)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"CZ91","v":{"$error":"#NAME?"}},{"$f":"SUM(DH84:DH89)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"DH91","v":{"$error":"#NAME?"}},null,null,null,"COE Total",{"$f":"SUM(DT84:DT89)","v":6.3999999999999986},null,null,null,null,null,null,{"$f":"DT91","v":6.3999999999999986},{"$f":"SUM(EB84:EB89)","v":0.89813971538274073},null,null,null,null,null,null,null,{"$f":"EB91","v":0.89813971538274073},{"$f":"SUM(EK84:EK89)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"EK91","v":{"$error":"#NAME?"}},{"$f":"SUM(ES84:ES89)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"ES91","v":{"$error":"#NAME?"}}]
[null,"Installation Cost",null,null,null,{"$f":"F53*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghost values -->",null,null,null,null,null,{"$f":"AC93-SUM(AF84:AF91)","v":{"$error":"#NAME?"}},{"$f":"AF92-SUM(AG84:AG91)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,{"$f":"AN93-AQ84","v":{"$error":"#NAME?"}},{"$f":"AQ92-SUM(AR84:AR90)","v":{"$error":"#NAME?"}},{"$f":"AR92-SUM(AS84:AS90)","v":{"$error":"#NAME?"}},{"$f":"AS92-SUM(AT84:AT90)","v":{"$error":"#NAME?"}},{"$f":"AT92-SUM(AU84:AU90)","v":{"$error":"#NAME?"}},{"$f":"AU92-SUM(AV84:AV91)","v":{"$error":"#NAME?"}},{"$f":"AV92-SUM(AW84:AW91)","v":{"$error":"#NAME?"}},{"$f":"AW92-SUM(AX84:AX91)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"AY93-BB84","v":{"$error":"#NAME?"}},{"$f":"BB92-SUM(BC84:BC90)","v":{"$error":"#NAME?"}},{"$f":"BC92-SUM(BD84:BD90)","v":{"$error":"#NAME?"}},{"$f":"BD92-SUM(BE84:BE90)","v":{"$error":"#NAME?"}},{"$f":"BE92-SUM(BF84:BF90)","v":{"$error":"#NAME?"}},{"$f":"BF92-SUM(BG84:BG91)","v":{"$error":"#NAME?"}},{"$f":"BG92-SUM(BH84:BH91)","v":{"$error":"#NAME?"}},{"$f":"BH92-SUM(BI84:BI91)","v":{"$error":"#NAME?"}},null,null,"Ghost values",null,null,{"$f":"SUM(BN84:BN92)","v":4.6079999999999988},{"$f":"SUM(BO84:BO92)","v":6.3999999999999986},null,null,{"$f":"SUM(BR84:BR92)","v":{"$error":"#NAME?"}},{"$f":"SUM(BS84:BS92)","v":{"$error":"#NAME?"}},null,null,{"$f":"SUM(BV84:BV92)","v":{"$error":"#NAME?"}},{"$f":"SUM(BW84:BW92)","v":{"$error":"#NAME?"}},null,null,{"$f":"SUM(BZ84:BZ92)","v":{"$error":"#NAME?"}},{"$f":"SUM(CA84:CA92)","v":{"$error":"#NAME?"}},null,null,null,null,null,"NET AEP",{"$f":"D28","v":10539888.890557},null,null,null,null,null,null,null,{"$f":"F28","v":21029557.616021104},null,null,null,null,null,null,null,null,{"$f":"H28","v":15702640.433752201},null,null,null,null,null,null,null,{"$f":"J28","v":12220038.46823423},null,null,null,null,null,null,null,null,null,null,"NET AEP",{"$f":"CI92","v":10539888.890557},null,null,null,null,null,null,null,{"$f":"CQ92","v":21029557.616021104},null,null,null,null,null,null,null,null,{"$f":"CZ92","v":15702640.433752201},null,null,null,null,null,null,null,{"$f":"DH92","v":12220038.46823423}]
[null,"Gross Margin",null,null,null,{"$f":"F55*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM93","v":"COE Total"},{"$f":"BN93","v":8},{"$f":"BR93","v":{"$error":"#NAME?"}},{"$f":"SUM(AD84:AD91)","v":{"$error":"#NAME?"}},{"$f":"SUM(AE84:AE90)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"SUM(AN84:AN90)","v":{"$error":"#NAME?"}},{"$f":"SUM(AO84:AO91)","v":{"$error":"#NAME?"}},{"$f":"SUM(AP84:AP90)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"SUM(AY84:AY90)","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ84:AZ91)","v":{"$error":"#NAME?"}},{"$f":"SUM(BA84:BA90)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"SUM(BJ84:BJ92)","v":7.9999999999999991},null,null,"COE Total",{"$f":"D35","v":8},null,null,null,{"$f":"F35","v":{"$error":"#NAME?"}},null,null,null,{"$f":"H35","v":{"$error":"#NAME?"}},null,null,null,{"$f":"J35","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"AEP Correction Percent",null,null,null,null,null,null,null,null,{"$f":"($BN$94-CQ92)/$BN$94","v":-0.99523522822542365},null,null,null,null,null,null,null,null,{"$f":"($BN$94-CZ92)/$BN$94","v":-0.48982978822676809},null,null,null,null,null,null,null,{"$f":"($BN$94-DH92)/$BN$94","v":-0.1594086612414411},null,null,null,null,null,null,null,null,null,null,"AEP Correction Percent",null,null,null,null,null,null,null,null,{"$f":"($BN$94-EB92)/$BN$94","v":-0.99523522822542365},null,null,null,null,null,null,null,null,{"$f":"($BN$94-EK92)/$BN$94","v":-0.48982978822676809},null,null,null,null,null,null,null,{"$f":"($BN$94-ES92)/$BN$94","v":-0.1594086612414411}]
[null,"OPEX ($/C-Plane/yr)",null,null,null,{"$f":"F57*$F$84","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AEP Correction Percent",null,null,{"$f":"BR95","v":-0.99523522822542365},null,null,null,null,null,null,null,null,null,null,{"$f":"BV95","v":-0.48982978822676809},null,null,null,null,null,null,null,null,null,null,{"$f":"BZ95","v":-0.1594086612414411},null,null,null,null,null,null,null,null,null,null,null,null,"NET AEP",{"$f":"D28","v":10539888.890557},null,null,null,{"$f":"F28","v":21029557.616021104},null,null,null,{"$f":"H28","v":15702640.433752201},null,null,null,{"$f":"J28","v":12220038.46823423}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent decrease",null,null,null,null,{"$f":"AF90/AD90","v":{"$error":"#NAME?"}},{"$f":"AG89/AD89","v":{"$error":"#NAME?"}},{"$f":"AH88/AD88","v":{"$error":"#NAME?"}},{"$f":"AI87/AD87","v":{"$error":"#NAME?"}},{"$f":"AJ86/AD86","v":{"$error":"#NAME?"}},{"$f":"AK85/AD85","v":{"$error":"#NAME?"}},{"$f":"AL84/AD84","v":{"$error":"#NAME?"}},{"$f":"AD94","v":-0.99523522822542365},null,null,null,{"$f":"AQ90/AO90","v":{"$error":"#NAME?"}},{"$f":"AR89/AO89","v":{"$error":"#NAME?"}},{"$f":"AS88/AO88","v":{"$error":"#NAME?"}},{"$f":"AT87/AO87","v":{"$error":"#NAME?"}},{"$f":"AU86/AO86","v":{"$error":"#NAME?"}},{"$f":"AV85/AO85","v":{"$error":"#NAME?"}},{"$f":"AW84/AO84","v":{"$error":"#NAME?"}},{"$f":"AO94","v":-0.48982978822676809},null,null,null,{"$f":"BB90/AZ90","v":{"$error":"#NAME?"}},{"$f":"BC89/AZ89","v":{"$error":"#NAME?"}},{"$f":"BD88/AZ88","v":{"$error":"#NAME?"}},{"$f":"BE87/AZ87","v":{"$error":"#NAME?"}},{"$f":"BF86/AZ86","v":{"$error":"#NAME?"}},{"$f":"BG85/AZ85","v":{"$error":"#NAME?"}},{"$f":"BH84/AZ84","v":{"$error":"#NAME?"}},{"$f":"AZ94","v":-0.1594086612414411},null,null,null,"AEP Correction Percent",null,null,null,null,{"$f":"($BN$94-BR94)/$BN$94","v":-0.99523522822542365},null,null,null,{"$f":"($BN$94-BV94)/$BN$94","v":-0.48982978822676809},null,null,null,{"$f":"($BN$94-BZ94)/$BN$94","v":-0.1594086612414411},null,null,null,null,null,null,null,"Gross margin percent",{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,null,{"$f":"_C1_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_C2_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,null,null,null,"Gross margin percent",{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,null,{"$f":"_C1_GrossMargin","v":0.28000000000000003},null,null,null,null,null,null,null,{"$f":"_C2_GrossMargin","v":0.28000000000000003}]
[null,"Check:",null,null,null,{"$f":"SUM(F87:F93)+F94","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AEP",{"$f":"D28","v":10539888.890557},null,null,null,null,null,null,null,{"$f":"F28","v":21029557.616021104},null,null,null,null,null,null,null,null,{"$f":"H28","v":15702640.433752201},null,null,null,null,null,null,null,{"$f":"J28","v":12220038.46823423}]
[]
[null,"Last Results",null,"Base Case",null,"P10",null,"P50",null,"P90"]
[null,"Total COE",null,"Without correlation",null,{"$f":"'2.3 COE_History'!D64","v":14.488162435675086},null,{"$f":"'2.3 COE_History'!D65","v":17.974594063485341},null,{"$f":"'2.3 COE_History'!D66","v":21.614649771623252}]
[]
[null,"CAPEX ($/C-Plane) - incl G.Margin",null,"Without correlation",null,{"$f":"'2.3 COE_History'!D68","v":11.94383425092192},null,{"$f":"'2.3 COE_History'!D69","v":15.443441159012661},null,{"$f":"'2.3 COE_History'!D70","v":19.009295188110855}]
[null,"Platform",null,null,null,{"$f":"'2.3 COE_History'!D72","v":5.7999586863284023},null,{"$f":"'2.3 COE_History'!D73","v":7.9363119859092581},null,{"$f":"'2.3 COE_History'!D74","v":10.136800280203069}]
[null,"Drivetrain",null,null,null,{"$f":"'2.3 COE_History'!D76","v":1.482363595442993},null,{"$f":"'2.3 COE_History'!D77","v":2.0895845175512422},null,{"$f":"'2.3 COE_History'!D78","v":2.8548328701165282}]
[null,"Assembly cost",null,null,null,{"$f":"'2.3 COE_History'!D92","v":0.34566139387850497},null,{"$f":"'2.3 COE_History'!D93","v":0.48266077864449097},null,{"$f":"'2.3 COE_History'!D94","v":0.60923014425454403}]
[null,"Mooring Lines & Attachments",null,null,null,{"$f":"'2.3 COE_History'!D80","v":1.118135050949145},null,{"$f":"'2.3 COE_History'!D81","v":1.4889352590382821},null,{"$f":"'2.3 COE_History'!D82","v":1.7340069665562501}]
[null,"Grid Connect",null,null,null,{"$f":"'2.3 COE_History'!D84","v":0.63303918274266402},null,{"$f":"'2.3 COE_History'!D85","v":0.87976004411808695},null,{"$f":"'2.3 COE_History'!D86","v":1.1099834390128669}]
[null,"Installation Cost",null,null,null,{"$f":"'2.3 COE_History'!D88","v":0.350159591078952},null,{"$f":"'2.3 COE_History'!D89","v":0.48202407013929699},null,{"$f":"'2.3 COE_History'!D90","v":0.61664221016459897}]
[null,"Gross Margin",null,null,null,{"$f":"'2.3 COE_History'!D100","v":2.0941983982363022},null,{"$f":"'2.3 COE_History'!D101","v":2.0941983982363022},null,{"$f":"'2.3 COE_History'!D102","v":2.0941983982363022}]
[null,"OPEX ($/C-Plane/yr)",null,null,null,{"$f":"'2.3 COE_History'!D104","v":2.5029913743045902},null,{"$f":"'2.3 COE_History'!D105","v":2.5547946197838538},null,{"$f":"'2.3 COE_History'!D106","v":2.6274598224558918}]
[]
[null,"Check:"]

{"sheet":"2.2 HistoricGraphs","index":12,"n_rows":175,"n_cols":76,"rows_kept":175,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Energy Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risked results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aquantis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COE",null,null,"Platform",null,null,"Grid",null,null,"Drivetrain",null,null,"Assembly and Installation",null,null,"Mooring",null,null,"OPEX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"History of COE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P50","P90","P10","P50","P90","P10","P50","P90","P10","P50","P90","P10","P50","P90","P10","P50","P90","P10","P50","P90"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"1900-01-03",4,5,6,10,11,12,13,14,15,16,17,18,19,20,21,61,62,63,69,70,71,81,82,83,73,74,75,93,94,95,77,78,79,101,102,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Configuration name","Date:","Time:","OK for historicic graph",null,"COE Total","Capex Total","Platform","Drivetrain","Mooring","Grid","Assembly and Installation","Gross Margin","OPEX Total","O&M","Lease cost","Liquidated damages","COE P10","COE P50","COE P90","Platform P10","Platform P50","Platform P90","Grid P10","Grid P50","Grid P90","Drivetrain P10","Drivetrain P50","Drivetrain P90","P10","P50","P90","Mooring P10","Mooring P50","Mooring P90","OPEX P10","OPEX P50","OPEX P90"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"HLOOKUP($AL6,COE_History,AM$4,0)","v":"TARGET"},"2011-04-01",40784.684374652781,true,{"$f":"HLOOKUP($AL6,COE_History,AQ$4,0)","v":0},10,7.5,2.34375,0.87890625,1.171875,1.171875,0.29296875,1.640625,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Conf 2","2011-08-16",40771.428101157406,false,true,17.227668279898229,14.776282407741512,5.8024393609996432,2.0089833512050874,1.4756625089119559,1.5734006329510517,0.68348477698031851,3.2323117766934564,2.4513858721567159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Conf 1","2011-08-16",40771.428113310183,false,true,17.328288000296844,14.862584592125499,5.836329021320938,2.0207169961650151,1.4842812463195418,1.5825902185171534,0.68747673027539757,3.2511903795274537,2.4657034081713451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Conf 2","2011-08-16",40771.428582986111,false,true,18.959185694442432,16.261416083149079,6.3856305762687917,2.2109021252158403,1.6239783047966754,1.7315398861422973,0.75218042253661166,3.5571847681888613,2.6977696112933542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Conf 1","2011-08-16",40771.429040277777,false,true,25.901986215782138,22.009716803588418,9.0802164999066211,3.1438508252686681,1.8928392613725618,1.894006919322281,1.1841777469333206,4.8146255507849673,3.8922694121937211,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($AL10,COE_History,BJ$4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Conf 2","2011-08-16",40771.429053125001,false,true,21.610091439082396,17.717822026888676,7.3095742824248289,2.5307999143412778,1.5237356054049123,1.5246755700544361,0.95326308628132306,3.8757735683818981,3.8922694121937211,0,0,0,{"$f":"HLOOKUP($AL11,COE_History,BD$4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Conf 2","2011-08-16",40771.429808912035,false,true,25.367924644322716,21.5559082097,8.8929955411456607,3.0790291587682836,1.8538116477360143,1.8549552302640899,1.1597617109140768,4.7153549208718752,3.8120164346227172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Conf 2","2011-08-16",40771.432972337963,false,true,20.922179424248007,17.77822133813757,7.3344923141959493,2.5394273049710621,1.5289299560961087,1.5298731250456501,0.95651272011120358,3.8889859177175925,3.143958086110437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Conf 1","2011-08-10",40784.63135462963,true,{"$f":"HLOOKUP($AL14,COE_History,AQ$4,0)","v":"Old 800 kW rotor curve."},25.879792969086353,21.987523556892629,9.0802164999066211,3.1438508252686681,1.8928392613725618,1.8940069193222813,1.1668392729522341,4.8097707780702628,3.8922694121937216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Conf 1","2011-08-15",40784.63201898148,true,{"$f":"HLOOKUP($AL15,COE_History,AQ$4,0)","v":"August 11th power curve."},20.904252957701861,17.760294871591423,7.3344923141959493,2.5394273049710621,1.5289299560961085,1.5298731250456499,0.94250766812202758,3.8850645031606237,3.1439580861104375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"HLOOKUP($AL16,COE_History,AM$4,0)","v":"Base"},"2011-08-29",40784.711895486114,false,true,19.320309334663431,16.176351248552994,5.3956892722731711,3.2997008654664377,1.5289299560961085,1.5298731250456501,0.88358119405065738,3.5385768356209679,3.1439580861104375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Conf 1","2011-08-30",40785.345469907406,true,{"$f":"HLOOKUP($AL17,COE_History,AQ$4,0)","v":"New cost data.  Using values specific for 800 kW instead of a 0.8 factor."},19.372470795813371,16.228512709702933,5.3956892722731711,3.3385114764410933,1.5289299560961085,1.5298731250456499,0.88552172459939016,3.5499871552475164,3.1439580861104375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Conf 1","2011-08-30",40785.360614467594,false,true,16.010687814427833,12.866729728317395,3.6690687051457562,2.5638054205137948,1.5289299560961085,1.5298731250456501,0.76045539344665447,2.8145971280694302,3.1439580861104375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Conf 1","2011-08-30",40785.362795370369,false,true,15.20015285001536,12.056194763904923,3.2374135633639036,2.392383951869701,1.5289299560961085,1.5298731250456501,0.73030156292535719,2.6372926046042018,3.1439580861104375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Conf 1","2011-08-30",40785.38232326389,false,null,14.839845809040408,11.695887722929971,3.2374135633639036,2.392383951869701,1.5289299560961085,1.5298731250456501,0.44881168716367703,2.5584754393909312,3.1439580861104375,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($AL20,COE_History,BI$4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Conf 1","2011-08-30",40785.387706481481,false,null,13.377859843674162,10.233901757563725,3.2374135633639036,2.392383951869701,1.5289299560961085,1.5298731250456501,0.44881168716367698,1.0964894740246847,3.1439580861104375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Base","2011-09-02",40788.382404166667,true,{"$f":"HLOOKUP($AL22,COE_History,AQ$4,0)","v":"Using current speed at 70m, instead of at 50m."},21.056789529659081,17.63948337356441,5.8648116996129032,3.6287747826655044,1.6618611343094274,1.6628863060735626,0.9625124629357954,3.8586369879672149,3.4173061560946718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Base","2011-09-06",40792.629870949073,true,{"$f":"HLOOKUP($AL24,COE_History,AQ$4,0)","v":"Using updated OPEX values from the O&M model."},22.974237741086053,17.63948337356441,5.8648116996129032,3.6287747826655044,1.6618611343094274,1.662886306073563,0.9625124629357954,3.8586369879672144,5.3347543675216427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"HLOOKUP($AL26,COE_History,AM$4,0)","v":"Base"},"2011-09-14",40800.425220254627,true,{"$f":"HLOOKUP($AL26,COE_History,AQ$4,0)","v":"Updated the gross margin calculation method (28% of final CAPEX, not adding 28% to the CAPEX cost)."},24.474818791962193,19.140064424440549,5.8648116996129032,3.6287747826655044,1.6618611343094272,1.6628863060735626,0.96251246293579551,5.3592180388433546,5.3347543675216427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Base","2011-09-19",40805.548953124999,true,{"$f":"HLOOKUP($AL27,COE_History,AQ$4,0)","v":"Using updated weights and cost sheet from Michael LaGrassa (Sept14).  Lower costs on platform and drivetrain."},21.9051933524192,16.570438984897557,5.7215406249398155,2.0100169845091118,1.6618611343094274,1.6628863060735628,0.87441101929432141,4.6397229157713156,5.3347543675216427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Base","2011-09-20",40806.331827546295,true,{"$f":"HLOOKUP($AL28,COE_History,AQ$4,0)","v":"With new updated values (Sept 20).  This includes better estimates on blades and rotor hub."},25.365050828754182,20.030296461232538,7.9694579012991573,2.1345734062080428,1.6618611343094276,1.6628863060735628,0.99303470419723505,5.608483009145111,5.3347543675216427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Base","2011-09-20",40806.353908333331,true,{"$f":"HLOOKUP($AL29,COE_History,AQ$4,0)","v":"New O&M data September 20th.."},24.332148036865028,20.030296461232538,7.9694579012991564,2.1345734062080428,1.6618611343094274,1.6628863060735628,0.99303470419723494,5.608483009145111,4.3018515756324902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Base","2011-09-25",40811.813795601855,true,{"$f":"HLOOKUP($AL30,COE_History,AQ$4,0)","v":"Fixed the Gross Margin.  \n\nNow the margin is based on the target cost instead of the actual cost.\n\nAdded uncertainty into the graph."},20.835860123407461,16.53400854777497,7.9694579012991573,2.1345734062080428,1.6618611343094274,1.6628863060735628,0.99303470419723505,2.1121950956875453,4.3018515756324902,0,0,0,19.905219695473665,20.897598569077623,21.588774309508494,7.3988934863567346,7.9869741310941151,{"$f":"HLOOKUP($AL30,COE_History,BI$4,0)","v":8.4850618698029496},1.5392088814520479,1.6990071189930001,1.8448818287855251,1.957229339837395,2.1502917361232128,2.27339707472956,0.89198477016343003,0.98241370593188404,1.100595562340742,1.4500428172509481,1.6439152786307569,1.822001002109074,3.6710515701348192,4.3181570287889084,4.7968114941733822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Base","2011-09-25",40811.83879710648,false,null,20.835860123407461,16.53400854777497,7.9694579012991573,2.1345734062080428,1.6618611343094274,1.6628863060735628,0.99303470419723505,2.1121950956875453,4.3018515756324902,0,0,0,20.07200070757758,20.849108317582761,21.654630299026003,7.4952998527363794,7.9920915325368327,8.4544323029767643,1.4807668159371279,1.659378908633748,1.85138110055225,1.9831764491309221,2.1401381537158182,2.284213807990561,0.88580510478177499,0.99185591576810195,1.1013983715260101,1.478507431324283,1.6594474916627351,1.8422770049132089,3.7355262640557401,4.3240780907306311,4.8734732584470581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Base","2011-09-25",40811.841991782407,false,null,20.835860123407461,16.53400854777497,7.9694579012991573,2.1345734062080428,1.6618611343094274,1.6628863060735628,0.99303470419723505,2.1121950956875453,4.3018515756324902,0,0,0,20.07200070757758,20.849108317582761,21.654630299026003,7.4952998527363794,7.9920915325368327,8.4544323029767643,1.4807668159371279,1.659378908633748,1.85138110055225,1.9831764491309221,2.1401381537158182,2.284213807990561,0.88580510478177499,0.99185591576810195,1.1013983715260101,1.478507431324283,1.6594474916627351,1.8422770049132089,3.7355262640557401,4.3240780907306311,4.8734732584470581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Base","2011-09-25",40811.858666666667,false,null,20.835860123407461,16.53400854777497,7.9694579012991573,2.1345734062080428,1.6618611343094274,1.6628863060735628,0.99303470419723505,2.1121950956875453,4.3018515756324902,0,0,0,21.123897440393186,22.306723096214835,23.468534375529597,7.95028061292712,8.7225265000316501,9.6642938622064332,1.5203231512517299,1.786534105186536,2.1697037954380458,2.0860048516836271,2.3352598621590719,2.6371862584351051,0.91297423226138097,1.0735507122739372,1.2998577052938831,1.509931197454673,1.8015106696675269,2.2032161299083368,3.7299151220290812,4.3304681730666363,4.9349853309440004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Base","2011-09-25",40811.880478819447,false,null,20.835860123407461,16.53400854777497,7.9694579012991573,2.1345734062080428,1.6618611343094274,1.6628863060735628,0.99303470419723505,2.1121950956875453,4.3018515756324902,0,0,0,21.152961947345734,22.245201357049588,23.453743649508084,7.8881096288160144,8.7185566427241756,9.7295676198654455,1.5224539547329301,1.785967831082665,2.188526759983878,2.0860248899192921,2.3330954997856912,2.6116966734718519,0.90591514191023903,1.073821638778417,1.3070396978069101,1.526959506460932,1.8017823465464899,2.1944195088955838,3.7777998857218038,4.3246573120404523,4.8621327388887492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Base","2011-09-25",40811.900906944444,false,null,21.174073642964505,16.872222067332014,8.2915660151630082,2.1345734062080428,1.6618611343094276,1.662886306073563,1.0091401098904276,2.1121950956875453,4.3018515756324902,0,0,0,21.152961947345734,22.245201357049588,23.453743649508084,7.8881096288160144,8.7185566427241756,9.7295676198654455,1.5224539547329301,1.785967831082665,2.188526759983878,2.0860248899192921,2.3330954997856912,2.6116966734718519,0.90591514191023903,1.073821638778417,1.3070396978069101,1.526959506460932,1.8017823465464899,2.1944195088955838,3.7777998857218038,4.3246573120404523,4.8621327388887492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"HLOOKUP($AL36,COE_History,AM$4,0)","v":"Base"},"2011-09-27",40813.394364583335,false,null,21.267540787530699,16.946699867197619,8.3281668607294872,2.1439958954516984,1.6691969647929041,1.6702266618968065,1.0135946823137181,2.121518802013004,4.3208409203330804,0,0,0,21.424828944843931,22.572440179423285,23.885635000415537,8.2440765853182327,9.02810084898816,10.063798219077283,1.5080729295945341,1.784804648878219,2.1818142697496281,2.0910827121842601,2.354211385022746,2.633655769695892,0.93335504306263295,1.0913533799724271,1.329458385509835,1.514101801554752,1.7765781540771359,2.1686899583724522,3.7307069852337729,4.3074200140567278,4.9186152988929761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Base","2011-09-30",40816.471205902781,false,null,21.267540787530699,16.946699867197619,8.3281668607294872,2.1439958954516984,1.6691969647929041,1.6702266618968065,1.0135946823137181,2.121518802013004,4.3208409203330804,0,0,0,21.572118915968566,22.764489883360785,24.069556346098022,8.2889271213802918,9.1648066408411175,10.168996722878168,1.531710755641964,1.7860858233070649,2.1723889408938719,2.0891766985814568,2.341684754843993,2.6548051599667239,0.930115093567909,1.095329752596345,1.326524732728831,1.523667723040445,1.806323236597644,2.2015883238937159,3.753112354244502,4.3518634359787942,4.9281785333601276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Base","2011-09-30",40816.473204513888,false,null,21.267540787530699,16.946699867197619,8.3281668607294872,2.1439958954516984,1.6691969647929041,1.6702266618968065,1.0135946823137181,2.121518802013004,4.3208409203330804,0,0,0,19.717900643798838,21.284868979532277,22.894491554345045,7.0507813464379767,8.301261848893331,9.6488621667399883,1.2515488117871689,1.6901088871481551,2.1772869486578061,1.7471299600023531,2.1501684918486181,2.5100976367115329,0.72280680560697697,1.0157519174308751,1.2958688479079961,1.1841493078512071,1.6612406890019189,2.10488168840019,3.7576408485659578,4.3264231378383959,4.9300471514213333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Base","2011-09-30",40816.614195601855,false,null,21.267540787530699,16.946699867197619,8.3281668607294872,2.1439958954516984,1.6691969647929041,1.6702266618968065,1.0135946823137181,2.121518802013004,4.3208409203330804,0,0,0,19.706561249915836,21.353171173023469,22.852443040037802,7.0849383255761396,8.3447564635994969,9.6210550514791677,1.18403004831985,1.6608636941992609,2.1502925134013919,1.7728551705796849,2.1446876939285939,2.5370782044958582,0.74433409413935503,1.0164852369310982,1.3034414015712699,1.1954142278027129,1.6760635804133801,2.1615630059736342,3.7811403455006278,4.3250640182836557,4.903069182328645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Base","2011-09-30",40816.619195717591,false,null,21.267540787530699,16.946699867197619,8.3281668607294872,2.1439958954516984,1.6691969647929041,1.6702266618968065,1.0135946823137181,2.121518802013004,4.3208409203330804,0,0,0,18.633490199523614,21.276943257583707,23.983366326064885,6.2711165419096018,8.3445327254772632,{"$f":"HLOOKUP($AL40,COE_History,BI$4,0)","v":10.502580642655236},1.2405260906100399,1.6644067318967799,2.1365764095918531,1.634726533243154,2.1307130398296068,2.6770351928696221,0.73575249579463997,1.0204944924845081,1.2947141472971508,1.2071273153650071,1.6778120024038981,2.137176554867628,3.7776592054150222,4.3327747326022523,4.9219987813720216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Base","2011-09-30",40816.622706481481,true,{"$f":"HLOOKUP($AL41,COE_History,AQ$4,0)","v":"Using 0.8 correlation between all major CAPEX elements. Using -50%/+50% as the uncertainty ranges for min and max."},21.267540787530699,16.946699867197619,8.3281668607294872,2.1439958954516984,1.6691969647929041,1.6702266618968065,1.0135946823137181,2.121518802013004,4.3208409203330804,0,0,0,18.596832224999066,21.257354378501162,24.16341788781472,6.3052891269702274,8.3819639684949419,10.644138694970353,1.1900389763936059,1.6785129039858411,2.1395041742740779,1.6078910251091489,2.1469360858810411,2.724346855303696,0.73634813678258793,1.0152320291670849,1.2849427311809118,1.1868103363928471,1.6352195923910759,2.1087766763332012,3.7765536103863102,4.3564427781946744,4.9312441753230862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Base","2011-10-03",40819.962507291668,true,{"$f":"HLOOKUP($AL43,COE_History,AQ$4,0)","v":"Risked run.  Updated the blade and hub costs based on cost data from LaGrassa/Koudela."},21.162568647375085,16.841727727042006,8.2281933939146175,2.1439958954516984,1.6691969647929041,1.6702266618968067,1.0085960089729749,2.121518802013004,4.3208409203330804,0,0,0,18.478134129269868,21.074054621966841,23.86117464901719,6.3076971430013131,8.2249360436371006,10.434923454702806,1.1998185223377089,1.665120116167802,2.1205350030897319,1.5003042229757111,2.0100231262878658,2.5481706685033139,0.73569441081966802,1.0030823306182781,1.290809144469373,1.190517568976424,1.6732110555967501,2.1304842145954792,3.7872066658910182,4.3277217084241579,4.8947315578644197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Base","2011-10-12",40828.39050115741,false,null,19.482069498653569,15.21687131808145,7.8196715734265174,1.6189685235374101,1.0797063125484001,1.6487178886734268,0.95560862165939531,2.0941983982363017,4.2651981805721197,0,0,0,16.327807497760567,19.98084513755466,23.516815885650725,5.8979794647807484,8.1198476673376394,10.181186761935422,1.2168275866302101,1.668411882134611,2.1176497468408439,1.2628331942666129,1.8057662275699109,2.3809339302639989,0.70171181927110093,0.96663928738020199,1.226993875624409,0.78447542642849899,1.0962440410631811,1.3769668741270411,3.6889177841276481,4.2666471785798779,4.8276005397813782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Base","2011-10-12",40828.551513773149,false,null,20.522446249196214,15.583688607460319,7.8196715734265174,1.6189685235374101,1.4465236019272685,1.6487178886734268,0.9556086216593952,2.0941983982363017,4.9387576417358963,0,0,0,17.140586290252521,20.83818507916326,24.515903717878448,5.8499683929372921,7.9650220916186667,10.141747404078757,1.183199167027656,1.640573969378488,2.0929455965627879,1.2552155088132999,1.756478902462937,2.3491159749630741,0.68342974203444395,0.95141640376155201,1.2152104358025699,1.03211770901532,1.4348678205576431,1.8501401389995999,4.2567857078544957,4.9325745530563543,5.6036361681373172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$f":"HLOOKUP($AL46,COE_History,AM$4,0)","v":"Base"},"2011-10-12",40828.913240509261,true,{"$f":"HLOOKUP($AL46,COE_History,AQ$4,0)","v":"Updated cost values (CAPEX October 12, 2011), and updated OPEX assessment.  Added on uncertainty distributions dependent on the certainty of the estimates."},20.124778219775351,15.186020578039454,7.6887341832305225,1.8990437133473252,1.4465236019272685,1.0944551696579468,0.96306551164009124,2.0941983982363017,4.9387576417358963,0,0,0,16.773670580696116,20.503470537394179,23.9339407489209,5.7473888246829334,7.9399281989505104,9.9897575148594058,0.78623239228618402,1.096160770031062,1.3964507905369661,1.474529355727447,2.1425083555729438,2.8546673099672302,0.69682261905307596,0.971394348775522,1.229376031637716,0.981520856584992,1.333855482959043,1.5610400731726399,4.2676857109881956,4.9474911193156554,5.610059285891313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Base","2011-10-14",40830.630113657404,false,null,17.633867358788251,15.127457433587432,7.6887341832305225,1.8990437133473255,1.6095535083178767,0.87286211881531606,0.96306551164009135,2.0941983982363017,2.5064099252008192,0,0,0,14.402598885324574,18.007406556519783,21.676799555721832,5.7591200667276068,7.9029639931091484,10.083235119021863,0.63674025272177204,0.87020258892937097,1.1264582517376951,1.443660191106823,2.1077730064279998,2.9601933422969862,0.69301500983290298,0.96427941882421209,1.232352241136718,1.1003201466862469,1.48043677897294,1.733228627511906,2.501304465675632,2.5532254586956462,2.6364804481723869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Base","2011-10-14",40830.652594675928,true,null,17.670797348371675,15.164387423170854,7.7404544194036733,1.8824948958250516,1.6095535083178767,0.87286211881531606,0.96482408257263508,2.0941983982363017,2.5064099252008192,0,0,0,14.488162435675086,17.974594063485341,21.614649771623252,5.7999586863284023,7.9363119859092581,10.136800280203069,0.63303918274266402,0.87976004411808695,1.1099834390128669,1.482363595442993,2.0895845175512422,2.8548328701165282,0.69582098495745703,0.96468484878378802,1.225872354419143,1.118135050949145,1.4889352590382821,1.7340069665562501,2.5029913743045902,2.5547946197838538,2.6274598224558918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL50,COE_History,BI$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"HLOOKUP($AL56,COE_History,AM$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL60,COE_History,BI$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,{"$f":"HLOOKUP($AL66,COE_History,AM$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL70,COE_History,BI$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,{"$f":"HLOOKUP($AL76,COE_History,AM$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL80,COE_History,BI$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,{"$f":"HLOOKUP($AL86,COE_History,AM$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL90,COE_History,BI$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,{"$f":"HLOOKUP($AL96,COE_History,AM$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL100,COE_History,BI$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,{"$f":"HLOOKUP($AL106,COE_History,AM$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL110,COE_History,BI$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,{"$f":"HLOOKUP($AL116,COE_History,AM$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($AL122,COE_History,BT$4,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AL122,COE_History,BU$4,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AL122,COE_History,BV$4,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AL122,COE_History,BW$4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Last Colum]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,"TARGET",null,null,40784.684374652781,true,1,"2011-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,"Conf 1",null,null,40784.63135462963,true,2,"2011-08-10",null,"Old 800 kW rotor curve."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,"Conf 1",null,null,40784.63201898148,true,3,"2011-08-15",null,"August 11th power curve."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,12,"Conf 1",null,null,40785.345469907406,true,4,"2011-08-30",null,"New cost data.  Using values specific for 800 kW instead of a 0.8 factor."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,17,"Base",null,null,40788.382404166667,true,5,"2011-09-02",null,"Using current speed at 70m, instead of at 50m."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,19,"Base",null,null,40792.629870949073,true,6,"2011-09-06",null,"Using updated OPEX values from the O&M model."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,21,"Base",null,null,40800.425220254627,true,7,"2011-09-14",null,"Updated the gross margin calculation method (28% of final CAPEX, not adding 28% to the CAPEX cost)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,22,"Base",null,null,40805.548953124999,true,8,"2011-09-19",null,"Using updated weights and cost sheet from Michael LaGrassa (Sept14).  Lower costs on platform and drivetrain."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,23,"Base",null,null,40806.331827546295,true,9,"2011-09-20",null,"With new updated values (Sept 20).  This includes better estimates on blades and rotor hub."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,24,"Base",null,null,40806.353908333331,true,10,"2011-09-20",null,"New O&M data September 20th.."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,25,"Base",null,null,40811.813795601855,true,11,"2011-09-25",null,"Fixed the Gross Margin.  \n\nNow the margin is based on the target cost instead of the actual cost."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,26,"Base",null,null,40811.83879710648,true,12,"2011-09-25",null,"Added uncertainty estimations on the cost data."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,30,"Base",null,null,40811.900906944444,true,13,"2011-09-25",null,"Improved the uncertainty estimation.  Still need to adjust the distribution from Min to P10."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,29,"Base","2011-09-25",null,40811.880478819447,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Old 800 kW rotor curve.",null,28,"Base","2011-09-25",null,40811.858666666667,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August 11th power curve.",null,27,"Base","2011-09-25",null,40811.841991782407,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New cost data.  Using values specific for 800 kW instead of a 0.8 factor."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Using current speed at 70m, instead of at 50m."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Using updated OPEX values from the O&M model."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Updated the gross margin calculation method (28% of final CAPEX, not adding 28% to the CAPEX cost)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Using updated weights and cost sheet from Michael LaGrassa (Sept14).  Lower costs on platform and drivetrain."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With new updated values (Sept 20).  This includes better estimates on blades and rotor hub."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New O&M data September 20th.."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed the Gross Margin.  \n\nNow the margin is based on the target cost instead of the actual cost.\n\nAdded uncertainty into the graph."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Using 0.8 correlation between all major CAPEX elements. Using -50%/+50% as the uncertainty ranges for min and max.",null,16,"Conf 1",40785,null,40785.387706481481,false,"CASE - 1.5 machining factor, 0% assembly, 12% gross margin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risked run.  Updated the blade and hub costs based on cost data from LaGrassa/Koudela.",null,15,"Conf 1",40785,null,40785.38232326389,false,"CASE - 1.5 machining factor, 0% assembly.\n\nSame as 1.5 machining factor, and also removed the assembly percentage."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Updated cost values (CAPEX October 12, 2011), and updated OPEX assessment.  Added on uncertainty distributions dependent on the certainty of the estimates.",null,14,"Conf 1",40785,null,40785.362795370369,false,"CASE - 1.5 machining factor.\n\nKeeping all else constant, but decreasing machining factors.  1.5 and 1.0 (drivetrain)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Conf 1",40785,null,40785.360614467594,false,"CASE - 1.7 machining factor.\n\nKeeping all else constant, but decreasing machining factors.  1.7 and 1.0 (drivetrain)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Base",40784,null,40784.711895486114,false,"New cost data.  Using values specific for 800 kW instead of a 0.8 factor."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Conf 2",40771,null,40771.432972337963,false,"Phase 0 Q&A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Conf 2",40771,null,40771.429808912035,false,"Phase 0 Q&A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Conf 2",40771,null,40771.429053125001,false,"Phase 0 Q&A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Conf 1",40771,null,40771.429040277777,false,"Phase 0 Q&A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Conf 2",40771,null,40771.428582986111,false,"Phase 0 Q&A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Conf 1",40771,null,40771.428113310183,false,"Phase 0 Q&A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Conf 2",40771,null,40771.428101157406,false,"Phase 0 Q&A"]

{"sheet":"2.3 COE_History","index":13,"n_rows":181,"n_cols":48,"rows_kept":181,"cut":false,"hidden":true,"merged":[]}
[null,"COE_History"]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[null,null,null,null,null,null,null,43,42,41,40,39,38,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,19,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[2,"History of COE","TARGET","Base","Conf 1","Conf 2",null,"Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Base","Conf 1","Conf 1","Conf 1","Conf 1","Conf 1","Base","Conf 1","Conf 1","Conf 2","Conf 2","Conf 2","Conf 1","Conf 2","Conf 1","Conf 2","TARGET","[Last Colum]"]
[{"$f":"A5+1","v":3},"Date:",{"$f":"TODAY()","v":"2013-01-31"},{"$f":"TODAY()","v":"2013-01-31"},{"$f":"TODAY()","v":"2013-01-31"},{"$f":"TODAY()","v":"2013-01-31"},null,"2011-10-14","2011-10-14","2011-10-12","2011-10-12","2011-10-12","2011-10-03","2011-09-30","2011-09-30","2011-09-30","2011-09-30","2011-09-30","2011-09-27","2011-09-25","2011-09-25","2011-09-25","2011-09-25","2011-09-25","2011-09-25","2011-09-20","2011-09-20","2011-09-19","2011-09-14","2011-09-06","2011-09-02","2011-08-30","2011-08-30","2011-08-30","2011-08-30","2011-08-30","2011-08-29","2011-08-15","2011-08-10","2011-08-16","2011-08-16","2011-08-16","2011-08-16","2011-08-16","2011-08-16","2011-08-16","2011-04-01"]
[4,"Time:",{"$f":"NOW()","v":41305.62461053241},{"$f":"NOW()","v":41305.62461053241},{"$f":"NOW()","v":41305.62461053241},{"$f":"NOW()","v":41305.62461053241},null,40830.652594675928,40830.630113657404,40828.913240509261,40828.551513773149,40828.39050115741,40819.962507291668,40816.622706481481,40816.619195717591,40816.614195601855,40816.473204513888,40816.471205902781,40813.394364583335,40811.900906944444,40811.880478819447,40811.858666666667,40811.841991782407,40811.83879710648,40811.813795601855,40806.353908333331,40806.331827546295,40805.548953124999,40800.425220254627,40792.629870949073,40788.382404166667,40785.387706481481,40785.38232326389,40785.362795370369,40785.360614467594,40785.345469907406,40784.711895486114,40784.63201898148,40784.63135462963,40771.432972337963,40771.429808912035,40771.429053125001,40771.429040277777,40771.428582986111,40771.428113310183,40771.428101157406,40784.684374652781]
[5,"Use in historic graph",true,true,true,true,null,true,false,true,false,false,true,true,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,false,false,false,false,true,false,true,true,false,false,false,false,false,false,false,true]
[6,"Comments:",null,null,null,null,null,"New reliability data for the hydraulic motors decreased the OPEX.  New T&D cost data resultet in a decrease in the T&D costs.  Slight increase based on new hydraulic costs, and mooring cost are updated.","New reliability data for the hydraulic motors decreased the OPEX.  New T&D cost data resultet in a decrease in the T&D costs.  ","Updated cost values (CAPEX October 12, 2011), and updated OPEX assessment.  Added on uncertainty distributions dependent on the certainty of the estimates.","Updated the OPEX values with the latest cost data.  O&M costs are based on current CAPEX costs, not assuming that the Target CAPEX has been reach.","Updated cost values.  Updated the uncertainty band, dependent on cost certainty.","Risked run.  Updated the blade and hub costs based on cost data from LaGrassa/Koudela.","Using 0.8 correlation between all major CAPEX elements. Using -50%/+50% as the uncertainty ranges for min and max.","Including some correlations","Using proper assumptions instead, no correlation.","Using -50% /  50% for uncertainty.  No correlation is currently added to the uncertainties.","Using -20% /  50% for uncertainty",null,"Improved the uncertainty estimation.  Still need to adjust the distribution from Min to P10.",null,null,null,"Added uncertainty estimations on the cost data.","Fixed the Gross Margin.  \n\nNow the margin is based on the target cost instead of the actual cost.\n\nAdded uncertainty into the graph.","New O&M data September 20th..","With new updated values (Sept 20).  This includes better estimates on blades and rotor hub.","Using updated weights and cost sheet from Michael LaGrassa (Sept14).  Lower costs on platform and drivetrain.","Updated the gross margin calculation method (28% of final CAPEX, not adding 28% to the CAPEX cost).","Using updated OPEX values from the O&M model.","Using current speed at 70m, instead of at 50m.","CASE - 1.5 machining factor, 0% assembly, 12% gross margin","CASE - 1.5 machining factor, 0% assembly.\n\nSame as 1.5 machining factor, and also removed the assembly percentage.","CASE - 1.5 machining factor.\n\nKeeping all else constant, but decreasing machining factors.  1.5 and 1.0 (drivetrain)","CASE - 1.7 machining factor.\n\nKeeping all else constant, but decreasing machining factors.  1.7 and 1.0 (drivetrain)","New cost data.  Using values specific for 800 kW instead of a 0.8 factor.","New cost data.  Using values specific for 800 kW instead of a 0.8 factor.","August 11th power curve.","Old 800 kW rotor curve.","Phase 0 Q&A","Phase 0 Q&A","Phase 0 Q&A","Phase 0 Q&A","Phase 0 Q&A","Phase 0 Q&A","Phase 0 Q&A"]
[7]
[8,"Results [cents/kWh]"]
[9]
[10,"COE Total",{"$f":"C14+C21","v":8},{"$f":"D14+D21","v":11.014022922226236},{"$f":"E14+E21","v":17.71507401034436},{"$f":"F14+F21","v":10.102171407745105},null,17.670797348371675,17.633867358788251,20.124778219775351,20.522446249196214,19.482069498653569,21.162568647375085,21.267540787530699,21.267540787530699,21.267540787530699,21.267540787530699,21.267540787530699,21.267540787530699,21.174073642964505,20.835860123407461,20.835860123407461,20.835860123407461,20.835860123407461,20.835860123407461,24.332148036865028,25.365050828754182,21.9051933524192,24.474818791962193,22.974237741086053,21.056789529659081,13.377859843674162,14.839845809040408,15.20015285001536,16.010687814427833,19.372470795813371,19.320309334663431,20.904252957701861,25.879792969086353,20.922179424248007,25.367924644322716,21.610091439082396,25.901986215782138,18.959185694442432,17.328288000296844,17.227668279898229,10]
[11,"Capex Total",{"$f":"SUM(C15:C20)","v":6.3999999999999995},{"$f":"SUM(D15:D20)","v":9.3050540196840146},{"$f":"SUM(E15:E20)","v":15.208664085143539},{"$f":"SUM(F15:F20)","v":8.5753333336669275},null,15.164387423170854,15.127457433587432,15.186020578039454,15.583688607460319,15.21687131808145,16.841727727042006,16.946699867197619,16.946699867197619,16.946699867197619,16.946699867197619,16.946699867197619,16.946699867197619,16.872222067332014,16.53400854777497,16.53400854777497,16.53400854777497,16.53400854777497,16.53400854777497,20.030296461232538,20.030296461232538,16.570438984897557,19.140064424440549,17.63948337356441,17.63948337356441,10.233901757563725,11.695887722929971,12.056194763904923,12.866729728317395,16.228512709702933,16.176351248552994,17.760294871591423,21.987523556892629,17.77822133813757,21.5559082097,17.717822026888676,22.009716803588418,16.261416083149079,14.862584592125499,14.776282407741512,7.5]
[12,"Platform",{"$f":"'2.0 Results'!BS88","v":1.8431999999999997},{"$f":"'2.0 Results'!BW88","v":3.6944742850099153},{"$f":"'2.0 Results'!CA88","v":7.7404544194036733},{"$f":"'2.0 Results'!CE88","v":3.0141150003611865},null,7.7404544194036733,7.6887341832305225,7.6887341832305225,7.8196715734265174,7.8196715734265174,8.2281933939146175,8.3281668607294872,8.3281668607294872,8.3281668607294872,8.3281668607294872,8.3281668607294872,8.3281668607294872,8.2915660151630082,7.9694579012991573,7.9694579012991573,7.9694579012991573,7.9694579012991573,7.9694579012991573,7.9694579012991564,7.9694579012991573,5.7215406249398155,5.8648116996129032,5.8648116996129032,5.8648116996129032,3.2374135633639036,3.2374135633639036,3.2374135633639036,3.6690687051457562,5.3956892722731711,5.3956892722731711,7.3344923141959493,9.0802164999066211,7.3344923141959493,8.8929955411456607,7.3095742824248289,9.0802164999066211,6.3856305762687917,5.836329021320938,5.8024393609996432,2.34375]
[13,"Drivetrain",{"$f":"'2.0 Results'!BS87","v":1.3823999999999999},{"$f":"'2.0 Results'!BW87","v":1.9843555143113323},{"$f":"'2.0 Results'!CA87","v":1.9004025269381257},{"$f":"'2.0 Results'!CE87","v":1.7074462869882137},null,1.8824948958250516,1.8990437133473255,1.8990437133473252,1.6189685235374101,1.6189685235374101,2.1439958954516984,2.1439958954516984,2.1439958954516984,2.1439958954516984,2.1439958954516984,2.1439958954516984,2.1439958954516984,2.1345734062080428,2.1345734062080428,2.1345734062080428,2.1345734062080428,2.1345734062080428,2.1345734062080428,2.1345734062080428,2.1345734062080428,2.0100169845091118,3.6287747826655044,3.6287747826655044,3.6287747826655044,2.392383951869701,2.392383951869701,2.392383951869701,2.5638054205137948,3.3385114764410933,3.2997008654664377,2.5394273049710621,3.1438508252686681,2.5394273049710621,3.0790291587682836,2.5307999143412778,3.1438508252686681,2.2109021252158403,2.0207169961650151,2.0089833512050874,0.87890625]
[14,"Mooring",{"$f":"'2.0 Results'!BS86","v":0.46079999999999993},{"$f":"'2.0 Results'!BW86","v":0.45630251359588908},{"$f":"'2.0 Results'!CA86","v":1.6095535083178767},{"$f":"'2.0 Results'!CE86","v":0.4914359516905929},null,1.6095535083178767,1.6095535083178767,1.4465236019272685,1.4465236019272685,1.0797063125484001,1.6691969647929041,1.6691969647929041,1.6691969647929041,1.6691969647929041,1.6691969647929041,1.6691969647929041,1.6691969647929041,1.6618611343094276,1.6618611343094274,1.6618611343094274,1.6618611343094274,1.6618611343094274,1.6618611343094274,1.6618611343094274,1.6618611343094276,1.6618611343094274,1.6618611343094272,1.6618611343094274,1.6618611343094274,1.5289299560961085,1.5289299560961085,1.5289299560961085,1.5289299560961085,1.5289299560961085,1.5289299560961085,1.5289299560961085,1.8928392613725618,1.5289299560961087,1.8538116477360143,1.5237356054049123,1.8928392613725618,1.6239783047966754,1.4842812463195418,1.4756625089119559,1.171875]
[15,"Grid",{"$f":"'2.0 Results'!BS85","v":0.64511999999999992},{"$f":"'2.0 Results'!BW85","v":0.7085417711615758},{"$f":"'2.0 Results'!CA85","v":0.87286211881531606},{"$f":"'2.0 Results'!CE85","v":0.9383404404885366},null,0.87286211881531606,0.87286211881531606,1.0944551696579468,1.6487178886734268,1.6487178886734268,1.6702266618968067,1.6702266618968065,1.6702266618968065,1.6702266618968065,1.6702266618968065,1.6702266618968065,1.6702266618968065,1.662886306073563,1.6628863060735628,1.6628863060735628,1.6628863060735628,1.6628863060735628,1.6628863060735628,1.6628863060735628,1.6628863060735628,1.6628863060735628,1.6628863060735626,1.662886306073563,1.6628863060735626,1.5298731250456501,1.5298731250456501,1.5298731250456501,1.5298731250456501,1.5298731250456499,1.5298731250456501,1.5298731250456499,1.8940069193222813,1.5298731250456501,1.8549552302640899,1.5246755700544361,1.894006919322281,1.7315398861422973,1.5825902185171534,1.5734006329510517,1.171875]
[16,"Assembly and Installation",{"$f":"'2.0 Results'!BS84","v":0.27647999999999989},{"$f":"'2.0 Results'!BW84","v":0.66937993560530162},{"$f":"'2.0 Results'!CA84","v":0.99119288700182129},{"$f":"'2.0 Results'!CE84","v":0.88206240466985819},null,0.96482408257263508,0.96306551164009135,0.96306551164009124,0.9556086216593952,0.95560862165939531,1.0085960089729749,1.0135946823137181,1.0135946823137181,1.0135946823137181,1.0135946823137181,1.0135946823137181,1.0135946823137181,1.0091401098904276,0.99303470419723505,0.99303470419723505,0.99303470419723505,0.99303470419723505,0.99303470419723505,0.99303470419723494,0.99303470419723505,0.87441101929432141,0.96251246293579551,0.9625124629357954,0.9625124629357954,0.44881168716367698,0.44881168716367703,0.73030156292535719,0.76045539344665447,0.88552172459939016,0.88358119405065738,0.94250766812202758,1.1668392729522341,0.95651272011120358,1.1597617109140768,0.95326308628132306,1.1841777469333206,0.75218042253661166,0.68747673027539757,0.68348477698031851,0.29296875]
[17,"Gross Margin",{"$f":"'2.0 Results'!BT89","v":1.7919999999999998},{"$f":"'2.0 Results'!BX89","v":1.7920000000000005},{"$f":"'2.0 Results'!CB89","v":2.0941986246667268},{"$f":"'2.0 Results'!CF89","v":1.5419332494685394},null,2.0941983982363017,2.0941983982363017,2.0941983982363017,2.0941983982363017,2.0941983982363017,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.1121950956875453,2.1121950956875453,2.1121950956875453,2.1121950956875453,2.1121950956875453,2.1121950956875453,5.608483009145111,5.608483009145111,4.6397229157713156,5.3592180388433546,3.8586369879672144,3.8586369879672149,1.0964894740246847,2.5584754393909312,2.6372926046042018,2.8145971280694302,3.5499871552475164,3.5385768356209679,3.8850645031606237,4.8097707780702628,3.8889859177175925,4.7153549208718752,3.8757735683818981,4.8146255507849673,3.5571847681888613,3.2511903795274537,3.2323117766934564,1.640625]
[18,"OPEX Total",{"$f":"'2.0 Results'!BU90","v":1.6000000000000003},{"$f":"'2.0 Results'!BY90","v":1.708968902542221},{"$f":"'2.0 Results'!CC90","v":2.5064099252008192},{"$f":"'2.0 Results'!CG90","v":1.5268380740781782},null,2.5064099252008192,2.5064099252008192,4.9387576417358963,4.9387576417358963,4.2651981805721197,4.3208409203330804,4.3208409203330804,4.3208409203330804,4.3208409203330804,4.3208409203330804,4.3208409203330804,4.3208409203330804,4.3018515756324902,4.3018515756324902,4.3018515756324902,4.3018515756324902,4.3018515756324902,4.3018515756324902,4.3018515756324902,5.3347543675216427,5.3347543675216427,5.3347543675216427,5.3347543675216427,3.4173061560946718,3.1439580861104375,3.1439580861104375,3.1439580861104375,3.1439580861104375,3.1439580861104375,3.1439580861104375,3.1439580861104375,3.8922694121937216,3.143958086110437,3.8120164346227172,3.8922694121937211,3.8922694121937211,2.6977696112933542,2.4657034081713451,2.4513858721567159,2.5]
[19,"O&M"]
[20,"Lease cost"]
[21,"Liquidated damages"]
[22]
[23,"Power Density [W/kg]",{"$f":"'2.0 Results'!D37","v":2.4820077785191437},{"$f":"'2.0 Results'!F37","v":2.4820077785191437},{"$f":"'2.0 Results'!H37","v":1.5463584137092898},{"$f":"'2.0 Results'!J37","v":3.5008741768132374},null,1.5463584426234491,1.5514886835856132,1.5514886835856132,1.9320017661910058,1.9320017661910058,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,2.0263806742793111,1.6842105263157896,1.6842105263157896,1.6842105263157896,1.6842105263157896,1.666954480158169,1.666954480158169,1.666954480158169,1.666954480158169,1.666954480158169,1.6842105263157896,1.666954480158169,1.666954480158169,1.666954480158169,1.666954480158169,1.666954480158169,1.666954480158169,2.7088010302570247,2.7088010302570247,2.7088010302570247,1.6842105263157896]
[24,"Energy Density [kWh/kg]",{"$f":"'2.0 Results'!D39","v":3.2622203488613053},{"$f":"'2.0 Results'!F39","v":3.2622203488613053},{"$f":"'2.0 Results'!H39","v":1.8970242306394069},{"$f":"'2.0 Results'!J39","v":9.102301513426724},null,1.8970242661103949,1.9033178855765958,1.9033178855765958,2.3701194571774651,2.3701194571774651,2.4538877319946861,2.4538877319946861,2.4538877319946861,2.4538877319946861,2.4538877319946861,2.4538877319946861,2.4538877319946861,2.4647197468097364,2.4647197468097364,2.4647197468097364,2.4647197468097364,2.4647197468097364,2.4647197468097364,2.4647197468097364,2.4647197468097364,2.0485326349017319,2.0485326349017319,2.0485326349017319,2.0485326349017319,2.2038264528066653,2.2038264528066653,2.2038264528066653,2.2038264528066653,2.2038264528066653,2.2266401117551737,2.2038264528066653,1.7801280597327647,2.2038264528066653,1.8176044399376647,1.7801280597327647,1.7801280597327647,3.1641252940631697,3.4619253217397037,3.4821450027931626,1.8364199903832199]
[25,"Net Annual Production [kWh/yr]",{"$f":"'2.0 Results'!D28","v":10539888.890557},{"$f":"'2.0 Results'!F28","v":21029557.616021104},{"$f":"'2.0 Results'!H28","v":15702640.433752201},{"$f":"'2.0 Results'!J28","v":12220038.46823423},null,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,16922464.849339321,16922464.849339321,16922464.849339321,16922464.849339321,16922464.849339321,16922464.849339321,16922464.849339321,13669023.021202937,16922464.849339321,13956791.926912472,13669023.021202937,13669023.021202937,24296286.578962643,26582995.904041484,26738256.242919914,19200000]
[26]
[27,"Input settings"]
[28,{"$f":"'1.2 Input'!B$8","v":"Rated power per rotor [kW]"},{"$f":"'1.2 Input'!C$8","v":1000},{"$f":"'1.2 Input'!E$8","v":1000},{"$f":"'1.2 Input'!G$8","v":800},{"$f":"'1.2 Input'!I$8","v":1175},null,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,1300,1300,1300,800]
[29,{"$f":"'1.2 Input'!B$9","v":"# of rotors per C-Plane"},{"$f":"'1.2 Input'!C$9","v":2},{"$f":"'1.2 Input'!E$9","v":4},{"$f":"'1.2 Input'!G$9","v":4},{"$f":"'1.2 Input'!I$9","v":2},null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[30,{"$f":"'1.2 Input'!B$12","v":"# of C-Planes per farm"},{"$f":"'1.2 Input'!C$12","v":50},{"$f":"'1.2 Input'!E$12","v":25},{"$f":"'1.2 Input'!G$12","v":32},{"$f":"'1.2 Input'!I$12","v":43},null,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,20,20,20,20,20,20,20,32]
[31,{"$f":"'1.2 Input'!B$16","v":"Drivetrain"},{"$f":"'1.2 Input'!C$16","v":0},{"$f":"'1.2 Input'!E$16","v":"Hydraulic"},{"$f":"'1.2 Input'!G$16","v":"Hydraulic"},{"$f":"'1.2 Input'!I$16","v":"Hydraulic"},null,"Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Hydraulic","Mechanical","Hydraulic",0]
[32,{"$f":"'1.2 Input'!B$20","v":"Generator RPM"},{"$f":"'1.2 Input'!C$20","v":0},{"$f":"'1.2 Input'!E$20","v":"Variable speed"},{"$f":"'1.2 Input'!G$20","v":"Variable speed"},{"$f":"'1.2 Input'!I$20","v":"Variable speed"},null,"Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed","Variable speed",0]
[33,{"$f":"'1.2 Input'!B$22","v":"Drivetrain efficiency model"},{"$f":"'1.2 Input'!C$22","v":0},{"$f":"'1.2 Input'!E$22","v":"Based on power output"},{"$f":"'1.2 Input'!G$22","v":"Based on power output"},{"$f":"'1.2 Input'!I$22","v":"Based on power output"},null,"Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Based on power output","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency","Fixed efficiency",0]
[34]
[35,"Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve",null,"Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve","Rotor power curve"]
[36,{"$f":"'1.2 Input'!B$38","v":"Manual over-ride?"},{"$f":"'1.2 Input'!C$38","v":0},{"$f":"'1.2 Input'!E$38","v":"HY 1.0 MW VS Jan27,12"},{"$f":"'1.2 Input'!G$38","v":"Sept1 HY 0.8MW VS"},{"$f":"'1.2 Input'!I$38","v":"Auto"},null,"Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Auto","Aug11 HY 0.8MW VS","Auto","Auto","Auto","ME 1.3 MW VS","Auto","Auto",0]
[37,{"$f":"'1.2 Input'!B$40","v":"Value in use:"},{"$f":"'1.2 Input'!C$40","v":0},{"$f":"'1.2 Input'!E$40","v":"HY 1.0 MW VS Jan27,12"},{"$f":"'1.2 Input'!G$40","v":"Sept1 HY 0.8MW VS"},{"$f":"'1.2 Input'!I$40","v":"HY 1.3 MW 45.5"},null,"Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Sept1 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","Aug11 HY 0.8MW VS","HY 0.8 MW VS","Aug11 HY 0.8MW VS","HY 0.8 MW VS","HY 0.8 MW VS","HY 0.8 MW VS","ME 1.3 MW VS","ME 1.3 MW VS","HY 1.3 MW VS",0]
[38,{"$f":"'1.2 Input'!B$41","v":"Curve name:"},{"$f":"'1.2 Input'!C$41","v":0},{"$f":"'1.2 Input'!E$41","v":"1200KW_Jan27"},{"$f":"'1.2 Input'!G$41","v":"950KW_VS_3"},{"$f":"'1.2 Input'!I$41","v":"45P5D_3HD_2B_TSR8P0_CR"},null,"950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_3","950KW_VS_2","950KW_VS_2","950KW_VS_2","950KW_VS_2","950KW_VS_2","950KW_VS_2","950KW_VS_2","0.95 VS Case","950KW_VS_2","0.95 VS Case","0.95 VS Case","0.95 VS Case","1.45 VS Case","1.45 VS Case","1.55 VS Case",0]
[39]
[40,"O&M Input","O&M Input","O&M Input","O&M Input","O&M Input",null,"O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input","O&M Input"]
[41,{"$f":"'1.2 Input'!B$55","v":"Crystal Ball or Lookup table"},{"$f":"'1.2 Input'!C$55","v":"Lookup Table"},{"$f":"'1.2 Input'!E$55","v":"Lookup Table"},{"$f":"'1.2 Input'!G$55","v":"Lookup Table"},{"$f":"'1.2 Input'!I$55","v":"Lookup Table"},null,"Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table","Lookup Table"]
[42]
[43,"Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:",null,"Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:","Energy Estimate input:"]
[44,{"$f":"'1.2 Input'!B$61","v":"Use Cut-in and Cut-out"},{"$f":"'1.2 Input'!C$61","v":0},{"$f":"'1.2 Input'!E$61","v":"Yes"},{"$f":"'1.2 Input'!G$61","v":"Yes"},{"$f":"'1.2 Input'!I$61","v":"Yes"},null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",0]
[45,{"$f":"'1.2 Input'!B$66","v":"Include dive down?"},{"$f":"'1.2 Input'!C$66","v":0},{"$f":"'1.2 Input'!E$66","v":"Yes"},{"$f":"'1.2 Input'!G$66","v":"Yes"},{"$f":"'1.2 Input'!I$66","v":"Yes"},null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",0]
[46,{"$f":"'1.2 Input'!B$67","v":"Dive down speed [m/s]:"},{"$f":"'1.2 Input'!C$67","v":0},{"$f":"'1.2 Input'!E$67","v":1.6},{"$f":"'1.2 Input'!G$67","v":1.6},{"$f":"'1.2 Input'!I$67","v":1.6},null,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,0]
[47,{"$f":"'1.2 Input'!B$69","v":"Energy Losses"},{"$f":"'1.2 Input'!C$69","v":0},{"$f":"'1.2 Input'!E$69","v":"Med / 95%"},{"$f":"'1.2 Input'!G$69","v":"Med / 95%"},{"$f":"'1.2 Input'!I$69","v":"Med / 95%"},null,"Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 97%","Med / 95%","Med / 95%","Med / 95%","Med / 95%","Med / 95%",0]
[48,{"$f":"'1.2 Input'!B$73","v":"Current resource:"},{"$f":"'1.2 Input'!C$73","v":0},{"$f":"'1.2 Input'!E$73","v":"C-70"},{"$f":"'1.2 Input'!G$73","v":"C-70"},{"$f":"'1.2 Input'!I$73","v":"V-bar-66.2"},null,"C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-70","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50","C-50",0]
[49]
[50,"Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:",null,"Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:","Financial Input:"]
[51,{"$f":"'1.2 Input'!B$78","v":"Lifetime [years]"},{"$f":"'1.2 Input'!C$78","v":0},{"$f":"'1.2 Input'!E$78","v":20},{"$f":"'1.2 Input'!G$78","v":20},{"$f":"'1.2 Input'!I$78","v":20},null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,30,20,20,20,20,0]
[52,{"$f":"'1.2 Input'!B$81","v":"Insurance, warranty and fees"},{"$f":"'1.2 Input'!C$81","v":0},{"$f":"'1.2 Input'!E$81","v":0.01},{"$f":"'1.2 Input'!G$81","v":0.01},{"$f":"'1.2 Input'!I$81","v":0.01},null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0]
[53,{"$f":"'1.2 Input'!B$82","v":"O&M tax benefit"},{"$f":"'1.2 Input'!C$82","v":0},{"$f":"'1.2 Input'!E$82","v":0.4},{"$f":"'1.2 Input'!G$82","v":0.4},{"$f":"'1.2 Input'!I$82","v":0.4},null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0]
[54,{"$f":"'1.2 Input'!B$84","v":"Gross margin Aquantis"},{"$f":"'1.2 Input'!C$84","v":0},{"$f":"'1.2 Input'!E$84","v":0.28000000000000003},{"$f":"'1.2 Input'!G$84","v":0.28000000000000003},{"$f":"'1.2 Input'!I$84","v":0.28000000000000003},null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.12,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0]
[55,{"$f":"'1.2 Input'!B$87","v":"Assembly cost percentage"},{"$f":"'1.2 Input'!C$87","v":0},{"$f":"'1.2 Input'!E$87","v":0.05},{"$f":"'1.2 Input'!G$87","v":0.05},{"$f":"'1.2 Input'!I$87","v":0.05},null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0]
[56,{"$f":"'1.2 Input'!B$90","v":"Decommissioning cost percentage"},{"$f":"'1.2 Input'!C$90","v":0},{"$f":"'1.2 Input'!E$90","v":0.03},{"$f":"'1.2 Input'!G$90","v":0.03},{"$f":"'1.2 Input'!I$90","v":0.03},null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
[57]
[58]
[59,"Risked Results - Cost of Energy [cents/kWh]"]
[60,"Base Case - COE"]
[61,"P10",null,{"$f":"HLOOKUP(B63,COE_Risked_Results,2,0)","v":14.488162435675086},null,null,{"$f":"G68+S104","v":20.133591152635731},14.488162435675086,14.402598885324574,16.773670580696116,17.140586290252521,16.327807497760567,18.478134129269868,18.596832224999066,18.633490199523614,19.706561249915836,19.717900643798838,21.572118915968566,21.424828944843931,21.152961947345734,21.152961947345734,21.123897440393186,20.07200070757758,20.07200070757758,19.905219695473665]
[62,"P50",null,{"$f":"HLOOKUP(B63,COE_Risked_Results,3,0)","v":17.974594063485341},null,null,{"$f":"G69+S105","v":22.45466352668296},17.974594063485341,18.007406556519783,20.503470537394179,20.83818507916326,19.98084513755466,21.074054621966841,21.257354378501162,21.276943257583707,21.353171173023469,21.284868979532277,22.764489883360785,22.572440179423285,22.245201357049588,22.245201357049588,22.306723096214835,20.849108317582761,20.849108317582761,20.897598569077623]
[63,"P90",null,{"$f":"HLOOKUP(B63,COE_Risked_Results,4,0)","v":21.614649771623252},null,null,{"$f":"G70+S106","v":25.408226996985608},21.614649771623252,21.676799555721832,23.9339407489209,24.515903717878448,23.516815885650725,23.86117464901719,24.16341788781472,23.983366326064885,22.852443040037802,22.894491554345045,24.069556346098022,23.885635000415537,23.453743649508084,23.453743649508084,23.468534375529597,21.654630299026003,21.654630299026003,21.588774309508494]
[64,"Base Case - COE CAPEX"]
[65,"P10",null,{"$f":"HLOOKUP(B67,COE_Risked_Results,2,0)","v":11.94383425092192},null,null,{"$f":"S72+S76+S80+S84+S88+S92+S100","v":16.402884167401957},11.94383425092192,11.877461198830479,11.981098598169053,12.300732279101972,12.086413577475726,14.212662188997029,14.281486881847632,14.363407672747588,15.45738027914623,15.55330106989847,17.372501043802416,17.299928656432435,16.894691418443696,16.894691418443696,16.987423209220605,15.97577532633786,15.97577532633786,15.927048254054618]
[66,"P50",null,{"$f":"HLOOKUP(B67,COE_Risked_Results,3,0)","v":15.443441159012661},null,null,{"$f":"S73+S77+S81+S85+S89+S93+S101","v":18.147243512626233},15.443441159012661,15.444296675956712,15.601430490974735,15.854268800951834,15.772297605525994,16.736389195198591,16.948737707957363,16.884536524494322,16.975585299685893,16.937762233859843,18.431821965281291,18.231320105964404,17.905653945083344,17.905653945083344,17.924780219960397,16.54167474004506,16.54167474004506,16.572261612759394]
[{"$f":"A69+1","v":67},"P90",null,{"$f":"HLOOKUP(B67,COE_Risked_Results,4,0)","v":19.009295188110855},null,null,{"$f":"S74+S78+S82+S86+S90+S94+S102","v":20.489611698092631},19.009295188110855,19.097708150499212,18.986376919849864,19.594344292987063,19.187535986621999,19.371208153570809,19.796452959276003,19.599220203023798,18.479633138692751,18.396141544412043,19.594228425401305,19.404064283666273,19.062989363613703,19.062989363613703,19.018854695014372,17.097608664777063,17.097608664777063,17.03793509358821]
[68,"Base Case - COE Platform"]
[69,"P10",null,{"$f":"HLOOKUP(B71,COE_Risked_Results,2,0)","v":5.7999586863284023},null,null,null,5.7999586863284023,5.7591200667276068,5.7473888246829334,5.8499683929372921,5.8979794647807484,6.3076971430013131,6.3052891269702274,6.2711165419096018,7.0849383255761396,7.0507813464379767,8.2889271213802918,8.2440765853182327,7.8881096288160144,7.8881096288160144,7.95028061292712,7.4952998527363794,7.4952998527363794,7.3988934863567346]
[70,"P50",null,{"$f":"HLOOKUP(B71,COE_Risked_Results,3,0)","v":7.9363119859092581},null,null,null,7.9363119859092581,7.9029639931091484,7.9399281989505104,7.9650220916186667,8.1198476673376394,8.2249360436371006,8.3819639684949419,8.3445327254772632,8.3447564635994969,8.301261848893331,9.1648066408411175,9.02810084898816,8.7185566427241756,8.7185566427241756,8.7225265000316501,7.9920915325368327,7.9920915325368327,7.9869741310941151]
[71,"P90",null,{"$f":"HLOOKUP(B71,COE_Risked_Results,4,0)","v":10.136800280203069},null,null,null,10.136800280203069,10.083235119021863,9.9897575148594058,10.141747404078757,10.181186761935422,10.434923454702806,10.644138694970353,10.502580642655236,9.6210550514791677,9.6488621667399883,10.168996722878168,10.063798219077283,9.7295676198654455,9.7295676198654455,9.6642938622064332,8.4544323029767643,8.4544323029767643,8.4850618698029496]
[72,"Base Case - COE Drivetrain"]
[73,"P10",null,{"$f":"HLOOKUP(B75,COE_Risked_Results,2,0)","v":1.482363595442993},null,null,null,1.482363595442993,1.443660191106823,1.474529355727447,1.2552155088132999,1.2628331942666129,1.5003042229757111,1.6078910251091489,1.634726533243154,1.7728551705796849,1.7471299600023531,2.0891766985814568,2.0910827121842601,2.0860248899192921,2.0860248899192921,2.0860048516836271,1.9831764491309221,1.9831764491309221,1.957229339837395]
[74,"P50",null,{"$f":"HLOOKUP(B75,COE_Risked_Results,3,0)","v":2.0895845175512422},null,null,null,2.0895845175512422,2.1077730064279998,2.1425083555729438,1.756478902462937,1.8057662275699109,2.0100231262878658,2.1469360858810411,2.1307130398296068,2.1446876939285939,2.1501684918486181,2.341684754843993,2.354211385022746,2.3330954997856912,2.3330954997856912,2.3352598621590719,2.1401381537158182,2.1401381537158182,2.1502917361232128]
[75,"P90",null,{"$f":"HLOOKUP(B75,COE_Risked_Results,4,0)","v":2.8548328701165282},null,null,null,2.8548328701165282,2.9601933422969862,2.8546673099672302,2.3491159749630741,2.3809339302639989,2.5481706685033139,2.724346855303696,2.6770351928696221,2.5370782044958582,2.5100976367115329,2.6548051599667239,2.633655769695892,2.6116966734718519,2.6116966734718519,2.6371862584351051,2.284213807990561,2.284213807990561,2.27339707472956]
[76,"Base Case - COE Mooring"]
[77,"P10",null,{"$f":"HLOOKUP(B79,COE_Risked_Results,2,0)","v":1.118135050949145},null,null,null,1.118135050949145,1.1003201466862469,0.981520856584992,1.03211770901532,0.78447542642849899,1.190517568976424,1.1868103363928471,1.2071273153650071,1.1954142278027129,1.1841493078512071,1.523667723040445,1.514101801554752,1.526959506460932,1.526959506460932,1.509931197454673,1.478507431324283,1.478507431324283,1.4500428172509481]
[78,"P50",null,{"$f":"HLOOKUP(B79,COE_Risked_Results,3,0)","v":1.4889352590382821},null,null,null,1.4889352590382821,1.48043677897294,1.333855482959043,1.4348678205576431,1.0962440410631811,1.6732110555967501,1.6352195923910759,1.6778120024038981,1.6760635804133801,1.6612406890019189,1.806323236597644,1.7765781540771359,1.8017823465464899,1.8017823465464899,1.8015106696675269,1.6594474916627351,1.6594474916627351,1.6439152786307569]
[79,"P90",null,{"$f":"HLOOKUP(B79,COE_Risked_Results,4,0)","v":1.7340069665562501},null,null,null,1.7340069665562501,1.733228627511906,1.5610400731726399,1.8501401389995999,1.3769668741270411,2.1304842145954792,2.1087766763332012,2.137176554867628,2.1615630059736342,2.10488168840019,2.2015883238937159,2.1686899583724522,2.1944195088955838,2.1944195088955838,2.2032161299083368,1.8422770049132089,1.8422770049132089,1.822001002109074]
[80,"Base Case - COE Grid Connect"]
[81,"P10",null,{"$f":"HLOOKUP(B83,COE_Risked_Results,2,0)","v":0.63303918274266402},null,null,null,0.63303918274266402,0.63674025272177204,0.78623239228618402,1.183199167027656,1.2168275866302101,1.1998185223377089,1.1900389763936059,1.2405260906100399,1.18403004831985,1.2515488117871689,1.531710755641964,1.5080729295945341,1.5224539547329301,1.5224539547329301,1.5203231512517299,1.4807668159371279,1.4807668159371279,1.5392088814520479]
[82,"P50",null,{"$f":"HLOOKUP(B83,COE_Risked_Results,3,0)","v":0.87976004411808695},null,null,null,0.87976004411808695,0.87020258892937097,1.096160770031062,1.640573969378488,1.668411882134611,1.665120116167802,1.6785129039858411,1.6644067318967799,1.6608636941992609,1.6901088871481551,1.7860858233070649,1.784804648878219,1.785967831082665,1.785967831082665,1.786534105186536,1.659378908633748,1.659378908633748,1.6990071189930001]
[83,"P90",null,{"$f":"HLOOKUP(B83,COE_Risked_Results,4,0)","v":1.1099834390128669},null,null,null,1.1099834390128669,1.1264582517376951,1.3964507905369661,2.0929455965627879,2.1176497468408439,2.1205350030897319,2.1395041742740779,2.1365764095918531,2.1502925134013919,2.1772869486578061,2.1723889408938719,2.1818142697496281,2.188526759983878,2.188526759983878,2.1697037954380458,1.85138110055225,1.85138110055225,1.8448818287855251]
[84,"Base Case - COE Installation"]
[85,"P10",null,{"$f":"HLOOKUP(B87,COE_Risked_Results,2,0)","v":0.350159591078952},null,null,null,0.350159591078952,0.34854385650700198,0.34753163785748098,0.34619432558470697,0.35390674122553001,0.36660489062888302,0.36000863823961399,0.36438909766452199,0.360207128142359,0.34933093089230199,0.44912767848789098,0.45149706173892901,0.44358653143398002,0.44358653143398002,0.44887084589785098,0.43604525442333197,0.43604525442333197,0.44116463678054502]
[86,"P50",null,{"$f":"HLOOKUP(B87,COE_Risked_Results,3,0)","v":0.48202407013929699},null,null,null,0.48202407013929699,0.48784131874090803,0.49031029620463701,0.48292087754714502,0.485893194109835,0.48828518049161601,0.491064095177704,0.49836970785054302,0.486394638616647,0.49717855279914303,0.52908210617746299,0.52896368169297703,0.530767807099494,0.530767807099494,0.52494201300150101,0.48814720364123798,0.48814720364123798,0.48314641719738499]
[87,"P90",null,{"$f":"HLOOKUP(B87,COE_Risked_Results,4,0)","v":0.61664221016459897},null,null,null,0.61664221016459897,0.62280047442911501,0.61548528983099704,0.61397822385256295,0.62191515352302895,0.62781904644727204,0.62393492505994297,0.627590324872911,0.63319073187510599,0.62337138098259703,0.63912817803350197,0.64518283113604802,0.64556319354944303,0.64556319354944303,0.63822070328531499,0.541473684650432,0.541473684650432,0.53883112663152399]
[88,"Base Case - COE Assembly"]
[89,"P10",null,{"$f":"HLOOKUP(B91,COE_Risked_Results,2,0)","v":0.34566139387850497},null,null,null,0.34566139387850497,0.344471153325901,0.34929098119559499,0.33723541644973698,0.34780507804557098,0.369089520190785,0.37633949854297399,0.37136339813011798,0.38412696599699597,0.37347587471467503,0.48098741508001802,0.481857981323704,0.46232861047625901,0.46232861047625901,0.46410338636352999,0.44975985035844301,0.44975985035844301,0.45082013338288501]
[90,"P50",null,{"$f":"HLOOKUP(B91,COE_Risked_Results,3,0)","v":0.48266077864449097},null,null,null,0.48266077864449097,0.47643810008330401,0.48108405257088499,0.46849552621440699,0.48074609327036699,0.51479715012666205,0.524167933989381,0.52212478463396494,0.53009059831445104,0.51857336463173198,0.56624764641888203,0.56238969827944996,0.54305383167892296,0.54305383167892296,0.54860869927243605,0.50370871212686397,0.50370871212686397,0.49926728873449899]
[91,"P90",null,{"$f":"HLOOKUP(B91,COE_Risked_Results,4,0)","v":0.60923014425454403},null,null,null,0.60923014425454403,0.60955176670760303,0.61389074180671899,0.60123221195000698,0.60507872210138003,0.66299009802210096,0.66100780612096899,0.66712382242423995,0.67025066969616398,0.67249746692539902,0.68739655469532901,0.68427555437378695,0.66147650425746696,0.66147650425746696,0.66163700200856801,0.55992468687557795,0.55992468687557795,0.56176443570921797]
[92,"Assembly and Installation"]
[93,"P10",null,{"$f":"D88+D92","v":0.69582098495745703},null,null,null,0.69582098495745703,0.69301500983290298,0.69682261905307596,0.68342974203444395,0.70171181927110093,0.73569441081966802,0.73634813678258793,0.73575249579463997,0.74433409413935503,0.72280680560697697,0.930115093567909,0.93335504306263295,0.90591514191023903,0.90591514191023903,0.91297423226138097,0.88580510478177499,0.88580510478177499,0.89198477016343003]
[94,"P50",null,{"$f":"D89+D93","v":0.96468484878378802},null,null,null,0.96468484878378802,0.96427941882421209,0.971394348775522,0.95141640376155201,0.96663928738020199,1.0030823306182781,1.0152320291670849,1.0204944924845081,1.0164852369310982,1.0157519174308751,1.095329752596345,1.0913533799724271,1.073821638778417,1.073821638778417,1.0735507122739372,0.99185591576810195,0.99185591576810195,0.98241370593188404]
[95,"P90",null,{"$f":"D90+D94","v":1.225872354419143},null,null,null,1.225872354419143,1.232352241136718,1.229376031637716,1.2152104358025699,1.226993875624409,1.290809144469373,1.2849427311809118,1.2947141472971508,1.3034414015712699,1.2958688479079961,1.326524732728831,1.329458385509835,1.3070396978069101,1.3070396978069101,1.2998577052938831,1.1013983715260101,1.1013983715260101,1.100595562340742]
[96,"Base Case - COE Gross Margin"]
[97,"P10",null,{"$f":"HLOOKUP(B99,COE_Risked_Results,2,0)","v":2.0941983982363022},null,null,null,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448]
[98,"P50",null,{"$f":"HLOOKUP(B99,COE_Risked_Results,3,0)","v":2.0941983982363022},null,null,null,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448]
[99,"P90",null,{"$f":"HLOOKUP(B99,COE_Risked_Results,4,0)","v":2.0941983982363022},null,null,null,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.0941983982363022,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.121518802013004,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448,2.1121950956875448]
[100,"Base Case - COE OPEX"]
[101,"P10",null,{"$f":"HLOOKUP(B103,COE_Risked_Results,2,0)","v":2.5029913743045902},null,null,null,2.5029913743045902,2.501304465675632,4.2676857109881956,4.2567857078544957,3.6889177841276481,3.7872066658910182,3.7765536103863102,3.7776592054150222,3.7811403455006278,3.7576408485659578,3.753112354244502,3.7307069852337729,3.7777998857218038,3.7777998857218038,3.7299151220290812,3.7355262640557401,3.7355262640557401,3.6710515701348192]
[102,"P50",null,{"$f":"HLOOKUP(B103,COE_Risked_Results,3,0)","v":2.5547946197838538},null,null,null,2.5547946197838538,2.5532254586956462,4.9474911193156554,4.9325745530563543,4.2666471785798779,4.3277217084241579,4.3564427781946744,4.3327747326022523,4.3250640182836557,4.3264231378383959,4.3518634359787942,4.3074200140567278,4.3246573120404523,4.3246573120404523,4.3304681730666363,4.3240780907306311,4.3240780907306311,4.3181570287889084]
[103,"P90",null,{"$f":"HLOOKUP(B103,COE_Risked_Results,4,0)","v":2.6274598224558918},null,null,null,2.6274598224558918,2.6364804481723869,5.610059285891313,5.6036361681373172,4.8276005397813782,4.8947315578644197,4.9312441753230862,4.9219987813720216,4.903069182328645,4.9300471514213333,4.9281785333601276,4.9186152988929761,4.8621327388887492,4.8621327388887492,4.9349853309440004,4.8734732584470581,4.8734732584470581,4.7968114941733822]
[104,"O&M"]
[105,"P10",null,{"$f":"HLOOKUP(B107,COE_Risked_Results,2,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[106,"P50",null,{"$f":"HLOOKUP(B107,COE_Risked_Results,3,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[107,"P90",null,{"$f":"HLOOKUP(B107,COE_Risked_Results,4,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[108,"Lease cost"]
[109,"P10",null,{"$f":"HLOOKUP(B111,COE_Risked_Results,2,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[110,"P50",null,{"$f":"HLOOKUP(B111,COE_Risked_Results,3,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[111,"P90",null,{"$f":"HLOOKUP(B111,COE_Risked_Results,4,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[112,"Liquidated damages"]
[113,"P10",null,{"$f":"HLOOKUP(B115,COE_Risked_Results,2,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[114,"P50",null,{"$f":"HLOOKUP(B115,COE_Risked_Results,3,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[115,"P90",null,{"$f":"HLOOKUP(B115,COE_Risked_Results,4,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[116,"Base Case - Net AEP"]
[117,"P10",null,{"$f":"HLOOKUP(B119,COE_Risked_Results,2,0)","v":15702640.433752201},null,null,null,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162]
[118,"P50",null,{"$f":"HLOOKUP(B119,COE_Risked_Results,3,0)","v":15702640.433752201},null,null,null,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162]
[119,"P90",null,{"$f":"HLOOKUP(B119,COE_Risked_Results,4,0)","v":15702640.433752201},null,null,null,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15702640.433752201,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15500425.644704178,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162,15568848.025253162]
[120]
[121]
[122,"Risked Total COST [$/C-Plane]"]
[123,"Base Case - Total CAPEX"]
[124,"P10",null,{"$f":"HLOOKUP(B126,COE_Risked_Results,2,0)","v":23443716.83032012},null,null,null,23443716.83032012,23313437.808884796,23516860.411047652,24144247.006323434,23723575.817590244,27537789.184230875,27671140.688487168,27829866.579499681,29949496.709852859,30135348.345457394,33660145.08650063,33667495.012464836,32878860.390912332,32878860.390912332,33059326.285626739,31090552.267667923,31090552.267667923,30995724.219781257]
[125,"P50",null,{"$f":"HLOOKUP(B126,COE_Risked_Results,3,0)","v":30312850.447473142},null,null,null,30312850.447473142,30314529.681842819,30622956.656494293,31119235.290175281,30958339.764213189,32427644.535125773,32839081.076723374,32714687.867902022,32891099.714139305,32817815.51170288,35712635.733658485,35480081.503687769,34846300.632972166,34846300.632972166,34883522.391328424,32191852.513866328,32191852.513866328,32251377.810473483]
[126,"P90",null,{"$f":"HLOOKUP(B126,COE_Risked_Results,4,0)","v":37312015.904745087},null,null,null,37312015.904745087,37485555.524503484,37267031.239011757,38460367.870990038,37661872.300950751,37532746.454063952,38356680.890517712,37974531.931394279,35805272.42596478,35643503.019826546,37964860.096660241,37762365.988080382,37098598.038639903,37098598.038639903,37012707.295131415,33273758.862145714,33273758.862145714,33157627.767025292]
[127,"Base Case - Platform"]
[128,"P10",null,{"$f":"HLOOKUP(B130,COE_Risked_Results,2,0)","v":11384333.222754084},null,null,null,11384333.222754084,11304173.952828825,11281147.518370219,11482493.777888689,11576731.352638293,12221498.819300603,12216833.160120469,12150621.958393021,13727444.964113487,13661263.999691134,16060237.314915881,16043846.93317095,15351097.50219658,15351097.50219658,15472088.827597361,14586648.038869387,14586648.038869387,14399031.030515445]
[129,"P50",null,{"$f":"HLOOKUP(B130,COE_Risked_Results,3,0)","v":15577631.68560137},null,null,null,15577631.68560137,15512175.243085435,15584729.697241198,15633984.743947599,15937881.037130564,15936251.197105531,16240501.156280676,16167976.131382629,16168409.635898573,16084136.505748827,17757300.4855561,17569641.259319462,16967235.421266764,16967235.421266764,16974961.184404515,15553457.309247322,15553457.309247322,15543498.303579088]
[130,"P90",null,{"$f":"HLOOKUP(B130,COE_Risked_Results,4,0)","v":19896816.24359842},null,null,null,19896816.24359842,19791676.935372859,19608196.284526397,19906526.607023567,19983939.363943726,20218219.389725059,20623585.049163323,20349308.79112336,18641306.056132294,18695183.821444053,19702972.198026687,19585218.128703453,18934769.953138653,18934769.953138653,18807740.301509865,16453221.458104543,16453221.458104543,16512829.841979068]
[131,"Base Case - Drivertrain"]
[132,"P10",null,{"$f":"HLOOKUP(B134,COE_Risked_Results,2,0)","v":2909627.8164156792},null,null,null,2909627.8164156792,2833659.6111840536,2894250.5352500486,2463774.7252205717,2478726.9471719209,2906919.256583835,3115374.409936442,3167369.6347450675,3435001.2187999696,3385157.2545814314,4047891.0093763033,4069468.6192788687,4059625.5610061148,4059625.5610061148,4059586.5644753929,3859471.5929725668,3859471.5929725668,3808975.767811873]
[133,"P50",null,{"$f":"HLOOKUP(B134,COE_Risked_Results,3,0)","v":4101499.2918803403},null,null,null,4101499.2918803403,4137200.2044884688,4205636.0297953328,3447669.5793559002,3544412.2223679344,3894526.7516451115,4159802.895391413,4128369.8805100536,4155446.5163565297,4166065.8539356547,4537138.8032245804,4581544.9090924859,4540451.1580706872,4540451.1580706872,4544663.2366785295,4164935.7085309327,4164935.7085309327,4184695.6562075103]
[134,"P90",null,{"$f":"HLOOKUP(B134,COE_Risked_Results,4,0)","v":5603551.7572370805},null,null,null,5603551.7572370805,5810356.4585595923,5603226.7908002557,4610915.4365035482,4673368.6754320012,4937216.2471439689,5278566.9826273248,5186898.1194164865,4915724.0079484526,4863447.7223493494,5143826.2479051482,5125373.303653311,5082638.5746678105,5082638.5746678105,5132244.0089827692,4445322.2042237315,4445322.2042237315,4424271.6946899528]
[135,"Base Case - Mooring"]
[136,"P10",null,{"$f":"HLOOKUP(B138,COE_Risked_Results,2,0)","v":2194709.0826787027},null,null,null,2194709.0826787027,2159741.4531784509,1926558.6361478232,2025871.6587469555,1539791.9437901431,2306691.1320791305,2299508.17170296,2338873.3994383332,2316178.6690846765,2294352.2873219438,2952187.2810280169,2946602.6053959937,2971625.0621007266,2971625.0621007266,2938486.1677200408,2877332.1878118985,2877332.1878118985,2821937.0314862453]
[137,"P50",null,{"$f":"HLOOKUP(B138,COE_Risked_Results,3,0)","v":2922526.8752267286},null,null,null,2922526.8752267286,2905845.803139295,2618131.6299368427,2816401.6820222931,2151740.7505573267,3241935.4443968004,3168324.9630776686,3250850.0236317301,3247462.3629992809,3218742.2222289229,3499847.3773978977,3457409.4107264662,3506459.440995791,3506459.440995791,3505930.728990722,3229460.7254480855,3229460.7254480855,3199233.3924242444]
[138,"P90",null,{"$f":"HLOOKUP(B138,COE_Risked_Results,4,0)","v":3403560.9881817717},null,null,null,3403560.9881817717,3402033.2409131615,3064056.3714635237,3631510.6693453798,2702751.9642005814,4127926.5194441499,4085867.0090986481,4140893.2847913392,4188143.3313046955,4078320.2627433157,4265694.5143454308,4220500.5469741644,4270572.9797057537,4270572.9797057537,4287692.1366661657,3585266.3387390408,3585266.3387390408,3545807.0879618921]
[139,"Base Case - Grid Connect"]
[140,"P10",null,{"$f":"HLOOKUP(B142,COE_Risked_Results,2,0)","v":1242548.33338555},null,null,null,1242548.33338555,1249812.9047733122,1543240.5691798434,2322418.8851687992,2388425.7578405817,2324712.2240793118,2305763.8334861193,2403585.3034770605,2294121.2156346664,2424942.4122281084,2967771.0846277387,2934869.7814819519,2962856.7808353314,2962856.7808353314,2958710.0113890199,2881729.1897703973,2881729.1897703973,2995463.6443058555]
[141,"P50",null,{"$f":"HLOOKUP(B142,COE_Risked_Results,3,0)","v":1726819.4550960371},null,null,null,1726819.4550960371,1708059.7948097729,2151577.303672838,3220167.8932654988,3274808.9850699436,3226258.8187700235,3252208.0577386259,3224876.5987888915,3218011.7747405432,3274675.8920867131,3460636.3124039257,3473419.04164379,3475682.7175146276,3475682.7175146276,3476784.7469476019,3229327.2556036585,3229327.2556036585,3306447.9536781535]
[142,"P90",null,{"$f":"HLOOKUP(B142,COE_Risked_Results,4,0)","v":2178708.8537798459},null,null,null,2178708.8537798459,2211046.1113337688,2740995.5809038728,4108096.5187788066,4156586.5674085179,4108649.3927981174,4145403.1712336945,4139730.4713884424,4166306.1522927932,4218609.3068568958,4209119.1562128905,4246041.8481325833,4259105.0656735869,4259105.0656735869,4222473.5813737391,3602983.8739154898,3602983.8739154898,3590335.60211412]
[143,"Base Case - Installation"]
[144,"P10",null,{"$f":"HLOOKUP(B146,COE_Risked_Results,2,0)","v":687303.76914281002},null,null,null,687303.76914281002,684132.3567653473,682145.54357862542,679520.6268577486,694658.78806818463,710316.4810222392,697535.8910605436,706023.26426122256,697920.47580788401,676847.26496142766,870208.77317251964,878661.14225771639,863266.4117431026,863266.4117431026,873550.24784380896,848590.28728121228,848590.28728121228,858553.14801904]
[145,"P50",null,{"$f":"HLOOKUP(B146,COE_Risked_Results,3,0)","v":946131.3317263911},null,null,null,946131.3317263911,957549.60211449629,962395.78528349381,947891.61225936096,953725.76453926205,946078.51670265652,951462.81176074245,965617.82501378586,942415.49123251217,963309.89872559311,1025124.7308434058,1029419.3963945428,1032930.4156786143,1032930.4156786143,1021592.8028113549,949986.20343034354,949986.20343034354,940254.14291145548]
[146,"P90",null,{"$f":"HLOOKUP(B146,COE_Risked_Results,4,0)","v":1210363.8628111193},null,null,null,1210363.8628111193,1222451.4889913336,1208093.024809988,1205134.9104138266,1220713.7545092402,1216432.8059731275,1208907.1141282143,1215989.6457535361,1226840.7322932382,1207815.2174946635,1238344.8501304442,1255594.1808074624,1256334.4063835461,1256334.4063835461,1242045.1420024072,1053765.1882495533,1053765.1882495533,1048622.4902252683]
[147,"Base Case - Assembly"]
[148,"P10",null,{"$f":"HLOOKUP(B150,COE_Risked_Results,2,0)","v":678474.57248797046},null,null,null,678474.57248797046,676138.33255956881,685598.83555836615,661935.81075461244,682682.26019784017,715130.58299459983,729177.80179132847,719536.34248507116,744266.43432028079,723629.37826320832,931938.70793578471,937746.71012300218,899740.48427891848,899740.48427891848,903194.3862873927,875280.34476140107,875280.34476140107,877343.76792031131]
[149,"P50",null,{"$f":"HLOOKUP(B150,COE_Risked_Results,3,0)","v":947381.08231616335},null,null,null,947381.08231616335,935167.02181852201,944286.23699161829,919577.09912079538,943622.8803194596,997446.86845549149,1015603.2607675761,1011644.550184495,1027078.7380162372,1004763.484974778,1097134.9424755769,1094469.9679350914,1056840.3218675698,1056840.3218675698,1067650.6830380457,980270.54851239244,980270.54851239244,971627.06778595049]
[150,"P90",null,{"$f":"HLOOKUP(B150,COE_Risked_Results,4,0)","v":1195815.237079012},null,null,null,1195815.237079012,1196446.5272959869,1204963.1980250401,1180116.6551800559,1187666.7009090299,1284578.5896958383,1280737.7936683891,1292587.9006622203,1298646.333617321,1302999.622791131,1331867.3980600974,1331672.764180169,1287303.3958825278,1287303.3958825278,1287615.7415194395,1089672.7944441671,1089672.7944441671,1093253.1406936145]
[151,"Assembly and Installation"]
[152,"P10",null,{"$f":"D147+D151","v":1365778.3416307806},null,null,null,1365778.3416307806,1360270.6893249161,1367744.3791369917,1341456.437612361,1377341.0482660248,1425447.064016839,1426713.6928518722,1425559.6067462936,1442186.9101281648,1400476.6432246361,1802147.4811083043,1816407.8523807186,1763006.8960220211,1763006.8960220211,1776744.6341312015,1723870.6320426133,1723870.6320426133,1735896.9159393513]
[153,"P50",null,{"$f":"D148+D152","v":1893512.4140425543},null,null,null,1893512.4140425543,1892716.6239330182,1906682.0222751121,1867468.7113801562,1897348.6448587216,1943525.3851581481,1967066.0725283185,1977262.3751982809,1969494.2292487493,1968073.3837003713,2122259.6733189826,2123889.3643296342,2089770.7375461841,2089770.7375461841,2089243.4858494005,1930256.7519427361,1930256.7519427361,1911881.210697406]
[154,"P90",null,{"$f":"D149+D153","v":2406179.0998901315},null,null,null,2406179.0998901315,2418898.0162873203,2413056.2228350281,2385251.5655938825,2408380.4554182701,2501011.3956689658,2489644.9077966036,2508577.5464157565,2525487.0659105591,2510814.8402857948,2570212.2481905418,2587266.9449876314,2543637.8022660739,2543637.8022660739,2529660.8835218465,2143437.9826937206,2143437.9826937206,2141875.6309188828]
[155,"Base Case - Gross Margin"]
[156,"P10",null,{"$f":"HLOOKUP(B158,COE_Risked_Results,2,0)","v":4110555.555555556},null,null,null,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556]
[157,"P50",null,{"$f":"HLOOKUP(B158,COE_Risked_Results,3,0)","v":4110555.555555556},null,null,null,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556]
[158,"P90",null,{"$f":"HLOOKUP(B158,COE_Risked_Results,4,0)","v":4110555.555555556},null,null,null,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556,4110555.555555556]
[159,"Base Case - OPEX"]
[160,"P10",null,{"$f":"HLOOKUP(B162,COE_Risked_Results,2,0)","v":393035.73559488257},null,null,null,393035.73559488257,392770.84639843123,670139.34203909768,668427.75373974512,579257.49553830386,587033.15325771726,585381.88431032107,585553.25624567817,586092.84777623555,582450.32572699757,581748.38983187557,580828.10079855006,588159.9229062153,588159.9229062153,580704.8168196436,581578.40699425526,581578.40699425526,571540.43988295994]
[161,"P50",null,{"$f":"HLOOKUP(B162,COE_Risked_Results,3,0)","v":401170.21296550531},null,null,null,401170.21296550531,400923.8132419975,776886.74095795932,774544.44619319914,669976.26502923155,670815.28552400798,675267.17358815041,671598.52577954228,670403.33223991294,670614.00155591802,674557.35605296143,670615.67579783034,673299.32452457643,673299.32452457643,674204.00864670146,673209.14643912064,673209.14643912064,672287.3053039324]
[162,"P90",null,{"$f":"HLOOKUP(B162,COE_Risked_Results,4,0)","v":412580.56846155279},null,null,null,412580.56846155279,413997.04488268844,880927.43778383941,879918.83869829285,758060.75433975016,758704.22563464497,764363.8367547607,762930.7613398158,759996.59291525674,764178.29295492009,763888.6492017596,765771.74083149899,756978.05690366845,756978.05690366845,768320.36624320818,758743.64515897585,758743.64515897585,746808.29158572946]
[163,"O&M"]
[164,"P10",null,{"$f":"HLOOKUP(B166,COE_Risked_Results,2,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[165,"P50",null,{"$f":"HLOOKUP(B166,COE_Risked_Results,3,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[166,"P90",null,{"$f":"HLOOKUP(B166,COE_Risked_Results,4,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[167,"Lease cost"]
[168,"P10",null,{"$f":"HLOOKUP(B170,COE_Risked_Results,2,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[169,"P50",null,{"$f":"HLOOKUP(B170,COE_Risked_Results,3,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[170,"P90",null,{"$f":"HLOOKUP(B170,COE_Risked_Results,4,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[171,"Liquidated damages"]
[172,"P10",null,{"$f":"HLOOKUP(B174,COE_Risked_Results,2,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[173,"P50",null,{"$f":"HLOOKUP(B174,COE_Risked_Results,3,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[174,"P90",null,{"$f":"HLOOKUP(B174,COE_Risked_Results,4,0)","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[175]
[176]
[177]
[178,"[Last Row]"]

{"sheet":"2.4 Quick COE","index":14,"n_rows":51,"n_cols":52,"rows_kept":51,"cut":false,"hidden":false,"merged":[[5,21,5,26],[5,28,5,33],[5,35,5,40],[7,15,7,19],[7,21,7,25],[7,29,7,33],[7,36,7,40]]}
[]
[null,null,"Quick COE calculation sheet"]
[null,null,"This sheet can be used to make quick calculations of how a change will impact the COE."]
[]
[]
[null,null,"Assumed values:","Value","Unit","Comments",null,null,"Effect of changes",null,null,null,null,null,"Finding COE Targets","Updated:","2011-10-12",null,null,null,null,"Alternative 1",null,null,null,null,null,null,"Alternative 2",null,null,null,null,null,null,"Alternative 3"]
[]
[null,null,"Energy Production",null,null,null,null,null,"CAPEX increase or decrease",null,null,null,null,null,null,"Current breakdown",null,null,null,null,null,"Target breakdown",null,null,null,null,"Decrease % Required",null,"Target % Decrease","Target breakdown based on decrease %",null,null,null,null,null,"Target % Decrease","SELECTED Target Breakdown"]
[null,null,"NET Capacity Factor",0.56000000000000005,"percent","Assumed after all losses are included",null,null,"Change in CAPEX",1000,"k$",null,null,null,null,"Value","Unit","COE\n(cents/kWh)","COE %","% of \nCAPEX",null,"Value","Unit","COE\n(cents/kWh)","COE %","% of \nCAPEX","As a percentage based on current breakdown",null,"As a percentage based on current breakdown","Value","Unit","COE\n(cents/kWh)","COE %","% of \nCAPEX",null,"As a percentage based on current breakdown","Value","Unit","COE\n(cents/kWh)","COE %","% of \nCAPEX"]
[null,null,"AEP_net (per rotor)",{"$f":"800*8760*D9/1000","v":3924.4800000000005},"MWh / yr","This corresponds to approximately 65% net Capacity Factor at 800 kW",null,null,"Equals change in COE",{"$f":"J9*0.08/D12*100","v":0.50962165688193084},"cents/kWh",null,null,null,"Total",null,null,{"$f":"R12+R19+R21","v":22.684412526819223},{"$f":"R10/$R$10","v":1},null,null,null,null,8,{"$f":"Y12+Y19+Y21","v":1},null,null,null,null,null,null,{"$f":"AF12+AF19+AF21","v":7.0216870634450386},{"$f":"AG12+AG19+AG21","v":1},null,null,null,null,null,{"$f":"AM12+AM19+AM21","v":8},{"$f":"AN12+AN19+AN21","v":1}]
[null,null,"Number of rotors",4,"#"]
[null,null,"AEP_net (C-Plane)",{"$f":"D10*D11","v":15697.920000000002},"MWh / yr",null,null,null,null,null,null,null,null,"Current","CAPEX (without margin)",{"$f":"SUM(P13:P17)","v":25757.576798758149},"k$",{"$f":"CRF*P12/$P$24*100","v":13.235443884854448},{"$f":"R12/$R$10","v":0.58345984799943607},{"$f":"R12/$R$12","v":1},null,{"$f":"X12*$V$24/CRF/100","v":6070.9760009608317},"k$",{"$f":"Y12*$X$10","v":4.6079999999999997},0.57599999999999996,{"$f":"SUM(Z13:Z17)","v":1},{"$f":"(V12-P12)/P12","v":-0.76430329419600007},null,-0.52135826666116225,{"$f":"SUM(AD13:AD17)","v":8696.9867024488631},"k$",{"$f":"CRF*AD12/$AD$24*100","v":4.1378863495454974},{"$f":"AF12/$AF$10","v":0.58930087771746031},{"$f":"AF12/$AF$12","v":1},null,-0.52135826666116225,{"$f":"SUM(AK13:AK17)","v":6070.9760009608308},"k$",{"$f":"CRF*AK12/$AK$24*100","v":4.6079999999999988},{"$f":"AM12/$AM$10","v":0.57599999999999985},{"$f":"AM12/$AM$12","v":1},"bf margin"]
[null,null,null,null,null,null,null,null,"Change in CAPEX",0.1,"(in precent)",null,null,{"$f":"'3.0 Summary CAPEX'!F7","v":9711644.979690548},"Platform",{"$f":"15348686.3784437/1000","v":15348.686378443699},"k$",7.8868706810151377,0.34767797806933215,0.59589015295816583,null,2428.3904003843327,"k$",1.8431999999999999,{"$f":"Z13*$Y$12","v":0.23039999999999999},0.4,{"$f":"(V13-P13)/P13","v":-0.84178513128036414},null,-0.7,{"$f":"P13*(1+AC13)","v":4604.6059135331107},"k$",2.1907974113930937,0.31200442167216524,0.52944842519266611,null,{"$f":"-(P13-AK13)/P13","v":-0.84178513128036414},{"$f":"V13","v":2428.3904003843327},"k$",1.8431999999999999,0.23039999999999999,0.40000000000000008]
[null,null,"Capital Recovery Factor",0.08,null,"Corresponds to a 20 year secured loan at around 4% interest rate.",null,null,"Equals change in COE",{"$f":"J13*D17*0.08/D12*100","v":1.5573018590998042},"cents/kWh",null,null,{"$f":"'3.0 Summary CAPEX'!F9","v":5216264.8273599185},"Drivetrain",{"$f":"3177760.07483383/1000","v":3177.76007483383},"k$",1.6328812868771809,7.1982524782013446E-2,0.12337185674185933,null,1821.2928002882495,"k$",1.3823999999999999,{"$f":"Z14*$Y$12","v":0.17279999999999998},0.3,-0.42686270914159946,null,-0.52,{"$f":"P14*(1+AC14)","v":1525.3248359202385},"k$",0.72572501638985809,0.10335479348944338,0.17538543959032882,null,{"$f":"-(P14-AK14)/P14","v":-0.42686270914159946},{"$f":"V14","v":1821.2928002882495},"k$",1.3823999999999999,0.17279999999999998,0.30000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3.0 Summary CAPEX'!F13","v":1199480},"Mooring lines & attachments",{"$f":"2119280/1000","v":2119.2800000000002},"k$",1.088984873672072,4.8005866247785432E-2,8.2277926085895514E-2,null,607.09760009608317,"k$",0.46079999999999999,{"$f":"Z15*$Y$12","v":5.7599999999999998E-2},0.1,-0.71353591781355785,null,-0.7,{"$f":"P15*(1+AC15)","v":635.78400000000011},"k$",0.30249579824224221,4.3080216407968087E-2,7.3103940681084237E-2,null,{"$f":"-(P15-AK15)/P15","v":-0.71353591781355785},{"$f":"V15","v":607.09760009608317},"k$",0.46079999999999999,5.7599999999999998E-2,0.10000000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3.0 Summary CAPEX'!F15","v":1862540},"Grid connect",3236.1530228167389,"k$",1.6628863060735626,7.3305240067714911E-2,0.1256388769836751,null,849.93664013451644,"k$",0.64512000000000003,{"$f":"Z16*$Y$12","v":8.0640000000000003E-2},0.14000000000000001,-0.73736203629989849,null,-0.57999999999999996,{"$f":"P16*(1+AC16)","v":1359.1842695830305},"k$",0.64667800791749652,9.209724131457063E-2,0.15628220624970215,null,{"$f":"-(P16-AK16)/P16","v":-0.73736203629989849},{"$f":"V16","v":849.93664013451644},"k$",0.64512000000000003,8.0640000000000003E-2,0.14000000000000004]
[null,null,"CAPEX:",30558,"k$","Based on current CAPEX",null,null,"OPEX increase or decrease",null,null,null,null,{"$f":"'3.0 Summary CAPEX'!F11+'3.0 Summary CAPEX'!F17","v":1759595.4903525235},"Misc (assembly & installation)",1875.6973226638786,"k$",0.9638207372164922,4.2488238832590029E-2,7.2821187230404066E-2,null,364.25856005764979,"k$",0.27647999999999995,{"$f":"Z17*$Y$12","v":3.4559999999999994E-2},0.06,-0.80580099163316654,null,-0.69499999999999995,{"$f":"P17*(1+AC17)","v":572.0876834124831},"k$",0.27219011560280565,3.8764204833312735E-2,6.5779988286218352E-2,null,{"$f":"-(P17-AK17)/P17","v":-0.80580099163316654},{"$f":"V17","v":364.25856005764979},"k$",0.27647999999999989,3.4559999999999987E-2,5.9999999999999991E-2]
[null,null,null,null,null,null,null,null,"Change in OPEX",200,"k$ / yr"]
[null,null,"O&M:",775,"k$ / yr","Based on current OPEX (witout tax deduction)",null,null,"Equals change in COE",{"$f":"J18/D12*100","v":1.274054142204827},"cents/kWh",null,null,{"$f":"'3.0 Summary CAPEX'!F22","v":4710620.9059887277},"Gross margin (28%)",{"$f":"P12/(1-T19)-P12","v":10016.835421739284},"k$",{"$f":"CRF*P19/$P$24*100","v":5.1471170663322869},{"$f":"R19/$R$10","v":0.22690105199978078},0.28000000000000003,null,{"$f":"X19*$V$24/CRF/100","v":2360.9351114847682},"k$",{"$f":"Y19*$X$10","v":1.792},{"$f":"Y12*Z19/(1-Z19)","v":0.224},0.28000000000000003,{"$f":"(T19-Z19)/T19","v":0},null,0,{"$f":"AD12/(1-AH19)-AD12","v":3382.1614953967801},"k$",{"$f":"CRF*AD19/$AD$24*100","v":1.6091780248232486},{"$f":"AF19/$AF$10","v":0.22917256355679005},{"$f":"T19*(1+AC19)","v":0.28000000000000003},null,{"$f":"-(T19-AO19)/T19","v":0},{"$f":"AK12/(1-AO19)-AK12","v":2360.9351114847686},"k$",{"$f":"CRF*AK19/$AK$24*100","v":1.7920000000000005},{"$f":"AM19/$AM$10","v":0.22400000000000006},0.28000000000000003]
[]
[null,null,"COE:",{"$f":"(0.08*D17+D19)/D12*100","v":20.509978392041745},"cents/kWh",null,null,null,"Change in OPEX",0.1,"(in precent)",null,null,{"$f":"'4.0 Summary OPEX'!F7","v":359388.6},"O&M",669.74873408218093,"k$ / yr",{"$f":"P21/P24*100","v":4.3018515756324902},{"$f":"R21/$R$10","v":0.18963910000078321},null,null,{"$f":"X21*$V$24/100","v":168.63822224891203},"k$ / yr",{"$f":"Y21*$X$10","v":1.6},0.2,null,-0.74820673236506718,null,-0.68,{"$f":"P21*(1+AC21)","v":214.31959490629785},"k$ / yr",{"$f":"AD21/AD24*100","v":1.2746226890762928},{"$f":"AF21/$AF$10","v":0.18152655872574971},null,null,{"$f":"-(P21-AK21)/P21","v":-0.74820673236506718},{"$f":"V21","v":168.63822224891203},"k$ / yr",{"$f":"AK21/AK24*100","v":1.6000000000000003},{"$f":"AM21/$AM$10","v":0.20000000000000004}]
[null,null,null,null,null,null,null,null,"Equals change in COE",{"$f":"J21*D19/D12*100","v":0.49369598010437049},"cents/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T19*(S12+S21)","v":0.21646770544006141},null,null,null,null,null,{"$f":"100-20-16.128","v":63.872}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.0 Summary AEP'!F30","v":21029557.616021104},"AEP_net",15568.848025253163,"MWh / yr",null,null,null,null,10539.888890557,"MWh / yr",null,null,null,{"$f":"(V24-P24)/P24","v":-0.32301420930688207},null,0.08,{"$f":"P24*(1+AC24)","v":16814.355867273418},"MWh / yr",null,null,null,null,{"$f":"-(P24-AK24)/P24","v":-0.32301420930688207},{"$f":"V24","v":10539.888890557},"MWh / yr"]
[null,null,null,null,null,null,null,null,"AEP increase or decrease"]
[null,null,null,null,null,null,null,null,"Change in AEP",100,"MWh/yr",null,null,null,"How to use this tool:",null,null,null,null,null,null,null,null,null,"Tips:"]
[null,null,null,null,null,null,null,null,"Equals change in COE",{"$f":"((0.08*D17+D19)/(D12+J26)*100)-((0.08*D17+D19)/D12*100)","v":-0.12982708098307683},"cents/kWh",null,null,null,"1) Set the yellow cells for the Target Breakdown",null,null,null,null,null,null,null,null,null,"After setting the OPEX percentage or profit margin, ",null,null,null,null,null,null,null,null,null,null,"Net Capacity factor",0.65,null,{"$f":"AK24*0.08","v":843.19111124456003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2) Column R gives the \"target\" costs for each sub-element",null,null,null,null,null,null,null,null,null,"click here to adjust CAPEX percentage to get 100%",null,null,null,null,null,null,null,null,null,null,"Energy (4 rotor C-Plane):",{"$f":"800*8760*AK27*4/1000","v":18220.8},null,{"$f":"AK24*0.08","v":843.19111124456003}]
[null,null,null,null,null,null,null,null,"Change in AEP",0.1,"(in precent)",null,null,null,"3) If you want to see the \"Decrease required\" you need to update the yellow cells under \"Current Breakdown\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM28*1000/100","v":8431.9111124455994}]
[null,null,null,null,null,null,null,null,"Equals change in COE",{"$f":"((0.08*D17+D19)/(D12*(1+J29))*100)-((0.08*D17+D19)/D12*100)","v":-1.8645434901856142},"cents/kWh"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target COE values","Min",null,"Max",null,null,"New Suggestion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Capacity Factor:",0.6,null,0.65,null,null,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COE",{"$f":"((AT40+AT47)*CRF+AT49)/AT51*100","v":7.9954919245729741},null,{"$f":"((AV40+AV47)*CRF+AV49)/AV51*100","v":7.9987950279046176},null,null,{"$f":"((AY40+AY47)*CRF+AY49)/AY51*100","v":7.998185224212623}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX (without margin)",{"$f":"SUM(AT41:AT45)","v":9700},null,{"$f":"SUM(AV41:AV45)","v":10570},null,null,{"$f":"SUM(AY41:AY45)","v":10470}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platform",3600,{"$f":"(AT41-$P13)/$P13","v":-0.76545224058679173},4000,{"$f":"(AV41-$P13)/$P13","v":-0.73939137842976854},null,4500,{"$f":"(AY41-$P13)/$P13","v":-0.70681530073348964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivetrain",3400,{"$f":"(AT42-$P14)/$P14","v":6.9936030390145565E-2},3500,{"$f":"(AV42-$P14)/$P14","v":0.10140473716632632},null,2800,{"$f":"(AY42-$P14)/$P14","v":-0.11887621026693894}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mooring lines & attachments",950,{"$f":"(AT43-$P15)/$P15","v":-0.55173455135706473},1100,{"$f":"(AV43-$P15)/$P15","v":-0.48095579630818019},null,1200,{"$f":"(AY43-$P15)/$P15","v":-0.43376995960892384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid connect",1250,{"$f":"(AT44-$P16)/$P16","v":-0.61373890814594323},1400,{"$f":"(AV44-$P16)/$P16","v":-0.56738757712345633},null,1400,{"$f":"(AY44-$P16)/$P16","v":-0.56738757712345633}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc (assembly & installation)",500,{"$f":"(AT45-$P17)/$P17","v":-0.73343247124227029},570,{"$f":"(AV45-$P17)/$P17","v":-0.69611301721618823},null,570,{"$f":"(AY45-$P17)/$P17","v":-0.69611301721618823}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross margin (28%)",{"$f":"AT40/(1-0.28)-AT40","v":3772.2222222222226},null,{"$f":"AV40/(1-0.28)-AV40","v":4110.5555555555566},null,null,{"$f":"AY40/(1-0.28)-AY40","v":4071.6666666666679}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M",267,{"$f":"(AT49-$P21)/$P21","v":-0.6013430314789695},283,{"$f":"(AV49-$P21)/$P21","v":-0.57745347531291524},null,294,{"$f":"(AY49-$P21)/$P21","v":-0.56102940544875302}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AEP_net",{"$f":"4*800*8760*AT36/1000","v":16819.2},{"$f":"(AT51-$P24)/$P24","v":8.0311142656073697E-2},{"$f":"4*800*8760*AV36/1000","v":18220.8},{"$f":"(AV51-$P24)/$P24","v":0.17033707121074643},null,{"$f":"4*800*8760*AY36/1000","v":18220.8},{"$f":"(AY51-$P24)/$P24","v":0.17033707121074643}]

{"sheet":"2.5 Cash Flow","index":15,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,"Input Data",null,null,null,null,"For Cash Flow estimations"]
[null,null,"Set value","Use value",null,null,"Start investment year",2011,{"$f":"H2","v":2011}]
[null,"Nominal Discount rate",0.1,{"$f":"1+C3","v":1.1000000000000001},null,null,"Investment period",1,{"$f":"H3","v":1},"years"]
[null,"Inflation",0.02,{"$f":"1+C4","v":1.02},null,null,"Loan interest rate:",5.7000000000000002E-2,{"$f":"H4","v":5.7000000000000002E-2}]
[null,"Start operation year",2012,{"$f":"C5","v":2012},null,null,"Yearly payment:",null,{"$f":"PMT(I4,I3,'2.5 Cash Flow'!I16,0,1)","v":500000.00000000012}]
[null,"Years of operation",20,{"$f":"C6","v":20},null,null,"Fraction of CAPEX",null,{"$f":"-I5/'2.5 Cash Flow'!I16","v":1.0000000000000002}]
[]
[null,null,null,null,null,null,"For COE estimation"]
[null,"Electricity price [$/kWh]",0.13,{"$f":"C9","v":0.13},"This is an assumed value for electricity in 2011",null,"Start payback year",2012,{"$f":"H9","v":2012}]
[null,"Annual Energy Production (kWh)",120000,null,null,null,"Investment period",20,{"$f":"H10","v":20},"years"]
[null,"Yearly degredation",-7.4999999999999997E-3,{"$f":"1+C11","v":0.99250000000000005},null,null,"Loan interest rate:",5.7000000000000002E-2,{"$f":"H11","v":5.7000000000000002E-2}]
[null,"P_nominal (kWp)",305.76,305.76,null,null,"Yearly payment:",null,{"$f":"PMT(I11,I10,'2.5 Cash Flow'!I16,0,1)","v":40242.812878751502}]
[null,null,null,null,null,null,"Fraction of CAPEX",null,{"$f":"-I12/'2.5 Cash Flow'!I16","v":8.048562575750301E-2}]
[null,null,null,null,null,null,"Yearly payment (after ITC)",null,{"$f":"PMT(I11,I10,('2.5 Cash Flow'!I16+'2.5 Cash Flow'!I17),0,1)","v":28169.969015126051}]
[]
[null,null,null,null,null,null,"Total CAPEX cost",-500000,{"$f":"H16","v":-500000}]
[null,null,null,null,null,null,"Investment Tax Credit",0.3,{"$f":"-I16*H17","v":150000}]
[]
[]
[null,null,"Simplified Probabilistic NPV Model "]
[]
[null,null,"Aquantis"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last updated:","2011-06-27"]
[]
[null,"Cash Flow calculation",null,null,null,null,null,null,null,null,null,null,null,null,"O&M","Total"]
[null,"Parameter",null,"Year","Energy Produced","Income 1\nEnergy Sales","Income 2\nITC","Utilisation","Actual energy produced","Revenue",null,"CAPEX\nPay over time","CAPEX\nPay over night",null,"OPEX_1","OPEX",null,"Costs\nFor LCOE","LCOE",null,"Costs\nFor Cash Flow","Real Cash flow","Nominal Cash flow","Discounted cash flow","Pre-Tax NPV","IRR"]
[null,"Start investment",null,{"$f":"investyear","v":2011},{"$f":"D29","v":2011},{"$f":"D29","v":2011},null,null,null,null,null,{"$f":"F29+1","v":2012},{"$f":"D29","v":2011},null,null,null,null,null,null,null,null,null,null,"(based on"]
[null,"Investment period",null,null,null,null,null,null,null,null,null,{"$f":"'2.5 Cash Flow'!H10","v":20},{"$f":"'2.5 Cash Flow'!I3","v":1},null,null,null,null,null,null,null,null,null,null,"real cash flow)"]
[null,"Start operations",null,{"$f":"StartYear","v":2012},{"$f":"D31","v":2012},{"$f":"D31","v":2012},{"$f":"D29","v":2011},null,null,null,null,null,null,null,{"$f":"D31","v":2012}]
[null,"Stop operations",null,2031,{"$f":"D32","v":2031},{"$f":"D32","v":2031},{"$f":"D29","v":2011},null,null,null,null,null,null,null,{"$f":"D32","v":2031}]
[null,"Days per year with operations",null,365]
[null,"Discount rate",null,{"$f":"DiscountRate","v":1.1000000000000001}]
[null,"In use input value",null,null,{"$f":"'2.5 Cash Flow'!D11","v":0.99250000000000005},null,{"$f":"'2.5 Cash Flow'!I17","v":150000},0.97,null,null,null,{"$f":"IF(L66,'2.5 Cash Flow'!I14,'2.5 Cash Flow'!I12)","v":28169.969015126051},{"$f":"'2.5 Cash Flow'!I5","v":500000.00000000012},null,{"$f":"'2.5 Cash Flow'!C12*1000","v":305760}]
[null,"In Use Price [$/kWh]",null,{"$f":"'2.5 Cash Flow'!D9","v":0.13},null,{"$f":"D36","v":0.13}]
[null,"In Use Volume [kWh/year]",null,{"$f":"'2.5 Cash Flow'!C10","v":120000},{"$f":"D37","v":120000},null,1]
[null,null,null,null,"kWh","USD","USD","percent","kWh","USD",null,"USD","USD",null,"USD/year","USD/year",null,"USD","Cents / kWh",null,"USD","USD","USD","USD","USD","percent"]
[null,null,null,null,{"$f":"SUM(E40:E64)","v":2236455.4998104945},{"$f":"SUM(F40:F64)","v":358495.35565883497},{"$f":"SUM(G40:G64)","v":150000},null,{"$f":"SUM(I40:I64)","v":2169361.8348161792},{"$f":"SUM(J40:J64)","v":497740.49498906982},null,{"$f":"SUM(L40:L64)","v":563399.38030252105},{"$f":"SUM(M40:M64)","v":500000.00000000012},null,{"$f":"SUM(O40:O64)","v":0},{"$f":"SUM(P40:P64)","v":0},null,{"$f":"SUM(R40:R64)","v":563399.38030252105},{"$f":"S65","v":21.167956209302083},null,{"$f":"SUM(U40:U64)","v":500000.00000000012},{"$f":"SUM(V40:V64)","v":-2259.5050109301737},{"$f":"SUM(W40:W64)","v":-67982.961473896808},{"$f":"SUM(X40:X64)","v":-207364.34780781233},{"$f":"X39","v":-207364.34780781233},{"$f":"IRR(V40:V64,AC39)","v":-5.9305794875652573E-4},null,"IRR Guess:",0.1]
[null,null,null,{"$f":"investyear","v":2011},{"$f":"IF(OR($D40<$E$31,$D40>$E$32),0,($E$37)*($E$35^($E$66*($D40-$E$31))))","v":0},{"$f":"IF(OR($D40<$F$31,$D40>$F$32),0,($F$36*E40)*(Inflation^($F$65*($D40-$F$29))))","v":0},{"$f":"IF(OR($D40<$G$31,$D40>$G$32),0,($G$35*$G$37)*(Inflation^($G$65*($D40-$F$29))))","v":150000},1,{"$f":"E40*H40","v":0},{"$f":"(F40*H40+G40)","v":150000},null,{"$f":"IF(OR($D40<$L$29,$D40>=($L$29+$L$30)),0,($L$35)*(Inflation^($L$65*($D40-$L$29))))","v":0},{"$f":"IF(OR($D40<$M$29,$D40>=($M$29+$M$30)),0,($M$35)*(Inflation^($M$65*($D40-$M$29))))","v":500000.00000000012},null,null,{"$f":"SUM(O40:O40)","v":0},null,{"$f":"L40+P40","v":0},null,null,{"$f":"M40+P40","v":500000.00000000012},{"$f":"J40-U40","v":-350000.00000000012},{"$f":"V40/(Inflation^($D40-$D$40))","v":-350000.00000000012},{"$f":"V40/(DiscountRate^($D40-$D$40))","v":-350000.00000000012}]
[null,null,null,{"$f":"D40+1","v":2012},120000,15912,0,{"$f":"IF(F41=0,0,$H$35)","v":0.97},116400,15434.64,null,28169.969015126051,0,null,null,0,null,28169.969015126051,{"$f":"(R41/(Inflation^($D41-$D$40))/($I41))*100","v":23.726474812281896},null,0,15434.64,15132,14031.490909090908]
[null,null,null,2013,119100,16108.513199999999,0,0.97,115527,15625.257803999999,null,28169.969015126051,0,null,null,0,null,28169.969015126051,23.4370275223805,null,0,15625.257803999999,15018.509999999998,12913.43620165289]
[null,null,null,2014,118206.75000000001,16307.453338020001,0,0.97,114660.54750000002,15818.229737879401,null,28169.969015126051,0,null,null,0,null,28169.969015126051,23.151111297852022,null,0,15818.229737879401,14905.871175000002,11884.470126130274]
[null,null,null,2015,117320.19937500001,16508.850386744547,0,0.97,113800.59339375001,16013.584875142211,null,28169.969015126051,0,null,null,0,null,28169.969015126051,22.868683062035881,null,0,16013.584875142211,14794.077141187501,10937.493938352713]
[null,null,null,2016,116440.29787968752,16712.734689020846,0,0.97,112947.0889432969,16211.352648350221,null,28169.969015126051,0,null,null,0,null,28169.969015126051,22.589700263778216,null,0,16211.352648350221,14683.121562628598,10065.974534992154]
[null,null,null,2017,115566.99564558988,16919.136962430257,0,0.97,112099.98577622218,16411.562853557349,null,28169.969015126051,0,null,null,0,null,28169.969015126051,22.314120871021103,null,0,16411.562853557349,14572.998150908885,9263.8993822720986]
[null,null,null,2018,114700.24317824795,17128.088303916265,0,0.97,111259.23588290051,16614.245654798779,null,28169.969015126051,0,null,null,0,null,28169.969015126051,22.041903364469906,null,0,16614.245654798779,14463.700664777069,8525.735036039232]
[null,null,null,2019,113839.9913544111,17339.620194469633,0,0.97,110424.79161377877,16819.431588635543,null,28169.969015126051,0,null,null,0,null,28169.969015126051,21.77300673133788,null,0,16819.431588635543,14355.222909791239,7846.3889670311983]
[null,null,null,2020,112986.19141925302,17553.764503871334,0,0.97,109596.60567667543,17027.151568755195,null,28169.969015126051,0,null,null,0,null,28169.969015126051,21.507390459167162,null,0,17027.151568755195,14247.558737967805,7221.1744279763943]
[null,null,null,2021,112138.79498360862,17770.553495494147,0,0.97,108774.63113410036,17237.43689062932,null,28169.969015126051,0,null,null,0,null,28169.969015126051,21.245014529725058,null,0,17237.43689062932,14140.702047433046,6645.7781201471826]
[null,null,null,2022,111297.75402123157,17990.019831163496,0,0.97,107958.82140059462,17450.319236228592,null,28169.969015126051,0,null,null,0,null,28169.969015126051,20.985839412974823,null,0,17450.319236228592,14034.6467820773,6116.2304363009089]
[null,null,null,2023,110463.02086607234,18212.196576078371,0,0.97,107149.13024009018,17665.830678796021,null,28169.969015126051,0,null,null,0,null,28169.969015126051,20.729826061119986,null,0,17665.830678796021,13929.386931211722,5628.8780747174796]
[null,null,null,2024,109634.54820957679,18437.117203792939,0,0.97,106345.51176328948,17884.003687679149,null,28169.969015126051,0,null,null,0,null,28169.969015126051,20.476935902721376,null,0,17884.003687679149,13824.916529227634,5180.3588354002177]
[null,null,null,2025,108812.28909800499,18664.815601259786,0,0.97,105547.92042506483,18104.871133221994,null,28169.969015126051,0,null,null,0,null,28169.969015126051,20.227130836885834,null,0,18104.871133221994,13721.22965525843,4767.5784245612831]
[null,null,null,2026,107996.19692976995,18895.326073935339,0,0.97,104756.31102187686,18328.466291717279,null,28169.969015126051,0,null,null,0,null,28169.969015126051,19.980373227525892,null,0,18328.466291717279,13618.320432843992,4387.6891073678298]
[null,null,null,2027,107186.22545279669,19128.683350948446,0,0.97,103970.63868921278,18554.822850419991,null,28169.969015126051,0,null,null,0,null,28169.969015126051,19.736625897689425,null,0,18554.822850419991,13516.183029597662,4038.0700616762028]
[null,null,null,2028,106382.32876190072,19364.922590332662,0,0.97,103190.8588990437,18783.974912622682,null,28169.969015126051,0,null,null,0,null,28169.969015126051,19.495852123958532,null,0,18783.974912622682,13414.811656875681,3716.3092972162772]
[null,null,null,2029,105584.46129618646,19604.079384323268,0,0.97,102416.92745730086,19015.95700279357,null,28169.969015126051,0,null,null,0,null,28169.969015126051,19.258015630916713,null,0,19015.95700279357,13314.200569449113,3420.1870154880889]
[null,null,null,2030,104792.57783646506,19846.189764719657,0,0.97,101648.80050137111,19250.804071778068,null,28169.969015126051,0,null,null,0,null,28169.969015126051,19.023080585683523,null,0,19250.804071778068,13214.344065178244,3147.6602955721505]
[null,null,null,2031,104006.63350269159,20091.290208313952,0,0.97,100886.43449761084,19488.551502064533,null,28169.969015126051,0,null,null,0,null,28169.969015126051,18.791011592515947,null,0,19488.551502064533,13115.236484689409,2896.8490002022431]
[null,null,null,2032,0,0,0,0,0,0,null,0,0,null,null,0,null,0,null,null,0,0,0,0]
[null,null,null,2033,0,0,0,0,0,0,null,0,0,null,null,0,null,0,null,null,0,0,0,0]
[null,null,null,2034,0,0,0,0,0,0,null,0,0,null,null,0,null,0,null,null,0,0,0,0]
[null,null,null,2035,0,0,0,0,0,0,null,0,0,null,null,0,null,0,null,null,0,0,0,0]
[null,null,"Affected by inflation?",null,null,true,true,null,true,null,null,false,false,null,false,null,null,null,{"$f":"AVERAGE(S40:S64)","v":21.167956209302083}]
[null,null,"Include panel degradation",null,true,null,null,null,null,"ITC included?",null,true]
[]
[null,null,null,null,null,"Income 1","Sale of produced energy"]
[null,null,null,null,null,"Income 2","Investment / Production Tax Credit"]

{"sheet":"3.0 Summary CAPEX","index":16,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"CAPEX","Source","TARGET",null,"4 ROTOR","CSP",null,"PDR","CSP",null,"2 ROTOR","CSP"]
[]
[null,"Platform","LaGrassa spreadsheet",{"$f":"'2.4 Quick COE'!AK13*1000","v":2428390.4003843325},{"$f":"IF(D7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D7=0,\"\",DisplayFormula(D7))), \"link\"))","v":"link"},{"$f":"'3.2 4 ROTOR'!U9+IF(G7=\"Y\",'Cost Saving Programs'!C13,0)","v":9711644.979690548},"N",{"$f":"IF(F7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F7=0,\"\",DisplayFormula(F7))), \"link\"))","v":"link"},{"$f":"'3.3 PDR'!U9+IF(J7=\"Y\",'Cost Saving Programs'!E13,0)","v":15193196.567718005},"N",{"$f":"IF(I7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I7=0,\"\",DisplayFormula(I7))), \"link\"))","v":"link"},{"$f":"'3.4 2 ROTOR'!U9+IF(M7=\"Y\",'Cost Saving Programs'!G13,0)","v":4604075.156511941},"N",{"$f":"IF(L7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L7=0,\"\",DisplayFormula(L7))), \"link\"))","v":"link"}]
[]
[null,"Drivetrain","LaGrassa spreadsheet",{"$f":"'2.4 Quick COE'!AK14*1000","v":1821292.8002882495},{"$f":"IF(D9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D9=0,\"\",DisplayFormula(D9))), \"link\"))","v":"link"},{"$f":"'3.2 4 ROTOR'!U69+IF(G9=\"Y\",'Cost Saving Programs'!C15,0)","v":5216264.8273599185},"N",{"$f":"IF(F9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F9=0,\"\",DisplayFormula(F9))), \"link\"))","v":"link"},{"$f":"'3.3 PDR'!U73+IF(J9=\"Y\",'Cost Saving Programs'!E15,0)","v":3730167.1949879341},"N",{"$f":"IF(I9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I9=0,\"\",DisplayFormula(I9))), \"link\"))","v":"link"},{"$f":"'3.4 2 ROTOR'!U69+IF(M9=\"Y\",'Cost Saving Programs'!G15,0)","v":2608132.4136799593},"N",{"$f":"IF(L9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L9=0,\"\",DisplayFormula(L9))), \"link\"))","v":"link"}]
[]
[null,"Assembly cost","Calculated",{"$f":"'2.4 Quick COE'!AK17/2*1000","v":182129.2800288249},{"$f":"IF(D11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D11=0,\"\",DisplayFormula(D11))), \"link\"))","v":"link"},{"$f":"'3.5 Assembly cost'!F12+IF(G11=\"Y\",'Cost Saving Programs'!C17,0)","v":746395.4903525234},"N",{"$f":"IF(F11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F11=0,\"\",DisplayFormula(F11))), \"link\"))","v":"link"},{"$f":"'3.5 Assembly cost'!H12+IF(J11=\"Y\",'Cost Saving Programs'!E17,0)","v":946168.18813529692},"N",{"$f":"IF(I11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I11=0,\"\",DisplayFormula(I11))), \"link\"))","v":"link"},{"$f":"'3.5 Assembly cost'!J12+IF(M11=\"Y\",'Cost Saving Programs'!G17,0)","v":360610.37850959506},"N",{"$f":"IF(L11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L11=0,\"\",DisplayFormula(L11))), \"link\"))","v":"link"}]
[]
[null,"Mooring Lines & Attachments","Allie Cribbs spreadsheet",{"$f":"'2.4 Quick COE'!AK15*1000","v":607097.60009608313},{"$f":"IF(D13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D13=0,\"\",DisplayFormula(D13))), \"link\"))","v":"link"},{"$f":"'3.6 Mooring Lines & Attachments'!F31+IF(G13=\"Y\",'Cost Saving Programs'!C19,0)","v":1199480},"Y",{"$f":"IF(F13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F13=0,\"\",DisplayFormula(F13))), \"link\"))","v":"link"},{"$f":"'3.6 Mooring Lines & Attachments'!H31+IF(J13=\"Y\",'Cost Saving Programs'!E19,0)","v":3159280},"N",{"$f":"IF(I13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I13=0,\"\",DisplayFormula(I13))), \"link\"))","v":"link"},{"$f":"'3.6 Mooring Lines & Attachments'!J31+IF(M13=\"Y\",'Cost Saving Programs'!G19,0)","v":750670.77929154295},"Y",{"$f":"IF(L13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L13=0,\"\",DisplayFormula(L13))), \"link\"))","v":"link"}]
[]
[null,"Grid Connect",null,{"$f":"'2.4 Quick COE'!AK16*1000","v":849936.6401345164},{"$f":"IF(D15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D15=0,\"\",DisplayFormula(D15))), \"link\"))","v":"link"},{"$f":"'3.7 Grid Connect'!F28+IF(G15=\"Y\",'Cost Saving Programs'!C21,0)","v":1862540},"N",{"$f":"IF(F15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F15=0,\"\",DisplayFormula(F15))), \"link\"))","v":"link"},{"$f":"'3.7 Grid Connect'!H28+IF(J15=\"Y\",'Cost Saving Programs'!E21,0)","v":1713280},"N",{"$f":"IF(I15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I15=0,\"\",DisplayFormula(I15))), \"link\"))","v":"link"},{"$f":"'3.7 Grid Connect'!J28+IF(M15=\"Y\",'Cost Saving Programs'!G21,0)","v":1433319.534883721},"N",{"$f":"IF(L15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L15=0,\"\",DisplayFormula(L15))), \"link\"))","v":"link"}]
[]
[null,"Installation Cost","Calculated",{"$f":"'2.4 Quick COE'!AK17/2*1000","v":182129.2800288249},{"$f":"IF(D17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D17=0,\"\",DisplayFormula(D17))), \"link\"))","v":"link"},{"$f":"'3.8 Installation Cost'!F16+IF(G17=\"Y\",'Cost Saving Programs'!C23,0)","v":1013200},"N",{"$f":"IF(F17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F17=0,\"\",DisplayFormula(F17))), \"link\"))","v":"link"},{"$f":"'3.8 Installation Cost'!H16+IF(J17=\"Y\",'Cost Saving Programs'!E23,0)","v":999375},"N",{"$f":"IF(I17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I17=0,\"\",DisplayFormula(I17))), \"link\"))","v":"link"},{"$f":"'3.8 Installation Cost'!J16+IF(M17=\"Y\",'Cost Saving Programs'!G23,0)","v":986744.18604651163},"N",{"$f":"IF(L17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L17=0,\"\",DisplayFormula(L17))), \"link\"))","v":"link"}]
[]
[null,"Sub total (gross CAPEX)",null,{"$f":"SUM(D7:D18)","v":6070976.0009608306},null,{"$f":"SUM(F7:F18)","v":19749525.297402989},null,null,{"$f":"SUM(I7:I18)","v":25741466.950841233},null,null,{"$f":"SUM(L7:L18)","v":10743552.448923271}]
[]
[null,"Gross margin (%)","Alex Fleming",{"$f":"'2.4 Quick COE'!AO19","v":0.28000000000000003},{"$f":"IF(D21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D21=0,\"\",DisplayFormula(D21))), \"link\"))","v":"link"},{"$f":"_B0_GrossMargin","v":0.28000000000000003},null,{"$f":"IF(F21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F21=0,\"\",DisplayFormula(F21))), \"link\"))","v":"link"},{"$f":"_C1_GrossMargin","v":0.28000000000000003},null,{"$f":"IF(I21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I21=0,\"\",DisplayFormula(I21))), \"link\"))","v":"link"},{"$f":"_C2_GrossMargin","v":0.28000000000000003},null,{"$f":"IF(L21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L21=0,\"\",DisplayFormula(L21))), \"link\"))","v":"link"}]
[null,"Gross margin",null,{"$f":"D24*D21","v":2360935.1114847679},null,4710620.9059887277,null,null,4110556,null,null,2355310.4529943699]
[]
[null,"Total CAPEX ($/C-Plane)",null,{"$f":"D19/(1-D21)","v":8431911.1124455985},null,{"$f":"F19+F22","v":24460146.203391716},null,null,{"$f":"I19+I22","v":29852022.950841233},null,null,{"$f":"L19+L22","v":13098862.90191764}]
[]
[]
[null,"Decommissioning Cost","Calculated - future cost",{"$f":"'3.9 Decommissioning Cost'!D15","v":127490.49602017745},{"$f":"IF(D27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D27=0,\"\",DisplayFormula(D27))), \"link\"))","v":"link"},{"$f":"'3.9 Decommissioning Cost'!F15","v":447837.294211514},null,{"$f":"IF(F27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F27=0,\"\",DisplayFormula(F27))), \"link\"))","v":"link"},{"$f":"'3.9 Decommissioning Cost'!H15","v":567700.91288117808},null,{"$f":"IF(I27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I27=0,\"\",DisplayFormula(I27))), \"link\"))","v":"link"},{"$f":"'3.9 Decommissioning Cost'!J15","v":216366.22710575699},null,{"$f":"IF(L27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L27=0,\"\",DisplayFormula(L27))), \"link\"))","v":"link"}]
[]
[null,"Total drivetrain weight [kg]",null,1400000,{"$f":"IF(D29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D29=0,\"\",DisplayFormula(D29))), \"link\"))","v":"link"},{"$f":"'3.2 4 ROTOR'!AM175","v":1611598.4948228267},null,{"$f":"IF(F29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F29=0,\"\",DisplayFormula(F29))), \"link\"))","v":"link"},{"$f":"'3.3 PDR'!AM179","v":2069377.9473311608},null,{"$f":"IF(I29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(I29=0,\"\",DisplayFormula(I29))), \"link\"))","v":"link"},{"$f":"'3.4 2 ROTOR'!AM175","v":671260.9140780801},null,{"$f":"IF(L29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(L29=0,\"\",DisplayFormula(L29))), \"link\"))","v":"link"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platform",3129512.2859869404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivetrain",2608132.4136799593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connect",1349860]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Cost",981600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mooring Lines & Attachments",750670.77929154295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assembly cost",286882.23498334497]
[]
[]
[]
[]
[]
[null,"Y"]
[null,"N"]

{"sheet":"Cost Saving Programs","index":17,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,"Last Updated 4/19/2012 MGL per new mooring estimation."]
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"CAPEX","4 ROTOR",null,"PDR",null,"2 ROTOR"]
[]
[null,"# Power Pods",{"$f":"'3.2 4 ROTOR'!A4","v":4},null,{"$f":"'3.3 PDR'!A4","v":4},null,{"$f":"'3.4 2 ROTOR'!A4","v":2}]
[null,"# Pumps/Pod",{"$f":"'3.2 4 ROTOR'!F72","v":2},null,{"$f":"'3.3 PDR'!F76","v":1},null,{"$f":"'3.4 2 ROTOR'!F72","v":2}]
[null,"# Motors/Pod",{"$f":"'3.2 4 ROTOR'!F76+'3.2 4 ROTOR'!F77","v":4},null,{"$f":"'3.3 PDR'!F80+'3.3 PDR'!F81","v":4},null,{"$f":"'3.4 2 ROTOR'!F76+'3.4 2 ROTOR'!F77","v":4}]
[null,"# Generators/Pod",{"$f":"'3.2 4 ROTOR'!F152","v":1},null,{"$f":"'3.3 PDR'!F156","v":1},null,{"$f":"'3.4 2 ROTOR'!F152","v":1}]
[]
[null,"Platform"]
[]
[null,"Drivetrain",{"$f":"IF(D30=\"Y\",C30*1,C30*0)+IF(D31=\"Y\",C31*1,C31*0)+IF(D32=\"Y\",C32*1,C32*0)","v":-1331120},null,{"$f":"IF(F30=\"Y\",E30*1,E30*0)+IF(F31=\"Y\",E31*1,E31*0)+IF(F32=\"Y\",E32*1,E32*0)","v":-736240},null,{"$f":"IF(H30=\"Y\",G30*1,G30*0)+IF(H31=\"Y\",G31*1,G31*0)+IF(H32=\"Y\",G32*1,G32*0)","v":-665560}]
[]
[null,"Assembly cost",{"$f":"IF(D35=\"Y\",C35*1,C35*0)","v":-373197.7451762617},null,{"$f":"IF(F35=\"Y\",E35*1,E35*0)","v":-473084.09406764846},null,{"$f":"IF(H35=\"Y\",G35*1,G35*0)","v":-180305.18925479753}]
[]
[null,"Mooring Lines & Attachments",{"$f":"IF(D40=\"Y\",C40*1,C40*0)+IF(D41=\"Y\",C41*1,C41*0)+IF(D42=\"Y\",C42*1,C42*0)+IF(D43=\"Y\",C43*1,C43*0)","v":-1959800},null,{"$f":"IF(F40=\"Y\",E40*1,E40*0)+IF(F41=\"Y\",E41*1,E41*0)+IF(F42=\"Y\",E42*1,E42*0)+IF(F43=\"Y\",E43*1,E43*0)","v":-1959800},null,{"$f":"IF(H40=\"Y\",G40*1,G40*0)+IF(H41=\"Y\",G41*1,G41*0)+IF(H42=\"Y\",G42*1,G42*0)+IF(H43=\"Y\",G43*1,G43*0)","v":-490303.03515910305}]
[]
[null,"Grid Connect"]
[]
[null,"Installation Cost"]
[]
[]
[null,"COST SAVING PROGRAM SUMMARY"]
[null,"Values taken from PDR Waterfall charts"]
[]
[null,"Config #2 Drive Train CSP"]
[null,"Pump weight based pricing",{"$f":"-145000*C8*C9","v":-1160000},"Y",{"$f":"-145000*E8*E9","v":-580000},"Y",{"$f":"-145000*G8*G9","v":-580000},"Y",null,"Weight based costing for the pump gives a price of $164k, whilst high volume purchase would give a price of $207k. Compared to $310k currently."]
[null,"High volume motor based pricing",{"$f":"C8*-0.31*('3.2 4 ROTOR'!N76+'3.2 4 ROTOR'!N77)","v":-106640},"Y",{"$f":"E8*-0.31*('3.3 PDR'!N80+'3.3 PDR'!N81)","v":-91760},"Y",{"$f":"G8*-0.31*('3.4 2 ROTOR'!N76+'3.4 2 ROTOR'!N77)","v":-53320},"Y",null,"Assumes the price will be a factor of 0.69 of original"]
[null,"High volume generator and electrical purchase",{"$f":"-0.2*'3.2 4 ROTOR'!U151","v":-64480},"Y",{"$f":"-0.2*'3.3 PDR'!U155","v":-64480},"Y",{"$f":"-0.2*'3.4 2 ROTOR'!U151","v":-32240},"Y",null,"Assuming a 20% decrease in price"]
[null,null,{"$f":"SUM(C30:C32)","v":-1331120},null,{"$f":"SUM(E30:E32)","v":-736240},null,{"$f":"SUM(G30:G32)","v":-665560}]
[null,"ASSEMBLY CSP"]
[null,"Proper estimation of assembly labor and material",{"$f":"-0.5*C36","v":-373197.7451762617},"Y",{"$f":"-0.5*E36","v":-473084.09406764846},"Y",{"$f":"-0.5*G36","v":-180305.18925479753},"Y",null,"Performing a high level estimate of generator and motor assembly gave an estimate approximately 25% of the original estimate."]
[null,null,{"$f":"'3.5 Assembly cost'!F12","v":746395.4903525234},null,{"$f":"'3.5 Assembly cost'!H12","v":946168.18813529692},null,{"$f":"'3.5 Assembly cost'!J12","v":360610.37850959506},null,null,"Assembly Costs"]
[]
[null,"Mooring CSP"]
[]
[null,"Geotechnic Survey Reveals Sand Bttm",{"$f":"-1040000","v":-1040000},"Y",{"$f":"-1040000","v":-1040000},"Y",null,"Y",null,"Anchor cost - 800000",null,"Stevemanta 2 fwd +1 Aft = 800,000 at PDR Anchor assumed to be 1,840,000"]
[null,"FoS from 3 to 1.67 - Better Dynamics",-700000,"Y",-700000,"Y",{"$f":"'3.6 Mooring Lines & Attachments'!W78","v":-373137.77409368573},"Y"]
[null,"Increase L/D ratio - less line req'd",-160800,"Y",-160800,"Y",{"$f":"'3.6 Mooring Lines & Attachments'!W79","v":-85715.077248949528},"Y"]
[null,"Detail design allows for elim. of 1 fastener",{"$f":"-59000","v":-59000},"Y",{"$f":"-59000","v":-59000},"Y",{"$f":"'3.6 Mooring Lines & Attachments'!W80","v":-31450.183816467797},"Y"]
[null,null,{"$f":"SUM(C40:C43)","v":-1959800}]
[]
[]
[null,"Y"]
[null,"N"]

{"sheet":"3.1 Summary Risked CAPEX","index":18,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"CAPEX","Source","TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[]
[null,"Platform","LaGrassa spreadsheet",{"$f":"'2.4 Quick COE'!AK13*1000","v":2428390.4003843325},{"$f":"IF(D7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D7=0,\"\",DisplayFormula(D7))), \"link\"))","v":"link"},{"$f":"'3.2 4 ROTOR'!AB9","v":0},{"$f":"IF(F7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F7=0,\"\",DisplayFormula(F7))), \"link\"))","v":"link"},{"$f":"'3.3 PDR'!AB9","v":{"$error":"#NAME?"}},{"$f":"IF(H7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H7=0,\"\",DisplayFormula(H7))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.4 2 ROTOR'!AB9","v":{"$error":"#NAME?"}},{"$f":"IF(J7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J7=0,\"\",DisplayFormula(J7))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Drivetrain","LaGrassa spreadsheet",{"$f":"'2.4 Quick COE'!AK14*1000","v":1821292.8002882495},{"$f":"IF(D9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D9=0,\"\",DisplayFormula(D9))), \"link\"))","v":"link"},{"$f":"'3.2 4 ROTOR'!AB69","v":0},{"$f":"IF(F9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F9=0,\"\",DisplayFormula(F9))), \"link\"))","v":"link"},{"$f":"'3.3 PDR'!AB73","v":{"$error":"#NAME?"}},{"$f":"IF(H9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H9=0,\"\",DisplayFormula(H9))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.4 2 ROTOR'!AB69","v":{"$error":"#NAME?"}},{"$f":"IF(J9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J9=0,\"\",DisplayFormula(J9))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Assembly cost","Calculated",{"$f":"'2.4 Quick COE'!AK17/2*1000","v":182129.2800288249},{"$f":"IF(D11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D11=0,\"\",DisplayFormula(D11))), \"link\"))","v":"link"},{"$f":"'3.5 Assembly cost'!F20","v":0},{"$f":"IF(F11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F11=0,\"\",DisplayFormula(F11))), \"link\"))","v":"link"},{"$f":"'3.5 Assembly cost'!H20","v":{"$error":"#NAME?"}},{"$f":"IF(H11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H11=0,\"\",DisplayFormula(H11))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.5 Assembly cost'!J20","v":{"$error":"#NAME?"}},{"$f":"IF(J11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J11=0,\"\",DisplayFormula(J11))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Mooring Lines & Attachments","Allie Cribbs spreadsheet",{"$f":"'2.4 Quick COE'!AK15*1000","v":607097.60009608313},{"$f":"IF(D13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D13=0,\"\",DisplayFormula(D13))), \"link\"))","v":"link"},{"$f":"'3.6 Mooring Lines & Attachments'!F39","v":0},{"$f":"IF(F13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F13=0,\"\",DisplayFormula(F13))), \"link\"))","v":"link"},{"$f":"'3.6 Mooring Lines & Attachments'!H39","v":{"$error":"#NAME?"}},{"$f":"IF(H13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H13=0,\"\",DisplayFormula(H13))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.6 Mooring Lines & Attachments'!J39","v":{"$error":"#NAME?"}},{"$f":"IF(J13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J13=0,\"\",DisplayFormula(J13))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Grid Connect","Karens estimation sheet",{"$f":"'2.4 Quick COE'!AK16*1000","v":849936.6401345164},{"$f":"IF(D15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D15=0,\"\",DisplayFormula(D15))), \"link\"))","v":"link"},{"$f":"'3.7 Grid Connect'!F36","v":0},{"$f":"IF(F15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F15=0,\"\",DisplayFormula(F15))), \"link\"))","v":"link"},{"$f":"'3.7 Grid Connect'!H36","v":{"$error":"#NAME?"}},{"$f":"IF(H15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H15=0,\"\",DisplayFormula(H15))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.7 Grid Connect'!J36","v":{"$error":"#NAME?"}},{"$f":"IF(J15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J15=0,\"\",DisplayFormula(J15))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Installation Cost","Calculated",{"$f":"'2.4 Quick COE'!AK17/2*1000","v":182129.2800288249},{"$f":"IF(D17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D17=0,\"\",DisplayFormula(D17))), \"link\"))","v":"link"},{"$f":"'3.8 Installation Cost'!F24","v":0},{"$f":"IF(F17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F17=0,\"\",DisplayFormula(F17))), \"link\"))","v":"link"},{"$f":"'3.8 Installation Cost'!H24","v":{"$error":"#NAME?"}},{"$f":"IF(H17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H17=0,\"\",DisplayFormula(H17))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.8 Installation Cost'!J24","v":{"$error":"#NAME?"}},{"$f":"IF(J17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J17=0,\"\",DisplayFormula(J17))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Sub total (gross CAPEX)",null,{"$f":"SUM(D7:D18)","v":6070976.0009608306},null,{"$f":"SUM(F7:F18)","v":0},null,{"$f":"SUM(H7:H18)","v":{"$error":"#NAME?"}},null,{"$f":"SUM(J7:J18)","v":{"$error":"#NAME?"}}]
[]
[null,"Gross margin (%)","Alex Flemming",{"$f":"'2.4 Quick COE'!AO19","v":0.28000000000000003},{"$f":"IF(D21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D21=0,\"\",DisplayFormula(D21))), \"link\"))","v":"link"},{"$f":"_B0_GrossMargin","v":0.28000000000000003},{"$f":"IF(F21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F21=0,\"\",DisplayFormula(F21))), \"link\"))","v":"link"},{"$f":"_C1_GrossMargin","v":0.28000000000000003},{"$f":"IF(H21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H21=0,\"\",DisplayFormula(H21))), \"link\"))","v":"link"},{"$f":"_C2_GrossMargin","v":0.28000000000000003},{"$f":"IF(J21=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J21=0,\"\",DisplayFormula(J21))), \"link\"))","v":"link"}]
[null,"Gross margin",null,{"$f":"D24*D21","v":2360935.1114847679},null,{"$f":"D22","v":2360935.1114847679},null,{"$f":"D22","v":2360935.1114847679},null,{"$f":"D22","v":2360935.1114847679}]
[]
[null,"Total CAPEX ($/C-Plane)",null,{"$f":"D19/(1-D21)","v":8431911.1124455985},null,{"$f":"F19+F22","v":2360935.1114847679},null,{"$f":"H19+H22","v":{"$error":"#NAME?"}},null,{"$f":"J19+J22","v":{"$error":"#NAME?"}}]
[]
[]
[null,"Decommissioning Cost","Calculated - future cost",{"$f":"'3.9 Decommissioning Cost'!D15","v":127490.49602017745},{"$f":"IF(D27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D27=0,\"\",DisplayFormula(D27))), \"link\"))","v":"link"},{"$f":"'3.9 Decommissioning Cost'!F23","v":0},{"$f":"IF(F27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F27=0,\"\",DisplayFormula(F27))), \"link\"))","v":"link"},{"$f":"'3.9 Decommissioning Cost'!H23","v":{"$error":"#NAME?"}},{"$f":"IF(H27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H27=0,\"\",DisplayFormula(H27))), \"link\"))","v":{"$error":"#NAME?"}},{"$f":"'3.9 Decommissioning Cost'!J23","v":{"$error":"#NAME?"}},{"$f":"IF(J27=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J27=0,\"\",DisplayFormula(J27))), \"link\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Total drivetrain weight [kg]",null,1400000,{"$f":"IF(D29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D29=0,\"\",DisplayFormula(D29))), \"link\"))","v":"link"},{"$f":"'3.2 4 ROTOR'!AM175","v":1611598.4948228267},{"$f":"IF(F29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F29=0,\"\",DisplayFormula(F29))), \"link\"))","v":"link"},{"$f":"'3.3 PDR'!AM179","v":2069377.9473311608},{"$f":"IF(H29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H29=0,\"\",DisplayFormula(H29))), \"link\"))","v":"link"},{"$f":"'3.4 2 ROTOR'!AM175","v":671260.9140780801},{"$f":"IF(J29=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J29=0,\"\",DisplayFormula(J29))), \"link\"))","v":"link"}]

{"sheet":"3.2 4 ROTOR","index":19,"n_rows":175,"n_cols":56,"rows_kept":175,"cut":false,"hidden":false,"merged":[[2,44,2,46],[2,47,2,49],[2,50,2,52],[2,53,2,55],[123,35,140,35],[2,23,2,24],[2,25,2,26],[2,29,2,30],[2,38,2,41],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  Feb 29 2012"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Description","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Cost/kg","Machining \nMark-up","Shipping","Labor","Testing","Estimated \nPer Unit Cost","Estimated \nC-Plane Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB"]
[{"$f":"_B0_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","$/kg","Factor","Factor","Factor","Factor","$","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N10+N24+N39)+($A$4-1)*N58","v":9166632.7350605465},null,null,null,null,null,null,{"$f":"U10+U24+U39+U58","v":9711644.979690548},4000000,{"$f":"U9-V9","v":5711644.979690548},null,{"$f":"Y10+Y24+Y39+Y58","v":4855822.489845274},null,{"$f":"AA10+AA24+AA39+AA58","v":15357467.46953582},{"$f":"AB10+AB24+AB39+AB58","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AM10+AM24+AM39)+($A$4-1)*AM58","v":1306089.129573829},{"$f":"$AO9-$AM9","v":0},{"$f":"$A$4*(AO10+AO24+AO39)+($A$4-1)*AO58","v":1306089.129573829},{"$f":"$A$4*(AP10+AP24+AP39)+($A$4-1)*AP58","v":-328155.03840444039}]
[null,"ARL","A","Blades (40m Diameter)",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N11:N23)","v":1348000},null,null,null,null,null,{"$f":"SUM(T11:T23)","v":1348000},{"$f":"T10*F10","v":5392000},null,null,-0.5,{"$f":"U10*(1+X10)","v":2696000},0.5,{"$f":"U10*(1+Z10)","v":8088000},0,null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AI$11:AI23)","v":0},{"$f":"SUM(AJ$11:AJ23)","v":0},null,null,{"$f":"SUM(AM$11:AM23)","v":70280},{"$f":"$AO10-$AM10","v":0},{"$f":"SUM(AO$11:AO23)","v":70280},{"$f":"SUM(AP$11:AP23)","v":31050},null,null,null,null,null,{"$f":"SUM(AV$11:AV23)","v":53669.498959999997},{"$f":"SUM(AW$11:AW23)","v":1049.6804000000002},{"$f":"SUM(AX$11:AX23)","v":308695.69959999993},null,null,null,{"$f":"SUM(BB$11:BB23)","v":24458.571859999996},{"$f":"SUM(BC$11:BC23)","v":-2663.2026999999998},{"$f":"SUM(BD$11:BD23)","v":-31151.451540000002}]
[null,null,null,"Spar (E-Glass/Epoxy)",null,1,null,null,null,null,null,null,null,{"$f":"O11*F11","v":735000},735000,1,null,null,null,{"$f":"N11*P11","v":735000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23640,11790,{"$f":"F11*AK11","v":23640},0,{"$f":"AM11*(1+AN11)","v":23640},{"$f":"AL11*F11","v":11790},null,null,0.58115199999999989,0.1651,5.5643779999999996,{"$f":"$AS11*$AO11","v":13738.433279999997},{"$f":"$AT11*$AO11","v":3902.9639999999999},{"$f":"$AU11*$AO11","v":131541.89591999998},0.58115199999999989,0.1651,5.5643779999999996,{"$f":"($AO11-$AP11)*AY11","v":6886.6511999999984},1956.4349999999999,65937.879300000001]
[null,null,null,"Syntactic Foam (Blades)",null,1,null,null,null,null,null,null,null,83000,83000,1,null,null,null,83000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7240,-11590,7240,0,7240,-11590,null,null,0.58115199999999989,-0.1651,-5.5643779999999996,4207.5404799999997,-1195.3240000000001,-40286.096719999994,0.58115199999999989,-0.1651,-5.5643779999999996,10943.092159999998,-3108.8330000000001,-104777.23774]
[null,null,null,"Skin (E-Glass/Epoxy)",null,1,null,null,null,null,null,null,null,330000,330000,1,null,null,null,330000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9200,4590,9200,0,9200,4590,null,null,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,5311.5464000000002,-3493.5159999999996,-55791.100000000006,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,2661.5466200000001,{"$f":"($AO13-$AP13)*AZ13","v":-1750.5552999999998},{"$f":"($AO13-$AP13)*BA13","v":-27956.192500000001}]
[null,null,null,"Clamps/Hardware",null,1,null,null,null,null,null,null,null,17000,17000,1,null,null,null,17000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2600,2260,2600,0,2600,2260,null,null,0.57734200000000002,0.37972999999999996,6.0642500000000004,1501.0892000000001,987.29799999999989,15767.050000000001,0.57734200000000002,0.37972999999999996,6.0642500000000004,196.29628,129.10819999999998,2061.8450000000003]
[null,null,null,"Split Hub (2 Pieces)",null,1,null,null,null,null,null,null,null,183000,183000,1,null,null,null,183000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27600,24000,27600,0,27600,24000,null,null,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,28910.889600000006,848.25839999999994,257463.95039999997,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,3770.9856000000009,110.64239999999999,33582.254399999998]
[null,null,null,"Syntactic Foam (Hub)",null,0,null,null,null,null,null,null,null,0,68000,1,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5900,-9600,0,0,0,0,null,null,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,0,0,0,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,0,0,0]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS","SPUD concept",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N17*P17","v":0}]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics"]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade"]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction"]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[null,"ARL","B","Rotor Hub",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N25:N33)","v":90835.374104999995},null,null,null,null,null,{"$f":"SUM(T25:T38)","v":227088.43526249999},{"$f":"T24*F24","v":908353.74104999995},null,null,-0.5,{"$f":"U24*(1+X24)","v":454176.87052499998},0.5,{"$f":"U24*(1+Z24)","v":1362530.611575},0,null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AI$25:AI33)","v":0},{"$f":"SUM(AJ$25:AJ33)","v":0},null,null,{"$f":"SUM(AM$25:AM33)","v":41195.180999999997},{"$f":" $AO24-$AM24","v":0},{"$f":"SUM(AO$25:AO33)","v":41195.180999999997},{"$f":"SUM(AP$25:AP33)","v":35794.647309715081},null,null,null,null,null,{"$f":"SUM(AV$25:AV33)","v":0},{"$f":"SUM(AW$25:AW33)","v":0},{"$f":"SUM(AX$25:AX33)","v":0},null,null,null,{"$f":"SUM(BB$25:BB33)","v":0},{"$f":"SUM(BC$25:BC33)","v":0},{"$f":"SUM(BD$25:BD33)","v":0}]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,{"$f":"F25*AO25*$A$9","v":0},{"$f":"$A$5","v":0},2.5,null,null,null,{"$f":"N25*P25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AE25/1000","v":7.8185837972760375},7818.5837972760373,null,null,null,null,null,null,null,{"$f":"AK25*F25","v":0},0,{"$f":"AM25*(1+AN25)","v":0},{"$f":"AL25*F25","v":0},null,null,-0.30962599999999996,0,0,{"$f":" $AO25*$AS25","v":0},{"$f":" $AO25*$AT25","v":0},{"$f":" $AO25*$AU25","v":0},-0.30962599999999996,0,0,{"$f":"($AO25-$AP25)*AY25","v":0},{"$f":"($AO25-$AP25)*AZ25","v":0},{"$f":"($AO25-$AP25)*BA25","v":0}]
[null,null,null,"PEI Hub","steel",1,null,null,null,null,null,null,null,90835.374104999995,{"$f":"$A$5","v":0},2.5,null,null,null,227088.43526249999,null,null,null,null,null,null,null,null,null,{"$f":"AE26/1000","v":7.8186829203489898},7818.6829203489897,null,null,null,null,null,41195.180999999997,{"$f":" (($AD26-1.025)/$AD26)*$AK26","v":35794.647309715081},41195.180999999997,0,41195.180999999997,{"$f":" (($AD26-1.025)/$AD26)*$AO26","v":35794.647309715081},null,null,0,0,0,0,0,0,0,0,0,{"$f":"($AO26-$AP26)*AY26","v":0},0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,2.5,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AE27/1000","v":7.8183439239302723},7818.3439239302725,null,null,null,null,null,null,null,0,0,0,{"$f":" (($AD27-1.025)/$AD27)*$AO27","v":0},null,null,-0.25247599999999998,0,0,0,0,0,-0.25247599999999998,0,0,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,2.5,null,null,null,0,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,null,null,null,0,0,0,0,null,null,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,0,0,0,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,2.5,null,null,null,0,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,null,null,null,0,0,0,0,null,null,-0.20980399999999996,0.37719000000000003,1.5085059999999999,0,0,0,-0.20980399999999996,0.37719000000000003,1.5085059999999999,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,null,null,null,0,0,0,0,null,null,0.28625799999999996,0.51815999999999995,2.1267420000000001,0,0,0,0.28625799999999996,0.51815999999999995,2.1267420000000001,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,null,null,null,0,0,0,0,null,null,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,0,0,0,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,null,null,null,0,0,0,0,null,null,-0.48463199999999995,0.25272999999999995,2.2659339999999997,0,0,0,-0.48463199999999995,0.25272999999999995,2.2659339999999997,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,null,null,null,0,0,0,0,null,null,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,0,0,0,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,0,0,0]
[null,"ARL",1200,"DRAWINGS",null,0]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[null,"ARL/PEI","C","Nacelle Structure",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N40:N57)","v":457822.80966013687},null,null,null,null,null,{"$f":"SUM(T40:T52)","v":457822.80966013687},{"$f":"T39*F39","v":1831291.2386405475},null,null,-0.5,{"$f":"U39*(1+X39)","v":915645.61932027375},0.5,{"$f":"U39*(1+Z39)","v":2746936.8579608211},0,null,null,null,null,null,"Nacelle Subtotals",{"$f":"SUM(AI$40:AI57)","v":0},{"$f":"SUM(AJ$40:AJ57)","v":217.00034529908658},null,null,{"$f":"SUM(AM$40:AM57)","v":95979.601393457284},{"$f":"$AO39-$AM39","v":0},{"$f":"SUM(AO$40:AO57)","v":95979.601393457284},{"$f":"SUM(AP$40:AP57)","v":-119570.90691082517},null,null,null,null,null,{"$f":"SUM(AV$40:AV57)","v":900209.55106949841},{"$f":"SUM(AW$40:AW57)","v":-312.88888888888886},{"$f":"SUM(AX$40:AX57)","v":2232.9206349206343},null,null,null,{"$f":"SUM(BB$40:BB57)","v":2271902.3575271373},{"$f":"SUM(BC$40:BC57)","v":0},{"$f":"SUM(BD$40:BD57)","v":0}]
[null,null,null,"Nacelle Buoyant Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40/1000","v":1.0249999999999999},1025,null,null,null,null,210.29317883344632,{"$f":"-AE40*AJ40","v":-215550.50830428247},null,null,null,null,{"$f":"AK40","v":-215550.50830428247},null,null,0,0,0,{"$f":" $AO40*$AS40","v":0},{"$f":" $AO40*$AT40","v":0},{"$f":" $AO40*$AU40","v":0},{"$f":"AS42","v":10.54},0,0,{"$f":"($AO40-$AP40)*AY40","v":2271902.3575271373},0,0]
[null,"ARL",null,"NACELLE AFT BULKHEAD","steel",1,null,null,null,null,null,null,null,143890,null,1,null,null,null,{"$f":"N41*P41","v":143890},null,null,null,null,null,null,null,null,null,{"$f":"AE41/1000","v":7.85},7850,null,null,null,null,2.8740068739102398,{"$f":"AE41*AJ41","v":22560.953960195384},null,{"$f":"AK41*F41","v":22560.953960195384},null,{"$f":"AM41*(1+AN41)","v":22560.953960195384},{"$f":"AO41","v":22560.953960195384},null,null,2.15,0,0,48506.051014420074,0,0,2.15,0,0,0,0,0]
[null,"ARL",null,"NACELLE CENTER BODY - SINGLE SECTION",null,4,null,null,null,null,null,null,null,200598,null,1,null,null,null,{"$f":"N42*P42","v":200598},null,null,null,null,null,null,null,null,null,{"$f":"AE42/1000","v":7.85},7850,null,null,null,null,{"$f":"1.67345975758992","v":1.6734597575899199},{"$f":"AE42*AJ42","v":13136.659097080872},null,{"$f":"AK42*F42","v":52546.636388323488},null,52546.636388323488,{"$f":"AO42","v":52546.636388323488},null,null,{"$f":"3.04+7.5","v":10.54},0,0,553841.54753292957,0,0,{"$f":"3.04+7.5","v":10.54},0,0,0,0,0]
[null,"ARL",null,"NACELLE ELLIPTICAL NOSE BULKHEAD",null,1,null,null,null,null,null,null,null,90564,null,1,null,null,null,90564,null,null,null,null,null,null,null,null,null,{"$f":"AE43/1000","v":7.85},7850,null,null,null,null,1.9837376712264001,{"$f":"AE43*AJ43","v":15572.34071912724},null,15572.34071912724,null,15572.34071912724,15572.34071912724,null,null,15,0,0,233585.1107869086,0,0,15,0,0,0,0,0]
[null,"ARL",null,"BLIND FLANGE",null,1,null,null,null,null,null,null,null,null,null,1,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AE44/1000","v":7.85},7850,null,null,null,null,0.17596216291368,{"$f":"AE44*AJ44","v":1381.3029788723879},null,1381.3029788723879,null,1381.3029788723879,1381.3029788723879,null,null,15,0,0,20719.54468308582,0,0,15,0,0,0,0,0]
[null,"PEI",10,"Deck beams",null,15,null,null,null,null,null,null,null,{"$f":"O45*AM45","v":2918.367346938775},3.3,1,null,null,null,2918.367346938775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.956916099773238,null,884.35374149659856,null,884.35374149659856,884.35374149659856,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,9321.0884353741476,0,1361.9047619047617,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI",11,"Deck beams",null,8,null,null,null,null,null,null,null,897.95918367346928,3.3,1,null,null,null,897.95918367346928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.013605442176868,null,272.10884353741494,null,272.10884353741494,272.10884353741494,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,2868.0272108843533,0,419.04761904761904,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI",12,"Deck plates",null,9,null,null,null,null,null,null,null,3973.4693877551017,3.3,1,null,null,null,3973.4693877551017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133.78684807256235,null,1204.0816326530612,null,1204.0816326530612,1204.0816326530612,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,12691.020408163264,0,1854.2857142857142,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI",33,"rail joist",null,9,null,null,null,null,null,null,null,1077.5510204081631,3.3,1,null,null,null,1077.5510204081631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.281179138321995,null,326.53061224489795,null,326.53061224489795,326.53061224489795,null,null,{"$f":"3.04+7.5","v":10.54},0,-1.61,3441.6326530612241,0,-525.71428571428578,{"$f":"3.04+7.5","v":10.54},0,-1.61,0,0,0]
[null,"PEI",34,"Hoist rail",null,1,null,null,null,null,null,null,null,597.142857142857,3.3,1,null,null,null,597.142857142857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180.95238095238093,null,180.95238095238093,null,180.95238095238093,180.95238095238093,null,null,{"$f":"3.04+7.5","v":10.54},0,-1.61,1907.238095238095,0,-291.33333333333331,{"$f":"3.04+7.5","v":10.54},0,-1.61,0,0,0]
[null,"PEI",35,"10Ton hoist",null,1,null,null,null,null,null,null,null,12132.986530885199,17.462947324152655,1,null,null,null,12132.986530885199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694.78458049886615,null,694.78458049886615,null,694.78458049886615,694.78458049886615,null,null,12.94,0,-1.61,8990.5124716553273,0,-1118.6031746031745,12.94,0,-1.61,0,0,0]
[null,"PEI",37,"Transformer base",null,1,null,null,null,null,null,null,null,1173.3333333333333,3.3,1,null,null,null,1173.3333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355.55555555555554,null,355.55555555555554,null,355.55555555555554,355.55555555555554,null,null,12.2,-0.88,1.5,4337.7777777777774,-312.88888888888886,533.33333333333326,12.2,-0.88,1.5,0,0,0]
[null,null,1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[null,"NAVY","D","TRUSS - portion",null,{"$f":"$A$4-1","v":3},null,null,null,null,null,null,null,{"$f":"SUM(N59:N68)","v":526666.66666666663},null,1,null,null,null,{"$f":"N58*P58","v":526666.66666666663},{"$f":"T58*F58","v":1580000},null,null,-0.5,{"$f":"U58*(1+X58)","v":790000},1,{"$f":"U58*(1+Z58)","v":3160000},0,null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AI$59:AI68)","v":0},{"$f":"SUM(AJ$59:AJ68)","v":0},null,null,{"$f":"SUM(AM$59:AM68)","v":158756.66666666666},{"$f":" $AO58-$AM58","v":0},{"$f":"SUM(AO$59:AO68)","v":158756.66666666666},{"$f":"SUM(AP$59:AP68)","v":-39083.333333333336},null,null,null,null,null,{"$f":"SUM(AV$59:AV68)","v":0},{"$f":"SUM(AW$59:AW68)","v":0},{"$f":"SUM(AX$59:AX68)","v":0},null,null,null,{"$f":"SUM(BB$59:BB68)","v":0},{"$f":"SUM(BC$59:BC68)","v":0},{"$f":"SUM(BD$59:BD68)","v":0}]
[null,null,null,"TRUSS",null,0,null,null,null,null,null,null,null,{"$f":"O59*AK59*F59","v":0},null,null,null,null,null,{"$f":"P59*N59","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AE59/1000","v":7.85},7850,null,null,null,null,null,null,null,{"$f":"AK59*F59","v":0},0,{"$f":"AM59*(1+AN59)","v":0},{"$f":"AO59","v":0},null,null,10.4,0,0,{"$f":" $AO59*$AS59","v":0},{"$f":" $AO59*$AT59","v":0},{"$f":" $AO59*$AU59","v":0},{"$f":"AS59","v":10.4},0,0,{"$f":"($AO59-$AP59)*AY59","v":0},{"$f":"($AO59-$AP59)*AZ59","v":0},{"$f":"($AO59-$AP59)*BA59","v":0}]
[null,null,null,"Buoyancy From Truss",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE60/1000","v":1.0249999999999999},1025,null,null,null,null,null,null,null,null,null,{"$f":"AM60*(1+AN60)","v":0},{"$f":"AK60","v":0}]
[null,"NAVY/LaGrassa",1500,"DRAWINGS","Value from NAVY",1,null,null,null,null,null,null,null,{"$f":"1580000/3","v":526666.66666666663},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"476270/3","v":158756.66666666666},{"$f":"-117250/3","v":-39083.333333333336},{"$f":"AK61","v":158756.66666666666},0,158756.66666666666,{"$f":"AL61","v":-39083.333333333336}]
[null,null,1505,"Main Wing Arrangement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1510,"Main Wing Cut Parts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1520,"Main Wing Assembly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1605,"Fairing Arrangement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1610,"Fairing Cut Parts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1620,"Fairing Assembly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N70+N123+N151)","v":5216264.8273599185},null,null,null,null,null,null,{"$f":"U70+U123+U151","v":5216264.8273599185},3600000,{"$f":"U69-V69","v":1616264.8273599185},null,{"$f":"Y70+Y123+Y151","v":2608132.4136799593},null,{"$f":"AA70+AA123+AA151","v":9514754.8734118622},{"$f":"AB70+AB123+AB151","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AM70+AM123+AM151)","v":305509.3652489977},{"$f":"$AO69-$AM69","v":0},{"$f":"$A$4*(AO70+AO123+AO151)","v":305509.3652489977},{"$f":"$A$4*(AP70+AP123+AP151)","v":127136.47053562192}]
[null,"Tom F/PEI","A","Hydraulics Package",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N71:N118)","v":800876.79874698364},null,1,null,null,null,{"$f":"N70*P70","v":800876.79874698364},{"$f":"T70*F70","v":3203507.1949879345},null,null,-0.5,{"$f":"U70*(1+X70)","v":1601753.5974939673},0.5,{"$f":"U70*(1+Z70)","v":4805260.7924819021},0,null,null,null,null,null,"Hydraulics Subtotals",{"$f":"SUM(AI$71:AI122)","v":0},{"$f":"SUM(AJ$71:AJ122)","v":0},null,null,{"$f":"SUM(AM$71:AM122)","v":23003.614021999998},{"$f":"$AO70-$AM70","v":0},{"$f":"SUM(AO$71:AO122)","v":23003.614021999998},{"$f":"SUM(AP$71:AP122)","v":23003.614021999998},null,null,null,null,null,{"$f":"SUM(AV$71:AV122)","v":123014.40308500003},{"$f":"SUM(AW$71:AW122)","v":1820.9281419999998},{"$f":"SUM(AX$71:AX122)","v":5698.7957776000012},null,null,null,{"$f":"SUM(BB$71:BB122)","v":0},{"$f":"SUM(BC$71:BC122)","v":0},{"$f":"SUM(BD$71:BD122)","v":0}]
[null,null,null,"COMPONENTS"]
[null,null,15,"CBM4000 - Low Speed Pump",null,2,null,null,null,null,null,null,null,{"$f":"F72*309900","v":619800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,null,{"$f":"AK72*F72","v":12260},null,{"$f":"AM72*(1+AN72)","v":12260},{"$f":"AO72","v":12260},null,null,4.47,0,0,{"$f":" $AO72*$AS72","v":54802.2},{"$f":" $AO72*$AT72","v":0},{"$f":" $AO72*$AU72","v":0},4.47,0,0,{"$f":"($AO72-$AP72)*AY72","v":0},{"$f":"($AO72-$AP72)*AZ72","v":0},{"$f":"($AO72-$AP72)*BA72","v":0}]
[null,null,26,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,{"$f":"F73*528","v":1056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893.8,null,1787.6,null,{"$f":"AM73*(1+AN73)","v":1787.6},{"$f":"AO73","v":1787.6},null,null,4.47,0,0,7990.5719999999992,0,0,4.47,0,0,{"$f":"($AO73-$AP73)*AY73","v":0},0,0]
[null,null,41,"Hagglund Torque cylinder",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,{"$f":"AK74*F74","v":41},null,{"$f":"AM74*(1+AN74)","v":41},{"$f":"AO74","v":41},null,null,4.47,0,0,183.26999999999998,0,0,4.47,0,0,0,0,0]
[null,null,57,"Hagglund Torque rod assembly",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,{"$f":"AK75*F75","v":27},null,27,{"$f":"AO75","v":27},null,null,4.47,0,0,120.69,0,0,4.47,0,0,0,0,0]
[null,null,"?","A4VM 500",null,2,null,null,null,null,null,null,null,{"$f":"F76*28000","v":56000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,null,700,null,700,700,null,null,9.86,1.0900000000000001,0.54,6902,763,378,9.86,1.0900000000000001,0.54,0,0,0]
[null,null,"?","A4FM 500",null,2,null,null,null,null,null,null,null,{"$f":"F77*15000","v":30000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,520,null,520,{"$f":"AO77","v":520},null,null,9.86,1.0900000000000001,0.54,5127.2,566.80000000000007,280.8,9.86,1.0900000000000001,0.54,{"$f":"($AO77-$AP77)*AY77","v":0},{"$f":"($AO77-$AP77)*AZ77","v":0},{"$f":"($AO77-$AP77)*BA77","v":0}]
[null,null,"?","Charge Pump - A11/190",null,1,null,null,null,null,null,null,null,{"$f":"F78*2650","v":2650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,95,null,95,95,null,null,8.4600000000000009,-0.21,1.0900000000000001,803.7,-19.95,103.55000000000001,8.4600000000000009,-0.21,1.0900000000000001,0,0,0]
[null,null,"?","Charge Pump motor (w/ adapter, cplg)",null,1,null,null,null,null,null,null,null,{"$f":"F79*2222","v":2222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100.5,null,100.5,null,100.5,{"$f":"AO79","v":100.5},null,null,8.4600000000000009,-0.21,1.0900000000000001,850.23000000000013,-21.105,109.545,8.4600000000000009,-0.21,1.0900000000000001,0,0,0]
[null,null,44,"Filter",null,4,null,null,null,null,null,null,null,{"$f":"F80*2568","v":10272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,328,null,328,328,null,null,7.56,-1.1299999999999999,0.53,2479.6799999999998,-370.64,173.84,7.56,-1.1299999999999999,0.53,0,0,0]
[null,null,"?","Accumulators","TBD",1,null,null,null,null,null,null,null,{"$f":"F81*4950","v":4950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,null,168,null,168,168,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,"?","Biodegradable Oil (per liter)","400gal",1514,null,null,null,null,null,null,null,{"$f":"F82*5.28","v":7993.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.874,null,1323.2360000000001,null,1323.2360000000001,1323.2360000000001,null,null,9.2200000000000006,-1.08,1.01,12200.235920000001,-1429.0948800000001,1336.4683600000001,9.2200000000000006,-1.08,1.01,0,0,0]
[null,null,36,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,{"$f":"F83*24343","v":24343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1790,null,1790,null,1790,1790,null,null,6.17,0.7,0.62,11044.3,1253,1109.8,6.17,0.7,0.62,0,0,0]
[null,null,40,"Oil Tank",null,1,null,null,null,null,null,null,null,{"$f":"F84*2776","v":2776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,null,717,null,717,717,null,null,9.2200000000000006,-1.08,1.01,6610.7400000000007,-774.36,724.17,9.2200000000000006,-1.08,1.01,0,0,0]
[null,null,null,"High-Pressure Lines",15,0,null,null,null,null,null,null,null,{"$f":"F85*367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.06,null,0,null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Return Lines",15,0,null,null,null,null,null,null,null,{"$f":"F86*303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.28,null,{"$f":"AK86*F86","v":0},null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Flanges (hp)",10,0,null,null,null,null,null,null,null,{"$f":"759*F87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,0,null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Flanges (Return)",20,0,null,null,null,null,null,null,null,{"$f":"67*F88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,0,{"$f":"AO88","v":0},null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,{"$f":"($AO88-$AP88)*AY88","v":0},{"$f":"($AO88-$AP88)*AZ88","v":0},{"$f":"($AO88-$AP88)*BA88","v":0}]
[null,null,31,"Coolant pump/motor",null,1,null,null,null,null,null,null,null,3175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,null,{"$f":"AK89*F89","v":159},null,159,{"$f":"AO89","v":159}]
[null,null,"?","Water/glycol",null,1,null,null,null,null,null,null,null,1134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1134,null,{"$f":"AK90*F90","v":1134},null,1134,{"$f":"AO90","v":1134}]
[null,null,null,"PEI PIPE VALUES - TF VALUES SUPPRESSED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,39,"Tank base",null,1,null,null,null,null,null,null,null,{"$f":"O92*AM92*F92","v":676.57484399999998},3.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205.02268000000001,null,{"$f":"AK92*F92","v":205.02268000000001},null,205.02268000000001,{"$f":"AO92","v":205.02268000000001},null,null,7.5,1,0.8,{"$f":" $AO92*$AS92","v":1537.6701},{"$f":" $AO92*$AT92","v":205.02268000000001},{"$f":" $AO92*$AU92","v":164.01814400000001},7.5,1,0.8,{"$f":"($AO92-$AP92)*AY92","v":0},0,0]
[null,null,42,"HP manifold",null,1,null,null,null,null,null,null,null,817.06130271269126,16.375647665647016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.8949,null,49.8949,null,49.8949,49.8949,null,null,7.5,1,0.8,374.21174999999999,49.8949,39.91592,7.5,1,0.8,0,0,0]
[null,null,43,"Delivery, motors",null,1,null,null,null,null,null,null,null,1394.6832916625065,13.976210911962008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99.7898,null,99.7898,null,99.7898,99.7898,null,null,7.5,1,0.8,748.42349999999999,99.7898,79.83184,7.5,1,0.8,0,0,0]
[null,null,45,"Delivery, motors",null,1,null,null,null,null,null,null,null,447.31275790584561,19.723219555362579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.679500000000001,null,22.679500000000001,null,22.679500000000001,22.679500000000001,null,null,7.5,1,0.8,170.09625,22.679500000000001,18.143600000000003,7.5,1,0.8,0,0,0]
[null,null,46,"Delivery, motors",null,1,null,null,null,null,null,null,null,513.91957269836882,18.883410594676867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.215399999999999,null,27.215399999999999,null,27.215399999999999,27.215399999999999,null,null,7.5,1,0.8,204.1155,27.215399999999999,21.772320000000001,7.5,1,0.8,0,0,0]
[null,null,null,"Delivery, motors",null,1,null,null,null,null,null,null,null,956.39512223955217,15.618528435118877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.234650000000002,null,61.234650000000002,null,61.234650000000002,61.234650000000002,null,null,7.5,1,0.8,459.25987500000002,61.234650000000002,48.987720000000003,7.5,1,0.8,0,0,0]
[null,null,null,"Delivery, motors",null,1,null,null,null,null,null,null,null,2482.6812582966245,11.872893412522698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209.10498999999999,null,209.10498999999999,null,209.10498999999999,209.10498999999999,null,null,7.5,1,0.8,1568.287425,209.10498999999999,167.28399200000001,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,2177.94195494321,12.311705617708583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176.90010000000001,null,176.90010000000001,null,176.90010000000001,176.90010000000001,null,null,7.5,1,0.8,1326.7507500000002,176.90010000000001,141.52008000000001,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1116.4148699044724,14.916886894979546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.842349999999996,null,74.842349999999996,null,74.842349999999996,74.842349999999996,null,null,7.5,1,0.8,561.31762500000002,74.842349999999996,59.87388,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,730.15329458099268,16.944430330219213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.091050000000003,null,43.091050000000003,null,43.091050000000003,43.091050000000003,null,null,7.5,1,0.8,323.18287500000002,43.091050000000003,34.472840000000005,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,640.14338789123087,17.641024600719561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.287199999999999,null,36.287199999999999,null,36.287199999999999,36.287199999999999,null,null,7.5,1,0.8,272.154,36.287199999999999,29.02976,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,788.40011972096897,16.553655435020907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.626950000000001,null,47.626950000000001,null,47.626950000000001,47.626950000000001,null,null,7.5,1,0.8,357.20212500000002,47.626950000000001,38.101559999999999,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1601.9765044155824,13.428791234438217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119.29416999999999,null,119.29416999999999,null,119.29416999999999,119.29416999999999,null,null,7.5,1,0.8,894.70627500000001,119.29416999999999,95.435336000000007,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1492.0623368612426,13.706048201213676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108.8616,null,108.8616,null,108.8616,108.8616,null,null,7.5,1,0.8,816.46199999999999,108.8616,87.089280000000002,7.5,1,0.8,0,0,0]
[null,null,null,"Oil filter run",null,1,null,null,null,null,null,null,null,609.32737438571189,17.91125243459841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.01925,null,34.01925,null,34.01925,34.01925,null,null,7.5,1,0.8,255.144375,34.01925,27.215400000000002,7.5,1,0.8,0,0,0]
[null,null,47,"Oil filter header",null,1,null,null,null,null,null,null,null,817.06130271269126,16.375647665647016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.8949,null,49.8949,null,49.8949,49.8949,null,null,7.5,1,0.8,374.21174999999999,49.8949,39.91592,7.5,1,0.8,0,0,0]
[null,null,49,"Accumulator run",null,1,null,null,null,null,null,null,null,652.34838547781078,17.538896614967388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.194380000000002,null,37.194380000000002,null,37.194380000000002,37.194380000000002,null,null,7.5,1,0.8,278.95785000000001,37.194380000000002,29.755504000000002,7.5,1,0.8,{"$f":"($AO108-$AP108)*AY108","v":0},0,0]
[null,null,50,"Water to channel",null,2,null,null,null,null,null,null,null,{"$f":"O109*AM109*F109","v":4465.6594796178897},14.916886894979546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.842349999999996,null,149.68469999999999,null,149.68469999999999,149.68469999999999,null,null,7.5,1,0.8,1122.63525,149.68469999999999,119.74776,7.5,1,0.8,0,0,0]
[null,null,51,"Awater fron channel",null,2,null,null,null,null,null,null,null,{"$f":"O110*AM110*F110","v":2682.130055176468},17.391516147495654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.555149999999998,null,77.110299999999995,null,77.110299999999995,77.110299999999995,null,null,7.5,1,0.8,578.32724999999994,77.110299999999995,61.68824,7.5,1,0.8,0,0,0]
[null,null,52,"Water from punp",null,1,null,null,null,null,null,null,null,341.21603932263923,21.493043706723142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.87565,null,15.87565,null,15.87565,15.87565,null,null,7.5,1,0.8,119.067375,15.87565,12.700520000000001,7.5,1,0.8,0,0,0]
[null,null,53,"Water to cooler",null,1,null,null,null,null,null,null,null,377.56923346984519,20.810050567133601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.143599999999999,null,18.143599999999999,null,18.143599999999999,18.143599999999999,null,null,7.5,1,0.8,136.077,18.143599999999999,14.51488,7.5,1,0.8,0,0,0]
[null,null,55,"Cooler to pump",null,1,null,null,null,null,null,null,null,412.88641422440355,20.228077447543356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.411549999999998,null,20.411549999999998,null,20.411549999999998,20.411549999999998,null,null,7.5,1,0.8,153.086625,20.411549999999998,16.329239999999999,7.5,1,0.8,0,0,0]
[null,null,56,"Pipe, drains",null,4,null,null,null,null,null,null,null,4232.8101014800714,23.329494154853894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.33975,null,45.359000000000002,null,45.359000000000002,45.359000000000002,null,null,7.5,1,0.8,340.1925,45.359000000000002,36.287200000000006,7.5,1,0.8,0,0,0]
[null,null,null,"4\" Flex Connector",null,2,null,null,null,null,null,null,null,643.91636399999993,23.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8038499999999997,null,13.607699999999999,null,13.607699999999999,13.607699999999999,null,null,7.5,1,0.8,102.05775,13.607699999999999,10.88616,7.5,1,0.8,0,0,0]
[null,null,null,"6\" Flex Connector",null,2,null,null,null,null,null,null,null,711.68271000000004,15.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.33975,null,22.679500000000001,null,22.679500000000001,22.679500000000001,null,null,7.5,1,0.8,170.09625,22.679500000000001,18.143600000000003,7.5,1,0.8,0,0,0]
[null,null,null,"Couplings, gen to hyd motors",null,2,null,null,null,null,null,null,null,787.32337840000014,16.690000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.793340000000001,null,23.586680000000001,null,23.586680000000001,23.586680000000001,null,null,7.5,1,0.8,176.90010000000001,23.586680000000001,18.869344000000002,7.5,1,0.8,0,0,0]
[null,null,null,"Adapters, motor to gen",null,2,null,null,null,null,null,null,null,1935.2272908828159,15.150810213089914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.932736000000002,null,63.865472000000004,null,63.865472000000004,63.865472000000004,null,null,7.5,1,0.8,478.99104000000005,63.865472000000004,51.092377600000006,7.5,1,0.8,0,0,0]
[null,null,2100,"DRAWINGS"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe, Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,"PEI","B","Bearings & Seals Package",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N124:N150)","v":422589.40809299599},null,1,null,null,null,{"$f":"N123*P123","v":422589.40809299599},{"$f":"T123*F123","v":1690357.632371984},null,null,-0.5,{"$f":"U123*(1+X123)","v":845178.81618599198},1.5,{"$f":"U123*(1+Z123)","v":4225894.0809299601},0,null,null,null,null,null,"Bearing and Seals Subtotals",{"$f":"SUM(AI$124:AI150)","v":0},{"$f":"SUM(AJ$124:AJ150)","v":45.59},null,null,{"$f":"SUM(AM$124:AM150)","v":41708.768106575961},{"$f":"$AO123-$AM123","v":0},{"$f":"SUM(AO124:AO150)","v":41708.768106575961},{"$f":"SUM(AP124:AP150)","v":-2884.4555717679877},null,null,null,null,null,{"$f":"SUM(AV$124:AV150)","v":-7586.8030929705264},{"$f":"SUM(AW$124:AW150)","v":0},{"$f":"SUM(AX$124:AX150)","v":0},null,null,null,{"$f":"SUM(BB$124:BB150)","v":-107023.73682802549},{"$f":"SUM(BC$124:BC150)","v":0},{"$f":"SUM(BD$124:BD150)","v":0}]
[null,null,1,"Mainshaft",null,1,null,null,null,null,null,null,null,{"$f":"O124*AM124","v":53460.857142857138},6.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.2857142857138,null,{"$f":"AK124*F124","v":8314.2857142857138},0,{"$f":"AM124*(1+AN124)","v":8314.2857142857138},{"$f":"AO124+AL124","v":8314.2857142857138},null,null,2,0,0,{"$f":" $AO124*$AS124","v":16628.571428571428},{"$f":" $AO124*$AT124","v":0},{"$f":" $AO124*$AU124","v":0},2,0,0,{"$f":"($AO124-$AP124)*AY124","v":0},{"$f":"($AO124-$AP124)*AZ124","v":0},{"$f":"($AO124-$AP124)*BA124","v":0}]
[null,null,2,"TRB,aft",null,1,null,null,null,null,null,null,null,{"$f":"O125*AM125","v":25145.827050001051},54.466157804766524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.67800453514735,null,{"$f":"AK125*F125","v":461.67800453514735},0,{"$f":"AM125*(1+AN125)","v":461.67800453514735},{"$f":"AO125+AL125","v":461.67800453514735},null,null,2.5,0,0,{"$f":" $AO125*$AS125","v":1154.1950113378684},{"$f":" $AO125*$AT125","v":0},{"$f":" $AO125*$AU125","v":0},2.5,0,0,{"$f":"($AO125-$AP125)*AY125","v":0},{"$f":"($AO125-$AP125)*AZ125","v":0},0]
[null,null,3,"TRB, fwd",null,1,null,null,null,null,null,null,null,18736.890613002772,62.127584664167095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301.58730158730157,null,301.58730158730157,0,301.58730158730157,301.58730158730157,null,null,2.5,0,0,{"$f":" $AO126*$AS126","v":753.96825396825398},{"$f":" $AO126*$AT126","v":0},{"$f":" $AO126*$AU126","v":0},2.5,0,0,{"$f":"($AO126-$AP126)*AY126","v":0},0,0]
[null,null,4,"Housing, Bearing","Covered by Nacelle Aft Bulkhead",0,null,null,null,null,null,null,null,0,4.1900000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10673.87988,null,{"$f":"AK127*F127","v":0},1,{"$f":"AM127*(1+AN127)","v":0},{"$f":"AO127+AL127","v":0}]
[null,null,5,"Bearing retainer",null,1,null,null,null,null,null,null,null,4151.9999999999991,7.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.20634920634916,null,549.20634920634916,0,549.20634920634916,549.20634920634916,null,null,3,0,0,{"$f":" $AO128*$AS128","v":1647.6190476190475},{"$f":" $AO128*$AT128","v":0},{"$f":" $AO128*$AU128","v":0},3,0,0,{"$f":"($AO128-$AP128)*AY128","v":0},0,0]
[null,null,6,"Oil dam",null,1,null,null,null,null,null,null,null,253.49659863945578,16.440000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.419501133786847,null,15.419501133786847,0,15.419501133786847,15.419501133786847,null,null,3,0,0,{"$f":" $AO129*$AS129","v":46.258503401360542},{"$f":" $AO129*$AT129","v":0},{"$f":" $AO129*$AU129","v":0},3,0,0,0,0,0]
[null,null,7,"Bearing, CARB",null,1,null,null,null,null,null,null,null,19396.781104175763,37.616448843190469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515.64625850340133,null,515.64625850340133,0,515.64625850340133,515.64625850340133,null,null,1,0,0,515.64625850340133,0,0,1,0,0,0,0,0]
[null,null,8,"Hub for seal",null,1,null,null,null,null,null,null,null,2743.8639455782313,5.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513.8321995464853,null,513.8321995464853,0,513.8321995464853,513.8321995464853,null,null,1,0,0,513.8321995464853,0,0,1,0,0,0,0,0]
[null,null,13,"Main seal",null,1,null,null,null,null,null,null,null,47617.097942596425,54.177348278341135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878.91156462585036,null,878.91156462585036,0,878.91156462585036,878.91156462585036,null,null,1,0,0,878.91156462585036,0,0,1,0,0,0,0,0]
[null,null,16,"Hub, brake",null,1,null,null,null,null,null,null,null,5887.5510204081629,7.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769.6145124716553,null,769.6145124716553,0,769.6145124716553,769.6145124716553,null,null,3,0,0,2308.8435374149658,0,0,3,0,0,0,0,0]
[null,null,17,"Spacer, bearing",null,1,null,null,null,null,null,null,null,471.42857142857139,13.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.920634920634917,null,34.920634920634917,0,34.920634920634917,34.920634920634917,null,null,3,0,0,104.76190476190476,0,0,3,0,0,0,0,0]
[null,null,18,"Plate, brake disc",null,6,null,null,null,null,null,null,null,10060.408163265307,9.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176.87074829931973,null,1061.2244897959183,0,1061.2244897959183,1061.2244897959183,null,null,3,0,0,3183.6734693877552,0,0,3,0,0,0,0,0]
[null,null,19,"Bracket, brake",null,6,null,null,null,null,null,null,null,15029.387755102043,8.5500000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292.97052154195012,null,1757.8231292517007,0,1757.8231292517007,1757.8231292517007,null,null,3,0,0,5273.4693877551017,0,0,3,0,0,0,0,0]
[null,null,20,"Labryinth seal",null,1,null,null,null,null,null,null,null,495.71882086167801,13.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.188208616780045,null,37.188208616780045,0,37.188208616780045,37.188208616780045,null,null,3,0,0,111.56462585034014,0,0,3,0,0,0,0,0]
[null,null,21,"Labryinth seal",null,1,null,null,null,null,null,null,null,1943.9455782312923,9.1199999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.15192743764172,null,213.15192743764172,0,213.15192743764172,213.15192743764172,null,null,3,0,0,639.45578231292518,0,0,3,0,0,0,0,0]
[null,null,22,"Lip seal",null,1,null,null,null,null,null,null,null,82.140589569160994,22.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6281179138321993,null,3.6281179138321993,0,3.6281179138321993,3.6281179138321993,null,null,3,0,0,10.884353741496598,0,0,3,0,0,0,0,0]
[null,null,23,"Seal retainer",null,1,null,null,null,null,null,null,null,147.33333333333331,19.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7097505668934234,null,7.7097505668934234,0,7.7097505668934234,7.7097505668934234,null,null,3,0,0,23.129251700680271,0,0,3,0,0,0,0,0]
[null,null,24,"Brake caliper",null,6,null,null,null,null,null,null,null,44149.659863945577,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.93424036281181,null,4013.6054421768708,0,4013.6054421768708,4013.6054421768708,null,null,3,0,0,12040.816326530612,0,0,3,0,0,0,0,0]
[null,null,58,"Tail Cone",null,1,null,null,null,null,null,null,null,137435,null,1,null,null,null,{"$f":"N142*P142","v":137435},null,null,null,null,null,null,null,null,null,{"$f":"AE142/1000","v":7.85},7850,null,null,null,null,2.46,{"$f":"AJ142*AE142","v":19311},null,19311,0,19311,{"$f":"AO142","v":19311},null,null,-2.4,0,0,-46346.400000000001,0,0,-2.4,0,0,0,{"$f":"($AO142-$AP142)*AZ142","v":0},0]
[null,null,null,"Tail Cone Buoyant Volume",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE143/1000","v":1.0249999999999999},1025,null,null,null,null,43.13,{"$f":"AJ143*AE143","v":44208.25},null,0,0,0,{"$f":"F143*-AK143","v":-44208.25},null,null,-2.4,0,0,0,0,0,-2.4,0,0,-106099.8,0,0]
[null,null,59,"Fairing",null,1,null,null,null,null,null,null,null,{"$f":"O144*AM144","v":35380.020000000004},12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE144/1000","v":7.85},7850,null,null,null,null,null,2948.335,null,{"$f":"AK144*F144","v":2948.335},0,{"$f":"AM144*(1+AN144)","v":2948.335},{"$f":" (($AD144-1.025)/$AD144)*$AO144","v":2563.3613216560507},null,null,-2.4,0,0,-7076.0039999999999,0,0,-2.4,0,0,-923.93682802547846,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Hahlbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Hahlbeck",null,"Shaft fabrication"]
[null,"Ed Hahlbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Mechanical Brake Arrangement"]
[null,"BEW/Tom F","C","Electrical and Monitoring/Controls",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N152:N171)","v":80600},null,1,null,null,null,{"$f":"N151*P151","v":80600},{"$f":"T151*F151","v":322400},null,null,-0.5,{"$f":"U151*(1+X151)","v":161200},0.5,{"$f":"U151*(1+Z151)","v":483600},0,null,null,null,null,null,"Electrical Subtotals",{"$f":"SUM(AI$152:AI171)","v":0},{"$f":"SUM(AJ$152:AJ171)","v":0},null,null,{"$f":"SUM(AM$152:AM171)","v":11664.959183673469},{"$f":"$AO151-$AM151","v":0},{"$f":"SUM(AO152:AO171)","v":11664.959183673469},{"$f":"SUM(AP152:AP171)","v":11664.959183673469},null,null,null,null,null,{"$f":"SUM(AV$152:AV171)","v":127339.78682539682},{"$f":"SUM(AW$152:AW171)","v":3559.7792290249436},{"$f":"SUM(AX$152:AX171)","v":4084.9763718820859},null,null,null,{"$f":"SUM(BB$152:BB171)","v":0},{"$f":"SUM(BC$152:BC171)","v":0},{"$f":"SUM(BD$152:BD171)","v":0}]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,{"$f":"AK152*F152","v":6349.2063492063489},null,{"$f":"F152*AM152","v":6349.2063492063489},{"$f":"AO152","v":6349.2063492063489},null,null,9.86,1.0900000000000001,0.54,{"$f":" $AO152*$AS152","v":62603.174603174593},{"$f":" $AO152*$AT152","v":6920.6349206349205},{"$f":" $AO152*$AU152","v":3428.5714285714284},9.86,1.0900000000000001,0.54,{"$f":"($AO152-$AP152)*AY152","v":0},0,0]
[null,null,null,"Contactor",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,181.40589569160997,null,181.40589569160997,181.40589569160997,null,null,12.25,1.52,-0.02,2222.2222222222222,275.73696145124717,-3.6281179138321993,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Circuit Breaker",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,362.81179138321994,null,362.81179138321994,362.81179138321994,null,null,12.25,1.52,-0.02,4444.4444444444443,551.47392290249434,-7.2562358276643986,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,4.5351473922902494,null,4.5351473922902494,4.5351473922902494,null,null,12.25,1.52,-0.02,55.555555555555557,6.8934240362811794,-9.0702947845804988E-2,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Conductors",null,1,null,null,null,null,null,null,null,4500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Cabinet",null,1,null,null,null,null,null,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Solid state relays",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"PLC - Not sure about the cost",null,1,null,null,null,null,null,null,null,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Transformer",null,1,null,null,null,null,null,null,null,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.286,1.524,2.5910000000000002,null,null,4767,null,4767,null,4767,4767,null,null,12.17,-0.88,0.14000000000000001,58014.39,-4194.96,667.38000000000011,12.17,-0.88,0.14000000000000001,0,0,0]
[]
[null,null,null,"Pressure Sensors"]
[null,null,null,"Brake Release"]
[null,null,null,"Accumulator Precharge"]
[null,null,null,"System Pressure"]
[null,null,null,"Charge Pump Pressure"]
[null,null,null,"Filter Pressure differential"]
[]
[null,null,null,"Temperature"]
[null,null,null,"Hydraulic Oil Reservoir"]
[null,null,null,"Hydraulic Oil return"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (m)","Ycg (m)","Zcg (m)",null,null,null,"Xcb (m)","Ycb (m)","Zcb (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AV123+AV70+AV39+AV24+AV10+AV151)+($A$4-1)*AV58","v":4786585.7473876989},{"$f":"$A$4*(AW123+AW70+AW39+AW24+AW10+AW151)+($A$4-1)*AW58","v":24469.995528544219},{"$f":"$A$4*(AX123+AX70+AX39+AX24+AX10+AX151)+($A$4-1)*AX58","v":1282849.5695376105},null,null,null,{"$f":"$A$4*(BB123+BB70+BB39+BB24+BB10+BB151)+($A$4-1)*BB58","v":8757348.7702364475},{"$f":"$A$4*(BC123+BC70+BC39+BC24+BC10+BC151)+($A$4-1)*BC58","v":-10652.810799999999},{"$f":"$A$4*(BD123+BD70+BD39+BD24+BD10+BD151)+($A$4-1)*BD58","v":-124605.80616000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N69","v":14382897.562420465},null,null,null,null,null,null,{"$f":"U9+U69","v":14927909.807050467},{"$f":"V9+V69","v":7600000},{"$f":"U175-V175","v":7327909.8070504665},null,{"$f":"Y9+Y69","v":7463954.9035252333},null,{"$f":"AA9+AA69","v":24872222.342947684},{"$f":"AB9+AB69","v":0},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AM9+AM69","v":1611598.4948228267},{"$f":"$AO175-$AM175","v":0},{"$f":"AO9+AO69","v":1611598.4948228267},{"$f":"AP9+AP69","v":-201018.56786881847},null,null,null,null,null,{"$f":"AV174/AO175","v":2.9700857643912846},{"$f":"AW174/AO175","v":1.5183679810543855E-2},{"$f":"AX174/AO175","v":0.79601065256557113},null,null,null,{"$f":"BB174/(AO175-AP175)","v":4.8313286631166461},{"$f":"BC174/AO175","v":-6.6100898171731854E-3},{"$f":"BD174/AO175","v":-7.7318145034442162E-2}]

{"sheet":"3.3 PDR","index":20,"n_rows":185,"n_cols":56,"rows_kept":185,"cut":false,"hidden":false,"merged":[[2,44,2,46],[2,47,2,49],[2,50,2,52],[2,53,2,55],[2,23,2,24],[2,25,2,26],[2,29,2,30],[2,38,2,41],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  15 November 2011"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Description","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Cost/kg","Machining \nMark-up","Shipping","Labor","Testing","Estimated \nPer Unit Cost","Estimated \nC-Plane Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB"]
[{"$f":"_C1_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","$/kg","Factor","Factor","Factor","Factor","$","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N10+N28+N43)+($A$4-1)*N62","v":9686226.3816914801},null,null,null,null,null,null,{"$f":"U10+U28+U43+U62","v":15193196.567718005},4000000,{"$f":"U9-V9","v":11193196.567718005},null,{"$f":"Y10+Y28+Y43+Y62","v":7596598.2838590024},null,{"$f":"AA10+AA28+AA43+AA62","v":22789794.851577006},{"$f":"AB10+AB28+AB43+AB62","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AM10+AM28+AM43)+($A$4-1)*AM62","v":1800882.574508467},{"$f":"$AO9-$AM9","v":0},{"$f":"$A$4*(AO10+AO28+AO43)+($A$4-1)*AO62","v":1800882.574508467},{"$f":"$A$4*(AP10+AP28+AP43)+($A$4-1)*AP62","v":-110658.37980275686}]
[null,"ARL","A","Blades (40m Diameter)",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N11:N27)","v":1034439.2613101869},null,null,null,null,null,{"$f":"SUM(T11:T27)","v":1612304.1109117486},{"$f":"T10*F10","v":6449216.4436469944},null,null,-0.5,{"$f":"U10*(1+X10)","v":3224608.2218234972},0.5,{"$f":"U10*(1+Z10)","v":9673824.6654704921},{"$f":"_xll.CB.Triangular(Y10,U10,AA10)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AI$11:AI27)","v":0},{"$f":"SUM(AJ$11:AJ27)","v":24.524840000000001},null,null,{"$f":"SUM(AM$11:AM27)","v":27019.138853819906},{"$f":"$AO10-$AM10","v":0},{"$f":"SUM(AO$11:AO27)","v":27019.138853819906},{"$f":"SUM(AP$11:AP27)","v":1758.5536538199085},null,null,null,null,null,{"$f":"SUM(AV$11:AV27)","v":22912.368430411378},{"$f":"SUM(AW$11:AW27)","v":0},{"$f":"SUM(AX$11:AX27)","v":0},null,null,null,{"$f":"SUM(BB$11:BB27)","v":18735.843768471197},{"$f":"SUM(BC$11:BC27)","v":0},{"$f":"SUM(BD$11:BD27)","v":0}]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"O11*AO11","v":10769.67734061764},9,1.29,null,null,null,{"$f":"N11*P11","v":13892.883769396756},null,null,null,null,null,null,null,null,null,{"$f":"AE11/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,2.0205199999999999,{"$f":"AE11*AJ11","v":1196.6308156241821},{"$f":"((AD11-1.03)/AD11)*AK11","v":-884.50478437581796},{"$f":"F11*AK11","v":1196.6308156241821},0,{"$f":"AM11*(1+AN11)","v":1196.6308156241821},{"$f":"AL11*F11","v":-884.50478437581796},null,null,0.58115199999999989,0.1651,5.5643779999999996,{"$f":"$AS11*$AO11","v":695.42439176162452},{"$f":"$AT11*$AO11","v":197.56374765955246},{"$f":"$AU11*$AO11","v":6658.5061845812543},0.58115199999999989,0.1651,5.5643779999999996,{"$f":"($AO11-$AP11)*AY11","v":1209.4561162111997},{"$f":"($AO11-$AP11)*AZ11","v":343.59548755999998},11580.2251476568]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"O12*AO12","v":10769.67734061764},9,1.29,null,null,null,{"$f":"N12*P12","v":13892.883769396756},null,null,null,null,null,null,null,null,null,{"$f":"AE12/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,2.0205199999999999,{"$f":"AE12*AJ12","v":1196.6308156241821},{"$f":"((AD12-1.03)/AD12)*AK12","v":-884.50478437581796},{"$f":"F12*AK12","v":1196.6308156241821},0,{"$f":"AM12*(1+AN12)","v":1196.6308156241821},{"$f":"AL12*F12","v":-884.50478437581796},null,null,0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"$AS12*$AO12","v":695.42439176162452},{"$f":"$AT12*$AO12","v":-197.56374765955246},{"$f":"$AU12*$AO12","v":-6658.5061845812543},0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"($AO12-$AP12)*AY12","v":1209.4561162111997},-343.59548755999998,-11580.2251476568]
[null,null,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,25154.341548230306,9,1.29,null,null,null,32449.100597217097,null,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.7194700000000003,2794.9268386922563,-2066.1272613077435,{"$f":"F13*AK13","v":2794.9268386922563},0,{"$f":"AM13*(1+AN13)","v":2794.9268386922563},{"$f":"AL13*F13","v":-2066.1272613077435},null,null,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"$AS13*$AO13","v":1613.6286509042648},{"$f":"$AT13*$AO13","v":-1061.3175684566104},{"$f":"$AU13*$AO13","v":-16949.135081539516},0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"($AO13-$AP13)*AY13","v":2806.4906962021996},-1845.8880733929996,-29478.647325924998]
[null,2950,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,25154.341548230306,9,1.29,null,null,null,32449.100597217097,null,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.7194700000000003,2794.9268386922563,-2066.1272613077435,2794.9268386922563,0,2794.9268386922563,-2066.1272613077435,null,null,0.57734200000000002,0.37972999999999996,6.0642500000000004,1613.6286509042648,1061.3175684566104,16949.135081539516,0.57734200000000002,0.37972999999999996,6.0642500000000004,2806.4906962021996,1845.8880733929996,29478.647325924998]
[null,{"$f":"337000","v":337000},null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,37077.347378332262,22.05,2.34,null,null,null,86760.992865297492,null,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.5123527588328,812.26445275883282,1681.5123527588328,0,1681.5123527588328,812.26445275883282,null,null,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,1761.3774634654667,51.679600649689959,15685.826557524904,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,910.53369825840014,26.715464958599995,8108.695587351599]
[null,null,null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,37077.347378332262,22.05,2.34,null,null,null,86760.992865297492,null,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.5123527588328,812.26445275883282,1681.5123527588328,0,1681.5123527588328,812.26445275883282,null,null,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,1761.3774634654667,-51.679600649689959,-15685.826557524904,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,910.53369825840014,-26.715464958599995,-8108.695587351599]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,37083.086117075509,22.05,2.34,null,null,null,86774.42151395668,null,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.7726130192975,812.52471301929745,1681.7726130192975,0,1681.7726130192975,812.52471301929745,null,null,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,2387.8816623215798,-136.2673077425016,-15744.21367230527,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,1234.2103232940001,-70.431680345400011,-8137.6189419762004]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,37083.086117075509,22.05,2.34,null,null,null,86774.42151395668,null,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.7726130192975,812.52471301929745,1681.7726130192975,0,1681.7726130192975,812.52471301929745,null,null,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,2387.8816623215798,136.2673077425016,15744.21367230527,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,1234.2103232940001,70.431680345400011,8137.6189419762004]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,407135.17827083776,66.150000000000006,1.44,null,null,null,586274.6567100063,null,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.8345699999999998,6154.7268068153853,2205.1197068153856,6154.7268068153853,0,6154.7268068153853,2205.1197068153856,null,null,0.81203799999999993,0.331978,7.2887839999999988,4997.872046752751,2043.2338958729579,44860.474273887063,0.81203799999999993,0.331978,7.2887839999999988,3207.2310502697997,1311.1826658437999,28787.833036766395]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,407135.17827083776,66.150000000000006,1.44,null,null,null,586274.6567100063,null,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.8345699999999998,6154.7268068153853,2205.1197068153856,6154.7268068153853,0,6154.7268068153853,2205.1197068153856,null,null,0.81203799999999993,-0.331978,-7.2887839999999988,4997.872046752751,-2043.2338958729579,-44860.474273887063,0.81203799999999993,-0.331978,-7.2887839999999988,3207.2310502697997,-1311.1826658437999,-28787.833036766395]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS"]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics"]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade"]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction"]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[null,"ARL","B","Rotor Hub",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N29:N37)","v":303137.67445254629},null,null,null,null,null,{"$f":"SUM(T29:T42)","v":1102015.371357616},{"$f":"T28*F28","v":4408061.4854304641},null,null,-0.5,{"$f":"U28*(1+X28)","v":2204030.7427152321},0.5,{"$f":"U28*(1+Z28)","v":6612092.2281456962},{"$f":"_xll.CB.Triangular(Y28,U28,AA28)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AI$29:AI37)","v":0},{"$f":"SUM(AJ$29:AJ37)","v":17.583234446808},null,null,{"$f":"SUM(AM$29:AM37)","v":137477.40337983955},{"$f":" $AO28-$AM28","v":0},{"$f":"SUM(AO$29:AO37)","v":137477.40337983955},{"$f":"SUM(AP$29:AP37)","v":119454.58807186139},null,null,null,null,null,{"$f":"SUM(AV$29:AV37)","v":-16238.410391079196},{"$f":"SUM(AW$29:AW37)","v":0},{"$f":"SUM(AX$29:AX37)","v":33369.110501587296},null,null,null,{"$f":"SUM(BB$29:BB37)","v":-2128.8296235405851},{"$f":"SUM(BC$29:BC37)","v":0},{"$f":"SUM(BD$29:BD37)","v":4374.5522574096467}]
[null,null,null,"gussets hub sleeves","steel",1,null,null,null,null,null,null,null,{"$f":"F29*AO29*$A$9","v":40716},{"$f":"$A$5","v":0},2.5,null,null,null,{"$f":"N29*P29","v":101790},null,null,null,null,null,null,null,null,null,{"$f":"AE29/1000","v":7.8185837972760375},7818.5837972760373,null,null,null,null,2.3617200507440002,{"$f":"AJ29*AE29","v":18465.306122448979},{"$f":" (($AD29-1.025)/$AD29)*$AK29","v":16044.543070436379},{"$f":"AK29*F29","v":18465.306122448979},0,{"$f":"AM29*(1+AN29)","v":18465.306122448979},{"$f":"AL29*F29","v":16044.543070436379},null,null,-0.30962599999999996,0,0,{"$f":" $AO29*$AS29","v":-5717.3388734693872},{"$f":" $AO29*$AT29","v":0},{"$f":" $AO29*$AU29","v":0},-0.30962599999999996,0,0,{"$f":"($AO29-$AP29)*AY29","v":-749.53118074245333},{"$f":"($AO29-$AP29)*AZ29","v":0},0]
[null,null,null,"hub-sleeve","steel",1,null,null,null,null,null,null,null,94346,{"$f":"$A$5","v":0},2.5,null,null,null,235865,null,null,null,null,null,null,null,null,null,{"$f":"AE30/1000","v":7.8186829203489898},7818.6829203489897,null,null,null,null,5.4724436357359991,{"$f":"AJ30*AE30","v":42787.301587301583},{"$f":" (($AD30-1.025)/$AD30)*$AK30","v":37178.046860672192},42787.301587301583,0,42787.301587301583,{"$f":" (($AD30-1.025)/$AD30)*$AO30","v":37178.046860672192},null,null,0,0,0,0,0,0,0,0,0,{"$f":"($AO30-$AP30)*AY30","v":0},0,0]
[null,null,null,"radial gussets-hub","steel",1,null,null,null,null,null,null,null,13074,0,2.5,null,null,null,32685,null,null,null,null,null,null,null,null,null,{"$f":"AE31/1000","v":7.8183439239302723},7818.3439239302725,null,null,null,null,0.758376934856,{"$f":"AJ31*AE31","v":5929.2517006802718},{"$f":" (($AD31-1.025)/$AD31)*$AK31","v":5151.9153424528722},5929.2517006802718,0,5929.2517006802718,{"$f":" (($AD31-1.025)/$AD31)*$AO31","v":5151.9153424528722},null,null,-0.25247599999999998,0,0,-1496.9937523809522,0,0,-0.25247599999999998,0,0,-196.25877437982092,0,0]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,24388,0,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-2320.4988444444439,-4171.8411428571426,16684.555250793648,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-304.20779294665505,-546.91110475276378,2187.2761287048238]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,24388,0,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-2320.4988444444439,4171.8411428571426,16684.555250793648,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-304.20779294665505,546.91110475276378,2187.2761287048238]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,27121.683698683857,0,5.74,1.1499999999999999,null,null,155678.46443044534,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,1.57315,12300.083310060705,10687.604560060705,12300.083310060705,0,12300.083310060705,10687.604560060705,null,null,0.28625799999999996,0.51815999999999995,2.1267420000000001,3520.9972481713567,6373.4111679410544,26159.103779005127,0.28625799999999996,0.51815999999999995,2.1267420000000001,461.5849420175,835.52198910000004,3429.3262817325008]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,27121.683698683857,0,5.74,1.1499999999999999,null,null,155678.46443044534,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,1.57315,12300.083310060705,10687.604560060705,12300.083310060705,0,12300.083310060705,10687.604560060705,null,null,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,3520.9972481713567,-6373.4111679410544,-26159.103779005127,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,461.5849420175,-835.52198910000004,-3429.3262817325008]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,25991.153527589307,0,5.74,1.1499999999999999,null,null,149189.22124836262,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,1.5076000000000001,11787.371214326216,10242.081214326216,11787.371214326216,0,11787.371214326216,10242.081214326216,null,null,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-5712.5372863413422,2979.0223269966641,26709.405205163057,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-748.89698328000031,390.54114170000014,3501.5251508600013]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,25991.153527589307,0,5.74,1.1499999999999999,null,null,149189.22124836262,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,1.5076000000000001,11787.371214326216,10242.081214326216,11787.371214326216,0,11787.371214326216,10242.081214326216,null,null,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-5712.5372863413422,-2979.0223269966641,-26709.405205163057,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-748.89698328000031,-390.54114170000014,-3501.5251508600013]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[null,"ARL/PEI","C","Nacelle Structure",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N44:N61)","v":457822.80966013687},null,null,null,null,null,{"$f":"SUM(T44:T56)","v":457822.80966013687},{"$f":"T43*F43","v":1831291.2386405475},null,null,-0.5,{"$f":"U43*(1+X43)","v":915645.61932027375},0.5,{"$f":"U43*(1+Z43)","v":2746936.8579608211},{"$f":"_xll.CB.Triangular(Y43,U43,AA43)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Nacelle Subtotals",{"$f":"SUM(AI$44:AI61)","v":0},{"$f":"SUM(AJ$44:AJ61)","v":217.00034529908658},null,null,{"$f":"SUM(AM$44:AM61)","v":95979.601393457284},{"$f":"$AO43-$AM43","v":0},{"$f":"SUM(AO$44:AO61)","v":95979.601393457284},{"$f":"SUM(AP$44:AP61)","v":-119570.90691082517},null,null,null,null,null,{"$f":"SUM(AV$44:AV61)","v":900209.55106949841},{"$f":"SUM(AW$44:AW61)","v":-312.88888888888886},{"$f":"SUM(AX$44:AX61)","v":2232.9206349206343},null,null,null,{"$f":"SUM(BB$44:BB61)","v":2271902.3575271373},{"$f":"SUM(BC$44:BC61)","v":0},{"$f":"SUM(BD$44:BD61)","v":0}]
[null,null,null,"Nacelle Buoyant Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE44/1000","v":1.0249999999999999},1025,null,null,null,null,210.29317883344632,{"$f":"-AE44*AJ44","v":-215550.50830428247},null,null,null,null,{"$f":"AK44","v":-215550.50830428247},null,null,0,0,0,{"$f":" $AO44*$AS44","v":0},{"$f":" $AO44*$AT44","v":0},{"$f":" $AO44*$AU44","v":0},{"$f":"AS46","v":10.54},0,0,{"$f":"($AO44-$AP44)*AY44","v":2271902.3575271373},0,0]
[null,"ARL",null,"NACELLE AFT BULKHEAD","steel",1,null,null,null,null,null,null,null,143890,"PEI",1,null,null,null,{"$f":"N45*P45","v":143890},null,null,null,null,null,null,null,null,null,{"$f":"AE45/1000","v":7.85},7850,null,null,null,null,2.8740068739102398,{"$f":"AE45*AJ45","v":22560.953960195384},null,{"$f":"AK45*F45","v":22560.953960195384},null,{"$f":"AM45*(1+AN45)","v":22560.953960195384},{"$f":"AO45","v":22560.953960195384},null,null,2.15,0,0,48506.051014420074,0,0,2.15,0,0,0,0,0]
[null,"ARL",null,"NACELLE CENTER BODY - SINGLE SECTION",null,4,null,null,null,null,null,null,null,200598,"PEI for 4",1,null,null,null,{"$f":"N46*P46","v":200598},null,null,null,null,null,null,null,null,null,{"$f":"AE46/1000","v":7.85},7850,null,null,null,null,1.6734597575899199,{"$f":"AE46*AJ46","v":13136.659097080872},null,{"$f":"AK46*F46","v":52546.636388323488},null,52546.636388323488,{"$f":"AO46","v":52546.636388323488},null,null,{"$f":"3.04+7.5","v":10.54},0,0,553841.54753292957,0,0,{"$f":"3.04+7.5","v":10.54},0,0,0,0,0]
[null,"ARL",null,"NACELLE ELLIPTICAL NOSE BULKHEAD",null,1,null,null,null,null,null,null,null,90564,"PEI",1,null,null,null,90564,null,null,null,null,null,null,null,null,null,{"$f":"AE47/1000","v":7.85},7850,null,null,null,null,1.9837376712264001,{"$f":"AE47*AJ47","v":15572.34071912724},null,15572.34071912724,null,15572.34071912724,15572.34071912724,null,null,15,0,0,233585.1107869086,0,0,15,0,0,0,0,0]
[null,"ARL",null,"BLIND FLANGE",null,1,null,null,null,null,null,null,null,null,"Included above",1,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AE48/1000","v":7.85},7850,null,null,null,null,0.17596216291368,{"$f":"AE48*AJ48","v":1381.3029788723879},null,1381.3029788723879,null,1381.3029788723879,1381.3029788723879,null,null,15,0,0,20719.54468308582,0,0,15,0,0,0,0,0]
[null,"PEI",10,"Deck beams",null,15,null,null,null,null,null,null,null,{"$f":"O49*AM49","v":2918.367346938775},3.3,1,null,null,null,2918.367346938775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.956916099773238,null,884.35374149659856,null,884.35374149659856,884.35374149659856,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,9321.0884353741476,0,1361.9047619047617,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI",11,"Deck beams",null,8,null,null,null,null,null,null,null,897.95918367346928,3.3,1,null,null,null,897.95918367346928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.013605442176868,null,272.10884353741494,null,272.10884353741494,272.10884353741494,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,2868.0272108843533,0,419.04761904761904,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI",12,"Deck plates",null,9,null,null,null,null,null,null,null,3973.4693877551017,3.3,1,null,null,null,3973.4693877551017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133.78684807256235,null,1204.0816326530612,null,1204.0816326530612,1204.0816326530612,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,12691.020408163264,0,1854.2857142857142,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI",33,"rail joist",null,9,null,null,null,null,null,null,null,1077.5510204081631,3.3,1,null,null,null,1077.5510204081631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.281179138321995,null,326.53061224489795,null,326.53061224489795,326.53061224489795,null,null,{"$f":"3.04+7.5","v":10.54},0,-1.61,3441.6326530612241,0,-525.71428571428578,{"$f":"3.04+7.5","v":10.54},0,-1.61,0,0,0]
[null,"PEI",34,"Hoist rail",null,1,null,null,null,null,null,null,null,597.142857142857,3.3,1,null,null,null,597.142857142857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180.95238095238093,null,180.95238095238093,null,180.95238095238093,180.95238095238093,null,null,{"$f":"3.04+7.5","v":10.54},0,-1.61,1907.238095238095,0,-291.33333333333331,{"$f":"3.04+7.5","v":10.54},0,-1.61,0,0,0]
[null,"PEI",35,"10Ton hoist",null,1,null,null,null,null,null,null,null,12132.986530885199,17.462947324152655,1,null,null,null,12132.986530885199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694.78458049886615,null,694.78458049886615,null,694.78458049886615,694.78458049886615,null,null,12.94,0,-1.61,8990.5124716553273,0,-1118.6031746031745,12.94,0,-1.61,0,0,0]
[null,"PEI",37,"Transformer base",null,1,null,null,null,null,null,null,null,1173.3333333333333,3.3,1,null,null,null,1173.3333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355.55555555555554,null,355.55555555555554,null,355.55555555555554,355.55555555555554,null,null,12.2,-0.88,1.5,4337.7777777777774,-312.88888888888886,533.33333333333326,12.2,-0.88,1.5,0,0,0]
[null,null,1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[null,"NAVY","D","TRUSS - portion",null,{"$f":"$A$4-1","v":3},null,null,null,null,null,null,null,{"$f":"SUM(N63:N72)","v":834875.79999999993},null,null,null,null,null,{"$f":"SUM(T63:T65)","v":834875.79999999993},{"$f":"T62*F62","v":2504627.4},null,null,-0.5,{"$f":"U62*(1+X62)","v":1252313.7},0.5,{"$f":"U62*(1+Z62)","v":3756941.0999999996},{"$f":"_xll.CB.Triangular(Y62,U62,AA62)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AI$63:AI72)","v":0},{"$f":"SUM(AJ$63:AJ72)","v":0},null,null,{"$f":"SUM(AM$63:AM72)","v":252992.66666666666},{"$f":" $AO62-$AM62","v":0},{"$f":"SUM(AO$63:AO72)","v":252992.66666666666},{"$f":"SUM(AP$63:AP72)","v":-39075.773020727123},null,null,null,null,null,{"$f":"SUM(AV$63:AV72)","v":2631123.7333333334},{"$f":"SUM(AW$63:AW72)","v":0},{"$f":"SUM(AX$63:AX72)","v":0},null,null,null,{"$f":"SUM(BB$63:BB72)","v":0},{"$f":"SUM(BC$63:BC72)","v":0},{"$f":"SUM(BD$63:BD72)","v":0}]
[null,null,null,"TRUSS",null,1,null,null,null,null,null,null,null,{"$f":"O63*AK63","v":834875.79999999993},3.3,1,null,null,null,{"$f":"P63*N63","v":834875.79999999993},null,null,null,null,null,null,null,null,null,{"$f":"AE63/1000","v":7.85},7850,null,null,null,null,null,252992.66666666666,null,{"$f":"AK63*F63","v":252992.66666666666},0,{"$f":"AM63*(1+AN63)","v":252992.66666666666},{"$f":"AO63","v":252992.66666666666},null,null,10.4,0,0,{"$f":" $AO63*$AS63","v":2631123.7333333334},{"$f":" $AO63*$AT63","v":0},{"$f":" $AO63*$AU63","v":0},{"$f":"AS63","v":10.4},0,0,{"$f":"($AO63-$AP63)*AY63","v":0},{"$f":"($AO63-$AP63)*AZ63","v":0},{"$f":"($AO63-$AP63)*BA63","v":0}]
[null,null,null,"Buoyancy From Truss",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE64/1000","v":1.0249999999999999},1025,null,null,null,null,null,-292068.43968739378,null,null,null,null,{"$f":"AK64","v":-292068.43968739378}]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N74+N127+N155)","v":3730167.1949879341},null,null,null,null,null,null,{"$f":"U74+U127+U155","v":3730167.1949879341},3600000,{"$f":"U73-V73","v":130167.19498793408},null,{"$f":"Y74+Y127+Y155","v":1865083.597493967},null,{"$f":"AA74+AA127+AA155","v":5595250.7924819011},{"$f":"AB74+AB127+AB155","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AM74+AM127+AM155)","v":268495.3728226939},{"$f":"$AO73-$AM73","v":51511.519999999902},{"$f":"$A$4*(AO74+AO127+AO155)","v":320006.8928226938},{"$f":"$A$4*(AP74+AP127+AP155)","v":138287.45282269389}]
[null,"Tom F/PEI","A","Hydraulics Package",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N75:N122)","v":498548.79874698358},null,1,null,null,null,{"$f":"N74*P74","v":498548.79874698358},{"$f":"T74*F74","v":1994195.1949879343},null,null,-0.5,{"$f":"U74*(1+X74)","v":997097.59749396716},0.5,{"$f":"U74*(1+Z74)","v":2991292.7924819016},{"$f":"_xll.CB.Triangular(Y74,U74,AA74)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Hydraulics Subtotals",{"$f":"SUM(AI$75:AI126)","v":0},{"$f":"SUM(AJ$75:AJ126)","v":0},null,null,{"$f":"SUM(AM$75:AM126)","v":15979.814022000002},{"$f":"$AO74-$AM74","v":2203.9999999999964},{"$f":"SUM(AO$75:AO126)","v":18183.814021999999},{"$f":"SUM(AP$75:AP126)","v":18183.814021999999},null,null,null,null,null,{"$f":"SUM(AV$75:AV126)","v":111086.25708500005},{"$f":"SUM(AW$75:AW126)","v":2038.8081420000003},{"$f":"SUM(AX$75:AX126)","v":6879.1157776000027},null,null,null,{"$f":"SUM(BB$75:BB126)","v":0},{"$f":"SUM(BC$75:BC126)","v":0},{"$f":"SUM(BD$75:BD126)","v":0}]
[null,null,null,"COMPONENTS"]
[null,null,15,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,330000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,null,{"$f":"AK76*F76","v":6130},null,{"$f":"F76*AM76","v":6130},{"$f":"AO76","v":6130},null,null,4.47,0,0,{"$f":" $AO76*$AS76","v":27401.1},{"$f":" $AO76*$AT76","v":0},{"$f":" $AO76*$AU76","v":0},4.47,0,0,{"$f":"($AO76-$AP76)*AY76","v":0},{"$f":"($AO76-$AP76)*AZ76","v":0},{"$f":"($AO76-$AP76)*BA76","v":0}]
[null,null,26,"Torque Arm (TMA 140)","steel",1,null,null,null,null,null,null,null,{"$f":"F77*528","v":528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893.8,null,893.8,null,{"$f":"AM77*(1+AN77)","v":893.8},{"$f":"AO77","v":893.8},null,null,4.47,0,0,3995.2859999999996,0,0,4.47,0,0,{"$f":"($AO77-$AP77)*AY77","v":0},0,0]
[null,null,41,"Hagglund Torque cylinder",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,{"$f":"AK78*F78","v":41},null,{"$f":"AM78*(1+AN78)","v":41},{"$f":"AO78","v":41},null,null,4.47,0,0,183.26999999999998,0,0,4.47,0,0,0,0,0]
[null,null,57,"Hagglund Torque rod assembly",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,{"$f":"AK79*F79","v":27},null,{"$f":"AM79*(1+AN79)","v":27},{"$f":"AO79","v":27},null,null,4.47,0,0,120.69,0,0,4.47,0,0,0,0,0]
[null,null,"?","A4VM 500",null,2,null,null,null,null,null,null,null,48000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,null,700,null,{"$f":"F80*AM80","v":1400},1400,null,null,9.86,1.0900000000000001,0.54,13804,1526,756,9.86,1.0900000000000001,0.54,0,0,0]
[null,null,"?","A4FM 500",null,2,null,null,null,null,null,null,null,26000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,520,null,1040,{"$f":"AO81","v":1040},null,null,9.86,1.0900000000000001,0.54,10254.4,1133.6000000000001,561.6,9.86,1.0900000000000001,0.54,{"$f":"($AO81-$AP81)*AY81","v":0},{"$f":"($AO81-$AP81)*AZ81","v":0},{"$f":"($AO81-$AP81)*BA81","v":0}]
[null,null,"?","Charge Pump - A11/190",null,1,null,null,null,null,null,null,null,{"$f":"F82*2650","v":2650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,95,null,95,95,null,null,8.4600000000000009,-0.21,1.0900000000000001,803.7,-19.95,103.55000000000001,8.4600000000000009,-0.21,1.0900000000000001,0,0,0]
[null,null,"?","Charge Pump motor (w/ adapter, cplg)",null,1,null,null,null,null,null,null,null,{"$f":"F83*2222","v":2222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100.5,null,100.5,null,{"$f":"F83*AM83","v":100.5},{"$f":"AO83","v":100.5},null,null,8.4600000000000009,-0.21,1.0900000000000001,850.23000000000013,-21.105,109.545,8.4600000000000009,-0.21,1.0900000000000001,0,0,0]
[null,null,44,"Filter",null,4,null,null,null,null,null,null,null,{"$f":"F84*2568","v":10272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,328,null,1312,1312,null,null,7.56,-1.1299999999999999,0.53,9918.7199999999993,-1482.56,695.36,7.56,-1.1299999999999999,0.53,0,0,0]
[null,null,"?","Accumulators","TBD",1,null,null,null,null,null,null,null,{"$f":"F85*4950","v":4950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,null,168,null,168,168,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,"?","Biodegradable Oil (per liter)","400gal",1514,null,null,null,null,null,null,null,{"$f":"F86*5.28","v":7993.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.874,null,1323.2360000000001,null,{"$f":"AM86","v":1323.2360000000001},1323.2360000000001,null,null,9.2200000000000006,-1.08,1.01,12200.235920000001,-1429.0948800000001,1336.4683600000001,9.2200000000000006,-1.08,1.01,0,0,0]
[null,null,36,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,{"$f":"F87*24343","v":24343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1790,null,1790,null,{"$f":"F87*AM87","v":1790},1790,null,null,6.17,0.7,0.62,11044.3,1253,1109.8,6.17,0.7,0.62,0,0,0]
[null,null,40,"Oil Tank",null,1,null,null,null,null,null,null,null,{"$f":"F88*2776","v":2776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,null,717,null,{"$f":"F88*AM88","v":717},717,null,null,9.2200000000000006,-1.08,1.01,6610.7400000000007,-774.36,724.17,9.2200000000000006,-1.08,1.01,0,0,0]
[null,null,null,"High-Pressure Lines",15,0,null,null,null,null,null,null,null,{"$f":"F89*367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.06,null,0,null,{"$f":"AM89","v":0},0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Return Lines",15,0,null,null,null,null,null,null,null,{"$f":"F90*303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.28,null,{"$f":"AK90*F90","v":0},null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Flanges (hp)",10,0,null,null,null,null,null,null,null,{"$f":"759*F91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,0,null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Flanges (Return)",20,0,null,null,null,null,null,null,null,{"$f":"67*F92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,0,{"$f":"AO92","v":0},null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,{"$f":"($AO92-$AP92)*AY92","v":0},{"$f":"($AO92-$AP92)*AZ92","v":0},{"$f":"($AO92-$AP92)*BA92","v":0}]
[null,null,31,"Coolant pump/motor",null,1,null,null,null,null,null,null,null,3175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,null,{"$f":"AK93*F93","v":159},null,159,{"$f":"AO93","v":159}]
[null,null,"?","Water/glycol",null,1,null,null,null,null,null,null,null,1134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1134,null,{"$f":"AK94*F94","v":1134},null,1134,{"$f":"AO94","v":1134}]
[null,null,null,"PEI PIPE VALUES - TF VALUES SUPPRESSED"]
[null,null,39,"Tank base",null,1,null,null,null,null,null,null,null,{"$f":"O96*AM96*F96","v":676.57484399999998},3.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205.02268000000001,null,{"$f":"AK96*F96","v":205.02268000000001},null,{"$f":"AM96","v":205.02268000000001},{"$f":"AO96","v":205.02268000000001},null,null,7.5,1,0.8,{"$f":" $AO96*$AS96","v":1537.6701},{"$f":" $AO96*$AT96","v":205.02268000000001},{"$f":" $AO96*$AU96","v":164.01814400000001},7.5,1,0.8,{"$f":"($AO96-$AP96)*AY96","v":0},0,0]
[null,null,42,"HP manifold",null,1,null,null,null,null,null,null,null,817.06130271269126,16.375647665647016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.8949,null,49.8949,null,49.8949,49.8949,null,null,7.5,1,0.8,374.21174999999999,49.8949,39.91592,7.5,1,0.8,0,0,0]
[null,null,43,"Delivery, motors",null,1,null,null,null,null,null,null,null,1394.6832916625065,13.976210911962008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99.7898,null,99.7898,null,99.7898,99.7898,null,null,7.5,1,0.8,748.42349999999999,99.7898,79.83184,7.5,1,0.8,0,0,0]
[null,null,45,"Delivery, motors",null,1,null,null,null,null,null,null,null,447.31275790584561,19.723219555362579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.679500000000001,null,22.679500000000001,null,22.679500000000001,22.679500000000001,null,null,7.5,1,0.8,170.09625,22.679500000000001,18.143600000000003,7.5,1,0.8,0,0,0]
[null,null,46,"Delivery, motors",null,1,null,null,null,null,null,null,null,513.91957269836882,18.883410594676867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.215399999999999,null,27.215399999999999,null,27.215399999999999,27.215399999999999,null,null,7.5,1,0.8,204.1155,27.215399999999999,21.772320000000001,7.5,1,0.8,0,0,0]
[null,null,null,"Delivery, motors",null,1,null,null,null,null,null,null,null,956.39512223955217,15.618528435118877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.234650000000002,null,61.234650000000002,null,61.234650000000002,61.234650000000002,null,null,7.5,1,0.8,459.25987500000002,61.234650000000002,48.987720000000003,7.5,1,0.8,0,0,0]
[null,null,null,"Delivery, motors",null,1,null,null,null,null,null,null,null,2482.6812582966245,11.872893412522698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209.10498999999999,null,209.10498999999999,null,209.10498999999999,209.10498999999999,null,null,7.5,1,0.8,1568.287425,209.10498999999999,167.28399200000001,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,2177.94195494321,12.311705617708583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176.90010000000001,null,176.90010000000001,null,176.90010000000001,176.90010000000001,null,null,7.5,1,0.8,1326.7507500000002,176.90010000000001,141.52008000000001,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1116.4148699044724,14.916886894979546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.842349999999996,null,74.842349999999996,null,74.842349999999996,74.842349999999996,null,null,7.5,1,0.8,561.31762500000002,74.842349999999996,59.87388,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,730.15329458099268,16.944430330219213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.091050000000003,null,43.091050000000003,null,43.091050000000003,43.091050000000003,null,null,7.5,1,0.8,323.18287500000002,43.091050000000003,34.472840000000005,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,640.14338789123087,17.641024600719561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.287199999999999,null,36.287199999999999,null,36.287199999999999,36.287199999999999,null,null,7.5,1,0.8,272.154,36.287199999999999,29.02976,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,788.40011972096897,16.553655435020907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.626950000000001,null,47.626950000000001,null,47.626950000000001,47.626950000000001,null,null,7.5,1,0.8,357.20212500000002,47.626950000000001,38.101559999999999,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1601.9765044155824,13.428791234438217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119.29416999999999,null,119.29416999999999,null,119.29416999999999,119.29416999999999,null,null,7.5,1,0.8,894.70627500000001,119.29416999999999,95.435336000000007,7.5,1,0.8,0,0,0]
[null,null,null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1492.0623368612426,13.706048201213676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108.8616,null,108.8616,null,108.8616,108.8616,null,null,7.5,1,0.8,816.46199999999999,108.8616,87.089280000000002,7.5,1,0.8,0,0,0]
[null,null,null,"Oil filter run",null,1,null,null,null,null,null,null,null,609.32737438571189,17.91125243459841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.01925,null,34.01925,null,34.01925,34.01925,null,null,7.5,1,0.8,255.144375,34.01925,27.215400000000002,7.5,1,0.8,0,0,0]
[null,null,47,"Oil filter header",null,1,null,null,null,null,null,null,null,817.06130271269126,16.375647665647016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.8949,null,49.8949,null,49.8949,49.8949,null,null,7.5,1,0.8,374.21174999999999,49.8949,39.91592,7.5,1,0.8,0,0,0]
[null,null,49,"Accumulator run",null,1,null,null,null,null,null,null,null,652.34838547781078,17.538896614967388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.194380000000002,null,37.194380000000002,null,37.194380000000002,37.194380000000002,null,null,7.5,1,0.8,278.95785000000001,37.194380000000002,29.755504000000002,7.5,1,0.8,{"$f":"($AO112-$AP112)*AY112","v":0},0,0]
[null,null,50,"Water to channel",null,2,null,null,null,null,null,null,null,{"$f":"O113*AM113*F113","v":4465.6594796178897},14.916886894979546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.842349999999996,null,149.68469999999999,null,149.68469999999999,149.68469999999999,null,null,7.5,1,0.8,1122.63525,149.68469999999999,119.74776,7.5,1,0.8,0,0,0]
[null,null,51,"Awater fron channel",null,2,null,null,null,null,null,null,null,{"$f":"O114*AM114*F114","v":2682.130055176468},17.391516147495654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.555149999999998,null,77.110299999999995,null,77.110299999999995,77.110299999999995,null,null,7.5,1,0.8,578.32724999999994,77.110299999999995,61.68824,7.5,1,0.8,0,0,0]
[null,null,52,"Water from punp",null,1,null,null,null,null,null,null,null,341.21603932263923,21.493043706723142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.87565,null,15.87565,null,15.87565,15.87565,null,null,7.5,1,0.8,119.067375,15.87565,12.700520000000001,7.5,1,0.8,0,0,0]
[null,null,53,"Water to cooler",null,1,null,null,null,null,null,null,null,377.56923346984519,20.810050567133601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.143599999999999,null,18.143599999999999,null,18.143599999999999,18.143599999999999,null,null,7.5,1,0.8,136.077,18.143599999999999,14.51488,7.5,1,0.8,0,0,0]
[null,null,55,"Cooler to pump",null,1,null,null,null,null,null,null,null,412.88641422440355,20.228077447543356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.411549999999998,null,20.411549999999998,null,20.411549999999998,20.411549999999998,null,null,7.5,1,0.8,153.086625,20.411549999999998,16.329239999999999,7.5,1,0.8,0,0,0]
[null,null,56,"Pipe, drains",null,4,null,null,null,null,null,null,null,4232.8101014800714,23.329494154853894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.33975,null,45.359000000000002,null,45.359000000000002,45.359000000000002,null,null,7.5,1,0.8,340.1925,45.359000000000002,36.287200000000006,7.5,1,0.8,0,0,0]
[null,null,null,"4\" Flex Connector",null,2,null,null,null,null,null,null,null,643.91636399999993,23.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8038499999999997,null,13.607699999999999,null,13.607699999999999,13.607699999999999,null,null,7.5,1,0.8,102.05775,13.607699999999999,10.88616,7.5,1,0.8,0,0,0]
[null,null,null,"6\" Flex Connector",null,2,null,null,null,null,null,null,null,711.68271000000004,15.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.33975,null,22.679500000000001,null,22.679500000000001,22.679500000000001,null,null,7.5,1,0.8,170.09625,22.679500000000001,18.143600000000003,7.5,1,0.8,0,0,0]
[null,null,null,"Couplings, gen to hyd motors",null,2,null,null,null,null,null,null,null,787.32337840000014,16.690000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.793340000000001,null,23.586680000000001,null,23.586680000000001,23.586680000000001,null,null,7.5,1,0.8,176.90010000000001,23.586680000000001,18.869344000000002,7.5,1,0.8,0,0,0]
[null,null,null,"Adapters, motor to gen",null,2,null,null,null,null,null,null,null,1935.2272908828159,15.150810213089914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.932736000000002,null,63.865472000000004,null,63.865472000000004,63.865472000000004,null,null,7.5,1,0.8,478.99104000000005,63.865472000000004,51.092377600000006,7.5,1,0.8,0,0,0]
[null,null,2100,"DRAWINGS"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe, Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,"ARL","B","Bearings & Seals Package",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N128:N154)","v":353393},null,1,null,null,null,{"$f":"N127*P127","v":353393},{"$f":"T127*F127","v":1413572},null,null,-0.5,{"$f":"U127*(1+X127)","v":706786},0.5,{"$f":"U127*(1+Z127)","v":2120358},{"$f":"_xll.CB.Triangular(Y127,U127,AA127)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Bearing and Seals Subtotals",{"$f":"SUM(AI$128:AI154)","v":0},{"$f":"SUM(AJ$128:AJ154)","v":45.59},null,null,{"$f":"SUM(AM$128:AM154)","v":39479.070000000007},{"$f":"$AO127-$AM127","v":10673.87999999999},{"$f":"SUM(AO128:AO154)","v":50152.95},{"$f":"SUM(AP128:AP154)","v":4723.0900000000038},null,null,null,null,null,{"$f":"SUM(AV$128:AV154)","v":23381.80999999999},{"$f":"SUM(AW$128:AW154)","v":0},{"$f":"SUM(AX$128:AX154)","v":0},null,null,null,{"$f":"SUM(BB$128:BB154)","v":-109031.67},{"$f":"SUM(BC$128:BC154)","v":0},{"$f":"SUM(BD$128:BD154)","v":0}]
[null,null,1,"Mainshaft",null,1,null,null,null,null,null,null,null,53461,6.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.2900000000009,null,8314.2900000000009,0,8314.2900000000009,8314.2900000000009,null,null,2,0,0,16628.57,0,0,2,0,0,0,0,0]
[null,null,2,"TRB,aft",null,1,null,null,null,null,null,null,null,25146,54.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68,null,461.68,0,461.68,461.68,null,null,2.5,0,0,1154.2,0,0,2.5,0,0,0,0,0]
[null,null,3,"TRB, fwd",null,1,null,null,null,null,null,null,null,18737,62.13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301.58999999999997,null,301.58999999999997,0,301.58999999999997,301.58999999999997,null,null,2.5,0,0,753.97,0,0,2.5,0,0,0,0,0]
[null,null,4,"Housing, Bearing",null,1,null,null,null,null,null,null,null,44724,4.1900000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10673.88,null,10673.88,1,21347.759999999998,21347.759999999998]
[null,null,5,"Bearing retainer",null,1,null,null,null,null,null,null,null,4152,7.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.21,null,549.21,0,549.21,549.21,null,null,3,0,0,1647.62,0,0,3,0,0,0,0,0]
[null,null,6,"Oil dam",null,1,null,null,null,null,null,null,null,253,16.440000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.42,null,15.42,0,15.42,15.42,null,null,3,0,0,46.26,0,0,3,0,0,0,0,0]
[null,null,7,"Bearing, CARB",null,1,null,null,null,null,null,null,null,19397,37.619999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515.65,null,515.65,0,515.65,515.65,null,null,1,0,0,515.65,0,0,1,0,0,0,0,0]
[null,null,8,"Hub for seal",null,1,null,null,null,null,null,null,null,2744,5.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513.83000000000004,null,513.83000000000004,0,513.83000000000004,513.83000000000004,null,null,1,0,0,513.83000000000004,0,0,1,0,0,0,0,0]
[null,null,13,"Main seal",null,1,null,null,null,null,null,null,null,47617,54.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878.91,null,878.91,0,878.91,878.91,null,null,1,0,0,878.91,0,0,1,0,0,0,0,0]
[null,null,16,"Hub, brake",null,1,null,null,null,null,null,null,null,5888,7.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769.61,null,769.61,0,769.61,769.61,null,null,3,0,0,2308.84,0,0,3,0,0,0,0,0]
[null,null,17,"Spacer, bearing",null,1,null,null,null,null,null,null,null,471,13.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.92,null,34.92,0,34.92,34.92,null,null,3,0,0,104.76,0,0,3,0,0,0,0,0]
[null,null,18,"Plate, brake disc",null,6,null,null,null,null,null,null,null,10060,9.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176.87,null,1061.22,0,1061.22,1061.22,null,null,3,0,0,3183.67,0,0,3,0,0,0,0,0]
[null,null,19,"Bracket, brake",null,6,null,null,null,null,null,null,null,15029,8.5500000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292.97000000000003,null,1757.82,0,1757.82,1757.82,null,null,3,0,0,5273.47,0,0,3,0,0,0,0,0]
[null,null,20,"Labryinth seal",null,1,null,null,null,null,null,null,null,496,13.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.19,null,37.19,0,37.19,37.19,null,null,3,0,0,111.56,0,0,3,0,0,0,0,0]
[null,null,21,"Labryinth seal",null,1,null,null,null,null,null,null,null,1944,9.1199999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.15,null,213.15,0,213.15,213.15,null,null,3,0,0,639.46,0,0,3,0,0,0,0,0]
[null,null,22,"Lip seal",null,1,null,null,null,null,null,null,null,82,22.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.63,null,3.63,0,3.63,3.63,null,null,3,0,0,10.88,0,0,3,0,0,0,0,0]
[null,null,23,"Seal retainer",null,1,null,null,null,null,null,null,null,147,19.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.71,null,7.71,0,7.71,7.71,null,null,3,0,0,23.13,0,0,3,0,0,0,0,0]
[null,null,24,"Brake caliper",null,6,null,null,null,null,null,null,null,44150,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.93,null,4013.61,0,4013.61,4013.61,null,null,3,0,0,12040.82,0,0,3,0,0,0,0,0]
[null,null,58,"Tank Aft",null,1,null,null,null,null,null,null,null,23515,3.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,2.46,6407.41,null,6407.41,0,6407.41,5570.78,null,null,-2.4,0,0,-15377.79,0,0,-2.4,0,0,-2007.93,0,0]
[null,null,null,"Tail Cone Buoyant Volume",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.03,1025,null,null,null,null,43.13,44208.25,null,0,0,0,-44208.25,null,null,-2.4,0,0,0,0,0,-2.4,0,0,-106099.8,0,0]
[null,null,59,"Fairing",null,1,null,null,null,null,null,null,null,35380,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,null,2948.34,null,2948.34,0,2948.34,2563.36,null,null,-2.4,0,0,-7076,0,0,-2.4,0,0,-923.94,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Hahlbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Hahlbeck",null,"Shaft fabrication"]
[null,"Ed Hahlbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Mechanical Brake Arrangement"]
[null,"BEW/Tom F","C","Electrical and Monitoring/Controls",null,{"$f":"$A$4","v":4},null,null,null,null,null,null,null,{"$f":"SUM(N156:N175)","v":80600},null,1,null,null,null,{"$f":"N155*P155","v":80600},{"$f":"T155*F155","v":322400},null,null,-0.5,{"$f":"U155*(1+X155)","v":161200},0.5,{"$f":"U155*(1+Z155)","v":483600},{"$f":"_xll.CB.Triangular(Y155,U155,AA155)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Electrical Subtotals",{"$f":"SUM(AI$156:AI175)","v":0},{"$f":"SUM(AJ$156:AJ175)","v":0},null,null,{"$f":"SUM(AM$156:AM175)","v":11664.959183673469},{"$f":"$AO155-$AM155","v":0},{"$f":"SUM(AO156:AO175)","v":11664.959183673469},{"$f":"SUM(AP156:AP175)","v":11664.959183673469},null,null,null,null,null,{"$f":"SUM(AV$156:AV175)","v":127339.78682539682},{"$f":"SUM(AW$156:AW175)","v":3559.7792290249436},{"$f":"SUM(AX$156:AX175)","v":4084.9763718820859},null,null,null,{"$f":"SUM(BB$156:BB175)","v":0},{"$f":"SUM(BC$156:BC175)","v":0},{"$f":"SUM(BD$156:BD175)","v":0}]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,{"$f":"AK156*F156","v":6349.2063492063489},null,{"$f":"F156*AM156","v":6349.2063492063489},{"$f":"AO156","v":6349.2063492063489},null,null,9.86,1.0900000000000001,0.54,{"$f":" $AO156*$AS156","v":62603.174603174593},{"$f":" $AO156*$AT156","v":6920.6349206349205},{"$f":" $AO156*$AU156","v":3428.5714285714284},9.86,1.0900000000000001,0.54,{"$f":"($AO156-$AP156)*AY156","v":0},0,0]
[null,null,null,"Contactor",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,181.40589569160997,null,181.40589569160997,181.40589569160997,null,null,12.25,1.52,-0.02,2222.2222222222222,275.73696145124717,-3.6281179138321993,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Circuit Breaker",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,362.81179138321994,null,362.81179138321994,362.81179138321994,null,null,12.25,1.52,-0.02,4444.4444444444443,551.47392290249434,-7.2562358276643986,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,4.5351473922902494,null,4.5351473922902494,4.5351473922902494,null,null,12.25,1.52,-0.02,55.555555555555557,6.8934240362811794,-9.0702947845804988E-2,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Conductors",null,1,null,null,null,null,null,null,null,4500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Cabinet",null,1,null,null,null,null,null,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Solid state relays",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"PLC - Not sure about the cost",null,1,null,null,null,null,null,null,null,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Transformer",null,1,null,null,null,null,null,null,null,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.286,1.524,2.5910000000000002,null,null,4767,null,4767,null,4767,4767,null,null,12.17,-0.88,0.14000000000000001,58014.39,-4194.96,667.38000000000011,12.17,-0.88,0.14000000000000001,0,0,0]
[]
[null,null,null,"Pressure Sensors"]
[null,null,null,"Brake Release"]
[null,null,null,"Accumulator Precharge"]
[null,null,null,"System Pressure"]
[null,null,null,"Charge Pump Pressure"]
[null,null,null,"Filter Pressure differential"]
[]
[null,null,null,"Temperature"]
[null,null,null,"Hydraulic Oil Reservoir"]
[null,null,null,"Hydraulic Oil return"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (m)","Ycg (m)","Zcg (m)",null,null,null,"Xcb (m)","Ycb (m)","Zcb (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AV127+AV74+AV43+AV28+AV10+AV155)+($A$4-1)*AV62","v":12568136.652076911},{"$f":"$A$4*(AW127+AW74+AW43+AW28+AW10+AW155)+($A$4-1)*AW62","v":21142.793928544219},{"$f":"$A$4*(AX127+AX74+AX43+AX28+AX10+AX155)+($A$4-1)*AX62","v":186264.49314396005},null,null,null,{"$f":"$A$4*(BB127+BB74+BB43+BB28+BB10+BB155)+($A$4-1)*BB62","v":8717910.8066882733},{"$f":"$A$4*(BC127+BC74+BC43+BC28+BC10+BC155)+($A$4-1)*BC62","v":0},{"$f":"$A$4*(BD127+BD74+BD43+BD28+BD10+BD155)+($A$4-1)*BD62","v":17498.209029638587}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N73","v":13416393.576679414},null,null,null,null,null,null,{"$f":"U9+U73","v":18923363.762705937},{"$f":"V9+V73","v":7600000},{"$f":"U179-V179","v":11323363.762705937},null,{"$f":"Y9+Y73","v":9461681.8813529685},null,{"$f":"AA9+AA73","v":28385045.644058906},{"$f":"AB9+AB73","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AM9+AM73","v":2069377.9473311608},{"$f":"$AO179-$AM179","v":51511.520000000019},{"$f":"AO9+AO73","v":2120889.4673311608},{"$f":"AP9+AP73","v":27629.07301993703},null,null,null,null,null,{"$f":"AV178/AO179","v":5.9258800827051736},{"$f":"AW178/AO179","v":9.9688334796388198E-3},{"$f":"AX178/AO179","v":8.7823762630283395E-2},null,null,null,{"$f":"BB178/(AO179-AP179)","v":4.1647521877261982},{"$f":"BC178/AO179","v":0},{"$f":"BD178/AO179","v":8.2504106409928123E-3}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last Updated:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDR VALUES USED",null,null,"Cells must be created and run in Crystal Ball"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumes 65% Net CF"]

{"sheet":"3.4 2 ROTOR","index":21,"n_rows":195,"n_cols":56,"rows_kept":195,"cut":false,"hidden":false,"merged":[[2,53,2,55],[2,29,2,30],[2,44,2,46],[2,47,2,49],[2,50,2,52],[2,38,2,41],[123,35,140,35],[2,23,2,24],[2,25,2,26],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[185,2,186,2],[185,3,186,3],[185,4,186,4],[185,5,186,5],[187,2,188,2],[187,3,188,3],[187,4,188,4],[187,5,188,5]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  April 17 2012"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Description","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Cost/kg","Machining \nMark-up","Shipping","Labor","Testing","Estimated \nPer Unit Cost","Estimated \nC-Plane Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB"]
[{"$f":"'1.2 Input'!I9","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"$","$/kg","Factor","Factor","Factor","Factor","$","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N10+N24+N39)+($A$4-1)*N58","v":4331569.0341969403},null,null,null,null,null,null,{"$f":"U10+U24+U39+U58","v":4604075.156511941},4000000,{"$f":"U9-V9","v":604075.15651194099},null,{"$f":"Y10+Y24+Y39+Y58","v":2302037.5782559705},null,{"$f":"AA10+AA24+AA39+AA58","v":6906112.7347679101},{"$f":"AB10+AB24+AB39+AB58","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AM10+AM24+AM39)+($A$4-1)*AM58","v":518506.23145358125},{"$f":"$AO9-$AM9","v":0},{"$f":"$A$4*(AO10+AO24+AO39)+($A$4-1)*AO58","v":518506.23145358125},{"$f":"$A$4*(AP10+AP24+AP39)+($A$4-1)*AP58","v":-168655.85253555351}]
[null,"ARL","A","Blades (40m Diameter)",null,{"$f":"$A$4","v":2},null,null,null,null,null,null,null,{"$f":"SUM(N11:N23)","v":1353793},null,null,null,null,null,{"$f":"SUM(T11:T23)","v":1353793},{"$f":"T10*F10","v":2707586},null,null,-0.5,{"$f":"U10*(1+X10)","v":1353793},0.5,{"$f":"U10*(1+Z10)","v":4061379},{"$f":"_xll.CB.Triangular(Y10,U10,AA10)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AI$11:AI23)","v":0},{"$f":"SUM(AJ$11:AJ23)","v":0},null,null,{"$f":"SUM(AM$11:AM23)","v":42700},{"$f":"$AO10-$AM10","v":0},{"$f":"SUM(AO$11:AO23)","v":42700},{"$f":"SUM(AP$11:AP23)","v":18990},null,null,null,null,null,{"$f":"SUM(AV$11:AV23)","v":40402.662400000008},{"$f":"SUM(AW$11:AW23)","v":-2826.5881999999997},{"$f":"SUM(AX$11:AX23)","v":146635.26679999998},null,null,null,{"$f":"SUM(BB$11:BB23)","v":22668.720220000003},{"$f":"SUM(BC$11:BC23)","v":-2116.2898999999998},{"$f":"SUM(BD$11:BD23)","v":-138964.20009999999}]
[null,"Source: Power point",null,41.5,null,{"$f":"IF('1.2 Input'!$I$37=\"HY 1.3 MW 41.5\",1,0)","v":0},null,null,null,null,null,null,null,{"$f":"F11*1172874","v":0},null,1,null,null,null,{"$f":"N11*P11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23640,11790,{"$f":"F11*AK11","v":0},0,{"$f":"AM11*(1+AN11)","v":0},{"$f":"AL11*F11","v":0},null,null,0.58115199999999989,0.1651,5.5643779999999996,{"$f":"$AS11*$AO11","v":0},{"$f":"$AT11*$AO11","v":0},{"$f":"$AU11*$AO11","v":0},0.58115199999999989,0.1651,5.5643779999999996,{"$f":"($AO11-$AP11)*AY11","v":0},{"$f":"($AO11-$AP11)*AZ11","v":0},0]
[null,"Dave Dreese February 13",null,43.5,null,{"$f":"IF('1.2 Input'!$I$37=\"HY 1.3 MW 43.5\",1,0)","v":0},null,null,null,null,null,null,null,{"$f":"F12*1254204","v":0},null,1,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7240,-11590,0,0,0,0,null,null,0.58115199999999989,-0.1651,-5.5643779999999996,0,0,0,0.58115199999999989,-0.1651,-5.5643779999999996,0,0,0]
[null,"Pass through spar analysis review -13 Feb 2012 Rev A.pptx",null,45.5,null,{"$f":"IF('1.2 Input'!$I$37=\"HY 1.3 MW 45.5\",1,0)","v":1},null,null,null,null,null,null,null,{"$f":"F13*1353793","v":1353793},null,1,null,null,null,1353793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9200,4590,9200,0,9200,4590,null,null,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,5311.5464000000002,-3493.5159999999996,-55791.100000000006,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,2661.5466200000001,-1750.5552999999998,-27956.192500000001]
[null,null,null,47.5,null,{"$f":"IF('1.2 Input'!$I$37=\"HY 1.3 MW 47.5\",1,0)","v":0},null,null,null,null,null,null,null,{"$f":"F14*1447686","v":0},null,1,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2600,2260,0,0,0,0,null,null,0.57734200000000002,0.37972999999999996,6.0642500000000004,0,0,0,0.57734200000000002,0.37972999999999996,6.0642500000000004,0,0,0]
[null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"O15*F15","v":0},null,1,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27600,24000,27600,0,27600,24000,null,null,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,28910.889600000006,848.25839999999994,257463.95039999997,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,3770.9856000000009,110.64239999999999,33582.254399999998]
[null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"O16*F16","v":0},null,1,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5900,-9600,5900,0,5900,-9600,null,null,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,6180.2264000000014,-181.33059999999998,-55037.583599999991,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,16236.188000000004,-476.37699999999995,-144590.26199999999]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS"]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics"]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade"]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction"]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[null,"ARL","B","Rotor Hub",null,{"$f":"$A$4","v":2},null,null,null,null,null,null,null,{"$f":"SUM(N25:N33)","v":90835.374104999995},null,null,null,null,null,{"$f":"SUM(T25:T37)","v":227088.43526249999},{"$f":"T24*F24","v":454176.87052499998},null,null,-0.5,{"$f":"U24*(1+X24)","v":227088.43526249999},0.5,{"$f":"U24*(1+Z24)","v":681265.30578749999},{"$f":"_xll.CB.Triangular(Y24,U24,AA24)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AI$25:AI33)","v":0},{"$f":"SUM(AJ$25:AJ33)","v":12.110790811072},null,null,{"$f":"SUM(AM$25:AM33)","v":41195.180999999997},{"$f":" $AO24-$AM24","v":0},{"$f":"SUM(AO$25:AO33)","v":41195.180999999997},{"$f":"SUM(AP$25:AP33)","v":35794.647309715081},null,null,null,null,null,{"$f":"SUM(AV$25:AV33)","v":0},{"$f":"SUM(AW$25:AW33)","v":0},{"$f":"SUM(AX$25:AX33)","v":0},null,null,null,{"$f":"SUM(BB$25:BB33)","v":0},{"$f":"SUM(BC$25:BC33)","v":0},{"$f":"SUM(BD$25:BD33)","v":0}]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,{"$f":"F25*AO25*$A$9","v":0},{"$f":"$A$5","v":0},2.5,null,null,null,{"$f":"N25*P25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AE25/1000","v":7.8185837972760375},7818.5837972760373,null,null,null,null,2.3617200507440002,{"$f":"AJ25*AE25","v":18465.306122448979},{"$f":" (($AD25-1.025)/$AD25)*$AK25","v":16044.543070436379},{"$f":"AK25*F25","v":0},0,{"$f":"AM25*(1+AN25)","v":0},{"$f":"AL25*F25","v":0},null,null,-0.30962599999999996,0,0,{"$f":" $AO25*$AS25","v":0},{"$f":" $AO25*$AT25","v":0},{"$f":" $AO25*$AU25","v":0},-0.30962599999999996,0,0,{"$f":"($AO25-$AP25)*AY25","v":0},{"$f":"($AO25-$AP25)*AZ25","v":0},0]
[null,null,null,"PEI Hub","steel",1,null,null,null,null,null,null,null,90835.374104999995,{"$f":"$A$5","v":0},2.5,null,null,null,227088.43526249999,null,null,null,null,null,null,null,null,null,{"$f":"AE26/1000","v":7.8186829203489898},7818.6829203489897,null,null,null,null,null,41195.180999999997,{"$f":" (($AD26-1.025)/$AD26)*$AK26","v":35794.647309715081},41195.180999999997,0,41195.180999999997,{"$f":" (($AD26-1.025)/$AD26)*$AO26","v":35794.647309715081},null,null,0,0,0,0,0,0,0,0,0,{"$f":"($AO26-$AP26)*AY26","v":0},0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,{"$f":"$A$5","v":0},2.5,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AE27/1000","v":7.8183439239302723},7818.3439239302725,null,null,null,null,0.758376934856,{"$f":"AJ27*AE27","v":5929.2517006802718},{"$f":" (($AD27-1.025)/$AD27)*$AK27","v":5151.9153424528722},0,0,0,{"$f":" (($AD27-1.025)/$AD27)*$AO27","v":0},null,null,-0.25247599999999998,0,0,0,0,0,-0.25247599999999998,0,0,{"$f":"($AO27-$AP27)*AY27","v":0},0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,2.5,null,null,null,0,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,0,0,0,0,null,null,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,0,0,0,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,2.5,null,null,null,0,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,0,0,0,0,null,null,-0.20980399999999996,0.37719000000000003,1.5085059999999999,0,0,0,-0.20980399999999996,0.37719000000000003,1.5085059999999999,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,1.57315,12300.083310060705,10687.604560060705,0,0,0,0,null,null,0.28625799999999996,0.51815999999999995,2.1267420000000001,0,0,0,0.28625799999999996,0.51815999999999995,2.1267420000000001,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,1.57315,12300.083310060705,10687.604560060705,0,0,0,0,null,null,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,0,0,0,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,1.5076000000000001,11787.371214326216,10242.081214326216,0,0,0,0,null,null,-0.48463199999999995,0.25272999999999995,2.2659339999999997,0,0,0,-0.48463199999999995,0.25272999999999995,2.2659339999999997,0,0,0]
[null,null,null,null,"steel",0,null,null,null,null,null,null,null,0,0,5.74,1.1499999999999999,null,null,0,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,1.5076000000000001,11787.371214326216,10242.081214326216,0,0,0,0,null,null,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,0,0,0,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,0,0,0]
[null,"ARL",1200,"DRAWINGS",null,0]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[null,"ARL/PEI","C","Nacelle Structure",null,{"$f":"$A$4","v":2},null,null,null,null,null,null,null,{"$f":"SUM(N40:N57)","v":457822.80966013687},null,null,null,null,null,{"$f":"SUM(T40:T52)","v":457822.80966013687},{"$f":"T39*F39","v":915645.61932027375},null,null,-0.5,{"$f":"U39*(1+X39)","v":457822.80966013687},0.5,{"$f":"U39*(1+Z39)","v":1373468.4289804106},{"$f":"_xll.CB.Triangular(Y39,U39,AA39)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Nacelle Subtotals",{"$f":"SUM(AI$40:AI57)","v":0},{"$f":"SUM(AJ$40:AJ57)","v":217.00034529908658},null,null,{"$f":"SUM(AM$40:AM57)","v":95979.601393457284},{"$f":"$AO39-$AM39","v":0},{"$f":"SUM(AO$40:AO57)","v":95979.601393457284},{"$f":"SUM(AP$40:AP57)","v":-119570.90691082517},null,null,null,null,null,{"$f":"SUM(AV$40:AV57)","v":900209.55106949841},{"$f":"SUM(AW$40:AW57)","v":-312.88888888888886},{"$f":"SUM(AX$40:AX57)","v":2232.9206349206343},null,null,null,{"$f":"SUM(BB$40:BB57)","v":2271902.3575271373},{"$f":"SUM(BC$40:BC57)","v":0},{"$f":"SUM(BD$40:BD57)","v":0}]
[null,null,null,"Nacelle Buoyant Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40/1000","v":1.0249999999999999},1025,null,null,null,null,210.29317883344632,{"$f":"-AE40*AJ40","v":-215550.50830428247},null,null,null,null,{"$f":"AK40","v":-215550.50830428247},null,null,0,0,0,{"$f":" $AO40*$AS40","v":0},{"$f":" $AO40*$AT40","v":0},{"$f":" $AO40*$AU40","v":0},{"$f":"AS42","v":10.54},0,0,{"$f":"($AO40-$AP40)*AY40","v":2271902.3575271373},0,0]
[null,"ARL Volumes using PEI Machining estimate from PDR",null,"NACELLE AFT BULKHEAD","steel",1,null,null,null,null,null,null,null,143890,null,1,null,null,null,{"$f":"N41*P41","v":143890},null,null,null,null,null,null,null,null,null,{"$f":"AE41/1000","v":7.85},7850,null,null,null,null,2.8740068739102398,{"$f":"AE41*AJ41","v":22560.953960195384},null,{"$f":"AK41*F41","v":22560.953960195384},null,{"$f":"AM41*(1+AN41)","v":22560.953960195384},{"$f":"AO41","v":22560.953960195384},null,null,2.15,0,0,48506.051014420074,0,0,2.15,0,0,0,0,0]
[null,"ARL Volumes using PEI Machining estimate from PDR",null,"NACELLE CENTER BODY - SINGLE SECTION",null,4,null,null,null,null,null,null,null,200598,null,1,null,null,null,{"$f":"N42*P42","v":200598},null,null,null,null,null,null,null,null,null,{"$f":"AE42/1000","v":7.85},7850,null,null,null,null,{"$f":"1.67345975758992","v":1.6734597575899199},{"$f":"AE42*AJ42","v":13136.659097080872},null,{"$f":"AK42*F42","v":52546.636388323488},null,52546.636388323488,{"$f":"AO42","v":52546.636388323488},null,null,{"$f":"3.04+7.5","v":10.54},0,0,553841.54753292957,0,0,{"$f":"3.04+7.5","v":10.54},0,0,0,0,0]
[null,"ARL Volumes using PEI Machining estimate from PDR",null,"NACELLE ELLIPTICAL NOSE BULKHEAD",null,1,null,null,null,null,null,null,null,90564,null,1,null,null,null,90564,null,null,null,null,null,null,null,null,null,{"$f":"AE43/1000","v":7.85},7850,null,null,null,null,1.9837376712264001,{"$f":"AE43*AJ43","v":15572.34071912724},null,15572.34071912724,null,15572.34071912724,15572.34071912724,null,null,15,0,0,233585.1107869086,0,0,15,0,0,0,0,0]
[null,"ARL Volumes using PEI Machining estimate from PDR",null,"BLIND FLANGE",null,1,null,null,null,null,null,null,null,null,null,1,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AE44/1000","v":7.85},7850,null,null,null,null,0.17596216291368,{"$f":"AE44*AJ44","v":1381.3029788723879},null,1381.3029788723879,null,1381.3029788723879,1381.3029788723879,null,null,15,0,0,20719.54468308582,0,0,15,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",10,"Deck beams",null,15,null,null,null,null,null,null,null,{"$f":"O45*AM45","v":2918.367346938775},3.3,1,null,null,null,2918.367346938775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.956916099773238,null,884.35374149659856,null,884.35374149659856,884.35374149659856,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,9321.0884353741476,0,1361.9047619047617,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI_BOM_RevC.xlsx",11,"Deck beams",null,8,null,null,null,null,null,null,null,897.95918367346928,3.3,1,null,null,null,897.95918367346928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.013605442176868,null,272.10884353741494,null,272.10884353741494,272.10884353741494,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,2868.0272108843533,0,419.04761904761904,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI_BOM_RevC.xlsx",12,"Deck plates",null,9,null,null,null,null,null,null,null,3973.4693877551017,3.3,1,null,null,null,3973.4693877551017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133.78684807256235,null,1204.0816326530612,null,1204.0816326530612,1204.0816326530612,null,null,{"$f":"3.04+7.5","v":10.54},0,1.54,12691.020408163264,0,1854.2857142857142,{"$f":"3.04+7.5","v":10.54},0,1.54,0,0,0]
[null,"PEI_BOM_RevC.xlsx",33,"rail joist",null,9,null,null,null,null,null,null,null,1077.5510204081631,3.3,1,null,null,null,1077.5510204081631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.281179138321995,null,326.53061224489795,null,326.53061224489795,326.53061224489795,null,null,{"$f":"3.04+7.5","v":10.54},0,-1.61,3441.6326530612241,0,-525.71428571428578,{"$f":"3.04+7.5","v":10.54},0,-1.61,0,0,0]
[null,"PEI_BOM_RevC.xlsx",34,"Hoist rail",null,1,null,null,null,null,null,null,null,597.142857142857,3.3,1,null,null,null,597.142857142857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180.95238095238093,null,180.95238095238093,null,180.95238095238093,180.95238095238093,null,null,{"$f":"3.04+7.5","v":10.54},0,-1.61,1907.238095238095,0,-291.33333333333331,{"$f":"3.04+7.5","v":10.54},0,-1.61,0,0,0]
[null,"PEI_BOM_RevC.xlsx",35,"10Ton hoist",null,1,null,null,null,null,null,null,null,12132.986530885199,17.462947324152655,1,null,null,null,12132.986530885199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694.78458049886615,null,694.78458049886615,null,694.78458049886615,694.78458049886615,null,null,12.94,0,-1.61,8990.5124716553273,0,-1118.6031746031745,12.94,0,-1.61,0,0,0]
[null,"PEI_BOM_RevC.xlsx",37,"Transformer base",null,1,null,null,null,null,null,null,null,1173.3333333333333,3.3,1,null,null,null,1173.3333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355.55555555555554,null,355.55555555555554,null,355.55555555555554,355.55555555555554,null,null,12.2,-0.88,1.5,4337.7777777777774,-312.88888888888886,533.33333333333326,12.2,-0.88,1.5,0,0,0]
[null,null,1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[null,"NAVY","D","TRUSS - portion",null,{"$f":"$A$4-1","v":1},null,null,null,null,null,null,null,{"$f":"SUM(N59:N68)","v":526666.66666666663},null,1,null,null,null,{"$f":"N58*P58","v":526666.66666666663},{"$f":"T58*F58","v":526666.66666666663},null,null,-0.5,{"$f":"U58*(1+X58)","v":263333.33333333331},0.5,{"$f":"U58*(1+Z58)","v":790000},{"$f":"_xll.CB.Triangular(Y58,U58,AA58)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AI$59:AI68)","v":0},{"$f":"SUM(AJ$59:AJ68)","v":0},null,null,{"$f":"SUM(AM$59:AM68)","v":158756.66666666666},{"$f":" $AO58-$AM58","v":0},{"$f":"SUM(AO$59:AO68)","v":158756.66666666666},{"$f":"SUM(AP$59:AP68)","v":-39083.333333333336},null,null,null,null,null,{"$f":"SUM(AV$59:AV68)","v":0},{"$f":"SUM(AW$59:AW68)","v":0},{"$f":"SUM(AX$59:AX68)","v":0},null,null,null,{"$f":"SUM(BB$59:BB68)","v":0},{"$f":"SUM(BC$59:BC68)","v":0},{"$f":"SUM(BD$59:BD68)","v":0}]
[null,null,null,"TRUSS",null,0,null,null,null,null,null,null,null,{"$f":"O59*AK59*F59","v":0},3.3,1,null,null,null,{"$f":"P59*N59","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AE59/1000","v":7.85},7850,null,null,null,null,null,null,null,{"$f":"AK59*F59","v":0},0,{"$f":"AM59*(1+AN59)","v":0},{"$f":"AO59","v":0},null,null,10.4,0,0,{"$f":" $AO59*$AS59","v":0},{"$f":" $AO59*$AT59","v":0},{"$f":" $AO59*$AU59","v":0},{"$f":"AS59","v":10.4},0,0,{"$f":"($AO59-$AP59)*AY59","v":0},{"$f":"($AO59-$AP59)*AZ59","v":0},{"$f":"($AO59-$AP59)*BA59","v":0}]
[null,null,null,"Buoyancy From Truss",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE60/1000","v":1.0249999999999999},1025,null,null,null,null,null,null,null,null,null,{"$f":"AM60*(1+AN60)","v":0},{"$f":"AK60","v":0}]
[null,"AF & NAVY PDR FOS REDUCTION SLIDES",1500,"DRAWINGS","Value from NAVY",null,null,null,null,null,null,null,null,{"$f":"1580000/3","v":526666.66666666663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"476270/3","v":158756.66666666666},{"$f":"-117250/3","v":-39083.333333333336},{"$f":"AK61","v":158756.66666666666},0,{"$f":"AM61*(1+AN61)","v":158756.66666666666},{"$f":"AL61","v":-39083.333333333336}]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N70+N123+N151)","v":2608132.4136799593},null,null,null,null,null,null,{"$f":"U70+U123+U151","v":2608132.4136799593},3600000,{"$f":"U69-V69","v":-991867.58632004075},null,{"$f":"Y70+Y123+Y151","v":1304066.2068399796},null,{"$f":"AA70+AA123+AA151","v":3912198.6205199389},{"$f":"AB70+AB123+AB151","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AM70+AM123+AM151)","v":152754.68262449885},{"$f":"$AO69-$AM69","v":0},{"$f":"$A$4*(AO70+AO123+AO151)","v":152754.68262449885},{"$f":"$A$4*(AP70+AP123+AP151)","v":63568.23526781096}]
[null,"Tom F/PEI","A","Hydraulics Package",null,{"$f":"$A$4","v":2},null,null,null,null,null,null,null,{"$f":"SUM(N71:N118)","v":800876.79874698364},null,1,null,null,null,{"$f":"N70*P70","v":800876.79874698364},{"$f":"T70*F70","v":1601753.5974939673},null,null,-0.5,{"$f":"U70*(1+X70)","v":800876.79874698364},0.5,{"$f":"U70*(1+Z70)","v":2402630.396240951},{"$f":"_xll.CB.Triangular(Y70,U70,AA70)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Hydraulics Subtotals",{"$f":"SUM(AI$71:AI122)","v":0},{"$f":"SUM(AJ$71:AJ122)","v":0},null,null,{"$f":"SUM(AM$71:AM122)","v":23003.614021999998},{"$f":"$AO70-$AM70","v":0},{"$f":"SUM(AO$71:AO122)","v":23003.614021999998},{"$f":"SUM(AP$71:AP122)","v":23003.614021999998},null,null,null,null,null,{"$f":"SUM(AV$71:AV122)","v":123014.40308500003},{"$f":"SUM(AW$71:AW122)","v":1820.9281419999998},{"$f":"SUM(AX$71:AX122)","v":5698.7957776000012},null,null,null,{"$f":"SUM(BB$71:BB122)","v":0},{"$f":"SUM(BC$71:BC122)","v":0},{"$f":"SUM(BD$71:BD122)","v":0}]
[null,null,null,"COMPONENTS"]
[null,"PEI_BOM_RevC.xlsx",15,"CBM4000 - Low Speed Pump",null,2,null,null,null,null,null,null,null,{"$f":"F72*309900","v":619800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,null,{"$f":"AK72*F72","v":12260},null,{"$f":"AM72*(1+AN72)","v":12260},{"$f":"AO72","v":12260},null,null,4.47,0,0,{"$f":" $AO72*$AS72","v":54802.2},{"$f":" $AO72*$AT72","v":0},{"$f":" $AO72*$AU72","v":0},4.47,0,0,{"$f":"($AO72-$AP72)*AY72","v":0},{"$f":"($AO72-$AP72)*AZ72","v":0},{"$f":"($AO72-$AP72)*BA72","v":0}]
[null,"PEI_BOM_RevC.xlsx",26,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,{"$f":"F73*528","v":1056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893.8,null,1787.6,null,{"$f":"AM73*(1+AN73)","v":1787.6},{"$f":"AO73","v":1787.6},null,null,4.47,0,0,7990.5719999999992,0,0,4.47,0,0,{"$f":"($AO73-$AP73)*AY73","v":0},0,0]
[null,"PEI_BOM_RevC.xlsx",41,"Hagglund Torque cylinder",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,{"$f":"AK74*F74","v":41},null,{"$f":"AM74*(1+AN74)","v":41},{"$f":"AO74","v":41},null,null,4.47,0,0,183.26999999999998,0,0,4.47,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",57,"Hagglund Torque rod assembly",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,{"$f":"AK75*F75","v":27},null,27,{"$f":"AO75","v":27},null,null,4.47,0,0,120.69,0,0,4.47,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx","?","A4VM 500",null,2,null,null,null,null,null,null,null,{"$f":"F76*28000","v":56000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,null,700,null,700,700,null,null,9.86,1.0900000000000001,0.54,6902,763,378,9.86,1.0900000000000001,0.54,0,0,0]
[null,"PEI_BOM_RevC.xlsx","?","A4FM 500",null,2,null,null,null,null,null,null,null,{"$f":"F77*15000","v":30000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,520,null,520,{"$f":"AO77","v":520},null,null,9.86,1.0900000000000001,0.54,5127.2,566.80000000000007,280.8,9.86,1.0900000000000001,0.54,{"$f":"($AO77-$AP77)*AY77","v":0},{"$f":"($AO77-$AP77)*AZ77","v":0},{"$f":"($AO77-$AP77)*BA77","v":0}]
[null,"PEI_BOM_RevC.xlsx","?","Charge Pump - A11/190",null,1,null,null,null,null,null,null,null,{"$f":"F78*2650","v":2650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,95,null,95,95,null,null,8.4600000000000009,-0.21,1.0900000000000001,803.7,-19.95,103.55000000000001,8.4600000000000009,-0.21,1.0900000000000001,0,0,0]
[null,"PEI_BOM_RevC.xlsx","?","Charge Pump motor (w/ adapter, cplg)",null,1,null,null,null,null,null,null,null,{"$f":"F79*2222","v":2222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100.5,null,100.5,null,100.5,{"$f":"AO79","v":100.5},null,null,8.4600000000000009,-0.21,1.0900000000000001,850.23000000000013,-21.105,109.545,8.4600000000000009,-0.21,1.0900000000000001,0,0,0]
[null,"PEI_BOM_RevC.xlsx",44,"Filter",null,4,null,null,null,null,null,null,null,{"$f":"F80*2568","v":10272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,328,null,328,328,null,null,7.56,-1.1299999999999999,0.53,2479.6799999999998,-370.64,173.84,7.56,-1.1299999999999999,0.53,0,0,0]
[null,"PEI_BOM_RevC.xlsx","?","Accumulators","TBD",1,null,null,null,null,null,null,null,{"$f":"F81*4950","v":4950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,null,168,null,168,168,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"PEI_BOM_RevC.xlsx","?","Biodegradable Oil (per liter)","400gal",1514,null,null,null,null,null,null,null,{"$f":"F82*5.28","v":7993.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.874,null,1323.2360000000001,null,1323.2360000000001,1323.2360000000001,null,null,9.2200000000000006,-1.08,1.01,12200.235920000001,-1429.0948800000001,1336.4683600000001,9.2200000000000006,-1.08,1.01,0,0,0]
[null,"PEI_BOM_RevC.xlsx",36,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,{"$f":"F83*24343","v":24343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1790,null,1790,null,1790,1790,null,null,6.17,0.7,0.62,11044.3,1253,1109.8,6.17,0.7,0.62,0,0,0]
[null,"PEI_BOM_RevC.xlsx",40,"Oil Tank",null,1,null,null,null,null,null,null,null,{"$f":"F84*2776","v":2776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,null,717,null,717,717,null,null,9.2200000000000006,-1.08,1.01,6610.7400000000007,-774.36,724.17,9.2200000000000006,-1.08,1.01,0,0,0]
[null,null,null,"High-Pressure Lines",15,0,null,null,null,null,null,null,null,{"$f":"F85*367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.06,null,0,null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Return Lines",15,0,null,null,null,null,null,null,null,{"$f":"F86*303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.28,null,{"$f":"AK86*F86","v":0},null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Flanges (hp)",10,0,null,null,null,null,null,null,null,{"$f":"759*F87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,0,null,0,0,null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,0,0,0]
[null,null,null,"Flanges (Return)",20,0,null,null,null,null,null,null,null,{"$f":"67*F88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,0,{"$f":"AO88","v":0},null,null,7.5,1,0.8,0,0,0,7.5,1,0.8,{"$f":"($AO88-$AP88)*AY88","v":0},{"$f":"($AO88-$AP88)*AZ88","v":0},{"$f":"($AO88-$AP88)*BA88","v":0}]
[null,"PEI_BOM_RevC.xlsx",31,"Coolant pump/motor",null,1,null,null,null,null,null,null,null,3175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,null,{"$f":"AK89*F89","v":159},null,159,{"$f":"AO89","v":159}]
[null,"PEI_BOM_RevC.xlsx","?","Water/glycol",null,1,null,null,null,null,null,null,null,1134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1134,null,{"$f":"AK90*F90","v":1134},null,1134,{"$f":"AO90","v":1134}]
[null,null,null,"PEI PIPE VALUES - TF VALUES SUPPRESSED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"PEI_BOM_RevC.xlsx",39,"Tank base",null,1,null,null,null,null,null,null,null,{"$f":"O92*AM92*F92","v":676.57484399999998},3.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205.02268000000001,null,{"$f":"AK92*F92","v":205.02268000000001},null,205.02268000000001,{"$f":"AO92","v":205.02268000000001},null,null,7.5,1,0.8,{"$f":" $AO92*$AS92","v":1537.6701},{"$f":" $AO92*$AT92","v":205.02268000000001},{"$f":" $AO92*$AU92","v":164.01814400000001},7.5,1,0.8,{"$f":"($AO92-$AP92)*AY92","v":0},0,0]
[null,"PEI_BOM_RevC.xlsx",42,"HP manifold",null,1,null,null,null,null,null,null,null,817.06130271269126,16.375647665647016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.8949,null,49.8949,null,49.8949,49.8949,null,null,7.5,1,0.8,374.21174999999999,49.8949,39.91592,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",43,"Delivery, motors",null,1,null,null,null,null,null,null,null,1394.6832916625065,13.976210911962008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99.7898,null,99.7898,null,99.7898,99.7898,null,null,7.5,1,0.8,748.42349999999999,99.7898,79.83184,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",45,"Delivery, motors",null,1,null,null,null,null,null,null,null,447.31275790584561,19.723219555362579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.679500000000001,null,22.679500000000001,null,22.679500000000001,22.679500000000001,null,null,7.5,1,0.8,170.09625,22.679500000000001,18.143600000000003,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",46,"Delivery, motors",null,1,null,null,null,null,null,null,null,513.91957269836882,18.883410594676867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.215399999999999,null,27.215399999999999,null,27.215399999999999,27.215399999999999,null,null,7.5,1,0.8,204.1155,27.215399999999999,21.772320000000001,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Delivery, motors",null,1,null,null,null,null,null,null,null,956.39512223955217,15.618528435118877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.234650000000002,null,61.234650000000002,null,61.234650000000002,61.234650000000002,null,null,7.5,1,0.8,459.25987500000002,61.234650000000002,48.987720000000003,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Delivery, motors",null,1,null,null,null,null,null,null,null,2482.6812582966245,11.872893412522698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209.10498999999999,null,209.10498999999999,null,209.10498999999999,209.10498999999999,null,null,7.5,1,0.8,1568.287425,209.10498999999999,167.28399200000001,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Charge, motor system",null,1,null,null,null,null,null,null,null,2177.94195494321,12.311705617708583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176.90010000000001,null,176.90010000000001,null,176.90010000000001,176.90010000000001,null,null,7.5,1,0.8,1326.7507500000002,176.90010000000001,141.52008000000001,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1116.4148699044724,14.916886894979546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.842349999999996,null,74.842349999999996,null,74.842349999999996,74.842349999999996,null,null,7.5,1,0.8,561.31762500000002,74.842349999999996,59.87388,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Charge, motor system",null,1,null,null,null,null,null,null,null,730.15329458099268,16.944430330219213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.091050000000003,null,43.091050000000003,null,43.091050000000003,43.091050000000003,null,null,7.5,1,0.8,323.18287500000002,43.091050000000003,34.472840000000005,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Charge, motor system",null,1,null,null,null,null,null,null,null,640.14338789123087,17.641024600719561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.287199999999999,null,36.287199999999999,null,36.287199999999999,36.287199999999999,null,null,7.5,1,0.8,272.154,36.287199999999999,29.02976,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Charge, motor system",null,1,null,null,null,null,null,null,null,788.40011972096897,16.553655435020907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.626950000000001,null,47.626950000000001,null,47.626950000000001,47.626950000000001,null,null,7.5,1,0.8,357.20212500000002,47.626950000000001,38.101559999999999,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1601.9765044155824,13.428791234438217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119.29416999999999,null,119.29416999999999,null,119.29416999999999,119.29416999999999,null,null,7.5,1,0.8,894.70627500000001,119.29416999999999,95.435336000000007,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Charge, motor system",null,1,null,null,null,null,null,null,null,1492.0623368612426,13.706048201213676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108.8616,null,108.8616,null,108.8616,108.8616,null,null,7.5,1,0.8,816.46199999999999,108.8616,87.089280000000002,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Oil filter run",null,1,null,null,null,null,null,null,null,609.32737438571189,17.91125243459841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.01925,null,34.01925,null,34.01925,34.01925,null,null,7.5,1,0.8,255.144375,34.01925,27.215400000000002,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",47,"Oil filter header",null,1,null,null,null,null,null,null,null,817.06130271269126,16.375647665647016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.8949,null,49.8949,null,49.8949,49.8949,null,null,7.5,1,0.8,374.21174999999999,49.8949,39.91592,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",49,"Accumulator run",null,1,null,null,null,null,null,null,null,652.34838547781078,17.538896614967388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.194380000000002,null,37.194380000000002,null,37.194380000000002,37.194380000000002,null,null,7.5,1,0.8,278.95785000000001,37.194380000000002,29.755504000000002,7.5,1,0.8,{"$f":"($AO108-$AP108)*AY108","v":0},0,0]
[null,"PEI_BOM_RevC.xlsx",50,"Water to channel",null,2,null,null,null,null,null,null,null,{"$f":"O109*AM109*F109","v":4465.6594796178897},14.916886894979546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.842349999999996,null,149.68469999999999,null,149.68469999999999,149.68469999999999,null,null,7.5,1,0.8,1122.63525,149.68469999999999,119.74776,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",51,"Awater fron channel",null,2,null,null,null,null,null,null,null,{"$f":"O110*AM110*F110","v":2682.130055176468},17.391516147495654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.555149999999998,null,77.110299999999995,null,77.110299999999995,77.110299999999995,null,null,7.5,1,0.8,578.32724999999994,77.110299999999995,61.68824,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",52,"Water from punp",null,1,null,null,null,null,null,null,null,341.21603932263923,21.493043706723142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.87565,null,15.87565,null,15.87565,15.87565,null,null,7.5,1,0.8,119.067375,15.87565,12.700520000000001,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",53,"Water to cooler",null,1,null,null,null,null,null,null,null,377.56923346984519,20.810050567133601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.143599999999999,null,18.143599999999999,null,18.143599999999999,18.143599999999999,null,null,7.5,1,0.8,136.077,18.143599999999999,14.51488,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",55,"Cooler to pump",null,1,null,null,null,null,null,null,null,412.88641422440355,20.228077447543356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.411549999999998,null,20.411549999999998,null,20.411549999999998,20.411549999999998,null,null,7.5,1,0.8,153.086625,20.411549999999998,16.329239999999999,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",56,"Pipe, drains",null,4,null,null,null,null,null,null,null,4232.8101014800714,23.329494154853894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.33975,null,45.359000000000002,null,45.359000000000002,45.359000000000002,null,null,7.5,1,0.8,340.1925,45.359000000000002,36.287200000000006,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"4\" Flex Connector",null,2,null,null,null,null,null,null,null,643.91636399999993,23.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8038499999999997,null,13.607699999999999,null,13.607699999999999,13.607699999999999,null,null,7.5,1,0.8,102.05775,13.607699999999999,10.88616,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"6\" Flex Connector",null,2,null,null,null,null,null,null,null,711.68271000000004,15.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.33975,null,22.679500000000001,null,22.679500000000001,22.679500000000001,null,null,7.5,1,0.8,170.09625,22.679500000000001,18.143600000000003,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Couplings, gen to hyd motors",null,2,null,null,null,null,null,null,null,787.32337840000014,16.690000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.793340000000001,null,23.586680000000001,null,23.586680000000001,23.586680000000001,null,null,7.5,1,0.8,176.90010000000001,23.586680000000001,18.869344000000002,7.5,1,0.8,0,0,0]
[null,"PEI_BOM_RevC.xlsx",null,"Adapters, motor to gen",null,2,null,null,null,null,null,null,null,1935.2272908828159,15.150810213089914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.932736000000002,null,63.865472000000004,null,63.865472000000004,63.865472000000004,null,null,7.5,1,0.8,478.99104000000005,63.865472000000004,51.092377600000006,7.5,1,0.8,0,0,0]
[null,null,2100,"DRAWINGS"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe, Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,"PEI","B","Bearings & Seals Package",null,{"$f":"$A$4","v":2},null,null,null,null,null,null,null,{"$f":"SUM(N124:N150)","v":422589.40809299599},null,1,null,null,null,{"$f":"N123*P123","v":422589.40809299599},{"$f":"T123*F123","v":845178.81618599198},null,null,-0.5,{"$f":"U123*(1+X123)","v":422589.40809299599},0.5,{"$f":"U123*(1+Z123)","v":1267768.2242789879},{"$f":"_xll.CB.Triangular(Y123,U123,AA123)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Bearing and Seals Subtotals",{"$f":"SUM(AI$124:AI150)","v":0},{"$f":"SUM(AJ$124:AJ150)","v":45.59},null,null,{"$f":"SUM(AM$124:AM150)","v":41708.768106575961},{"$f":"$AO123-$AM123","v":0},{"$f":"SUM(AO124:AO150)","v":41708.768106575961},{"$f":"SUM(AP124:AP150)","v":-2884.4555717679877},null,null,null,null,null,{"$f":"SUM(AV$124:AV150)","v":-7586.8030929705264},{"$f":"SUM(AW$124:AW150)","v":0},{"$f":"SUM(AX$124:AX150)","v":0},null,null,null,{"$f":"SUM(BB$124:BB150)","v":-107023.73682802549},{"$f":"SUM(BC$124:BC150)","v":0},{"$f":"SUM(BD$124:BD150)","v":0}]
[null,"PEI_BOM_RevC.xlsx",1,"Mainshaft",null,1,null,null,null,null,null,null,null,53460.857142857138,6.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.2857142857138,null,{"$f":"AK124*F124","v":8314.2857142857138},0,{"$f":"AM124*(1+AN124)","v":8314.2857142857138},{"$f":"AO124+AL124","v":8314.2857142857138},null,null,2,0,0,{"$f":" $AO124*$AS124","v":16628.571428571428},{"$f":" $AO124*$AT124","v":0},{"$f":" $AO124*$AU124","v":0},2,0,0,{"$f":"($AO124-$AP124)*AY124","v":0},{"$f":"($AO124-$AP124)*AZ124","v":0},{"$f":"($AO124-$AP124)*BA124","v":0}]
[null,"PEI_BOM_RevC.xlsx",2,"TRB,aft",null,1,null,null,null,null,null,null,null,25145.827050001051,54.466157804766524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.67800453514735,null,{"$f":"AK125*F125","v":461.67800453514735},0,{"$f":"AM125*(1+AN125)","v":461.67800453514735},{"$f":"AO125+AL125","v":461.67800453514735},null,null,2.5,0,0,{"$f":" $AO125*$AS125","v":1154.1950113378684},{"$f":" $AO125*$AT125","v":0},{"$f":" $AO125*$AU125","v":0},2.5,0,0,{"$f":"($AO125-$AP125)*AY125","v":0},{"$f":"($AO125-$AP125)*AZ125","v":0},0]
[null,"PEI_BOM_RevC.xlsx",3,"TRB, fwd",null,1,null,null,null,null,null,null,null,18736.890613002772,62.127584664167095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301.58730158730157,null,301.58730158730157,0,301.58730158730157,301.58730158730157,null,null,2.5,0,0,{"$f":" $AO126*$AS126","v":753.96825396825398},{"$f":" $AO126*$AT126","v":0},{"$f":" $AO126*$AU126","v":0},2.5,0,0,{"$f":"($AO126-$AP126)*AY126","v":0},0,0]
[null,"PEI_BOM_RevC.xlsx",4,"Housing, Bearing","Covered by Nacelle Aft Bulkhead",0,null,null,null,null,null,null,null,0,4.1900000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10673.87988,null,{"$f":"AK127*F127","v":0},1,{"$f":"AM127*(1+AN127)","v":0},{"$f":"AO127+AL127","v":0}]
[null,"PEI_BOM_RevC.xlsx",5,"Bearing retainer",null,1,null,null,null,null,null,null,null,4151.9999999999991,7.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.20634920634916,null,549.20634920634916,0,549.20634920634916,549.20634920634916,null,null,3,0,0,{"$f":" $AO128*$AS128","v":1647.6190476190475},{"$f":" $AO128*$AT128","v":0},{"$f":" $AO128*$AU128","v":0},3,0,0,{"$f":"($AO128-$AP128)*AY128","v":0},0,0]
[null,"PEI_BOM_RevC.xlsx",6,"Oil dam",null,1,null,null,null,null,null,null,null,253.49659863945578,16.440000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.419501133786847,null,15.419501133786847,0,15.419501133786847,15.419501133786847,null,null,3,0,0,{"$f":" $AO129*$AS129","v":46.258503401360542},{"$f":" $AO129*$AT129","v":0},{"$f":" $AO129*$AU129","v":0},3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",7,"Bearing, CARB",null,1,null,null,null,null,null,null,null,19396.781104175763,37.616448843190469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515.64625850340133,null,515.64625850340133,0,515.64625850340133,515.64625850340133,null,null,1,0,0,515.64625850340133,0,0,1,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",8,"Hub for seal",null,1,null,null,null,null,null,null,null,2743.8639455782313,5.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513.8321995464853,null,513.8321995464853,0,513.8321995464853,513.8321995464853,null,null,1,0,0,513.8321995464853,0,0,1,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",13,"Main seal",null,1,null,null,null,null,null,null,null,47617.097942596425,54.177348278341135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878.91156462585036,null,878.91156462585036,0,878.91156462585036,878.91156462585036,null,null,1,0,0,878.91156462585036,0,0,1,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",16,"Hub, brake",null,1,null,null,null,null,null,null,null,5887.5510204081629,7.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769.6145124716553,null,769.6145124716553,0,769.6145124716553,769.6145124716553,null,null,3,0,0,2308.8435374149658,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",17,"Spacer, bearing",null,1,null,null,null,null,null,null,null,471.42857142857139,13.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.920634920634917,null,34.920634920634917,0,34.920634920634917,34.920634920634917,null,null,3,0,0,104.76190476190476,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",18,"Plate, brake disc",null,6,null,null,null,null,null,null,null,10060.408163265307,9.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176.87074829931973,null,1061.2244897959183,0,1061.2244897959183,1061.2244897959183,null,null,3,0,0,3183.6734693877552,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",19,"Bracket, brake",null,6,null,null,null,null,null,null,null,15029.387755102043,8.5500000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292.97052154195012,null,1757.8231292517007,0,1757.8231292517007,1757.8231292517007,null,null,3,0,0,5273.4693877551017,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",20,"Labryinth seal",null,1,null,null,null,null,null,null,null,495.71882086167801,13.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.188208616780045,null,37.188208616780045,0,37.188208616780045,37.188208616780045,null,null,3,0,0,111.56462585034014,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",21,"Labryinth seal",null,1,null,null,null,null,null,null,null,1943.9455782312923,9.1199999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.15192743764172,null,213.15192743764172,0,213.15192743764172,213.15192743764172,null,null,3,0,0,639.45578231292518,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",22,"Lip seal",null,1,null,null,null,null,null,null,null,82.140589569160994,22.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6281179138321993,null,3.6281179138321993,0,3.6281179138321993,3.6281179138321993,null,null,3,0,0,10.884353741496598,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",23,"Seal retainer",null,1,null,null,null,null,null,null,null,147.33333333333331,19.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7097505668934234,null,7.7097505668934234,0,7.7097505668934234,7.7097505668934234,null,null,3,0,0,23.129251700680271,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",24,"Brake caliper",null,6,null,null,null,null,null,null,null,44149.659863945577,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.93424036281181,null,4013.6054421768708,0,4013.6054421768708,4013.6054421768708,null,null,3,0,0,12040.816326530612,0,0,3,0,0,0,0,0]
[null,"PEI_BOM_RevC.xlsx",58,"Tail Cone",null,1,null,null,null,null,null,null,null,137435,null,1,null,null,null,137435,null,null,null,null,null,null,null,null,null,{"$f":"AE142/1000","v":7.85},7850,null,null,null,null,2.46,{"$f":"AJ142*AE142","v":19311},null,19311,0,19311,{"$f":"AO142","v":19311},null,null,-2.4,0,0,-46346.400000000001,0,0,-2.4,0,0,0,{"$f":"($AO142-$AP142)*AZ142","v":0},0]
[null,null,null,"Tail Cone Buoyant Volume",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE143/1000","v":1.0249999999999999},1025,null,null,null,null,43.13,{"$f":"AJ143*AE143","v":44208.25},null,0,0,0,{"$f":"F143*-AK143","v":-44208.25},null,null,-2.4,0,0,0,0,0,-2.4,0,0,-106099.8,0,0]
[null,"PEI_BOM_RevC.xlsx",59,"Fairing",null,1,null,null,null,null,null,null,null,35380.020000000004,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE144/1000","v":7.85},7850,null,null,null,null,null,2948.335,null,{"$f":"AK144*F144","v":2948.335},0,{"$f":"AM144*(1+AN144)","v":2948.335},{"$f":" (($AD144-1.025)/$AD144)*$AO144","v":2563.3613216560507},null,null,-2.4,0,0,-7076.0039999999999,0,0,-2.4,0,0,-923.93682802547846,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Hahlbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Hahlbeck",null,"Shaft fabrication"]
[null,"Ed Hahlbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Mechanical Brake Arrangement"]
[null,"BEW/Tom F","C","Electrical and Monitoring/Controls",null,{"$f":"$A$4","v":2},null,null,null,null,null,null,null,{"$f":"SUM(N152:N171)","v":80600},null,1,null,null,null,{"$f":"N151*P151","v":80600},{"$f":"T151*F151","v":161200},null,null,-0.5,{"$f":"U151*(1+X151)","v":80600},0.5,{"$f":"U151*(1+Z151)","v":241800},{"$f":"_xll.CB.Triangular(Y151,U151,AA151)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Electrical Subtotals",{"$f":"SUM(AI$152:AI171)","v":0},{"$f":"SUM(AJ$152:AJ171)","v":0},null,null,{"$f":"SUM(AM$152:AM171)","v":11664.959183673469},{"$f":"$AO151-$AM151","v":0},{"$f":"SUM(AO152:AO171)","v":11664.959183673469},{"$f":"SUM(AP152:AP171)","v":11664.959183673469},null,null,null,null,null,{"$f":"SUM(AV$152:AV171)","v":127339.78682539682},{"$f":"SUM(AW$152:AW171)","v":3559.7792290249436},{"$f":"SUM(AX$152:AX171)","v":4084.9763718820859},null,null,null,{"$f":"SUM(BB$152:BB171)","v":0},{"$f":"SUM(BC$152:BC171)","v":0},{"$f":"SUM(BD$152:BD171)","v":0}]
[null,"Michael Calder - BEW email to MGL_Aug 26 2011",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,{"$f":"AK152*F152","v":6349.2063492063489},null,{"$f":"F152*AM152","v":6349.2063492063489},{"$f":"AO152","v":6349.2063492063489},null,null,9.86,1.0900000000000001,0.54,{"$f":" $AO152*$AS152","v":62603.174603174593},{"$f":" $AO152*$AT152","v":6920.6349206349205},{"$f":" $AO152*$AU152","v":3428.5714285714284},9.86,1.0900000000000001,0.54,{"$f":"($AO152-$AP152)*AY152","v":0},0,0]
[null,"Michael Calder - BEW email to MGL_Aug 26 2012",null,"Contactor",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,181.40589569160997,null,181.40589569160997,181.40589569160997,null,null,12.25,1.52,-0.02,2222.2222222222222,275.73696145124717,-3.6281179138321993,12.25,1.52,-0.02,0,0,0]
[null,"Michael Calder - BEW email to MGL_Aug 26 2013",null,"Circuit Breaker",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,362.81179138321994,null,362.81179138321994,362.81179138321994,null,null,12.25,1.52,-0.02,4444.4444444444443,551.47392290249434,-7.2562358276643986,12.25,1.52,-0.02,0,0,0]
[null,"Michael Calder - BEW email to MGL_Aug 26 2014",null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,4.5351473922902494,null,4.5351473922902494,4.5351473922902494,null,null,12.25,1.52,-0.02,55.555555555555557,6.8934240362811794,-9.0702947845804988E-2,12.25,1.52,-0.02,0,0,0]
[null,"Michael Calder - BEW email to MGL_Aug 26 2015",null,"Conductors",null,1,null,null,null,null,null,null,null,4500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,"Michael Calder - BEW email to MGL_Aug 26 2016",null,"Cabinet",null,1,null,null,null,null,null,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,"Michael Calder - BEW email to MGL_Aug 26 2017",null,"Solid state relays",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,"Michael Calder - BEW email to MGL_Aug 26 2018",null,"PLC - Not sure about the cost",null,1,null,null,null,null,null,null,null,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,12.25,1.52,-0.02,0,0,0,12.25,1.52,-0.02,0,0,0]
[null,null,null,"Transformer",null,1,null,null,null,null,null,null,null,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.286,1.524,2.5910000000000002,null,null,4767,null,4767,null,4767,4767,null,null,12.17,-0.88,0.14000000000000001,58014.39,-4194.96,667.38000000000011,12.17,-0.88,0.14000000000000001,0,0,0]
[]
[null,null,null,"Pressure Sensors"]
[null,null,null,"Brake Release"]
[null,null,null,"Accumulator Precharge"]
[null,null,null,"System Pressure"]
[null,null,null,"Charge Pump Pressure"]
[null,null,null,"Filter Pressure differential"]
[]
[null,null,null,"Temperature"]
[null,null,null,"Hydraulic Oil Reservoir"]
[null,null,null,"Hydraulic Oil return"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (m)","Ycg (m)","Zcg (m)",null,null,null,"Xcb (m)","Ycb (m)","Zcb (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AV123+AV70+AV39+AV24+AV10+AV151)+($A$4-1)*AV58","v":2366759.2005738495},{"$f":"$A$4*(AW123+AW70+AW39+AW24+AW10+AW151)+($A$4-1)*AW58","v":4482.460564272109},{"$f":"$A$4*(AX123+AX70+AX39+AX24+AX10+AX151)+($A$4-1)*AX58","v":317303.91916880541},null,null,null,{"$f":"$A$4*(BB123+BB70+BB39+BB24+BB10+BB151)+($A$4-1)*BB58","v":4375094.6818382237},{"$f":"$A$4*(BC123+BC70+BC39+BC24+BC10+BC151)+($A$4-1)*BC58","v":-4232.5797999999995},{"$f":"$A$4*(BD123+BD70+BD39+BD24+BD10+BD151)+($A$4-1)*BD58","v":-277928.40019999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N69","v":6939701.4478768995},null,null,null,null,null,null,{"$f":"U9+U69","v":7212207.5701919002},{"$f":"V9+V69","v":7600000},{"$f":"U175-V175","v":-387792.42980809975},null,{"$f":"Y9+Y69","v":3606103.7850959501},null,{"$f":"AA9+AA69","v":10818311.35528785},{"$f":"AB9+AB69","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AM9+AM69","v":671260.9140780801},{"$f":"$AO175-$AM175","v":0},{"$f":"AO9+AO69","v":671260.9140780801},{"$f":"AP9+AP69","v":-105087.61726774255},null,null,null,null,null,{"$f":"AV174/AO175","v":3.5258409225634604},{"$f":"AW174/AO175","v":6.6776725268271999E-3},{"$f":"AX174/AO175","v":0.4726983390722152},null,null,null,{"$f":"BB174/(AO175-AP175)","v":5.6354775016497687},{"$f":"BC174/AO175","v":-6.3054167332431219E-3},{"$f":"BD174/AO175","v":-0.41403930181412552}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells must be created and run in Crystal Ball"]
[]
[]
[]
[]
[null,null,null,null,null,"HY 1.3 MW 47.5"]
[null,"Tip Diameter (m)",41.5,43.5,45.5,47.5]
[null,"Prototype Turbine Cost (USD) -",1726108,1883193,2076795,2257234]
[null,"without the  foamed hub"]
[null,"Production Turbine Cost (USD) -",1172874,1254204,1353793,1447686]
[null,"without the foamed hub"]
[]
[]
[null,"HY 1.3 MW 47.5"]
[null,"HY 1.3 MW 45.5"]
[null,"HY 1.3 MW 43.5"]
[null,"HY 1.3 MW 41.5"]

{"sheet":"3.5 Assembly cost","index":22,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"CAPEX - Assembly Cost"]
[]
[null,"Assembly Cost",null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[null,"Assembly cost is curretly assumed to be a certain percentage of the Platform and Drivetrain costs."]
[]
[null,"Assembly cost percentage:",null,{"$f":"_B0_AssemblyPercentage","v":0.05},{"$f":"IF(D10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D10=0,\"\",DisplayFormula(D10))), \"link\"))","v":"link"},{"$f":"_B0_AssemblyPercentage","v":0.05},{"$f":"IF(F10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F10=0,\"\",DisplayFormula(F10))), \"link\"))","v":"link"},{"$f":"_C1_AssemblyPercentage","v":0.05},{"$f":"IF(H10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H10=0,\"\",DisplayFormula(H10))), \"link\"))","v":"link"},{"$f":"_C2_AssemblyPercentage","v":0.05},{"$f":"IF(J10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J10=0,\"\",DisplayFormula(J10))), \"link\"))","v":"link"}]
[null,"CAPEX cost (Platform and Drivetrain):",null,{"$f":"'3.0 Summary CAPEX'!D7+'3.0 Summary CAPEX'!D9","v":4249683.2006725818},{"$f":"IF(D11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D11=0,\"\",DisplayFormula(D11))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F7+'3.0 Summary CAPEX'!F9","v":14927909.807050467},{"$f":"IF(F11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F11=0,\"\",DisplayFormula(F11))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I7+'3.0 Summary CAPEX'!I9","v":18923363.762705937},{"$f":"IF(H11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H11=0,\"\",DisplayFormula(H11))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L7+'3.0 Summary CAPEX'!L9","v":7212207.5701919002},{"$f":"IF(J11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J11=0,\"\",DisplayFormula(J11))), \"link\"))","v":"link"}]
[null,"Assembly cost:",null,{"$f":"D10*D11","v":212484.1600336291},null,{"$f":"F10*F11","v":746395.4903525234},null,{"$f":"H10*H11","v":946168.18813529692},null,{"$f":"J10*J11","v":360610.37850959506}]
[]
[]
[null,"Risked output:"]
[null,"min",null,null,null,-0.5,null,-0.5,null,-0.5]
[null,null,null,null,null,{"$f":"F12*(1+F16)","v":373197.7451762617},null,{"$f":"H12*(1+H16)","v":473084.09406764846},null,{"$f":"J12*(1+J16)","v":180305.18925479753}]
[null,"max",null,null,null,0.5,null,0.5,null,0.5]
[null,null,null,null,null,{"$f":"F12*(1+F18)","v":1119593.235528785},null,{"$f":"H12*(1+H18)","v":1419252.2822029453},null,{"$f":"J12*(1+J18)","v":540915.56776439259}]
[null,"Risked result",null,null,null,0,null,{"$f":"_xll.CB.Triangular(H17,H12,H19)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.CB.Triangular(J17,J12,J19)","v":{"$error":"#NAME?"}}]

{"sheet":"3.6 Mooring Lines & Attachments","index":23,"n_rows":92,"n_cols":36,"rows_kept":92,"cut":false,"hidden":false,"merged":[[84,14,84,19],[85,14,85,19],[86,14,86,19],[89,14,90,14],[89,15,89,19],[90,15,90,19],[32,25,32,28],[13,13,15,13],[21,14,21,16],[27,18,27,19],[77,14,79,14],[77,15,77,19],[78,15,78,19],[79,15,79,19],[27,14,27,15]]}
[null,"Last Updated 4/19/2012 MGL per new mooring estimation."]
[]
[null,"Cost of Energy Model"]
[null,"Aquantis",null,null,null,null,null,null,null,null,null,null,null,"#","Estimate #","Mooring Connectors","Fiber Rope","Chain","Anchor","Total",null,null,null,null,null,null,null,null,"#","Estimate #","Mooring Connectors","Fiber Rope","Chain","Anchor",null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Fwd Leg (1of2)",{"$f":"P8","v":71500},{"$f":"Q8","v":242540},{"$f":"R8","v":270000},null,null,null,null,null,null,null,null,null,null,1,"Fwd Leg (1of2)",71500,242540,270000]
[null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Aft",{"$f":"P9","v":62000},44200,45000,null,null,null,null,null,null,null,null,null,null,null,"Aft",62000,44200,45000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total - Sinkable Barge(Aft) & Vertical Loading Anchor (VLA - Stevmanta) (Fwd)",205000,529280,585000,1840000,{"$f":"SUM(P7:S7)","v":3159280},"Base case",null,null,null,null,null,null,null,null,"Total - Sinkable Barge(Aft) & Vertical Loading Anchor (VLA - Stevmanta) (Fwd)",205000,529280,585000,1840000,null,3159280]
[null,"Mooring lines & Attachments",null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR",null,null,null,2,"Fwd Leg (1of2)",{"$f":"SUM(U37:U38)","v":71500},{"$f":"SUM(U41)","v":242540},{"$f":"SUM(U43:U45)","v":270000},{"$f":"U46","v":320000},null,null,null,null,null,null,null,null,null,2,"Fwd Leg (1of2)",71500,242540,270000,320000]
[null,"The costs for this will be based on Allie Cribbs calculations on mooring lines and attachments.",null,null,null,null,null,null,null,null,null,null,null,null,"Aft",{"$f":"SUM(U50:U51)+SUM(U59:U60)","v":62000},{"$f":"SUM(U56:U58)","v":44200},{"$f":"SUM(U52:U55)","v":45000},{"$f":"SUM(U61:U62)","v":160000},null,null,null,null,null,null,null,null,null,null,"Aft",62000,44200,45000,160000]
[null,"Only the results will currently be moved in here, but in the future we can allow the tool to do the calculations straight in the COE model.",null,null,null,null,null,null,null,null,null,null,null,null,"Total - Vertical Loading Anchor (VLAs)",{"$f":"2*P8+P9","v":205000},{"$f":"2*Q8+Q9","v":529280},{"$f":"2*R8+R9","v":585000},{"$f":"2*S8+S9","v":800000},{"$f":"SUM(P10:S10)","v":2119280},"Possible in correct soiling conditions",null,null,null,null,null,null,null,null,"Total - Vertical Loading Anchor (VLAs)",205000,529280,585000,800000,null,2119280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Fwd Leg (1of2)",{"$f":"P8","v":71500},242540,270000,450000,null,null,null,null,null,null,null,null,null,3,"Fwd Leg (1of2)",71500,242540,270000,450000]
[null,"Input:",null,null,null,null,null,null,null,null,null,null,null,null,"Aft",62000,44200,45000,450000,null,null,null,null,null,null,null,null,null,null,"Aft",62000,44200,45000,450000]
[null,"Number of rotors",null,{"$f":"_B0_NumRotors","v":4},{"$f":"IF(D13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D13=0,\"\",DisplayFormula(D13))), \"link\"))","v":"link"},{"$f":"_B0_NumRotors","v":4},"link",{"$f":"_C1_NumRotors","v":4},{"$f":"IF(H13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H13=0,\"\",DisplayFormula(H13))), \"link\"))","v":"link"},{"$f":"_C2_NumRotors","v":2},{"$f":"IF(J13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J13=0,\"\",DisplayFormula(J13))), \"link\"))","v":"link"},null,null,null,"Total Suction Embedment Anchors",205000,529280,585000,{"$f":"2*S11+S12","v":1350000},{"$f":"SUM(P13:S13)","v":2669280},null,null,null,null,null,null,null,null,null,"Total Suction Embedment Anchors",205000,529280,585000,1350000,null,2669280]
[null,"Rated power per rotor",null,{"$f":"_B0_RatedTurbinePower","v":1000},"link",{"$f":"_B0_RatedTurbinePower","v":1000},"link",{"$f":"_C1_RatedTurbinePower","v":800},"link",{"$f":"_C2_RatedTurbinePower","v":1175},"link"]
[null,"# Anchor Aft","Not used",{"$f":"_B0_NumAnchorAft","v":0},"link",{"$f":"_B0_NumAnchorAft","v":0},"link",{"$f":"_C1_NumAnchorAft","v":0},"link",{"$f":"_C2_NumAnchorAft","v":0},"link"]
[null,"Type Anchor Aft","Not used",{"$f":"_B0_TypeAnchorAft","v":0},"link",{"$f":"_B0_TypeAnchorAft","v":0},"link",{"$f":"_C1_TypeAnchorAft","v":0},"link",{"$f":"_C2_TypeAnchorAft","v":0},"link",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anchor Risk Mitigator ","Approx. Confidence Level","Cost"]
[null,"# Anchor Forward","Not used",{"$f":"_B0_NumAnchorForward","v":0},"link",{"$f":"_B0_NumAnchorForward","v":0},"link",{"$f":"_C1_NumAnchorForward","v":0},"link",{"$f":"_C2_NumAnchorForward","v":0},"link",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geotechnical Study w/out coring",0.95,323500]
[null,"Type Anchor Forward","Not used",{"$f":"_B0_TypeAnchorForward","v":0},"link",{"$f":"_B0_TypeAnchorForward","v":0},"link",{"$f":"_C1_TypeAnchorForward","v":0},"link",{"$f":"_C2_TypeAnchorForward","v":0},"link",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desktop Study w/out cable route",0.3,19400,null,"(#1 --> #2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desktop Study",0.3,17100]
[null,"Results:"]
["1)","Using pump/NumRotor estimate:",null,{"$f":"VLOOKUP(H59,$C$50:$G$58,5,0)","v":607097.60009608313},null,{"$f":"VLOOKUP(I59,$C$50:$G$57,5,0)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(J59,$C$50:$G$57,5,0)","v":3234157.9298922885},null,{"$f":"VLOOKUP(K59,$C$50:$G$57,5,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Relations between forces from previous quotes for various configurations"]
["2)","3.2 MW with DWT",null,{"$f":"VLOOKUP(H59,$C$50:$G$58,5,0)","v":607097.60009608313},null,{"$f":"T7","v":3159280},null,{"$f":"T7","v":3159280},null,{"$f":"T7","v":3159280},null,null,null,null,"Relationship Between Vertical/Horizontal Forces",null,null,null,"Forces","Thrust @ 2m/s (kN)","Buoyancy (kN)","# of Fwd Moorings","# of Aft Moorings"]
["3)","3.2 MW with VLA",null,{"$f":"VLOOKUP(H59,$C$50:$G$58,5,0)","v":607097.60009608313},null,{"$f":"U77","v":2119280},null,{"$f":"U77","v":2119280},null,{"$f":"U77","v":2119280},null,null,null,null,"3.2MW",{"$f":"U26/T26","v":0.3},"NSWC",null,"950kW ",1039.7348202901389,311.92044608704168,2,1]
["4)","600 kW",null,null,null,{"$f":"V77","v":540570.15122014005},null,{"$f":"V77","v":540570.15122014005},null,{"$f":"V77","v":540570.15122014005},null,null,null,null,"2.6MW",{"$f":"U25/T25","v":0.3},"NSWC",null,"2MW",3620.3044433599998,1086.091333008,2,1]
["5)","2 MW",null,null,null,{"$f":"W77","v":1240973.8144506461},null,{"$f":"W77","v":1240973.8144506461},null,{"$f":"W77","v":1240973.8144506461},null,null,null,null,"2MW",0.20899999999999999,"Estimated",null,"2.6MW",4264.0268554679997,1279.2080566403999,2,2]
["6)",null,null,null,null,null,null,null,null,null,null,null,null,null,"950kW ",0.20899999999999999,"Estimated",null,"3.2MW",6791.6284179679997,2037.4885253903999,2,1]
[]
[null,"Select:",null,1,null,2,null,2,null,5,null,null,null,null,"Ratio of Thrust to 3.2MW",null,null,null,"Ratio of Buoyancy to 3.2MW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of 950kW to 3.2MW Thrust Load",{"$f":"T23/T26","v":0.15309065165276212},null,null,"Ratio of 950kW to 3.2MW Thrust Load",{"$f":"T23/T26","v":0.15309065165276212}]
[null,"Output:",null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of 2MW to 3.2MW Thrust Load",{"$f":"T24/T26","v":0.53305396299097962},null,null,"Ratio of 2MW to 3.2MW Thrust Load",{"$f":"T24/T26","v":0.53305396299097962}]
[null,"Total mooring cost ($/C-Plane)",null,{"$f":"IF(D28=1,D21,IF(D28=2,D22,IF(D28=3,D23,IF(D28=4,D24,IF(D28=5,D25,IF(D28=6,D26,\"Select#\"))))))","v":607097.60009608313},null,{"$f":"IF(F28=1,F21,IF(F28=2,F22,IF(F28=3,F23,IF(F28=4,F24,IF(F28=5,F25,IF(F28=6,F26,\"Select#\"))))))","v":3159280},null,{"$f":"IF(H28=1,H21,IF(H28=2,H22,IF(H28=3,H23,IF(H28=4,H24,IF(H28=5,H25,IF(H28=6,H26,\"Select#\"))))))","v":3159280},null,{"$f":"IF(J28=1,J21,IF(J28=2,J22,IF(J28=3,J23,IF(J28=4,J24,IF(J28=5,J25,IF(J28=6,J26,\"Select#\"))))))","v":1240973.8144506461}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations for Line estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate for line costs based on line cost data provided"]
[null,"Risked output:",null,null,null,null,null,null,null,null,null,null,null,null,"Arriving at Estimates based on logic shown on right & force relations to 3.2MW, 10-12 Quote",null,null,null,null,null,null,null,null,null,null,null,"Load","$/m"]
[null,"min",null,null,null,-0.5,null,-0.5,null,-0.5,null,null,null,null,"Forward Leg","Quantity","Unit cost  (10-12 Quote 3.2MW)","Unit Cost - 600kW","Unit Cost - 2MW","Unit","3.2MW (quote 10-12)","605kW ","2 MW","Notes / Details",null,"2.6MW Aft (1of2)",639.60402832019997,138.59247370114599,"Estimate from Eric, Summer"]
[null,null,null,null,null,{"$f":"F31*(1+F35)","v":1579640},null,{"$f":"H31*(1+H35)","v":1579640},null,{"$f":"J31*(1+J35)","v":620486.90722532303},null,null,null,null,"Pad eye",null,null,null,null,null,null,0,null,null,null,"2.6MW Fwd (1of2)",2132.0134277339998,200.77,"\" \""]
[null,"max",null,null,null,0.2,null,0.2,null,0.2,null,null,null,null,"H-Cross Connector",1,45000,6889.0793243742955,23987.428334594082,"ea",{"$f":"Q37*P37","v":45000},{"$f":"P37*R37","v":6889.0793243742955},{"$f":"S37*P37","v":23987.428334594082},"Scaled by ratio to thrust forces with 3.2MW",null,"3.2MW Aft (1of1)",2037.4885253903999,180,"Estimate from Eric, PDR"]
[null,null,null,null,null,{"$f":"F31*(1+F37)","v":3791136},null,{"$f":"H31*(1+H37)","v":3791136},null,{"$f":"J31*(1+J37)","v":1489168.5773407752},null,null,null,null,"LTM D-Shackle",1,26500,4056.902268798196,14125.930019260961,"ea",{"$f":"Q38*P38","v":26500},{"$f":"P38*R38","v":4056.902268798196},{"$f":"S38*P38","v":14125.930019260961},null,null,"3.2MW Fwd (1of2)",3395.8142089839998,268,"\" \""]
[null,"Risked result",null,null,null,0,null,{"$f":"_xll.CB.Triangular(H36,H31,H38)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.CB.Triangular(J36,J31,J38)","v":{"$error":"#NAME?"}},null,null,null,null,"Fiber Rope Thimble",null,null,0,0,null,{"$f":"Q39*P39","v":0},0,0,null,null,"600kW Thrust (2 Fwd)",519.86741014506947,125.08178153580376,"Above data pts used to form linear relation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiber Rope reinforced with polyurethane top section",null,null,0,0,null,0,0,0,null,null,"600kW Buoyancy (1 Aft)",311.92044608704168,115.32906892148226,"Cost/m =0.0153*Force + 133.73"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiber rope, 905 m",905,268,125.08178153580376,185.596139196792,"m",242540,113199.0122899024,167964.50597309676,"Determined from slope of the line from various quotes (see table on right)",null,"2MW Thrust",1810.1522216799999,185.596139196792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiber Rope Thimble",null,null,0,0,null,0,0,0,null,null,"2MW Buoyancy (1aft)",1086.091333008,151.63768351807519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chain to Poly Pear Link",1,45000,6889.0793243742955,23987.428334594082,"ea",45000,6889.0793243742955,23987.428334594082,"\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bottom Chain, R4 Studless Chain (100m), End links both ends",1,180000,27556.317297497182,95949.713338376328,"ea",180000,27556.317297497182,95949.713338376328,"\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anchor Shackle",1,45000,6889.0793243742955,23987.428334594082,"ea",45000,6889.0793243742955,23987.428334594082,"\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anchor - Stevemanta VLA",1,320000,48989.008528883875,170577.26815711349,"ea",320000,48989.008528883875,{"$f":"P46*S46","v":170577.26815711349},"Scaled by ratio to thrust forces with 3.2MW, Assume sandy bttm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal For 1 Forward Leg ",null,null,null,null,null,{"$f":"SUM(U36:U46)","v":904040},{"$f":"SUM(V36:V46)","v":214468.47835820453},{"$f":"SUM(W36:W46)","v":520579.70249162975}]
[null,"Source data:",null,null,null,null,null,null,"Select calculations",null,null,null,null,null,"Aft Leg"]
[null,null,null,"Power","Pump (power)","Rotor #","Cost [$]\nMooring total","Target","Base","Conf 1","Conf 2",null,null,null,"Pad eye",null,null,0,0,null,{"$f":"Q49*P49","v":0},{"$f":"U49","v":0},{"$f":"S49*P49","v":0}]
[null,null,1,800,"CBM 4000",2,2611181.996786437,null,{"$f":"IF($D50=$F$14,IF($F50=$F$13,1,0),0)","v":0},{"$f":"IF($D50=$H$14,IF($F50=$H$13,2,0),0)","v":0},{"$f":"IF($D50=$J$14,IF($F50=$J$13,3,0),0)","v":0},null,null,null,"H-Cross Connector",1,10000,1530.9065165276211,5330.5396299097965,"ea",10000,{"$f":"P50*R50","v":1530.9065165276211},5330.5396299097965,"Scaled by ratio to buoyancy forces with 3.2MW"]
[null,null,2,800,"CBM 4000",4,3234157.9298922885,null,0,2,0,null,null,null,"LTM D-Shackle",1,6000,918.54390991657272,3198.3237779458777,"ea",6000,918.54390991657272,3198.3237779458777,"\" \""]
[null,null,3,800,"CBM 4000",6,4159598.7641419158,null,0,0,0,null,null,null,"Top Chain, R3 Studded (30 m) End Links, both ends",1,13000,1990.1784714859075,6929.7015188827354,"ea",13000,1990.1784714859075,6929.7015188827354,"\" \""]
[null,null,4,800,"CBM 4000",8,5088862.0626949305,null,0,0,0,null,null,null,"Chain to Poly Pear Link",1,10000,1530.9065165276211,5330.5396299097965,"ea",10000,1530.9065165276211,5330.5396299097965,"\" \""]
[null,null,5,1300,"CBM 6000",2,3301062.9846719708,null,0,0,0,null,null,null,"Bottom Chain,  R4 Studless (30 m) End Links, both ends",1,12000,1837.0878198331454,6396.6475558917555,"ea",12000,1837.0878198331454,6396.6475558917555,"\" \""]
[null,null,6,1300,"CBM 6000",4,4932080.2864197455,null,0,0,0,null,null,null,"Anchor Shackle",1,10000,1530.9065165276211,5330.5396299097965,"ea",{"$f":"Q55*P55","v":10000},1530.9065165276211,5330.5396299097965,"\" \""]
[null,null,7,1300,"CBM 6000",6,6862668.6229139809,null,0,0,0,null,null,null,"Fiber Rope Thimble",null,null,0,0,null,0,0,0]
[null,null,8,1300,"CBM 6000",8,9864160.5728394911,null,0,0,0,null,null,null,"Fiber rope,  190 m ",190,180,115.32906892148226,151.63768351807519,"m",34200,21912.523095081629,28811.159868434286,"Determined from slope of the line from various quotes (see table on right)"]
[null,null,"Target",null,null,null,{"$f":"'2.4 Quick COE'!AK15*1000","v":607097.60009608313},null,null,null,null,null,null,null,"Fiber rope connection to Ballgrab",1,10000,6500,5330.5396299097965,"ea",10000,6500,5330.5396299097965]
[null,null,null,null,null,null,null,"Target",{"$f":"MATCH(1,I50:I57,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(2,J50:J57,0)","v":2},{"$f":"MATCH(3,K50:K57,0)","v":{"$error":"#N/A"}},null,null,null,"Ballgrab ",1,40000,40000,40000,"ea",40000,40000,40000,"Left the same as 3.2MW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LTM D-Shackle",1,6000,918.54390991657272,3198.3237779458777,"ea",6000,918.54390991657272,3198.3237779458777,"Scaled by ratio to buoyancy forces with 3.2MW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mudmat ",1,10000,10000,10000,"ea",10000,10000,10000,"Left the same as 3.2MW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anchor - Stevemanta VLA",1,150000,22963.597747914318,79958.094448646938,null,150000,22963.597747914318,{"$f":"P62*S62","v":79958.094448646938},"Scaled by ratio to buoyancy forces with 3.2MW, Assume sandy bttm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal For 1 Forward Leg ",null,null,null,null,null,{"$f":"SUM(U49:U62)","v":311200},{"$f":"SUM(V49:V62)","v":111633.19450373101},{"$f":"SUM(W49:W62)","v":199814.40946738666}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total for 2 fwd, 1 aft leg ",null,null,null,null,null,{"$f":"U63+U47*2","v":2119280},{"$f":"V63+V47*2","v":540570.15122014005},{"$f":"W63+W47*2","v":1240973.8144506463},"*Assuming geotechnics reveal sandy bottom"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotals (for input into Mike's Weight & Trim Estimates)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL Connectors x2",null,null,null,null,null,{"$f":"SUM(U37,U38)*2","v":143000},{"$f":"SUM(V37,V38)*2","v":21891.963186344983},{"$f":"SUM(W37,W38)*2","v":76226.716707710089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL Chain x2",null,null,null,null,null,{"$f":"SUM(U43,U44,U45)*2","v":540000},{"$f":"SUM(V43,V44,V45)*2","v":82668.951892491546},{"$f":"SUM(W43,W44,W45)*2","v":287849.140015129}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL Anchor x2",null,null,null,null,null,{"$f":"SUM(U46)*2","v":640000},{"$f":"SUM(V46)*2","v":97978.017057767749},{"$f":"SUM(W46)*2","v":341154.53631422698}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL Rope x2",null,null,null,null,null,{"$f":"SUM(U39:U42)*2","v":485080},{"$f":"SUM(V39:V42)*2","v":226398.0245798048},{"$f":"SUM(W39:W42)*2","v":335929.01194619352}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aft Connectors ",null,null,null,null,null,{"$f":"SUM(U49:U51,U60)","v":22000},{"$f":"SUM(V49:V51,V60)","v":3367.9943363607667},{"$f":"SUM(W49:W51,W60)","v":11727.187185801553}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aft Chain",null,null,null,null,null,{"$f":"SUM(U52:U55)","v":45000},{"$f":"SUM(V52:V55)","v":6889.0793243742955},{"$f":"SUM(W52:W55)","v":23987.428334594082}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aft BallGrab/Mudmat",null,null,null,null,null,{"$f":"SUM(U59,U61)","v":50000},{"$f":"SUM(V59,V61)","v":50000},{"$f":"SUM(W59,W61)","v":50000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rope",null,null,null,null,null,{"$f":"SUM(U56:U58)","v":44200},{"$f":"SUM(V56:V58)","v":28412.523095081629},{"$f":"SUM(W56:W58)","v":34141.699498344082}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aft Anchor (See cost savings on anchors)",null,null,null,null,null,{"$f":"U62","v":150000},{"$f":"V62","v":22963.597747914318},{"$f":"W62","v":79958.094448646938}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total for 2 fwd, 1 aft leg ",null,null,null,null,null,{"$f":"SUM(U68:U76)","v":2119280},{"$f":"SUM(V68:V76)","v":540570.15122014005},{"$f":"SUM(W68:W76)","v":1240973.8144506461},"*Assuming geotechnics reveal sandy bottom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Savings Programs","FoS from 3 to 1.67 - Better Dynamics",null,null,null,null,-700000,{"$f":"U78*$P$29","v":-107163.45615693348},{"$f":"U78*$P$30","v":-373137.77409368573},"Scaled by ratio to forces "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase L/D ratio - less line req'd",null,null,null,null,-160800,{"$f":"U79*$P$29","v":-24616.976785764149},{"$f":"U79*$P$30","v":-85715.077248949528},"\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detail design allows for elim. of 1 fastener",null,null,null,null,-59000,{"$f":"U80*$P$29","v":-9032.3484475129644},{"$f":"U80*$P$30","v":-31450.183816467797},"\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total for 2 fwd, 1 aft leg with Cost Savings Programs and assuming sandy seafloor",null,null,null,null,null,{"$f":"SUM(U77:U80)","v":1199480},{"$f":"SUM(V77:V80)","v":399757.36982992949},{"$f":"SUM(W77:W80)","v":750670.77929154306},"*Assuming enough sediment, and Cost Savings Programs"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Mob & Demob",null,null,null,null,null,1580000,1580000,1580000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation and Anchor Loadout",null,null,null,null,null,710000,710000,710000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc: vessel fuel, Cplane loadout",null,null,null,null,null,240000,240000,240000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Cost",null,null,null,null,null,{"$f":"SUM(U85:U87)","v":2530000},{"$f":"SUM(V85:V87)","v":2530000},{"$f":"SUM(W85:W87)","v":2530000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation, Utilizing Local Assets (i.e. no mob/demob)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Savings Program","Total Installation and anchor loadout",null,null,null,null,710000,710000,710000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc: vessel fuel, Cplane loadout",null,null,null,null,240000,240000,240000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Cost Utilizing Local Assets",null,null,null,null,null,{"$f":"SUM(U89:U91)","v":950000},{"$f":"SUM(V89:V91)","v":950000},{"$f":"SUM(W89:W91)","v":950000}]

{"sheet":"3.7 Grid Connect","index":24,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"CAPEX"]
[]
[null,"Grid connection"]
[null,"Current values are based on rough assumptions from a public Cape wind project document."]
[null,"DNV / BEW can provide some better estimations in the future (Ron Davies)."]
[]
[null,"Current cost is a fixed fee per C-Plane, though a new version should be created that is based on the total power capacity."]
[]
[null,"Input:",null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR",null,"Local choices:"]
[null,"Size of turbines (per rotor)",null,null,{"$f":"IF(D14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D14=0,\"\",DisplayFormula(D14))), \"link\"))","v":""},{"$f":"_B0_RatedTurbinePower","v":1000},{"$f":"IF(F14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F14=0,\"\",DisplayFormula(F14))), \"link\"))","v":"link"},{"$f":"_C1_RatedTurbinePower","v":800},{"$f":"IF(H14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H14=0,\"\",DisplayFormula(H14))), \"link\"))","v":"link"},{"$f":"_C2_RatedTurbinePower","v":1175},{"$f":"IF(J14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J14=0,\"\",DisplayFormula(J14))), \"link\"))","v":"link"},"Version 1"]
[null,"Rated Power per C-Plane (kW)",null,null,{"$f":"IF(D15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D15=0,\"\",DisplayFormula(D15))), \"link\"))","v":""},{"$f":"_B0_RatedCPlanePower","v":4000},{"$f":"IF(F15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F15=0,\"\",DisplayFormula(F15))), \"link\"))","v":"link"},{"$f":"_C1_RatedCPlanePower","v":3200},{"$f":"IF(H15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H15=0,\"\",DisplayFormula(H15))), \"link\"))","v":"link"},{"$f":"_C2_RatedCPlanePower","v":2350},{"$f":"IF(J15=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J15=0,\"\",DisplayFormula(J15))), \"link\"))","v":"link"},"Version 2"]
[null,"Selected Grid Connection cost method",null,null,{"$f":"IF(D16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D16=0,\"\",DisplayFormula(D16))), \"link\"))","v":""},"Version 3",{"$f":"IF(F16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F16=0,\"\",DisplayFormula(F16))), \"link\"))","v":"link"},"Version 3",{"$f":"IF(H16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H16=0,\"\",DisplayFormula(H16))), \"link\"))","v":"link"},"Version 3",{"$f":"IF(J16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J16=0,\"\",DisplayFormula(J16))), \"link\"))","v":"link"},"Version 3"]
[null,"Number of C-Planes, #",null,null,{"$f":"IF(D17=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D17=0,\"\",DisplayFormula(D17))), \"link\"))","v":""},{"$f":"_B0_NumCPlanes","v":25},null,{"$f":"_C1_NumCPlanes","v":32},null,{"$f":"_C2_NumCPlanes","v":43}]
[null,"Source 1:"]
[null,"Grid connect cost ($/C-Plane)",null,null,null,{"$f":"IF(F14=800,$E$40,IF(F14=1300,$E$41,\"Check rated power\"))","v":"Check rated power"},null,{"$f":"IF(H14=800,$E$40,IF(H14=1300,$E$41,\"Check rated power\"))","v":1293600},null,{"$f":"IF(J14=800,$E$40,IF(J14=1300,$E$41,\"Check rated power\"))","v":"Check rated power"}]
[null,"Source 2:"]
[null,"Unit Cost ($/kW)",null,null,null,{"$f":"$C$64","v":1011.2978196302309},null,{"$f":"$C$64","v":1011.2978196302309},null,{"$f":"$C$64","v":1011.2978196302309}]
[null,"Grid connect cost ($/C-Plane)",null,null,null,{"$f":"F15*F21","v":4045191.2785209236},null,{"$f":"H15*H21","v":3236153.022816739},null,{"$f":"J15*J21","v":2376549.8761310428}]
[null,"Source 3: (recommended)"]
[null,"Grid connect cost ($/C-Plane)",null,null,null,{"$f":"IF(F15=3200,$K$60,IF(F15=4000,$J$60,IF(F15=2000,$L$60,\"check rating\")))","v":1862540},null,{"$f":"IF(H15=3200,$K$60,IF(H15=4000,$J$60,IF(H15=2000,$L$60,\"check rating\")))","v":1713280},null,{"$f":"IF(J15=3200,$K$60,IF(J15=4000,$J$60,$L$60))","v":1433319.534883721},null,"This alternative uses either 2MW, 3.2 MW or 4.0 MW C-Plane"]
[]
[]
[null,"Output:"]
[null,"Total grid connect cost ($/C-Plane)",null,null,null,{"$f":"IF(F16=$L$14,F19,IF(F16=$L$15,F22,IF(F16=$L$16,F24,\"Check method\")))","v":1862540},null,{"$f":"IF(H16=$L$14,H19,IF(H16=$L$15,H22,IF(H16=$L$16,H24,\"Check method\")))","v":1713280},null,{"$f":"IF(J16=$L$14,J19,IF(J16=$L$15,J22,IF(J16=$L$16,J24,\"Check method\")))","v":1433319.534883721}]
[]
[]
[null,"Risked output:"]
[null,"min",null,null,null,-0.5,null,-0.5,null,-0.5]
[null,null,null,null,null,{"$f":"F28*(1+F32)","v":931270},null,{"$f":"H28*(1+H32)","v":856640},null,{"$f":"J28*(1+J32)","v":716659.76744186052}]
[null,"max",null,null,null,0.5,null,0.5,null,0.5]
[null,null,null,null,null,{"$f":"F28*(1+F34)","v":2793810},null,{"$f":"H28*(1+H34)","v":2569920},null,{"$f":"J28*(1+J34)","v":2149979.3023255817}]
[null,"Risked result",null,null,null,0,null,{"$f":"_xll.CB.Triangular(H33,H28,H35)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.CB.Triangular(J33,J28,J35)","v":{"$error":"#NAME?"}}]
[]
[]
[null,"Source data 1:"]
[null,"Cost per C-Plane (base 800 kW)",null,null,1293600]
[null,"Cost per C-Plane (base 1300 kW)",null,null,1617000]
[]
[]
[]
[]
[null,"Source data 2:",null,null,null,null,null,"Source data 3: (recommended)",null,null,"4 ROTOR","PDR","2 ROTOR"]
[null,"Offshore T&D internal DNV research",null,"Link to source (internal)",null,null,null,"T&D Costs"]
[null,null,"Current Layout (dynamic)",null,null,null,null,"Electrical Collection and Transmission Systems for Offshore Wind Power - NREL 2007"]
[null,"Total Field Rating (MW)",48,null,null,null,null,null,"Aquantis","4.0 MW","3.2 MW","2.0 MW","(3.0 MW)"]
[null,"Geometry Nickname","Daisy Chain Loop",null,null,null,null,null,"100 MW","Totals","Per C-Plane","Totals","500 MW",null,{"$f":"500/3","v":166.66666666666666}]
[null,"Islands per String","2 MW",null,null,null,null,"Inter-array cable cost:                                                    ",20600000,{"$f":"F17*O51","v":15450000},659200,{"$f":"J17*O51","v":26574000},103000000,null,{"$f":"M51/$O$50","v":618000}]
[null,"# of Strings",6,null,null,null,null,"Inter-array cable shipping and installation:           ",7306000,{"$f":"F17*O52","v":5479500},233792,{"$f":"J17*O52","v":9424740},36530000,null,{"$f":"M52/$O$50","v":219180}]
[null,"Island Transformer Cost",0,1.3568869047619048,null,null,null,"Transmission cable cost:                                               ",7268000,{"$f":"I53","v":7268000},232576,{"$f":"I53","v":7268000},36340000]
[null,"Collection Cable Shipping & Install Cost",20.953446320000001,null,null,null,null,"Transmission cable shipping and installation:       ",1366000,{"$f":"I54","v":1366000},43712,{"$f":"I54","v":1366000},6830000]
[null,"Transmission Cable Shipping & Install Cost",0]
[null,"Offshore Substation with Transformers",0,null,null,null,null,"Turbine transformer","(already included in C-Plane)",null,null,null,8430000]
[null,"Onshore Transmission and Substation",9.4041666666666668,null,null,null,null,"Offshore Substation w/Transformer",10000000,{"$f":"I57","v":10000000},320000,{"$f":"I57","v":10000000},40520000]
[null,"Bouy, Island, Anchor Cost",0,null,null,null,null,"Onshore Transmission & Substation",7000000,{"$f":"I58","v":7000000},224000,{"$f":"I58","v":7000000},29370000,"10 miles"]
[null,"Island top PV, Inverter & Hardware cost",0,null,null,null,null,null,null,{"$f":"SUM(J51:J58)","v":46563500},null,{"$f":"SUM(L51:L58)","v":61632740},"Cost Per Farm"]
[null,"Collection Cable Cost (million $)",18.184682355584421,null,null,null,null,"Total T&D",{"$f":"SUM(I51:I58)","v":53540000},{"$f":"J59/F17","v":1862540},{"$f":"SUM(K51:K58)","v":1713280},{"$f":"L59/J17","v":1433319.534883721},"Cost Per C-Plane"]
[null,"Transmission Cable Cost ($M)","-",null,null,null,null,"(These values were based on a 500MW farm 15km from shore)"]
[null,"Total Cost ($M)",{"$f":"SUM(C53:C61)","v":48.542295342251087},null,null,null,null,null,null,null,null,"PDR Costs were assumed as a division of total 100MW farm costs. (per C-Plane costs)"]
[null,"Unit Cost (million $/MW)",{"$f":"C62/C49","v":1.0112978196302309},null,null,null,null,null,null,null,null,"New Cost estimations are based on a per installation basis. MGL 3/1/2012"]
[null,"Unit Cost ($K/MW)",{"$f":"C63*1000","v":1011.2978196302309},null,null,null,null,null,null,null,null,"Substation cost remains included until Junction box cost and installation are derived"]

{"sheet":"3.8 Installation Cost","index":25,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Last Updated 4/19/2012 MGL per new installation estimation."]
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"CAPEX"]
[]
[null,"Installation cost"]
[null,"The current estimation of installation cost is a fixed percentage of the CAPEX for the drivetrain and platform."]
[null,null,null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[null,"Mob & Demob [$]",null,null,{"$f":"IF(D11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D11=0,\"\",DisplayFormula(D11))), \"link\"))","v":""},{"$f":"F30","v":1580000},{"$f":"IF(F11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F11=0,\"\",DisplayFormula(F11))), \"link\"))","v":"link"},{"$f":"F30","v":1580000},{"$f":"IF(H11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H11=0,\"\",DisplayFormula(H11))), \"link\"))","v":"link"},{"$f":"F30","v":1580000},{"$f":"IF(J11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J11=0,\"\",DisplayFormula(J11))), \"link\"))","v":"link"}]
[null,"Number of C-Planes, #",null,null,{"$f":"IF(D12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D12=0,\"\",DisplayFormula(D12))), \"link\"))","v":""},{"$f":"_B0_NumCPlanes","v":25},{"$f":"IF(F12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F12=0,\"\",DisplayFormula(F12))), \"link\"))","v":"link"},{"$f":"_C1_NumCPlanes","v":32},{"$f":"IF(H12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H12=0,\"\",DisplayFormula(H12))), \"link\"))","v":"link"},{"$f":"_C2_NumCPlanes","v":43},{"$f":"IF(J12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J12=0,\"\",DisplayFormula(J12))), \"link\"))","v":"link"}]
[null,"Installation of C-Planes and anchors [$]",null,null,{"$f":"IF(D13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D13=0,\"\",DisplayFormula(D13))), \"link\"))","v":""},{"$f":"F31+F32","v":950000},{"$f":"IF(F13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F13=0,\"\",DisplayFormula(F13))), \"link\"))","v":"link"},{"$f":"F31+F32","v":950000},{"$f":"IF(H13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H13=0,\"\",DisplayFormula(H13))), \"link\"))","v":"link"},{"$f":"F31+F32","v":950000},{"$f":"IF(J13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J13=0,\"\",DisplayFormula(J13))), \"link\"))","v":"link"}]
[null,"Total Installation cost ($/farm)",null,null,{"$f":"IF(D14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D14=0,\"\",DisplayFormula(D14))), \"link\"))","v":""},{"$f":"F11+F12*F13","v":25330000},{"$f":"IF(F14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F14=0,\"\",DisplayFormula(F14))), \"link\"))","v":"link"},{"$f":"H11+H12*H13","v":31980000},{"$f":"IF(H14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H14=0,\"\",DisplayFormula(H14))), \"link\"))","v":"link"},{"$f":"J11+J12*J13","v":42430000},{"$f":"IF(J14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J14=0,\"\",DisplayFormula(J14))), \"link\"))","v":"link"}]
[]
[null,"Installation cost ($/C-Plane):",null,{"$f":"'2.4 Quick COE'!AK17/2*1000","v":182129.2800288249},null,{"$f":"F14/F12","v":1013200},null,{"$f":"H14/H12","v":999375},null,{"$f":"J14/J12","v":986744.18604651163}]
[]
[]
[null,"Risked output:"]
[null,"min",null,null,null,-0.5,null,-0.5,null,-0.5]
[null,null,null,null,null,{"$f":"F16*(1+F20)","v":506600},null,{"$f":"H16*(1+H20)","v":499687.5},null,{"$f":"J16*(1+J20)","v":493372.09302325582}]
[null,"max",null,null,null,0.5,null,0.5,null,0.5]
[null,null,null,null,null,{"$f":"F16*(1+F22)","v":1519800},null,{"$f":"H16*(1+H22)","v":1499062.5},null,{"$f":"J16*(1+J22)","v":1480116.2790697673}]
[null,"Risked result",null,null,null,0,null,{"$f":"_xll.CB.Triangular(H21,H16,H23)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.CB.Triangular(J21,J16,J23)","v":{"$error":"#NAME?"}}]
[]
[]
[]
[null,"Data from PCCI estimates (June 22, 2011)",null,null,null,"Source document"]
[null,"Subtotals"]
[null,"Total Mob & Demob",null,null,null,1580000]
[null,"Total Installation and anchor loadout",null,null,null,710000]
[null,"Vessel Fuel, C-plane Loadout",null,null,null,240000]

{"sheet":"3.9 Decommissioning Cost","index":26,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"CAPEX"]
[]
[null,"Decommissioning cost"]
[null,"The current estimation of the decommissioning cost is a fixed percentage of the full CAPEX investment, including grid connect and mooring, drivetrain and platform."]
[null,null,null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[null,"Decommisioning cost percentage:",null,{"$f":"_B0_DecommissioningPercentage","v":0.03},{"$f":"IF(D10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D10=0,\"\",DisplayFormula(D10))), \"link\"))","v":"link"},{"$f":"_B0_DecommissioningPercentage","v":0.03},{"$f":"IF(F10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F10=0,\"\",DisplayFormula(F10))), \"link\"))","v":"link"},{"$f":"_C1_DecommissioningPercentage","v":0.03},{"$f":"IF(H10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H10=0,\"\",DisplayFormula(H10))), \"link\"))","v":"link"},{"$f":"_C2_DecommissioningPercentage","v":0.03},{"$f":"IF(J10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J10=0,\"\",DisplayFormula(J10))), \"link\"))","v":"link"}]
[null,"CAPEX cost (Platform and Drivetrain):",null,{"$f":"'3.0 Summary CAPEX'!D7+'3.0 Summary CAPEX'!D9","v":4249683.2006725818},{"$f":"IF(D11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D11=0,\"\",DisplayFormula(D11))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!F7+'3.0 Summary CAPEX'!F9","v":14927909.807050467},{"$f":"IF(F11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F11=0,\"\",DisplayFormula(F11))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!I7+'3.0 Summary CAPEX'!I9","v":18923363.762705937},{"$f":"IF(H11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H11=0,\"\",DisplayFormula(H11))), \"link\"))","v":"link"},{"$f":"'3.0 Summary CAPEX'!L7+'3.0 Summary CAPEX'!L9","v":7212207.5701919002},{"$f":"IF(J11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J11=0,\"\",DisplayFormula(J11))), \"link\"))","v":"link"}]
[null,"Discount rate (Use IRR?)",null,null,{"$f":"IF(D12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D12=0,\"\",DisplayFormula(D12))), \"link\"))","v":""},null,{"$f":"IF(F12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F12=0,\"\",DisplayFormula(F12))), \"link\"))","v":""},null,{"$f":"IF(H12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H12=0,\"\",DisplayFormula(H12))), \"link\"))","v":""},null,{"$f":"IF(J12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J12=0,\"\",DisplayFormula(J12))), \"link\"))","v":""},"<-- Not included yet…"]
[null,"Lifetime",null,{"$f":"_B0_Lifetime","v":20},{"$f":"IF(D13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D13=0,\"\",DisplayFormula(D13))), \"link\"))","v":"link"},{"$f":"_B0_Lifetime","v":20},{"$f":"IF(F13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F13=0,\"\",DisplayFormula(F13))), \"link\"))","v":"link"},{"$f":"_C1_Lifetime","v":20},{"$f":"IF(H13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H13=0,\"\",DisplayFormula(H13))), \"link\"))","v":"link"},{"$f":"_C1_Lifetime","v":20},{"$f":"IF(J13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J13=0,\"\",DisplayFormula(J13))), \"link\"))","v":"link"}]
[]
[null,"Decommisioning cost ($/C-Plane):",null,{"$f":"D10*D11","v":127490.49602017745},null,{"$f":"F10*F11","v":447837.294211514},null,{"$f":"H10*H11","v":567700.91288117808},null,{"$f":"J10*J11","v":216366.22710575699},null,"<-- Need to calculate this into present value dollars…"]
[]
[]
[null,"Risked output:"]
[null,"min",null,null,null,-0.5,null,-0.5,null,-0.5]
[null,null,null,null,null,{"$f":"F15*(1+F19)","v":223918.647105757},null,{"$f":"H15*(1+H19)","v":283850.45644058904},null,{"$f":"J15*(1+J19)","v":108183.11355287849}]
[null,"max",null,null,null,0.5,null,0.5,null,0.5]
[null,null,null,null,null,{"$f":"F15*(1+F21)","v":671755.94131727098},null,{"$f":"H15*(1+H21)","v":851551.36932176712},null,{"$f":"J15*(1+J21)","v":324549.34065863548}]
[null,"Risked result",null,null,null,0,null,{"$f":"_xll.CB.Triangular(H20,H15,H22)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.CB.Triangular(J20,J15,J22)","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[null,"References, and discussions found in literature:"]
[]
[null,"Offshore Windfarm Decommissioning: A proposal for guidelines to be included in the European Maritime Policy"]
[null,"http://ec.europa.eu/maritimeaffairs/contributions_post/247offshore_windfarm.pdf"]
[null,"Economic impacts: Decommissioning costs are estimated at about 3% of the total cost of an offshore"]
[null,"windfarm, the rest being 33% for the turbines, 24% foundation, 23% O&M, 15% grid connection, and"]
[null,"the rest for management, over the lifetime of the farm. The biggest costs compared to onshore are grid"]
[null,"connection and the foundations, making turbines a smaller portion of total expenses [18]."]
[]
[null,"Offshore Wind Energy Installation and Decommissioning Cost Estimation in the U.S. Outer Continental Shelf"]
[null,"http://www.boemre.gov/tarprojects/648/aa.pdf"]
[null,"We find that installation costs are typically 5 to 15% of overall capital costs and that"]
[null,"decommissioning costs are roughly half of installation costs, or roughly 100,000 to 160,000 $/MW."]
[]
[null,"DTI - STUDY OF THE COSTS OF OFFSHORE WIND GENERATION"]
[null,"http://webarchive.nationalarchives.gov.uk/+/http://www.berr.gov.uk/files/file38125.pdf"]
[null,"The main points from the Energy Act 2004 include the need for approval of a"]
[null,"decommissioning programme prior to offshore installation."]
[]
[null,"Decommissioning Cost £ 275,000.00 Per Turbine"]

{"sheet":"4.0 Summary OPEX","index":27,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"OPEX","Source","TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[]
[null,"O&M","BEW / Jonny",{"$f":"'4.1 O&M'!D15","v":168638.22224891203},{"$f":"IF(D7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D7=0,\"\",DisplayFormula(D7))), \"link\"))","v":"link"},{"$f":"'4.1 O&M'!F15","v":359388.6},{"$f":"IF(F7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F7=0,\"\",DisplayFormula(F7))), \"link\"))","v":"link"},{"$f":"'4.1 O&M'!H15","v":393572.53835016215},{"$f":"IF(H7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H7=0,\"\",DisplayFormula(H7))), \"link\"))","v":"link"},{"$f":"'4.1 O&M'!J15","v":186580.2},{"$f":"IF(J7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J7=0,\"\",DisplayFormula(J7))), \"link\"))","v":"link"}]
[]
[null,"Lease cost","Mauricio / Estimate",null,{"$f":"IF(D9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D9=0,\"\",DisplayFormula(D9))), \"link\"))","v":""},null,{"$f":"IF(F9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F9=0,\"\",DisplayFormula(F9))), \"link\"))","v":""},null,{"$f":"IF(H9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H9=0,\"\",DisplayFormula(H9))), \"link\"))","v":""},null,{"$f":"IF(J9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J9=0,\"\",DisplayFormula(J9))), \"link\"))","v":""},"Not yet included in COE"]
[]
[null,"Liquidated damages","Calculated",null,{"$f":"IF(D11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D11=0,\"\",DisplayFormula(D11))), \"link\"))","v":""},null,{"$f":"IF(F11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F11=0,\"\",DisplayFormula(F11))), \"link\"))","v":""},null,{"$f":"IF(H11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H11=0,\"\",DisplayFormula(H11))), \"link\"))","v":""},null,{"$f":"IF(J11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J11=0,\"\",DisplayFormula(J11))), \"link\"))","v":""},"Not yet included in COE"]
[]
[null,"Total OPEX ($ / C-Plane/yr)",null,{"$f":"SUM(D7:D12)","v":168638.22224891203},null,{"$f":"SUM(F7:F12)","v":359388.6},null,{"$f":"SUM(H7:H12)","v":393572.53835016215},null,{"$f":"SUM(J7:J12)","v":186580.2}]
[]
[]
[null,"Risked output:"]
[null,"O&M",null,null,null,{"$f":"'4.1 O&M'!F26","v":{"$error":"#NAME?"}},null,{"$f":"'4.1 O&M'!H26","v":{"$error":"#NAME?"}},null,{"$f":"'4.1 O&M'!J26","v":{"$error":"#NAME?"}}]
[null,"Lease Cost"]
[null,"Liquidated damages"]
[]
[null,"Risked result",null,null,null,{"$f":"SUM(F17:F19)","v":{"$error":"#NAME?"}},null,{"$f":"SUM(H17:H19)","v":{"$error":"#NAME?"}},null,{"$f":"SUM(J17:J19)","v":{"$error":"#NAME?"}}]

{"sheet":"4.1 O&M","index":28,"n_rows":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"O&M Calculations",null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[]
[null,"O&M Calculation method",null,null,{"$f":"IF(D7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D7=0,\"\",DisplayFormula(D7))), \"link\"))","v":""},{"$f":"_B0_OMMethod","v":"Lookup Table"},{"$f":"IF(F7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F7=0,\"\",DisplayFormula(F7))), \"link\"))","v":"link"},{"$f":"_C1_OMMethod","v":"Lookup Table"},{"$f":"IF(H7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H7=0,\"\",DisplayFormula(H7))), \"link\"))","v":"link"},{"$f":"_C2_OMMethod","v":"Lookup Table"},{"$f":"IF(J7=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J7=0,\"\",DisplayFormula(J7))), \"link\"))","v":"link"}]
[]
[null,"O&M cost ($/C-Plane/yr)",null,null,{"$f":"IF(D9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D9=0,\"\",DisplayFormula(D9))), \"link\"))","v":""},{"$f":"IF(F7=\"Crystal Ball\",_Out_B0_AnnualOM,IF(F7=\"Lookup Table\",'4.2 StaticOM'!F8,\"Check input\"))","v":94016},{"$f":"IF(F9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F9=0,\"\",DisplayFormula(F9))), \"link\"))","v":"link"},{"$f":"IF(H7=\"Crystal Ball\",_Out_C1_AnnualOM,IF(H7=\"Lookup Table\",'4.2 StaticOM'!H8,\"Check input\"))","v":105429.47262674102},{"$f":"IF(H9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H9=0,\"\",DisplayFormula(H9))), \"link\"))","v":"link"},{"$f":"IF(J7=\"Crystal Ball\",_Out_C2_AnnualOM,IF(J7=\"Lookup Table\",'4.2 StaticOM'!J8,\"Check input\"))","v":70147},{"$f":"IF(J9=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J9=0,\"\",DisplayFormula(J9))), \"link\"))","v":"link"}]
[]
[null,"TAX benefit",null,null,{"$f":"IF(D11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D11=0,\"\",DisplayFormula(D11))), \"link\"))","v":""},{"$f":"_OMtax","v":0.4},{"$f":"IF(F11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F11=0,\"\",DisplayFormula(F11))), \"link\"))","v":"link"},{"$f":"_OMtax","v":0.4},{"$f":"IF(H11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H11=0,\"\",DisplayFormula(H11))), \"link\"))","v":"link"},{"$f":"_OMtax","v":0.4},{"$f":"IF(J11=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J11=0,\"\",DisplayFormula(J11))), \"link\"))","v":"link"}]
[]
[null,"LRC ($/C-Plane/yr)",null,null,{"$f":"IF(D13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D13=0,\"\",DisplayFormula(D13))), \"link\"))","v":""},{"$f":"IF(F7=\"Crystal Ball\",_Out_B0_AnnualOM,IF(F7=\"Lookup Table\",'4.2 StaticOM'!F11,\"Check input\"))","v":302979},{"$f":"IF(F13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F13=0,\"\",DisplayFormula(F13))), \"link\"))","v":"link"},{"$f":"IF(H7=\"Crystal Ball\",_Out_B0_AnnualOM,IF(H7=\"Lookup Table\",'4.2 StaticOM'!H11,\"Check input\"))","v":330314.85477411753},{"$f":"IF(H13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H13=0,\"\",DisplayFormula(H13))), \"link\"))","v":"link"},{"$f":"IF(J7=\"Crystal Ball\",_Out_B0_AnnualOM,IF(J7=\"Lookup Table\",'4.2 StaticOM'!J11,\"Check input\"))","v":144492},{"$f":"IF(J13=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J13=0,\"\",DisplayFormula(J13))), \"link\"))","v":"link"}]
[]
[null,"Actual O&M cost ($ / C-Plane/yr)",null,{"$f":"'2.4 Quick COE'!AK21*1000","v":168638.22224891203},null,{"$f":"F9*(1-F11)+F13","v":359388.6},null,{"$f":"H9*(1-H11)+H13","v":393572.53835016215},null,{"$f":"J9*(1-J11)+J13","v":186580.2}]
[]
[]
[null,"Risked output:"]
[null,"O&M",null,"P10",null,{"$f":"'4.2 StaticOM'!F7","v":94016},null,{"$f":"'4.2 StaticOM'!H7","v":97930.90833522896},null,{"$f":"'4.2 StaticOM'!J7","v":70147}]
[null,null,null,"Mean",null,{"$f":"'4.2 StaticOM'!F8","v":94016},null,{"$f":"'4.2 StaticOM'!H8","v":105429.47262674102},null,{"$f":"'4.2 StaticOM'!J8","v":70147}]
[null,null,null,"P90",null,{"$f":"'4.2 StaticOM'!F9","v":154008},null,{"$f":"'4.2 StaticOM'!H9","v":157523.37595485884},null,{"$f":"'4.2 StaticOM'!J9","v":75313}]
[null,"LRC",null,"P10",null,{"$f":"'4.2 StaticOM'!F10","v":302979},null,{"$f":"'4.2 StaticOM'!H10","v":329091.49166477105},null,{"$f":"'4.2 StaticOM'!J10","v":144492}]
[null,null,null,"Mean",null,{"$f":"'4.2 StaticOM'!F11","v":302979},null,{"$f":"'4.2 StaticOM'!H11","v":330314.85477411753},null,{"$f":"'4.2 StaticOM'!J11","v":144492}]
[null,null,null,"P90",null,{"$f":"'4.2 StaticOM'!F12","v":307790},null,{"$f":"'4.2 StaticOM'!H12","v":331522.15385476808},null,{"$f":"'4.2 StaticOM'!J12","v":144492}]
[null,"TAX benefit",null,null,null,{"$f":"_OMtax","v":0.4},null,{"$f":"_OMtax","v":0.4},null,{"$f":"_OMtax","v":0.4}]
[null,"Risked result",null,null,null,{"$f":"_xll.CB.Triangular(F19,F20,F21)*(1-F25)+_xll.CB.Triangular(F22,F23,F24)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.CB.Triangular(H19,H20,H21)*(1-H25)+_xll.CB.Triangular(H22,H23,H24)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.CB.Triangular(J19,J20,J21)*(1-J25)+_xll.CB.Triangular(J22,J23,J24)","v":{"$error":"#NAME?"}}]

{"sheet":"4.2 StaticOM","index":29,"n_rows":41,"n_cols":22,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Operations and Maintenance results"]
[null,"Static version of the Crystal Ball O&M model"]
[]
[null,null,"Source","TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR"]
[]
[null,null,null,{"$f":"VLOOKUP(L22,A24:O41,5,0)","v":0},"P10",{"$f":"VLOOKUP(M22,A24:O41,5,0)","v":94016},"P10",{"$f":"VLOOKUP(N22,A24:O41,5,0)","v":97930.90833522896},"P10",{"$f":"VLOOKUP(O22,A24:O41,5,0)","v":70147},"P10"]
[null,"Annual O&M Cost","CB O&M Model",{"$f":"VLOOKUP(L22,A24:O41,6,0)","v":595000},"Mean",{"$f":"VLOOKUP(M22,A24:O41,6,0)","v":94016},"Mean",{"$f":"VLOOKUP(N22,A24:O41,6,0)","v":105429.47262674102},"Mean",{"$f":"VLOOKUP(O22,A24:O41,6,0)","v":70147},"Mean"]
[null,null,null,{"$f":"VLOOKUP(L22,A24:O41,7,0)","v":0},"P90",{"$f":"VLOOKUP(M22,A24:O41,7,0)","v":154008},"P90",{"$f":"VLOOKUP(N22,A24:O41,7,0)","v":157523.37595485884},"P90",{"$f":"VLOOKUP(O22,A24:O41,7,0)","v":75313},"P90"]
[null,null,null,{"$f":"VLOOKUP(L22,A24:O41,8,0)","v":0},"P10",{"$f":"VLOOKUP(M22,A24:O41,8,0)","v":302979},"P10",{"$f":"VLOOKUP(N22,A24:O41,8,0)","v":329091.49166477105},"P10",{"$f":"VLOOKUP(O22,A24:O41,8,0)","v":144492},"P10"]
[null,"Annual LRC Cost","CB O&M Model",{"$f":"VLOOKUP(L22,A24:O41,9,0)","v":18},"Mean",{"$f":"VLOOKUP(M22,A24:O41,9,0)","v":302979},"Mean",{"$f":"VLOOKUP(N22,A24:O41,9,0)","v":330314.85477411753},"Mean",{"$f":"VLOOKUP(O22,A24:O41,9,0)","v":144492},"Mean"]
[null,null,null,{"$f":"VLOOKUP(L22,A24:O41,10,0)","v":0},"P90",{"$f":"VLOOKUP(M22,A24:O41,10,0)","v":307790},"P90",{"$f":"VLOOKUP(N22,A24:O41,10,0)","v":331522.15385476808},"P90",{"$f":"VLOOKUP(O22,A24:O41,10,0)","v":144492},"P90"]
[]
[null,"Updated:",null,{"$f":"VLOOKUP(L22,A24:O41,11,0)","v":"Target"},null,{"$f":"VLOOKUP(M22,A24:O41,11,0)","v":"2010-03-05"},null,{"$f":"VLOOKUP(N22,A24:O41,11,0)","v":"2011-10-13"},null,{"$f":"VLOOKUP(O22,A24:O41,11,0)","v":"2012-03-05"}]
[null,null,null,null,null,null,null,null,null,null,null,"Michael Calder Email - 3_2_2012"]
[null,"Input"]
[null,"RatedTurbinePower",null,{"$f":"_B0_RatedTurbinePower","v":1000},null,{"$f":"_B0_RatedTurbinePower","v":1000},null,{"$f":"_C1_RatedTurbinePower","v":800},null,{"$f":"_C2_RatedTurbinePower","v":1175}]
[null,"NumRotors",null,{"$f":"_B0_NumRotors","v":4},null,{"$f":"_B0_NumRotors","v":4},null,{"$f":"_C1_NumRotors","v":4},null,{"$f":"_C2_NumRotors","v":2}]
[null,"Lifetime",null,{"$f":"_B0_Lifetime","v":20},null,{"$f":"_B0_Lifetime","v":20},null,{"$f":"_C1_Lifetime","v":20},null,{"$f":"_C2_Lifetime","v":20}]
[]
[1,2,3,4,5,6,7,8,9,10,11]
[null,"Data table",null,"2011-08-14",null,"AnnualOM",null,null,"LRC",null,null,{"$f":"IF('1.2 Input'!C57=\"Target\",18,MATCH(\"TRUE\",L24:L41,0))","v":18},{"$f":"MATCH(\"TRUE\",M24:M41,0)","v":9},{"$f":"MATCH(\"TRUE\",N24:N41,0)","v":2},13,null,"Current values"]
[null,"RatedTurbinePower","NumRotors","Lifetime","P10","Mean","P90","P10","Mean","P90","Updated","Check Base","Check Base","Check PDR","Check 2 Rotor","Comments","Base Case",null,"Configuration 1",null,"Configuration 2"]
[1,800,2,20,null,447106.6166666667,null,null,1,null,"2011-08-15",{"$f":"IF($B24=$D$17,IF($C24=$D$18,IF(D24=$D$19,\"TRUE\",\"FALSE\")))","v":false},{"$f":"IF($B24=$F$17,IF($C24=$F$18,IF(D24=$F$19,\"TRUE\",\"FALSE\")))","v":false},{"$f":"IF($B24=$H$17,IF($C24=$H$18,IF($D24=$H$19,\"TRUE\",\"FALSE\")))","v":false},{"$f":"IF($B24=$J$17,IF($C24=$J$18,IF($D24=$J$19,\"TRUE\",\"FALSE\")))","v":false},null,{"$f":"_Out_B0_AnnualOM","v":{"$error":"#REF!"}},{"$f":"IF(Q24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(Q24=0,\"\",DisplayFormula(Q24))), \"link\"))","v":{"$error":"#REF!"}},{"$f":"_Out_C1_AnnualOM","v":{"$error":"#REF!"}},{"$f":"IF(S24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(S24=0,\"\",DisplayFormula(S24))), \"link\"))","v":{"$error":"#REF!"}},{"$f":"_Out_C2_AnnualOM","v":{"$error":"#REF!"}},{"$f":"IF(U24=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(U24=0,\"\",DisplayFormula(U24))), \"link\"))","v":{"$error":"#REF!"}}]
[2,800,4,20,97930.90833522896,105429.47262674102,157523.37595485884,329091.49166477105,330314.85477411753,331522.15385476808,"2011-10-13",{"$f":"IF($B25=$D$17,IF($C25=$D$18,IF(D25=$D$19,\"TRUE\",\"FALSE\")))","v":false},false,"TRUE",false,"Availability (13-Oct) is 98%\nThis is for a leased vessel."]
[3,800,6,20,null,1303405.2166666666,null,null,3,null,"2011-08-15",false,false,false,false]
[4,800,8,20,null,"N.A.",null,null,4,null,null,false,false,false,false]
[5,1300,2,20,null,548289.87333333341,null,null,5,null,"2011-08-15",false,false,false,false]
[6,1300,4,20,null,1092429.7266666666,null,null,6,null,"2011-08-15",false,false,false,false]
[7,1300,6,20,null,1606956.6666666667,null,null,7,null,"2011-08-15",false,false,false,false]
[8,1300,8,20,null,"N.A.",null,null,8,null,null,false,false,false,false]
[9,1000,4,20,94016,94016,154008,302979,302979,307790,"2010-03-05","TRUE","TRUE",false,false,"MGL/Jonny - NOV 9, 2011 - 1 MW case"]
[10,null,null,null,null,178518,null,null,723449,null,"2011-09-01",false,false,false,false,"Base case"]
[11,null,null,null,null,170721,null,null,657738,null,"2011-09-01",false,false,false,false,"Conf 1"]
[12,null,null,null,null,177559,null,null,716797,null,"2011-09-01",false,false,false,false,"Conf 2"]
[13,1000,2,20,70147,70147,75313,144492,144492,144492,"2012-03-05",false,false,false,false,"2 ROTOR CASE - UPDATED per Calder Email"]
[14,null,null,null,null,null,null,null,14,null,null,false,false,false,false]
[15,null,null,null,387276.89684271399,697171.38138180284,986494.19483429682,261522.63907719476,263590.30999925738,265766.10623148439,"2011-10-12",false,false,false,false,"Conf 2, using TARGET Capex costs"]
[16,null,null,null,null,null,null,null,16,null,null,false,false,false,false]
[17,null,null,null,null,null,null,null,17,null,null,false,false,false,false]
[18,"Target","Target","Target",null,595000,null,null,18,null,"Target",false,false,false,false]

{"sheet":"4.3 Component Data","index":30,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,3],[0,4,1,4]]}
["Component","Failure Rate (months per failure)",null,null,"Part replacement cost ($)"]
[null,"Min","Mean","Max"]
["Blades",120,240,480,1692375]
["Rotor Hubs",240,480,960,4295000]
["Nacelle",240,480,960,305796]
["Main Wing and Faring",240,480,960,2060235]
["Centre Pod",240,480,960,305796]
["Pump",60,120,240,309900]
["Electrical",60,120,240,9527]
["Motor",60,120,240,80000]
["Generator",60,120,240,67420]
["Hydraulic System",60,120,240,78360]
["Bearings",60,120,240,791907]
["Mooring Lines & Attachments",240,480,960,"See below"]
["Grid Connect",240,480,960,555000]
["Gearbox",60,120,240,78360]
[]
[]
["Mooring System Costs"]
["Power","Pump (power)","Rotor #","Cost [$]\nMooring total"]
[800,"CBM 4000",2,2611181.996786437]
[800,"CBM 4000",4,3234157.9298922885]
[800,"CBM 4000",6,4159598.7641419158]
[800,"CBM 4000",8,5088862.0626949305]
[1300,"CBM 6000",2,3301062.9846719708]
[1300,"CBM 6000",4,4932080.2864197455]
[1300,"CBM 6000",6,6862668.6229139809]
[1300,"CBM 6000",8,9864160.5728394911]

{"sheet":"4.4 Lease Cost","index":31,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"OPEX"]
[]
[null,"Lease costs"]

{"sheet":"4.5 Liquidated Damages","index":32,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"OPEX"]
[]
[null,"Liquidated Damages"]

{"sheet":"5.0 Summary AEP","index":33,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"Annual Energy Production","Source","TARGET",null,"Base Case",null,"Configuration 1",null,"Configuration 2"]
[]
[null,"Input"]
[null,"Rotor Power Curve",null,null,{"$f":"IF(D8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D8=0,\"\",DisplayFormula(D8))), \"link\"))","v":""},{"$f":"_B0_RotorPowerCurve","v":"1200KW_Jan27"},{"$f":"IF(F8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F8=0,\"\",DisplayFormula(F8))), \"link\"))","v":"link"},{"$f":"_C1_RotorPowerCurve","v":"950KW_VS_3"},{"$f":"IF(H8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H8=0,\"\",DisplayFormula(H8))), \"link\"))","v":"link"},{"$f":"_C2_RotorPowerCurve","v":"45P5D_3HD_2B_TSR8P0_CR"},{"$f":"IF(J8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J8=0,\"\",DisplayFormula(J8))), \"link\"))","v":"link"}]
[]
[null,"Drivetrain and Aux Losses",null,null,{"$f":"IF(D10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D10=0,\"\",DisplayFormula(D10))), \"link\"))","v":""},{"$f":"_B0_DrivetrainEfficiency","v":"Hydraulic VS"},{"$f":"IF(F10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F10=0,\"\",DisplayFormula(F10))), \"link\"))","v":"link"},{"$f":"_C1_DrivetrainEfficiency","v":"Hydraulic VS"},{"$f":"IF(H10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H10=0,\"\",DisplayFormula(H10))), \"link\"))","v":"link"},{"$f":"_C2_DrivetrainEfficiency","v":"Hydraulic VS"},{"$f":"IF(J10=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J10=0,\"\",DisplayFormula(J10))), \"link\"))","v":"link"}]
[]
[null,"Turbine Power Curve",null,null,{"$f":"IF(D12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D12=0,\"\",DisplayFormula(D12))), \"link\"))","v":""},null,{"$f":"IF(F12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F12=0,\"\",DisplayFormula(F12))), \"link\"))","v":""},null,{"$f":"IF(H12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H12=0,\"\",DisplayFormula(H12))), \"link\"))","v":""},null,{"$f":"IF(J12=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J12=0,\"\",DisplayFormula(J12))), \"link\"))","v":""}]
[]
[null,"Current Resource used",null,null,{"$f":"IF(D14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D14=0,\"\",DisplayFormula(D14))), \"link\"))","v":""},{"$f":"_B0_CurrentResource","v":"C-70"},{"$f":"IF(F14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F14=0,\"\",DisplayFormula(F14))), \"link\"))","v":"link"},{"$f":"_C1_CurrentResource","v":"C-70"},{"$f":"IF(H14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H14=0,\"\",DisplayFormula(H14))), \"link\"))","v":"link"},{"$f":"_C2_CurrentResource","v":"V-bar-66.2"},{"$f":"IF(J14=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J14=0,\"\",DisplayFormula(J14))), \"link\"))","v":"link"}]
[]
[null,"Energy Losses",null,null,{"$f":"IF(D16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D16=0,\"\",DisplayFormula(D16))), \"link\"))","v":""},{"$f":"_B0_EnergyLosses","v":"Med / 95%"},{"$f":"IF(F16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F16=0,\"\",DisplayFormula(F16))), \"link\"))","v":"link"},{"$f":"_C1_EnergyLosses","v":"Med / 95%"},{"$f":"IF(H16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H16=0,\"\",DisplayFormula(H16))), \"link\"))","v":"link"},{"$f":"_C2_EnergyLosses","v":"Med / 95%"},{"$f":"IF(J16=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J16=0,\"\",DisplayFormula(J16))), \"link\"))","v":"link"}]
[]
[null,"Cut-in",null,null,{"$f":"IF(D18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D18=0,\"\",DisplayFormula(D18))), \"link\"))","v":""},{"$f":"_B0_CutIn","v":1},{"$f":"IF(F18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F18=0,\"\",DisplayFormula(F18))), \"link\"))","v":"link"},{"$f":"_C1_CutIn","v":1},{"$f":"IF(H18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H18=0,\"\",DisplayFormula(H18))), \"link\"))","v":"link"},{"$f":"_C2_CutIn","v":1},{"$f":"IF(J18=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J18=0,\"\",DisplayFormula(J18))), \"link\"))","v":"link"}]
[null,"Cut-out",null,null,{"$f":"IF(D19=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D19=0,\"\",DisplayFormula(D19))), \"link\"))","v":""},{"$f":"_B0_CutOut","v":2.5},{"$f":"IF(F19=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F19=0,\"\",DisplayFormula(F19))), \"link\"))","v":"link"},{"$f":"_C1_CutOut","v":2.5},{"$f":"IF(H19=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H19=0,\"\",DisplayFormula(H19))), \"link\"))","v":"link"},{"$f":"_C2_CutOut","v":2.5},{"$f":"IF(J19=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J19=0,\"\",DisplayFormula(J19))), \"link\"))","v":"link"}]
[null,"Cut-in/out used",null,null,{"$f":"IF(D20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D20=0,\"\",DisplayFormula(D20))), \"link\"))","v":""},{"$f":"_B0_CutUsed","v":"Yes"},{"$f":"IF(F20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F20=0,\"\",DisplayFormula(F20))), \"link\"))","v":"link"},{"$f":"_C1_CutUsed","v":"Yes"},{"$f":"IF(H20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H20=0,\"\",DisplayFormula(H20))), \"link\"))","v":"link"},{"$f":"_C2_CutUsed","v":"Yes"},{"$f":"IF(J20=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J20=0,\"\",DisplayFormula(J20))), \"link\"))","v":"link"}]
[]
[null,"Dive used:",null,null,{"$f":"IF(D22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D22=0,\"\",DisplayFormula(D22))), \"link\"))","v":""},{"$f":"_B0_DiveDownUsed","v":"Yes"},{"$f":"IF(F22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F22=0,\"\",DisplayFormula(F22))), \"link\"))","v":"link"},{"$f":"_C1_DiveDownUsed","v":"Yes"},{"$f":"IF(H22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H22=0,\"\",DisplayFormula(H22))), \"link\"))","v":"link"},{"$f":"_C2_DiveDownUsed","v":"Yes"},{"$f":"IF(J22=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J22=0,\"\",DisplayFormula(J22))), \"link\"))","v":"link"}]
[null,"Dive speed:",null,null,{"$f":"IF(D23=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D23=0,\"\",DisplayFormula(D23))), \"link\"))","v":""},{"$f":"_B0_DiveDownSpeed","v":1.6},{"$f":"IF(F23=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F23=0,\"\",DisplayFormula(F23))), \"link\"))","v":"link"},{"$f":"_C1_DiveDownSpeed","v":1.6},{"$f":"IF(H23=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H23=0,\"\",DisplayFormula(H23))), \"link\"))","v":"link"},{"$f":"_C2_DiveDownSpeed","v":1.6},{"$f":"IF(J23=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J23=0,\"\",DisplayFormula(J23))), \"link\"))","v":"link"}]
[]
[]
[null,"Net Annual Energy Production (per rotor)",null,null,{"$f":"IF(D26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D26=0,\"\",DisplayFormula(D26))), \"link\"))","v":""},{"$f":"_B0_NetAEP","v":5257389.404005276},{"$f":"IF(F26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F26=0,\"\",DisplayFormula(F26))), \"link\"))","v":"link"},{"$f":"_C1_NetAEP","v":3925660.1084380504},{"$f":"IF(H26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H26=0,\"\",DisplayFormula(H26))), \"link\"))","v":"link"},{"$f":"_C2_NetAEP","v":6110019.2341171149},{"$f":"IF(J26=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J26=0,\"\",DisplayFormula(J26))), \"link\"))","v":"link"}]
[]
[null,"Number of rotors per C-plane",null,null,{"$f":"IF(D28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(D28=0,\"\",DisplayFormula(D28))), \"link\"))","v":""},{"$f":"_B0_NumRotors","v":4},{"$f":"IF(F28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(F28=0,\"\",DisplayFormula(F28))), \"link\"))","v":"link"},{"$f":"_C1_NumRotors","v":4},{"$f":"IF(H28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(H28=0,\"\",DisplayFormula(H28))), \"link\"))","v":"link"},{"$f":"_C2_NumRotors","v":2},{"$f":"IF(J28=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(J28=0,\"\",DisplayFormula(J28))), \"link\"))","v":"link"}]
[]
[null,"Net Annual Energy Production (per C-Plane)",null,{"$f":"'2.4 Quick COE'!V24*1000","v":10539888.890557},null,{"$f":"F26*F28","v":21029557.616021104},null,{"$f":"H26*H28","v":15702640.433752201},null,{"$f":"J26*J28","v":12220038.46823423}]
[]
[null,null,null,null,null,{"$f":"F30-J30","v":8809519.1477868743}]
[null,null,null,null,null,{"$f":"F32/F30","v":0.41891129184170062}]

{"sheet":"5.1 RotorPowerCurves","index":34,"n_rows":55,"n_cols":33,"rows_kept":55,"cut":false,"hidden":false,"merged":[[20,25,20,26],[20,27,20,28],[20,29,20,30],[20,31,20,32],[20,17,20,18],[20,19,20,20],[20,21,20,22],[20,23,20,24],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,3,20,4],[20,5,20,6],[20,7,20,8],[20,9,20,10]]}
[]
[]
[]
[]
[]
[null,"Table names: ",null,"DataRotorPowerCurve"]
[null,null,null,"InfoRotorPowerCurve"]
[null,{"$f":"'1.3 Dropdown'!G47","v":"RotorCurveName"},null,{"$f":"IF(B8=\"\",\"\",HYPERLINK(\"[\"&(MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1))&\"]\"&(IF(B8=0,\"\",DisplayFormula(B8))), \"link\"))","v":"link"}]
[null,"Rotor Power Curve [per rotor]"]
[null,null,"The mechanical power curve does not include drive train and other energy losses"]
[null,null,null,null,null,"HS 1/11/2013",null,null,null,null,null,null,null,null,null,null,"Curve values from email",null,null,null,null,null,{"$f":"W13/0.85","v":941.17647058823536}]
[null,1,"Rotor Power Curve:",null,"47P5D_3HD_2B_TSR8P5_CR",null,"45P5D_3HD_2B_TSR8P0_CR",null,"43P5D_3HD_2B_TSR7P0_CR",null,"41P5D_3HD_2B_TSR7P0_CR",null,"1.45 VS+FS Case",null,"1.45 VS+FS+SLP Case",null,"0.95 VS Case",null,"950KW_VS_2",null,"950KW_VS_3",null,null,null,"1200KW_3HD_2B",null,"1200KW_Jan27"]
[null,2,"Rated Power","kW",1174.95,"kW",1115.54,"kW",1068.3800000000001,"kW",971.52,"kW",1300,"kW",1300,"kW",800,"kW",800,"kW",800,"kW",800,"kW",1000,"kW",1000,"kW",null,"kW",null,"kW"]
[null,3,"Rotor diameter [m]","m",47.5,"m",45.5,"m",43.5,"m",41.5,"m",43,"m",43,"m",35,"m",40,"m",40,"m",null,"m",40,"m",41.5,"m",null,"m",null,"m"]
[null,4,"Target drivetrain",null,"Hydraulic",null,"Hydraulic",null,"Hydraulic",null,"Hydraulic",null,"Mechanical",null,"Mechanical",null,"Hydraulic",null,"Hydraulic",null,"Hydraulic",null,null,null,"Hydraulic",null,"Hydraulic"]
[null,5,"Generator RPM",null,"VS",null,"VS",null,"VS",null,"VS",null,"FS",null,"FSLP",null,"VS",null,"VS",null,"VS",null,null,null,"VS",null,"VS"]
[null,6,"Target max kW","kW",1300,"kW",1300,"kW",1300,"kW",1300,"kW",1450,"kW",1450,"kW",954,"kW",950,"kW",950,"kW",950,"kW",1200,"kW",1200,"kW",null,"kW",null,"kW"]
[null,7,"Date registered:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-11",null,"2011-09-01",null,null,null,"2011-11-08",null,"2012-01-27"]
[null,8,"Cut-in","m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1,"m/s",1]
[null,9,"Cut-out","m/s",2.5,"m/s",2.5,"m/s",2.5,"m/s",2.5,"m/s",1.9,"m/s",1.8,"m/s",1.8,"m/s",1.7,"m/s",2.5,"m/s",2.5,"m/s",2.5,"m/s",2.5,"m/s",2.5,"m/s",2.5,"m/s",2.5]
[null,10,"Notes:",null,null,null,null,null,null,null,null,null,null,null,null,"Values are based on values from a conference call we had.  Need to get updated values for 0.8 MW rotors.",null,"950KW_40DT_6HD_2B_TSR11P5_DOR.wtp\n\nFrom Bill Z.",null,"950KW_40DT_6HD_2B_DOR_Results%20OUT%2008-31-11(1).xls\nFrom MX1",null,null,null,"1200KW_3HD_2B_DOR_Results_WTPERF 11-08-11.xls                                From Steve W.           11-8-2011",null,"This rotor curve uses a more efficient and cheaper rotor.  Received from Bill Z Jan 27, 2012."]
[]
[null,1,"Curve name",null,{"$f":"E12","v":"47P5D_3HD_2B_TSR8P5_CR"},null,{"$f":"G12","v":"45P5D_3HD_2B_TSR8P0_CR"},null,{"$f":"I12","v":"43P5D_3HD_2B_TSR7P0_CR"},null,{"$f":"K12","v":"41P5D_3HD_2B_TSR7P0_CR"},null,{"$f":"M12","v":"1.45 VS+FS Case"},null,{"$f":"O12","v":"1.45 VS+FS+SLP Case"},null,{"$f":"Q12","v":"0.95 VS Case"},null,{"$f":"S12","v":"950KW_VS_2"},null,{"$f":"U12","v":"950KW_VS_3"},null,{"$f":"W12","v":0},null,{"$f":"Y12","v":"1200KW_3HD_2B"},null,{"$f":"AA12","v":"1200KW_Jan27"},null,{"$f":"AC12","v":0},null,{"$f":"AE12","v":0},null,{"$f":"AG12","v":0}]
[null,2,"Flow Speed  [m/s]","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW","RPM","kW"]
[null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"D25","v":0},{"$f":"E25*$P$9","v":0},0,0,0,0,null,null,0,0]
[null,4,0.1,0.24,0.34543004599999999,0.24,0.34100000000000003,0.24,0.31429427900000001,0.25,0.28576889599999999,0.25,0.311927915,0.25,0.311927915,{"$f":"D26","v":0.24},0.2,0.55000001200000004,0.21520091599999999,0.55000001200000004,0.21520091599999999,null,0.21520091599999999,0.331999987,0.26810768200000001,0.33200000000000002,0.3]
[null,5,0.2,0.48,2.7634403710000002,0.48,2.7320000000000002,0.48,2.513888836,0.50999998999999996,2.2861511710000002,0.50999998999999996,2.497053862,0.50999998999999996,2.497053862,0.48,1.4,1.0900000329999999,1.7416160110000001,1.0900000329999999,1.7416160110000001,null,1.7416160110000001,0.66399997499999996,2.14486146,0.66400000000000003,2.4]
[null,6,0.30000000000000004,0.71,9.3329448700000004,0.71,9.2200000000000006,0.71,8.4849033360000004,0.75999998999999996,7.715760231,0.75999998999999996,8.4262857439999994,0.75999998999999996,8.4262857439999994,0.71,4.7,1.6399999860000001,5.8556156159999997,1.6399999860000001,5.8556156159999997,null,5.8556156159999997,0.995999992,7.2389101980000001,0.996,8.1]
[null,7,0.4,0.95,22.118797302000001,0.95,21.856000000000002,0.95,20.112979889000002,1.0099999900000001,18.289272308000001,1.0099999900000001,19.971399306999999,1.0099999900000001,19.971399306999999,0.95,11.2,2.1800000669999999,13.932928085,2.1800000669999999,13.932928085,null,13.932928085,1.327000022,17.164009094000001,1.327,19.100000000000001]
[null,8,0.5,1.19,43.196392058999997,1.19,42.686999999999998,1.19,39.280982971,1.269999981,35.721206664999997,1.269999981,39.013191223,1.269999981,39.013191223,1.19,21.9,2.7300000190000002,27.150791168000001,2.7300000190000002,27.150791168000001,null,27.150791168000001,1.6590000389999999,33.521453856999997,1.659,37.299999999999997]
[null,9,0.6,1.43,74.638298035000005,1.43,73.763000000000005,1.43,67.879226685000006,1.519999981,61.726230620999999,1.519999981,67.410285950000002,1.519999981,67.410285950000002,1.43,38,3.2699999809999998,47.023635863999999,3.2699999809999998,47.023635863999999,null,47.023635863999999,1.9910000560000001,57.922767639,1.9910000000000001,64.5]
[null,10,0.70000000000000007,1.66,118.551506042,1.66,117.133,1.66,107.7915802,1.769999981,98.018928528000004,1.769999981,107.039154053,1.769999981,107.039154053,1.66,60.2,3.8199999330000001,74.550399780000006,3.8199999330000001,74.550399780000006,null,74.550399780000006,2.3229999540000001,91.976600646999998,2.323,102.5]
[null,11,0.8,1.9,176.95037841800001,1.9,174.846,1.9,160.896408081,2.0299999710000001,146.31394958499999,2.0299999710000001,159.79420471200001,2.0299999710000001,159.79420471200001,1.9,89.8,4.3699998860000004,111.145980835,4.3699998860000004,111.145980835,null,111.145980835,2.6549999710000001,137.2915802,2.6549999999999998,152.9]
[null,12,0.9,2.14,251.93275451700001,2.14,248.95,2.14,229.09239196799999,2.2799999710000001,208.325897217,2.2799999710000001,227.509674072,2.2799999710000001,227.509674072,2.14,128,4.9099998469999999,158.50416564899999,4.9099998469999999,158.50416564899999,null,158.50416564899999,2.9869999890000001,195.476287842,2.9870000000000001,217.8]
[null,13,1,2.38,345.571136475,2.38,341.495,2.38,314.25955200200002,2.5299999710000001,285.76925659199998,2.5299999710000001,312.072998047,2.5299999710000001,312.072998047,2.38,175.5,5.4600000380000004,217.20632934599999,5.4600000380000004,217.20632934599999,null,217.20632934599999,3.319000006,268.13955688499999,3.319,298.7]
[null,14,1.1000000000000001,2.61,460.02310180699999,2.5,454.53,2.5,418.26953125,2.7799999710000001,380.359375,2.7799999710000001,415.35501098600002,2.7799999710000001,415.35501098600002,2.61,233.8,6,289.46185302700002,6,289.46185302700002,null,289.46185302700002,3.6500000950000002,356.92861938499999,3.65,397.6]
[null,15,1.2000000000000002,2.85,597.20764160199997,2.5,590.10400000000004,2.5179999999999998,543.03381347699997,3.039999962,493.80984497100002,2.7799999710000001,534.94848632799994,2.7999999519999998,535.500488281,2.85,303.3,6.5500001909999996,375.47561645500002,6.5500001909999996,375.47561645500002,null,375.47561645500002,3.9820001129999998,463.38214111299999,3.9820000000000002,516.20000000000005]
[null,16,1.3,3.09,759.26684570299994,2.5,750.26499999999999,2.5350000000000001,690.42596435500002,3.289999962,627.83538818399995,2.7799999710000001,669.151855469,2.8199999330000001,671.54302978500004,3.09,385.9,7.0900001530000001,477.87289428700001,7.0900001530000001,477.87289428700001,null,477.87289428700001,4.3140001300000002,589.14031982400002,4.3140000000000001,656.3]
[null,17,1.4,3.33,948.27459716800001,2.5,937.06299999999999,2.5529999999999999,862.30987548799999,3.539999962,784.15142822300004,2.7799999710000001,815.94549560500002,2.8399999139999998,822.75091552699996,3.33,481.8,7.6399998660000001,596.40319824200003,7.6399998660000001,596.40319824200003,null,596.40319824200003,4.6459999080000003,735.81280517599998,4.6459999999999999,819.7]
[null,18,1.5,3.57,1166.4604492190001,2.5,1152.547,2.5710000000000002,1060.612915039,3.7999999519999998,964.47180175799997,2.7799999710000001,969.24969482400002,2.858999968,984.59698486299999,3.57,592.29999999999995,8.1899995800000003,733.07122802699996,8.1899995800000003,733.07122802699996,null,733.07122802699996,4.978000164,905.00726318399995,4.9779999999999998,1008.1]
[null,19,1.6,3.8,1415.6030273440001,2.5,1398.7650000000001,2.589,1287.201171875,4.0500001909999996,1170.5115966799999,2.7799999710000001,1124.5280761720001,2.8789999489999998,1154.1434326169999,3.8,719.2,8.7299995419999998,890.43975830099998,8.7299995419999998,890.43975830099998,null,890.43975830099998,5.3099999430000002,1098.332641602,5.31,1223.5]
[null,20,1.7,2.99,1697.9125976559999,2.5,1677.7660000000001,2.6059999999999999,1543.9268798830001,3.130000114,1403.9848632809999,2.7799999710000001,1274.389648438,2.8989999289999999,1327.697265625,2.99,862.3,9.2799997330000004,1067.4216308590001,9.2799997330000004,1067.4216308590001,null,1067.4216308590001,5.6409997939999998,1317.4903564450001,5.641,1467.6]
[null,21,1.7999999999999998,2.71,2015.4620361330001,2.5,1991.6010000000001,2.6240000000000001,1832.7391357419999,2.7999999519999998,1666.6079101559999,2.7799999710000001,1410.6436767580001,2.9189999100000001,1498.878540039,2.71,1024.2,9.8199996949999999,1268.0333251950001,9.8199996949999999,1268.0333251950001,null,1268.0333251950001,5.9730000499999996,1563.9140625,5.9729999999999999,1742.1]
[null,22,1.9,2.58,2370.3232421880002,2.5,2342.3159999999998,2.6419999999999999,2155.4936523440001,2.6600000860000002,1960.093139648,2.7799999710000001,1528.061157227,2.9389998909999999,1662.5476074220001,2.58,1204.0999999999999,10.369999886,1490.534790039,10.369999886,1490.534790039,null,1490.534790039,6.3049998279999997,1839.2957763669999,6.3049999999999997,2048.9]
[null,23,2,2.5,2764.8491210940001,2.5,2731.962,2.6589999999999998,2514.0297851559999,2.579999924,2286.1560058589998,2.7799999710000001,1627.1473388669999,2.9590001109999999,1814.7312011720001,2.5,1405,10.909999847,1739.6356201169999,10.909999847,1739.6356201169999,null,1739.6356201169999,6.6370000840000003,2145.2448730470001,6.6369999999999996,2389.6999999999998]
[null,24,2.1,2.4500000000000002,3200.5805664059999,2.5,3162.5880000000002,2.677,2910.3210449220001,2.5199999809999998,2646.5107421880002,2.7799999710000001,1711.9512939450001,2.9790000920000002,1955.541381836,2.4500000000000002,1625.9,11.460000038,2012.8608398440001,11.460000038,2012.8608398440001,null,2012.8608398440001,6.9689998629999996,2483.3679199220001,6.9690000000000003,2766.4]
[null,25,2.2000000000000002,2.38,3679.8449707029999,2.5,3636.2429999999999,2.6949999999999998,3346.212890625,2.4400000569999998,3042.8740234380002,2.7799999710000001,1785.806274414,2.9979999070000001,2085.1010742190001,2.38,1870.2,12,2315.6948242190001,12,2315.6948242190001,null,2315.6948242190001,7.3010001180000001,2855.2756347660002,7.3010000000000002,3180.7]
[null,26,2.2999999999999998,2.39,4204.7114257809999,2.5,4154.9719999999998,2.7130000000000001,3823.5268554690001,2.4500000480000002,3476.9562988279999,2.7799999710000001,1849.9538574220001,3.0179998870000002,2208.9311523440001,2.39,2136.4,12.550000191000001,2644.849609375,12.550000191000001,2644.849609375,null,2644.849609375,7.6329998970000004,3262.5729980470001,7.633,3634.4]
[null,27,2.4,2.34,4777.6611328119998,2.5,4720.83,2.73,4344.2705078119998,2.4000000950000002,3950.4770507809999,2.7799999710000001,1906.624389648,3.0380001069999998,2327.2170410160002,2.34,2426.6,13.100000380999999,3003.8049316410002,13.100000380999999,3003.8049316410002,null,3003.8049316410002,7.9640002250000004,3707.0571289059999,7.9640000000000004,4129.3999999999996]
[null,28,2.5,2.33,5399.986328125,2.5,5335.8639999999996,2.7480000000000002,4910.2690429690001,2.3900001049999999,4465.150390625,2.7799999710000001,1955.609008789,3.058000088,2440.1906738279999,2.33,2743.8,13.640000343000001,3396.951171875,13.640000343000001,3396.951171875,null,3396.951171875,8.2959995269999993,4189.9819335940001,8.2959999999999994,4667.3999999999996]
[]
[]
[null,null,"VS - Variable Speed"]
[null,null,"FS - Fixed Speed"]
[null,null,"FSLP - Fixed Speed with Slip"]

{"sheet":"5.2 DrivetrainLosses","index":35,"n_rows":42,"n_cols":30,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,2,6,10]]}
[]
[]
[null,"Table:","DataDriveTrainLosses"]
[null,"Titles:","InfoDriveTrainLosses"]
[null,"Drivetrain and Auxiliary Losses (mechanical and electrical)"]
[]
[null,null,"Drivetrain losses",null,null,null,null,null,null,null,null,null,null,null,null,null,"AQUANTIS VALUES - Hydraulic losses"]
[null,null,null,null,null,null,null,null,null,"(assumed same as FS)","(Mechanical)","(Hydraulic)",null,null,null,null,"From Tom Foley (Sept 27)",null,null,null,null,null,null,null,null,"Test values",null,null,null,"[Linked]"]
["Ref speed",1,"Name:",null,null,null,null,"Mechanical FS","Mechanical VS","Mechanical FSLP",0.93,0.85,"Hydraulic FS","Hydraulic VS","Hydraulic FSLP",null,"Flow Spd","Overall Eff.","Rotor Power","Generator Power","Duty Cycle","Duty Cycle","AEP",null,null,null,"Power",null,"Eff."]
[null,2,"Percent","Gearbox","Hydraulic","Generator","Converter","Fixed Speed","Variable Speed","Fixed Speed with Slip","Fixed 93%","Fixed 85%","Fixed Speed","Variable Speed","Variable Speed",null,"(m/s)","(%)","(kW)","(kW)","(%)","(hrs/yr)","(MWh/yr)",null,0.9,158.50416564899999,0.16684649015684208,null,0.8,{"$f":"'5.3 TurbinePowerCurve'!F36","v":0.80930208150792027}]
[null,3,"Power","Efficiency","Efficiency","Efficiency","Efficiency"," Total Efficiency"," Total Efficiency","Total Efficiency","Total Efficiency","Total Efficiency"," Total Efficiency"," Total Efficiency"," Total Efficiency",0.85199999999999998,0.9,0.8,159,127,2.1000000000000001E-2,181,23,null,1,217.20632934599999,0.22863824141684208,null,0.81499999999999995,{"$f":"'5.3 TurbinePowerCurve'!F37","v":0.82602632810593846}]
[null,4,0,null,0,null,null,0,0,{"$f":"H12","v":0},0.93,0.85,"N.A.",{"$f":"E12*F12","v":0},"N.A.",0.86,1,0.81499999999999995,217,177,3.1E-2,270,48,null,1.1000000000000001,289.46185302700002,0.30469668739684214,null,0.82899999999999996,{"$f":"'5.3 TurbinePowerCurve'!F38","v":0.84100791011221276}]
[null,5,0.05,0.96879789668330663,0.85199999999999998,0.88982025064302162,0.92107379616556129,{"$f":"D13*F13","v":0.8620559872491721},{"$f":"D13*F13*G13","v":0.79401718068284566},{"$f":"H13","v":0.8620559872491721},{"$f":"K12","v":0.93},{"$f":"L12","v":0.85},"N.A.",{"$f":"E13*F13","v":0.75812685354785436},"N.A.",0.86699999999999999,1.1000000000000001,0.82899999999999996,289,240,5.6000000000000001E-2,487,117,null,1.2000000000000002,375.47561645500002,0.39523749100526318,null,0.84899999999999998,{"$f":"'5.3 TurbinePowerCurve'!F39","v":0.84928665311107987}]
[null,6,0.1,0.97096451062736022,0.85199999999999998,0.93678820235979332,0.94534057121922666,0.90958809846576127,0.85987053257783297,0.90958809846576127,0.93,0.85,"N.A.",{"$f":"E14*F14","v":0.79814354841054391},"N.A.",0.874,1.2,0.84899999999999998,375,319,7.5999999999999998E-2,665,212,null,1.3,477.87289428700001,0.50302409924947367,null,0.84899999999999998,{"$f":"'5.3 TurbinePowerCurve'!F40","v":0.85466895975184787}]
[0.9,7,0.15,0.97269419423392622,0.85199999999999998,0.94988507219239471,0.9551807494006026,0.92394769491101625,0.88253705163206386,0.92394769491101625,0.93,0.85,"N.A.",0.80930208150792027,"N.A.",0.878,1.3,0.84899999999999998,478,406,0.112,982,398,null,1.4,596.40319824200003,0.62779284025473692,null,0.84499999999999997,{"$f":"'5.3 TurbinePowerCurve'!F41","v":0.85256829153258495}]
[null,8,0.2,0.97380277057650377,0.86,0.96049573035574243,0.96396198374268349,0.93533340334732451,0.9016258429514824,0.93533340334732451,0.93,0.85,"N.A.",0.82602632810593846,"N.A.",0.876,1.4,0.84499999999999997,596,504,0.14299999999999999,1251,630,null,1.5,733.07122802699996,0.7716539242389473,null,0.84499999999999997,{"$f":"'5.3 TurbinePowerCurve'!F42","v":0.8604736027438602}]
[1,9,0.25,0.97445529552549259,0.86,0.96916905665589514,0.97110143399353721,0.94441191951778314,0.91711976932430828,0.94441191951778314,0.93,0.85,"N.A.",0.83348538872406985,"N.A.",0.88500000000000001,1.5,0.84499999999999997,733,619,0.159,1393,863,null,1.6,890.43975830099998,0.93730500873789468,{"$f":"AVERAGE(R17:R18)","v":0.84749999999999992},0.85,{"$f":"'5.3 TurbinePowerCurve'!F43","v":0.85836400000000002}]
[1.1000000000000001,10,0.3,0.97503109178885505,0.86699999999999999,0.9700206575688729,0.97161239454132386,0.9458003008071213,0.91895129502511153,0.9458003008071213,0.93,0.85,"N.A.",0.84100791011221276,"N.A.",0.88400000000000001,1.6,0.85,890,757,0.156,1370,1036,null,1.7,1067.4216308590001,1.1236017166936842,null,0.85399999999999998,{"$f":"'5.3 TurbinePowerCurve'!F44","v":0.82923399999999992}]
[null,11,0.35,0.97517439956024743,0.86699999999999999,0.97087225848185055,0.97212335508911041,0.94676977171473997,0.92037700697628422,0.94676977171473997,0.93,0.85,"N.A.",0.84174624810376442,"N.A.",0.88200000000000001,1.7,0.85399999999999998,1067,912,0.1,880,803,null,1.7999999999999998,1268.0333251950001,1.3347719212578948,null,0.84599999999999997,{"$f":"'5.3 TurbinePowerCurve'!F45","v":0.82146599999999992}]
[1.2,12,0.4,0.97531256457796167,0.874,0.97172385939482819,0.97263431563689706,0.94773448936796456,0.92179908647189435,0.94773448936796456,0.93,0.85,"N.A.",0.84928665311107987,"N.A.",0.86899999999999999,1.8,0.84599999999999997,1268,1072,5.1999999999999998E-2,456,489,null,1.9,1490.534790039,1.5689839895147368,null,0.84599999999999997,{"$f":"'5.3 TurbinePowerCurve'!F46","v":0.82146599999999992}]
[null,13,0.45,0.97544737712340357,0.874,0.97257546030780584,0.97314527618468361,0.94869618181183613,0.92321920786463407,0.94869618181183613,0.93,0.85,"N.A.",0.85003095230902226,"N.A.",0.86499999999999999,1.9,0.84599999999999997,1491,1260,3.3000000000000002E-2,292,368,null,null,null,null,null,null,{"$f":"'5.3 TurbinePowerCurve'!F47","v":0.82146599999999992}]
[1.3,14,0.5,0.97557451342643497,0.878,0.97342706122078348,0.97365623673247026,0.94965063160659036,0.92463326018068626,0.94965063160659036,0.93,0.85,"N.A.",0.85466895975184787,"N.A."]
[null,15,0.55000000000000004,0.97569860726128976,0.878,0.97389475273862758,0.97391229394885648,0.9502277538661571,0.92543849154165847,0.9502277538661571,0.93,0.85,"N.A.",0.85507959290451496,"N.A."]
[null,16,0.6,0.97581644567859116,0.878,0.97357311354544673,0.97364426128787251,0.95002865526815727,0.92498994826087588,0.95002865526815727,0.93,0.85,"N.A.",0.85479719369290219,"N.A.",null,null,null,null,null,null,null,4987]
[1.4,17,0.65,0.9759304357623797,0.876,0.97325147435226589,0.97337622862688844,0.94982573547098537,0.92453779224550836,0.94982573547098537,0.93,0.85,"N.A.",0.85256829153258495,"N.A."]
[null,18,0.7,0.97603799989283146,0.876,0.97292983515908504,0.97310819596590448,0.94961649034473561,0.92407958977883942,0.94961649034473561,0.93,0.85,"N.A.",0.85228653559935852,"N.A."]
[1.5,19,0.75,0.97614266349063583,0.88500000000000001,0.9726081959659042,0.9728401633049204,0.94940435494298003,0.92361868770513134,0.94940435494298003,0.93,0.85,"N.A.",0.86075825342982526,"N.A."]
[null,20,0.8,0.97623983595114228,0.88500000000000001,0.97228655677272335,0.97257213064393633,0.94918486868130447,0.92315075010836123,0.94918486868130447,0.93,0.85,"N.A.",0.8604736027438602,"N.A."]
[null,21,0.85,0.97633480293747421,0.88500000000000001,0.97196491757954251,0.97230409798295225,0.94896317626716098,0.92268078511947926,0.94896317626716098,0.93,0.85,"N.A.",0.86018895205789514,"N.A."]
[null,22,0.9,0.97642246755508222,0.88500000000000001,0.97164327838636166,0.97203606532196829,0.94873432746532094,0.92220398270527437,0.94873432746532094,0.93,0.85,"N.A.",0.85990430137193008,"N.A."]
[1.6,23,0.95,0.97650633762538719,0.88400000000000001,0.97132163919318082,0.97176803266098422,0.94850173654482073,0.92172366649768755,0.94850173654482073,0.93,0.85,"N.A.",0.8586483290467718,"N.A."]
[1.6,24,1,0.97658630151449133,0.88400000000000001,0.97099999999999997,0.97150000000000025,0.94826529877057109,0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.85836400000000002,"N.A."]
[1.6,25,1.05,{"$f":"D32","v":0.97658630151449133},0.88400000000000001,{"$f":"F32","v":0.97099999999999997},0.97150000000000025,{"$f":"H34","v":0.94826529877057109},0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.85836400000000002,{"$f":"O34","v":"N.A."}]
[1.7,26,1.1000000000000001,0.97658630151449133,0.85399999999999998,0.97099999999999997,0.97150000000000025,0.94826529877057109,0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.82923399999999992,"N.A."]
[null,27,1.1499999999999999,0.97658630151449133,0.85399999999999998,0.97099999999999997,0.97150000000000025,0.94826529877057109,0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.82923399999999992,"N.A."]
[null,28,1.2,0.97658630151449133,0.85399999999999998,0.97099999999999997,0.97150000000000025,0.94826529877057109,0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.82923399999999992,"N.A."]
[null,29,1.25,0.97658630151449133,0.85399999999999998,0.97099999999999997,0.97150000000000025,0.94826529877057109,0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.82923399999999992,"N.A."]
[1.8,30,1.3,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,0.94826529877057109,0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.82146599999999992,"N.A."]
[null,31,2,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,{"$f":"H32","v":0.94826529877057109},0.92123973775561008,0.94826529877057109,0.93,0.85,"N.A.",0.82146599999999992,{"$f":"O32","v":"N.A."}]
[null,null,"To catch anything over 130% percent power"]
[null,null,null,null,null,null,"Assumed loss for percent power calc:",{"$f":"AVERAGE(H13:H39)","v":0.94239251732650042},{"$f":"AVERAGE(I13:I39)","v":0.91283303072943833},null,{"$f":"AVERAGE(K13:K39)","v":0.92999999999999983},{"$f":"AVERAGE(L13:L39)","v":0.8500000000000002}]
[null,null,null,null,null,null,"Alternative",1,2,3,4,5,6,7,8]

{"sheet":"5.3 TurbinePowerCurve","index":36,"n_rows":90,"n_cols":19,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Turbine Power Curve [per rotor]"]
[null,null,"The mechanical power curve does not include drive train and other energy losses"]
[]
[null,null,null,null,null,null,"4 ROTOR",null,null,null,"PDR",null,null,null,"2 ROTOR"]
[null,null,"Rotor Power Curve:",null,null,null,{"$f":"_B0_RotorPowerCurve","v":"1200KW_Jan27"},null,null,null,{"$f":"_C1_RotorPowerCurve","v":"950KW_VS_3"},null,null,null,{"$f":"_C2_RotorPowerCurve","v":"45P5D_3HD_2B_TSR8P0_CR"}]
[null,2,"Rated Power",null,null,null,{"$f":"HLOOKUP(G$11,InfoRotorPowerCurve,$B12,0)","v":1000},null,null,null,{"$f":"HLOOKUP(K$11,InfoRotorPowerCurve,$B12,0)","v":800},null,null,null,{"$f":"HLOOKUP(O$11,InfoRotorPowerCurve,$B12,0)","v":1115.54}]
[null,3,"Rotor diameter [m]",null,null,null,41.5,null,null,null,40,null,null,null,45.5]
[null,4,"Target drivetrain",null,null,null,"Hydraulic",null,null,null,"Hydraulic",null,null,null,"Hydraulic"]
[null,5,"Generator RPM",null,null,null,"VS",null,null,null,"VS",null,null,null,"VS"]
[null,6,"Target max kW",null,null,null,1200,null,null,null,950,null,null,null,1300]
[null,7,"Date registered:",null,null,null,40935,null,null,null,40787,null,null,null,0]
[]
[null,null,"Drivetrain Efficiency",null,null,null,{"$f":"_B0_DrivetrainEfficiency","v":"Hydraulic VS"},null,null,null,{"$f":"_C1_DrivetrainEfficiency","v":"Hydraulic VS"},null,null,null,{"$f":"_C2_DrivetrainEfficiency","v":"Hydraulic VS"}]
[null,null,"Column number",null,null,null,{"$f":"MATCH(G19,InfoDriveTrainLosses,0)","v":12},null,null,null,{"$f":"MATCH(K19,InfoDriveTrainLosses,0)","v":12},null,null,null,{"$f":"MATCH(O19,InfoDriveTrainLosses,0)","v":12}]
[]
[null,null,"Use cut-in & cut-out",null,null,null,{"$f":"_B0_CutUsed","v":"Yes"},null,null,null,{"$f":"_C1_CutUsed","v":"Yes"},null,null,null,{"$f":"_C2_CutUsed","v":"Yes"}]
[null,8,"Cut in [m/s]",null,null,null,{"$f":"HLOOKUP(G$11,InfoRotorPowerCurve,$B23,0)","v":1},null,null,null,{"$f":"HLOOKUP(K$11,InfoRotorPowerCurve,$B23,0)","v":1},null,null,null,{"$f":"HLOOKUP(O$11,InfoRotorPowerCurve,$B23,0)","v":1}]
[null,9,"Cut out [m/s]",null,null,null,{"$f":"HLOOKUP(G$11,InfoRotorPowerCurve,$B24,0)","v":2.5},null,null,null,{"$f":"HLOOKUP(K$11,InfoRotorPowerCurve,$B24,0)","v":2.5},null,null,null,{"$f":"HLOOKUP(O$11,InfoRotorPowerCurve,$B24,0)","v":2.5}]
[null,1,"Flow Speed"]
[null,2,"[m/s]","Rotor kW","Power %","Efficiency [%]","Turbine kW","Rotor kW","Power %","Efficiency [%]","Turbine kW","Rotor kW","Power %","Efficiency [%]","Turbine kW"]
[null,3,0,{"$f":"HLOOKUP(G$11,DataRotorPowerCurve,$B27,0)","v":0},{"$f":"D27/G$16","v":0},{"$f":"VLOOKUP(E27,DataDriveTrainLosses,G$20,1)","v":0},{"$f":"IF(G$22=\"No\",D27*F27,IF($C27>=G$23,IF($C27<=G$24,D27*F27,0),0))","v":0},{"$f":"HLOOKUP(K$11,DataRotorPowerCurve,$B27,0)","v":0},{"$f":"H27/K$16","v":0},{"$f":"VLOOKUP(I27,DataDriveTrainLosses,K$20,1)","v":0},{"$f":"IF(K$22=\"No\",H27*J27,IF($C27>=K$23,IF($C27<=K$24,H27*J27,0),0))","v":0},{"$f":"HLOOKUP(O$11,DataRotorPowerCurve,$B27,0)","v":0},{"$f":"L27/O$16","v":0},{"$f":"VLOOKUP(M27,DataDriveTrainLosses,O$20,1)","v":0},{"$f":"IF(O$22=\"No\",L27*N27,IF($C27>=O$23,IF($C27<=O$24,L27*N27,0),0))","v":0}]
[null,4,0.1,0.3,{"$f":"D28/G$16","v":2.5000000000000001E-4},{"$f":"VLOOKUP(E28,DataDriveTrainLosses,G$20,1)","v":0},{"$f":"IF(G$22=\"No\",D28*F28,IF($C28>=G$23,IF($C28<=G$24,D28*F28,0),0))","v":0},0.21520091599999999,{"$f":"H28/K$16","v":2.2652727999999999E-4},0,{"$f":"IF(K$22=\"No\",H28*J28,IF($C28>=K$23,IF($C28<=K$24,H28*J28,0),0))","v":0},0.34100000000000003,{"$f":"L28/O$16","v":2.6230769230769233E-4},0,{"$f":"IF(O$22=\"No\",L28*N28,IF($C28>=O$23,IF($C28<=O$24,L28*N28,0),0))","v":0}]
[null,5,0.2,2.4,2E-3,0,{"$f":"IF(G$22=\"No\",D29*F29,IF($C29>=G$23,IF($C29<=G$24,D29*F29,0),0))","v":0},1.7416160110000001,1.8332800115789475E-3,0,{"$f":"IF(K$22=\"No\",H29*J29,IF($C29>=K$23,IF($C29<=K$24,H29*J29,0),0))","v":0},2.7320000000000002,2.1015384615384615E-3,0,{"$f":"IF(O$22=\"No\",L29*N29,IF($C29>=O$23,IF($C29<=O$24,L29*N29,0),0))","v":0}]
[null,6,0.30000000000000004,8.1,6.7499999999999999E-3,0,{"$f":"IF(G$22=\"No\",D30*F30,IF($C30>=G$23,IF($C30<=G$24,D30*F30,0),0))","v":0},5.8556156159999997,6.1638059115789474E-3,0,{"$f":"IF(K$22=\"No\",H30*J30,IF($C30>=K$23,IF($C30<=K$24,H30*J30,0),0))","v":0},9.2200000000000006,7.0923076923076929E-3,0,{"$f":"IF(O$22=\"No\",L30*N30,IF($C30>=O$23,IF($C30<=O$24,L30*N30,0),0))","v":0}]
[null,7,0.4,19.100000000000001,1.5916666666666669E-2,0,{"$f":"IF(G$22=\"No\",D31*F31,IF($C31>=G$23,IF($C31<=G$24,D31*F31,0),0))","v":0},13.932928085,1.4666240089473684E-2,0,{"$f":"IF(K$22=\"No\",H31*J31,IF($C31>=K$23,IF($C31<=K$24,H31*J31,0),0))","v":0},21.856000000000002,1.6812307692307692E-2,0,{"$f":"IF(O$22=\"No\",L31*N31,IF($C31>=O$23,IF($C31<=O$24,L31*N31,0),0))","v":0}]
[null,8,0.5,37.299999999999997,3.1083333333333331E-2,0,0,27.150791168000001,2.8579780176842106E-2,0,0,42.686999999999998,3.2836153846153841E-2,0,0]
[null,9,0.6,64.5,5.3749999999999999E-2,0.75812685354785436,0,47.023635863999999,4.9498564067368418E-2,0,0,73.763000000000005,5.6740769230769234E-2,0.75812685354785436,0]
[null,10,0.70000000000000007,102.5,8.5416666666666669E-2,0.75812685354785436,0,74.550399780000006,7.847410503157895E-2,0.75812685354785436,0,117.133,9.010230769230769E-2,0.75812685354785436,0]
[null,11,0.8,152.9,0.12741666666666668,0.79814354841054391,0,111.145980835,0.1169957693,0.79814354841054391,0,174.846,0.13449692307692307,0.79814354841054391,0]
[null,12,0.9,217.8,0.18150000000000002,0.80930208150792027,0,158.50416564899999,0.16684649015684208,0.80930208150792027,0,248.95,0.1915,0.80930208150792027,0]
[null,13,1,298.7,0.24891666666666665,0.82602632810593846,246.73406420524381,217.20632934599999,0.22863824141684208,0.82602632810593846,179.41814667104552,341.495,0.26268846153846154,0.83348538872406985,284.63109282232625]
[null,14,1.1000000000000001,397.6,0.33133333333333337,0.84100791011221276,334.38474506061584,289.46185302700002,0.30469668739684214,0.84100791011221276,243.43970807144578,454.53,0.34963846153846151,0.84100791011221276,382.26332538330405]
[null,15,1.2000000000000002,516.20000000000005,0.4301666666666667,0.84928665311107987,438.40177033593949,375.47561645500002,0.39523749100526318,0.84174624810376442,316.05519140544436,590.10400000000004,0.45392615384615387,0.85003095230902226,501.6066650813633]
[null,16,1.3,656.3,0.54691666666666661,0.85466895975184787,560.91923828513768,477.87289428700001,0.50302409924947367,0.85466895975184787,408.42312945387505,750.26499999999999,0.57712692307692304,0.85507959290451496,641.53629077050596]
[null,17,1.4,819.7,0.68308333333333338,0.85256829153258495,698.85022856925991,596.40319824200003,0.62779284025473692,0.85479719369290219,509.80378016673325,937.06299999999999,0.72081769230769233,0.85228653559935852,798.64617790834166]
[null,18,1.5,1008.1,0.8400833333333334,0.8604736027438602,867.44343892608549,733.07122802699996,0.7716539242389473,0.86075825342982526,630.99710987617766,1152.547,0.88657461538461535,0.86018895205789514,991.40819612747089]
[null,19,1.6,1223.5,1.0195833333333333,0.85836400000000002,1050.2083540000001,890.43975830099998,0.93730500873789468,0.85990430137193008,765.69297827561172,1398.7650000000001,1.0759730769230771,0.85836400000000002,1200.6495204600001]
[null,20,1.7,1467.6,1.2229999999999999,0.82923399999999992,1216.9838183999998,1067.4216308590001,1.1236017166936842,0.82923399999999992,885.14230864373201,1677.7660000000001,1.2905892307692308,0.82923399999999992,1391.2606112439998]
[null,21,1.7999999999999998,1742.1,1.4517499999999999,0.82146599999999992,1431.0759185999998,1268.0333251950001,1.3347719212578948,0.82146599999999992,1041.6462635146358,1991.6010000000001,1.5320007692307693,0.82146599999999992,1636.0325070659999]
[null,22,1.9,2048.9,1.7074166666666668,0.82146599999999992,1683.1016873999999,1490.534790039,1.5689839895147368,0.82146599999999992,1224.423651834177,2342.3159999999998,1.8017815384615383,0.82146599999999992,1924.1329552559996]
[null,23,2,2389.6999999999998,1.9914166666666666,0.82146599999999992,1963.0573001999996,1739.6356201169999,1.831195389596842,0.82146599999999992,1429.0515143150312,2731.962,2.1015092307692309,0.82146599999999992,2244.2138962919998]
[null,24,2.1,2766.4,2.3053333333333335,0.82146599999999992,2272.5035423999998,2012.8608398440001,2.1188008840463159,0.82146599999999992,1653.4967426632913,3162.5880000000002,2.43276,0.82146599999999992,2597.9585140079998]
[null,25,2.2000000000000002,3180.7,2.6505833333333331,0.82146599999999992,2612.8369061999997,2315.6948242190001,2.437573499177895,0.82146599999999992,1902.264564471885,3636.2429999999999,2.79711,0.82146599999999992,2987.0499922379995]
[null,26,2.2999999999999998,3634.4,3.0286666666666666,0.82146599999999992,2985.5360303999996,2644.849609375,2.7840522203947367,0.82146599999999992,2172.6540292148434,4154.9719999999998,3.1961323076923076,0.82146599999999992,3413.1682289519995]
[null,27,2.4,4129.3999999999996,3.4411666666666663,0.82146599999999992,3392.1617003999995,3003.8049316410002,3.1618999280431579,0.82146599999999992,2467.5236219754056,4720.83,3.6314076923076923,0.82146599999999992,3878.0013367799997]
[null,28,2.5,4667.3999999999996,3.8894999999999995,0.82146599999999992,3834.1104083999994,3396.951171875,3.5757380756578949,0.82146599999999992,2790.4798913554687,5335.8639999999996,4.1045107692307692,0.82146599999999992,4383.230856623999]
[null,null,"Max",null,null,null,{"$f":"MAX(G27:G52)","v":3834.1104083999994},null,null,null,{"$f":"MAX(K27:K52)","v":2790.4798913554687},null,null,null,{"$f":"MAX(O27:O52)","v":4383.230856623999}]
[]
[]
[]
[null,null,null,null,null,12,2,3,4,5]
[null,null,"Break-out of losses (for Base Case)",null,null,null,"Gearbox","Hydraulic","Generator","Converter",null,null,null,null,"Power output"]
[null,null,"[m/s]","Rotor kW","Power %","Combined Efficiency [%]","Efficiency","Efficiency","Efficiency","Efficiency",null,null,"Cut-in/out","Current [m/s]","Rotor","+ Hydraulic loss","+ Generator loss","950 kW","800 kW"]
[null,null,0,{"$f":"D27","v":0},0,{"$f":"VLOOKUP($E60,DataDriveTrainLosses,F$57,1)","v":0},0,0,0,0,null,null,{"$f":"IF(N60>=$N$89,IF(N60<=$N$90,1,0),0)","v":1},{"$f":"C60","v":0},{"$f":"D60*M60","v":0},{"$f":"O60*H60","v":0},{"$f":"P60*I60","v":0},950,800]
[null,null,0.1,0.3,2.5000000000000001E-4,0,0,0,0,0,null,null,1,0.1,0.3,0,0]
[null,null,0.2,2.4,2E-3,0,0,0,0,0,null,null,1,0.2,2.4,0,0]
[null,null,0.30000000000000004,8.1,6.7499999999999999E-3,0,0,0,0,0,null,null,1,0.30000000000000004,8.1,0,0]
[null,null,0.4,19.100000000000001,1.5916666666666669E-2,0,0,0,0,0,null,null,1,0.4,19.100000000000001,0,0]
[null,null,0.5,37.299999999999997,3.1083333333333331E-2,0,0,0,0,0,null,null,1,0.5,37.299999999999997,0,0]
[null,null,0.6,64.5,5.3749999999999999E-2,0.75812685354785436,0.96879789668330663,0.85199999999999998,0.88982025064302162,0.92107379616556129,null,null,1,0.6,64.5,54.954000000000001,48.899182053836611]
[null,null,0.70000000000000007,102.5,8.5416666666666669E-2,0.75812685354785436,0.96879789668330663,0.85199999999999998,0.88982025064302162,0.92107379616556129,null,null,1,0.70000000000000007,102.5,87.33,77.708002488655083]
[null,null,0.8,152.9,0.12741666666666668,0.79814354841054391,0.97096451062736022,0.85199999999999998,0.93678820235979332,0.94534057121922666,null,null,1,0.8,152.9,130.27080000000001,122.03614855197218]
[null,null,0.9,217.8,0.18150000000000002,0.80930208150792027,0.97269419423392622,0.85199999999999998,0.94988507219239471,0.9551807494006026,null,null,1,0.9,217.8,185.56560000000002,176.26599335242506]
[null,null,1,298.7,0.24891666666666665,{"$f":"VLOOKUP($E70,DataDriveTrainLosses,F$57,1)","v":0.82602632810593846},0.97380277057650377,0.86,0.96049573035574243,0.96396198374268349,null,null,1,1,298.7,256.88200000000001,246.73406420524384]
[null,null,1.1000000000000001,397.6,0.33133333333333337,0.84100791011221276,0.97503109178885505,0.86699999999999999,0.9700206575688729,0.97161239454132386,null,null,1,1.1000000000000001,397.6,344.7192,334.38474506061578]
[null,null,1.2000000000000002,516.20000000000005,0.4301666666666667,0.84928665311107987,0.97531256457796167,0.874,0.97172385939482819,0.97263431563689706,null,null,1,1.2000000000000002,516.20000000000005,451.15880000000004,438.40177033593943]
[null,null,1.3,656.3,0.54691666666666661,0.85466895975184787,0.97557451342643497,0.878,0.97342706122078348,0.97365623673247026,null,null,1,1.3,656.3,576.23140000000001,560.91923828513779]
[null,null,1.4,819.7,0.68308333333333338,0.85256829153258495,0.9759304357623797,0.876,0.97325147435226589,0.97337622862688844,null,null,1,1.4,819.7,718.05720000000008,698.85022856925991]
[null,null,1.5,1008.1,0.8400833333333334,0.8604736027438602,0.97623983595114228,0.88500000000000001,0.97228655677272335,0.97257213064393633,null,null,1,1.5,1008.1,892.16849999999999,867.44343892608538]
[null,null,1.6,1223.5,1.0195833333333333,0.85836400000000002,0.97658630151449133,0.88400000000000001,0.97099999999999997,0.97150000000000025,null,null,1,1.6,1223.5,1081.5740000000001,1050.2083540000001]
[null,null,1.7,1467.6,1.2229999999999999,0.82923399999999992,0.97658630151449133,0.85399999999999998,0.97099999999999997,0.97150000000000025,null,null,1,1.7,1467.6,1253.3303999999998,1216.9838183999998]
[null,null,1.7999999999999998,1742.1,1.4517499999999999,0.82146599999999992,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,1,1.7999999999999998,1742.1,1473.8165999999999,1431.0759185999998]
[null,null,1.9,2048.9,1.7074166666666668,0.82146599999999992,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,1,1.9,2048.9,1733.3694,1683.1016873999999]
[null,null,2,2389.6999999999998,1.9914166666666666,{"$f":"VLOOKUP($E80,DataDriveTrainLosses,F$57,1)","v":0.82146599999999992},0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,1,2,2389.6999999999998,2021.6861999999999,1963.0573001999999]
[null,null,2.1,2766.4,2.3053333333333335,0.82146599999999992,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,0,2.1,0,0,0]
[null,null,2.2000000000000002,3180.7,2.6505833333333331,0.82146599999999992,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,0,2.2000000000000002,0,0,0]
[null,null,2.2999999999999998,3634.4,3.0286666666666666,0.82146599999999992,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,0,2.2999999999999998,0,0,0]
[null,null,2.4,4129.3999999999996,3.4411666666666663,0.82146599999999992,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,0,2.4,0,0,0]
[null,null,2.5,4667.3999999999996,3.8894999999999995,0.82146599999999992,0.97658630151449133,0.84599999999999997,0.97099999999999997,0.97150000000000025,null,null,0,2.5,0,0,0,950,800]
[null,null,null,null,null,null,{"$f":"VLOOKUP($E86,DataDriveTrainLosses,G$57,1)","v":0},{"$f":"VLOOKUP($E86,DataDriveTrainLosses,H$57,1)","v":0},{"$f":"VLOOKUP($E86,DataDriveTrainLosses,I$57,1)","v":0},{"$f":"VLOOKUP($E86,DataDriveTrainLosses,J$57,1)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cut-in",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cut-out",2]

{"sheet":"5.4 CurrentResource","index":37,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[6,1,6,3],[8,2,8,4],[7,5,7,15]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Tables:","DataCurrentResource"]
[null,"Current Resource",null,null,null,null,"InfoCurrentResource"]
[null,null,null,null,null,"Current Resource Data - Annualized hours"]
[null,null,"Data in Use - Annualized hours",null,null,{"$f":"F14","v":1},{"$f":"G14","v":2},3,4,5,6,7,8,9,10,11]
[null,"(m/s)","4 ROTOR","PDR","2 ROTOR","C-50","C-70","C-90","Vbar-56.4","V-bar-66.2","V-bar 75.9","V-bar 85.7","V-Avg 56, 85","V-Avg 56-85"]
[null,"Current Resource:",{"$f":"_B0_CurrentResource","v":"C-70"},{"$f":"_C1_CurrentResource","v":"C-70"},{"$f":"_C2_CurrentResource","v":"V-bar-66.2"},"Aug 1 2011","2011-08-01","2011-08-01","2012-04-19","2012-04-19","2012-04-19","2012-04-19","2012-04-19","2012-04-19"]
[null,"Use dive down:",{"$f":"_B0_DiveDownUsed","v":"Yes"},{"$f":"_C1_DiveDownUsed","v":"Yes"},{"$f":"_C2_DiveDownUsed","v":"Yes"}]
[null,"Dive down speed [m/s]:",{"$f":"_B0_DiveDownSpeed","v":1.6},{"$f":"_C1_DiveDownSpeed","v":1.6},{"$f":"_C2_DiveDownSpeed","v":1.6}]
[null,"Alt#",{"$f":"HLOOKUP(C11,DataCurrentResource,5,0)","v":2},{"$f":"HLOOKUP(D11,DataCurrentResource,5,0)","v":2},{"$f":"HLOOKUP(E11,DataCurrentResource,5,0)","v":5},1,2,3,4,5,6,7,8,9,10,11]
[25,0,{"$f":"IF(C$12=\"No\",OFFSET($F15,0,-1+C$14),IF($B15<C$13,OFFSET($F15,0,-1+C$14),IF($B15=C$13,SUM(OFFSET($F15,0,-1+C$14):OFFSET($F15,$A15,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F15,0,-1+D$14),IF($B15<D$13,OFFSET($F15,0,-1+D$14),IF($B15=D$13,SUM(OFFSET($F15,0,-1+D$14):OFFSET($F15,$A15,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F15,0,-1+E$14),IF($B15<E$13,OFFSET($F15,0,-1+E$14),IF($B15=E$13,SUM(OFFSET($F15,0,-1+E$14):OFFSET($F15,$A15,-1+E$14)),0)))","v":0},0,0,0,0,0,0,0,{"$f":"AVERAGE(I15,L15)","v":0},{"$f":"AVERAGE(I15:L15)","v":0},null,null,8.8711009742413721E-4,{"$f":"J15-Q15","v":-8.8711009742413721E-4}]
[24,0.1,{"$f":"IF(C$12=\"No\",OFFSET($F16,0,-1+C$14),IF($B16<C$13,OFFSET($F16,0,-1+C$14),IF($B16=C$13,SUM(OFFSET($F16,0,-1+C$14):OFFSET($F16,$A16,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F16,0,-1+D$14),IF($B16<D$13,OFFSET($F16,0,-1+D$14),IF($B16=D$13,SUM(OFFSET($F16,0,-1+D$14):OFFSET($F16,$A16,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F16,0,-1+E$14),IF($B16<E$13,OFFSET($F16,0,-1+E$14),IF($B16=E$13,SUM(OFFSET($F16,0,-1+E$14):OFFSET($F16,$A16,-1+E$14)),0)))","v":0},0,0,0,0,0,0,0,{"$f":"AVERAGE(I16,L16)","v":0},{"$f":"AVERAGE(I16:L16)","v":0},null,null,8.8711009742413721E-4,{"$f":"J16-Q16","v":-8.8711009742413721E-4}]
[23,0.2,{"$f":"IF(C$12=\"No\",OFFSET($F17,0,-1+C$14),IF($B17<C$13,OFFSET($F17,0,-1+C$14),IF($B17=C$13,SUM(OFFSET($F17,0,-1+C$14):OFFSET($F17,$A17,-1+C$14)),0)))","v":0.70423667497387243},{"$f":"IF(D$12=\"No\",OFFSET($F17,0,-1+D$14),IF($B17<D$13,OFFSET($F17,0,-1+D$14),IF($B17=D$13,SUM(OFFSET($F17,0,-1+D$14):OFFSET($F17,$A17,-1+D$14)),0)))","v":0.70423667497387243},{"$f":"IF(E$12=\"No\",OFFSET($F17,0,-1+E$14),IF($B17<E$13,OFFSET($F17,0,-1+E$14),IF($B17=E$13,SUM(OFFSET($F17,0,-1+E$14):OFFSET($F17,$A17,-1+E$14)),0)))","v":1.4996148249593426},0,0.70423667497387243,1.6432189082723692,0.76087900634065841,1.4996148249593426,3.5954687243473979,2.8756668034468609,1.8182729048937596,2.182907339773565,null,null,4.1924516468398378E-2,1.4576903084909443]
[22,0.3,{"$f":"IF(C$12=\"No\",OFFSET($F18,0,-1+C$14),IF($B18<C$13,OFFSET($F18,0,-1+C$14),IF($B18=C$13,SUM(OFFSET($F18,0,-1+C$14):OFFSET($F18,$A18,-1+C$14)),0)))","v":5.1644022831417313},{"$f":"IF(D$12=\"No\",OFFSET($F18,0,-1+D$14),IF($B18<D$13,OFFSET($F18,0,-1+D$14),IF($B18=D$13,SUM(OFFSET($F18,0,-1+D$14):OFFSET($F18,$A18,-1+D$14)),0)))","v":5.1644022831417313},{"$f":"IF(E$12=\"No\",OFFSET($F18,0,-1+E$14),IF($B18<E$13,OFFSET($F18,0,-1+E$14),IF($B18=E$13,SUM(OFFSET($F18,0,-1+E$14):OFFSET($F18,$A18,-1+E$14)),0)))","v":5.9984592998373705},4.225420049843235,5.1644022831417313,4.6949111664924832,8.3696690697472427,5.9984592998373705,2.8763749794779181,5.0324169060320063,6.7010429878896245,5.5692300637736345,null,null,0.39992096551916784,5.5985383343182029]
[21,0.4,{"$f":"IF(C$12=\"No\",OFFSET($F19,0,-1+C$14),IF($B19<C$13,OFFSET($F19,0,-1+C$14),IF($B19=C$13,SUM(OFFSET($F19,0,-1+C$14):OFFSET($F19,$A19,-1+C$14)),0)))","v":13.849987941152825},{"$f":"IF(D$12=\"No\",OFFSET($F19,0,-1+D$14),IF($B19<D$13,OFFSET($F19,0,-1+D$14),IF($B19=D$13,SUM(OFFSET($F19,0,-1+D$14):OFFSET($F19,$A19,-1+D$14)),0)))","v":13.849987941152825},{"$f":"IF(E$12=\"No\",OFFSET($F19,0,-1+E$14),IF($B19<E$13,OFFSET($F19,0,-1+E$14),IF($B19=E$13,SUM(OFFSET($F19,0,-1+E$14):OFFSET($F19,$A19,-1+E$14)),0)))","v":14.996148249593427},18.779644665969933,13.849987941152825,8.6855856580110942,13.69582211413185,14.996148249593427,11.505499917911672,7.1891670086171526,10.442494561374502,11.846659322563525,null,null,1.9810707685396398,13.015077481053787]
[20,0.5,{"$f":"IF(C$12=\"No\",OFFSET($F20,0,-1+C$14),IF($B20<C$13,OFFSET($F20,0,-1+C$14),IF($B20=C$13,SUM(OFFSET($F20,0,-1+C$14):OFFSET($F20,$A20,-1+C$14)),0)))","v":22.300828040839296},{"$f":"IF(D$12=\"No\",OFFSET($F20,0,-1+D$14),IF($B20<D$13,OFFSET($F20,0,-1+D$14),IF($B20=D$13,SUM(OFFSET($F20,0,-1+D$14):OFFSET($F20,$A20,-1+D$14)),0)))","v":22.300828040839296},{"$f":"IF(E$12=\"No\",OFFSET($F20,0,-1+E$14),IF($B20<E$13,OFFSET($F20,0,-1+E$14),IF($B20=E$13,SUM(OFFSET($F20,0,-1+E$14):OFFSET($F20,$A20,-1+E$14)),0)))","v":19.494992724471455},18.310153549320685,22.300828040839296,18.075407990996062,20.543733171197776,19.494992724471455,26.606468560170743,21.567501025851456,21.055617098524614,22.053173870422857,null,null,6.8512003968315787,12.643792327639876]
[19,0.6,{"$f":"IF(C$12=\"No\",OFFSET($F21,0,-1+C$14),IF($B21<C$13,OFFSET($F21,0,-1+C$14),IF($B21=C$13,SUM(OFFSET($F21,0,-1+C$14):OFFSET($F21,$A21,-1+C$14)),0)))","v":38.498271565238362},{"$f":"IF(D$12=\"No\",OFFSET($F21,0,-1+D$14),IF($B21<D$13,OFFSET($F21,0,-1+D$14),IF($B21=D$13,SUM(OFFSET($F21,0,-1+D$14):OFFSET($F21,$A21,-1+D$14)),0)))","v":38.498271565238362},{"$f":"IF(E$12=\"No\",OFFSET($F21,0,-1+E$14),IF($B21<E$13,OFFSET($F21,0,-1+E$14),IF($B21=E$13,SUM(OFFSET($F21,0,-1+E$14):OFFSET($F21,$A21,-1+E$14)),0)))","v":36.740563211503897},34.038105957070499,38.498271565238362,46.71436610660021,40.326587336054892,36.740563211503897,29.482843539648663,46.729585556011493,43.528086446033193,38.319894910804734,null,null,18.863300899053083,17.877262312450814]
[18,0.7,{"$f":"IF(C$12=\"No\",OFFSET($F22,0,-1+C$14),IF($B22<C$13,OFFSET($F22,0,-1+C$14),IF($B22=C$13,SUM(OFFSET($F22,0,-1+C$14):OFFSET($F22,$A22,-1+C$14)),0)))","v":57.043170672883669},{"$f":"IF(D$12=\"No\",OFFSET($F22,0,-1+D$14),IF($B22<D$13,OFFSET($F22,0,-1+D$14),IF($B22=D$13,SUM(OFFSET($F22,0,-1+D$14):OFFSET($F22,$A22,-1+D$14)),0)))","v":57.043170672883669},{"$f":"IF(E$12=\"No\",OFFSET($F22,0,-1+E$14),IF($B22<E$13,OFFSET($F22,0,-1+E$14),IF($B22=E$13,SUM(OFFSET($F22,0,-1+E$14):OFFSET($F22,$A22,-1+E$14)),0)))","v":57.735170760934693},44.366910523353965,57.043170672883669,82.395690971943083,41.087466342395551,57.735170760934693,67.594812017731073,81.956503898235539,61.521985120315549,62.093488254824209,null,null,44.311101901716292,13.424068859218401]
[17,0.8,{"$f":"IF(C$12=\"No\",OFFSET($F23,0,-1+C$14),IF($B23<C$13,OFFSET($F23,0,-1+C$14),IF($B23=C$13,SUM(OFFSET($F23,0,-1+C$14):OFFSET($F23,$A23,-1+C$14)),0)))","v":127.93632928692017},{"$f":"IF(D$12=\"No\",OFFSET($F23,0,-1+D$14),IF($B23<D$13,OFFSET($F23,0,-1+D$14),IF($B23=D$13,SUM(OFFSET($F23,0,-1+D$14):OFFSET($F23,$A23,-1+D$14)),0)))","v":127.93632928692017},{"$f":"IF(E$12=\"No\",OFFSET($F23,0,-1+E$14),IF($B23<E$13,OFFSET($F23,0,-1+E$14),IF($B23=E$13,SUM(OFFSET($F23,0,-1+E$14):OFFSET($F23,$A23,-1+E$14)),0)))","v":149.96148249593426},90.142294396655672,127.93632928692017,155.87105072755045,127.82767306523061,149.96148249593426,153.16696765719914,154.56709068526877,141.19738187524968,146.38080347590821,null,null,92.425520235382194,57.535962260552068]
[16,0.9,{"$f":"IF(C$12=\"No\",OFFSET($F24,0,-1+C$14),IF($B24<C$13,OFFSET($F24,0,-1+C$14),IF($B24=C$13,SUM(OFFSET($F24,0,-1+C$14):OFFSET($F24,$A24,-1+C$14)),0)))","v":229.81590159980703},{"$f":"IF(D$12=\"No\",OFFSET($F24,0,-1+D$14),IF($B24<D$13,OFFSET($F24,0,-1+D$14),IF($B24=D$13,SUM(OFFSET($F24,0,-1+D$14):OFFSET($F24,$A24,-1+D$14)),0)))","v":229.81590159980703},{"$f":"IF(E$12=\"No\",OFFSET($F24,0,-1+E$14),IF($B24<E$13,OFFSET($F24,0,-1+E$14),IF($B24=E$13,SUM(OFFSET($F24,0,-1+E$14):OFFSET($F24,$A24,-1+E$14)),0)))","v":181.45339382008046},193.43034005949031,229.81590159980703,267.14044537342232,187.93711456614261,181.45339382008046,189.12165490067312,226.4587607714403,207.19793766879144,196.24273101458414,null,null,175.27919695987404,6.1741968602064219]
[15,1,{"$f":"IF(C$12=\"No\",OFFSET($F25,0,-1+C$14),IF($B25<C$13,OFFSET($F25,0,-1+C$14),IF($B25=C$13,SUM(OFFSET($F25,0,-1+C$14):OFFSET($F25,$A25,-1+C$14)),0)))","v":262.21078864860516},{"$f":"IF(D$12=\"No\",OFFSET($F25,0,-1+D$14),IF($B25<D$13,OFFSET($F25,0,-1+D$14),IF($B25=D$13,SUM(OFFSET($F25,0,-1+D$14):OFFSET($F25,$A25,-1+D$14)),0)))","v":262.21078864860516},{"$f":"IF(E$12=\"No\",OFFSET($F25,0,-1+E$14),IF($B25<E$13,OFFSET($F25,0,-1+E$14),IF($B25=E$13,SUM(OFFSET($F25,0,-1+E$14):OFFSET($F25,$A25,-1+E$14)),0)))","v":269.93066849268166},251.64723852399709,262.21078864860516,442.49537744191656,251.09007209241727,269.93066849268166,300.58118535544247,393.24743537135822,322.16875373188776,303.71234032797491,null,null,306.22570741244317,-36.29503891976151]
[14,1.1000000000000001,{"$f":"IF(C$12=\"No\",OFFSET($F26,0,-1+C$14),IF($B26<C$13,OFFSET($F26,0,-1+C$14),IF($B26=C$13,SUM(OFFSET($F26,0,-1+C$14):OFFSET($F26,$A26,-1+C$14)),0)))","v":482.40212235710266},{"$f":"IF(D$12=\"No\",OFFSET($F26,0,-1+D$14),IF($B26<D$13,OFFSET($F26,0,-1+D$14),IF($B26=D$13,SUM(OFFSET($F26,0,-1+D$14):OFFSET($F26,$A26,-1+D$14)),0)))","v":482.40212235710266},{"$f":"IF(E$12=\"No\",OFFSET($F26,0,-1+E$14),IF($B26<E$13,OFFSET($F26,0,-1+E$14),IF($B26=E$13,SUM(OFFSET($F26,0,-1+E$14):OFFSET($F26,$A26,-1+E$14)),0)))","v":487.37481811178634},400.24117694348416,482.40212235710266,681.70110137470863,435.22279162685658,487.37481811178634,552.2639960597603,649.90069757899062,542.56174460292357,531.19057584434847,null,null,495.47054303045064,-8.0957249186643025]
[13,1.2,{"$f":"IF(C$12=\"No\",OFFSET($F27,0,-1+C$14),IF($B27<C$13,OFFSET($F27,0,-1+C$14),IF($B27=C$13,SUM(OFFSET($F27,0,-1+C$14):OFFSET($F27,$A27,-1+C$14)),0)))","v":707.52311279041714},{"$f":"IF(D$12=\"No\",OFFSET($F27,0,-1+D$14),IF($B27<D$13,OFFSET($F27,0,-1+D$14),IF($B27=D$13,SUM(OFFSET($F27,0,-1+D$14):OFFSET($F27,$A27,-1+D$14)),0)))","v":707.52311279041714},{"$f":"IF(E$12=\"No\",OFFSET($F27,0,-1+E$14),IF($B27<E$13,OFFSET($F27,0,-1+E$14),IF($B27=E$13,SUM(OFFSET($F27,0,-1+E$14):OFFSET($F27,$A27,-1+E$14)),0)))","v":665.07917486946849},520.66564836401642,707.52311279041714,1007.5279363292869,528.81090940675756,665.07917486946849,824.80052536529308,1040.2724661469019,784.5416877768298,764.74076894710527,null,null,741.29282318583955,-76.213648316371064]
[12,1.3,{"$f":"IF(C$12=\"No\",OFFSET($F28,0,-1+C$14),IF($B28<C$13,OFFSET($F28,0,-1+C$14),IF($B28=C$13,SUM(OFFSET($F28,0,-1+C$14):OFFSET($F28,$A28,-1+C$14)),0)))","v":934.28732213200408},{"$f":"IF(D$12=\"No\",OFFSET($F28,0,-1+D$14),IF($B28<D$13,OFFSET($F28,0,-1+D$14),IF($B28=D$13,SUM(OFFSET($F28,0,-1+D$14):OFFSET($F28,$A28,-1+D$14)),0)))","v":934.28732213200408},{"$f":"IF(E$12=\"No\",OFFSET($F28,0,-1+E$14),IF($B28<E$13,OFFSET($F28,0,-1+E$14),IF($B28=E$13,SUM(OFFSET($F28,0,-1+E$14):OFFSET($F28,$A28,-1+E$14)),0)))","v":982.24771034836942},629.11809630999278,934.28732213200408,1348.8479781332906,821.74932684791111,982.24771034836942,1126.1008044656051,1337.9039803036521,1079.8266535757816,1067.0004554913844,null,null,1017.1994952885192,-34.951784940149764]
[11,1.4,{"$f":"IF(C$12=\"No\",OFFSET($F29,0,-1+C$14),IF($B29<C$13,OFFSET($F29,0,-1+C$14),IF($B29=C$13,SUM(OFFSET($F29,0,-1+C$14):OFFSET($F29,$A29,-1+C$14)),0)))","v":1196.732856338934},{"$f":"IF(D$12=\"No\",OFFSET($F29,0,-1+D$14),IF($B29<D$13,OFFSET($F29,0,-1+D$14),IF($B29=D$13,SUM(OFFSET($F29,0,-1+D$14):OFFSET($F29,$A29,-1+D$14)),0)))","v":1196.732856338934},{"$f":"IF(E$12=\"No\",OFFSET($F29,0,-1+E$14),IF($B29<E$13,OFFSET($F29,0,-1+E$14),IF($B29=E$13,SUM(OFFSET($F29,0,-1+E$14):OFFSET($F29,$A29,-1+E$14)),0)))","v":1250.6787640160917},907.76107404132165,1196.732856338934,1400.7267465230325,1091.1004950925042,1250.6787640160917,1392.1654900673125,1395.4173163725893,1243.2589057325467,1282.3405163871244,null,null,1260.875224053902,-10.196460037810311]
[10,1.5,{"$f":"IF(C$12=\"No\",OFFSET($F30,0,-1+C$14),IF($B30<C$13,OFFSET($F30,0,-1+C$14),IF($B30=C$13,SUM(OFFSET($F30,0,-1+C$14):OFFSET($F30,$A30,-1+C$14)),0)))","v":1471.6199051370688},{"$f":"IF(D$12=\"No\",OFFSET($F30,0,-1+D$14),IF($B30<D$13,OFFSET($F30,0,-1+D$14),IF($B30=D$13,SUM(OFFSET($F30,0,-1+D$14):OFFSET($F30,$A30,-1+D$14)),0)))","v":1471.6199051370688},{"$f":"IF(E$12=\"No\",OFFSET($F30,0,-1+E$14),IF($B30<E$13,OFFSET($F30,0,-1+E$14),IF($B30=E$13,SUM(OFFSET($F30,0,-1+E$14):OFFSET($F30,$A30,-1+E$14)),0)))","v":1393.1421723872293},1229.831980062706,1471.6199051370688,1296.9692097435486,1352.08199426735,1393.1421723872293,1410.1428336890494,1293.3311448502257,1322.7065695587878,1362.1745362984636,null,null,1379.8104931894813,13.331679197747917]
[9,1.6,{"$f":"IF(C$12=\"No\",OFFSET($F31,0,-1+C$14),IF($B31<C$13,OFFSET($F31,0,-1+C$14),IF($B31=C$13,SUM(OFFSET($F31,0,-1+C$14):OFFSET($F31,$A31,-1+C$14)),0)))","v":3209.9107645309109},{"$f":"IF(D$12=\"No\",OFFSET($F31,0,-1+D$14),IF($B31<D$13,OFFSET($F31,0,-1+D$14),IF($B31=D$13,SUM(OFFSET($F31,0,-1+D$14):OFFSET($F31,$A31,-1+D$14)),0)))","v":3209.9107645309109},{"$f":"IF(E$12=\"No\",OFFSET($F31,0,-1+E$14),IF($B31<E$13,OFFSET($F31,0,-1+E$14),IF($B31=E$13,SUM(OFFSET($F31,0,-1+E$14):OFFSET($F31,$A31,-1+E$14)),0)))","v":3243.6668663870578},1355.6555993247046,1329.5988423506712,1001.1898062545221,1373.3866064448885,1369.8981426003595,1145.516335577081,1002.169881001231,1187.7782437230599,1222.74274140589,null,null,1291.3525281738384,78.54561442652107]
[8,1.7,{"$f":"IF(C$12=\"No\",OFFSET($F32,0,-1+C$14),IF($B32<C$13,OFFSET($F32,0,-1+C$14),IF($B32=C$13,SUM(OFFSET($F32,0,-1+C$14):OFFSET($F32,$A32,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F32,0,-1+D$14),IF($B32<D$13,OFFSET($F32,0,-1+D$14),IF($B32=D$13,SUM(OFFSET($F32,0,-1+D$14):OFFSET($F32,$A32,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F32,0,-1+E$14),IF($B32<E$13,OFFSET($F32,0,-1+E$14),IF($B32=E$13,SUM(OFFSET($F32,0,-1+E$14):OFFSET($F32,$A32,-1+E$14)),0)))","v":0},1344.6225580834471,991.33049280488785,613.39014390224293,1085.0134630417788,880.27390225113413,717.65555737974057,585.91711120229786,835.46528712203826,817.21500846873778,null,null,991.14562258413082,{"$f":"J32-Q32","v":-110.87172033299669}]
[7,1.8,{"$f":"IF(C$12=\"No\",OFFSET($F33,0,-1+C$14),IF($B33<C$13,OFFSET($F33,0,-1+C$14),IF($B33=C$13,SUM(OFFSET($F33,0,-1+C$14):OFFSET($F33,$A33,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F33,0,-1+D$14),IF($B33<D$13,OFFSET($F33,0,-1+D$14),IF($B33=D$13,SUM(OFFSET($F33,0,-1+D$14):OFFSET($F33,$A33,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F33,0,-1+E$14),IF($B33<E$13,OFFSET($F33,0,-1+E$14),IF($B33=E$13,SUM(OFFSET($F33,0,-1+E$14):OFFSET($F33,$A33,-1+E$14)),0)))","v":0},866.91534689283696,491.32245357343834,249.53452849907549,639.13836532615301,455.88290678764014,429.29896568707932,319.91793188346327,479.52814860480817,461.05954242108396,null,null,591.29888382893921,-135.41597704129907]
[6,1.9,{"$f":"IF(C$12=\"No\",OFFSET($F34,0,-1+C$14),IF($B34<C$13,OFFSET($F34,0,-1+C$14),IF($B34=C$13,SUM(OFFSET($F34,0,-1+C$14):OFFSET($F34,$A34,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F34,0,-1+D$14),IF($B34<D$13,OFFSET($F34,0,-1+D$14),IF($B34=D$13,SUM(OFFSET($F34,0,-1+D$14):OFFSET($F34,$A34,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F34,0,-1+E$14),IF($B34<E$13,OFFSET($F34,0,-1+E$14),IF($B34=E$13,SUM(OFFSET($F34,0,-1+E$14):OFFSET($F34,$A34,-1+E$14)),0)))","v":0},498.83431143982631,249.29978294075084,75.588069780528983,353.04785894206549,291.67508345459214,248.80643572483993,119.34017234304473,236.19401564255512,253.21738761613557,null,null,256.39988662139763,35.275196833194514]
[5,2,{"$f":"IF(C$12=\"No\",OFFSET($F35,0,-1+C$14),IF($B35<C$13,OFFSET($F35,0,-1+C$14),IF($B35=C$13,SUM(OFFSET($F35,0,-1+C$14):OFFSET($F35,$A35,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F35,0,-1+D$14),IF($B35<D$13,OFFSET($F35,0,-1+D$14),IF($B35=D$13,SUM(OFFSET($F35,0,-1+D$14):OFFSET($F35,$A35,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F35,0,-1+E$14),IF($B35<E$13,OFFSET($F35,0,-1+E$14),IF($B35=E$13,SUM(OFFSET($F35,0,-1+E$14):OFFSET($F35,$A35,-1+E$14)),0)))","v":0},212.6794758421095,86.621111021786319,46.71436610660021,225.22018587683488,164.95763074552769,86.291249384337547,53.199835863766928,139.21001087030089,132.41722546761676,null,null,74.410102820610007,90.547527924917688]
[4,2.1,{"$f":"IF(C$12=\"No\",OFFSET($F36,0,-1+C$14),IF($B36<C$13,OFFSET($F36,0,-1+C$14),IF($B36=C$13,SUM(OFFSET($F36,0,-1+C$14):OFFSET($F36,$A36,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F36,0,-1+D$14),IF($B36<D$13,OFFSET($F36,0,-1+D$14),IF($B36=D$13,SUM(OFFSET($F36,0,-1+D$14):OFFSET($F36,$A36,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F36,0,-1+E$14),IF($B36<E$13,OFFSET($F36,0,-1+E$14),IF($B36=E$13,SUM(OFFSET($F36,0,-1+E$14):OFFSET($F36,$A36,-1+E$14)),0)))","v":0},76.996543130476724,30.282177023876518,7.2771123080633489,98.914270824285595,48.737481811178633,29.482843539648663,18.691834222404594,58.803052523345094,48.956607599379367,null,null,13.075638458958293,35.661843352220338]
[3,2.2000000000000002,{"$f":"IF(C$12=\"No\",OFFSET($F37,0,-1+C$14),IF($B37<C$13,OFFSET($F37,0,-1+C$14),IF($B37=C$13,SUM(OFFSET($F37,0,-1+C$14):OFFSET($F37,$A37,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F37,0,-1+D$14),IF($B37<D$13,OFFSET($F37,0,-1+D$14),IF($B37=D$13,SUM(OFFSET($F37,0,-1+D$14):OFFSET($F37,$A37,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F37,0,-1+E$14),IF($B37<E$13,OFFSET($F37,0,-1+E$14),IF($B37=E$13,SUM(OFFSET($F37,0,-1+E$14):OFFSET($F37,$A37,-1+E$14)),0)))","v":0},33.099123723772003,23.005064715813166,2.8169466998954902,41.84834534873621,19.494992724471455,8.6291249384337547,4.3135002051702918,23.080922776953251,18.571490804202927,null,null,1.2337857832976393,18.261206941173818]
[2,2.2999999999999998,{"$f":"IF(C$12=\"No\",OFFSET($F38,0,-1+C$14),IF($B38<C$13,OFFSET($F38,0,-1+C$14),IF($B38=C$13,SUM(OFFSET($F38,0,-1+C$14):OFFSET($F38,$A38,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F38,0,-1+D$14),IF($B38<D$13,OFFSET($F38,0,-1+D$14),IF($B38=D$13,SUM(OFFSET($F38,0,-1+D$14):OFFSET($F38,$A38,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F38,0,-1+E$14),IF($B38<E$13,OFFSET($F38,0,-1+E$14),IF($B38=E$13,SUM(OFFSET($F38,0,-1+E$14):OFFSET($F38,$A38,-1+E$14)),0)))","v":0},18.310153549320685,7.2771123080633489,0,15.217580126813168,9.7474963622357276,4.3145624692168774,0,7.6087900634065839,7.3199097395664436,null,null,5.4197598809701729E-2,9.693298763426025]
[1,2.4,{"$f":"IF(C$12=\"No\",OFFSET($F39,0,-1+C$14),IF($B39<C$13,OFFSET($F39,0,-1+C$14),IF($B39=C$13,SUM(OFFSET($F39,0,-1+C$14):OFFSET($F39,$A39,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F39,0,-1+D$14),IF($B39<D$13,OFFSET($F39,0,-1+D$14),IF($B39=D$13,SUM(OFFSET($F39,0,-1+D$14):OFFSET($F39,$A39,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F39,0,-1+E$14),IF($B39<E$13,OFFSET($F39,0,-1+E$14),IF($B39=E$13,SUM(OFFSET($F39,0,-1+E$14):OFFSET($F39,$A39,-1+E$14)),0)))","v":0},7.746603424712597,1.1737277916231208,0,7.6087900634065839,2.9992296499186852,0,0,3.804395031703292,2.6520049283313174,null,null,9.3685322103805686E-4,2.9982927966976471]
[0,2.5,{"$f":"IF(C$12=\"No\",OFFSET($F40,0,-1+C$14),IF($B40<C$13,OFFSET($F40,0,-1+C$14),IF($B40=C$13,SUM(OFFSET($F40,0,-1+C$14):OFFSET($F40,$A40,-1+C$14)),0)))","v":0},{"$f":"IF(D$12=\"No\",OFFSET($F40,0,-1+D$14),IF($B40<D$13,OFFSET($F40,0,-1+D$14),IF($B40=D$13,SUM(OFFSET($F40,0,-1+D$14):OFFSET($F40,$A40,-1+D$14)),0)))","v":0},{"$f":"IF(E$12=\"No\",OFFSET($F40,0,-1+E$14),IF($B40<E$13,OFFSET($F40,0,-1+E$14),IF($B40=E$13,SUM(OFFSET($F40,0,-1+E$14):OFFSET($F40,$A40,-1+E$14)),0)))","v":0},2.3474555832462416,0,0,0,0,0,0,0,0,null,null,5.2355306135128396E-6]
[null,"Total",{"$f":"SUM(C15:C40)","v":8760},8760,8760,8759.7652544416742,8760.0000000000018,8760.0000000000018,8760,{"$f":"SUM(J15:J40)","v":8759.9999999999982},8760.0000000000018,8760,8760.0000000000018,8760,0,0]

{"sheet":"5.5 EnergyLosses","index":38,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Tables:","InfoEnergyLosses"]
[null,null,null,null,null,null,null,"DataEnergyLosses"]
[]
[null,"Energy Losses (mechanical and electrical) and Availability"]
[null,null,null,null,null,null,1,2,3,4,5,6]
[null,1,"Representative Categories","4 ROTOR","PDR","2 ROTOR","Gen High","Gen Med","Gen Low","Med / 97%","Med / 95%","Aquantis","Comments"]
[null,2,"Selected Energy Loss Case",{"$f":"_B0_EnergyLosses","v":"Med / 95%"},{"$f":"_C1_EnergyLosses","v":"Med / 95%"},{"$f":"_C2_EnergyLosses","v":"Med / 95%"}]
[null,3,"Energy Losses (total losses %)",{"$f":"HLOOKUP(D$8,DataEnergyLosses,$B9,0)","v":0.13300000000000001},{"$f":"HLOOKUP(E$8,DataEnergyLosses,$B9,0)","v":0.13300000000000001},0.13300000000000001,{"$f":"1-((1-G10)*(1-G11)*(1-G12)*(1-G13)*(1-G14)*(1-G15)*(1-G16))","v":0.13339118334713507},0.13339118334713507,7.999999999999996E-2,0.13300000000000001,0.13300000000000001,7.999999999999996E-2]
[null,4,"Turbulence and Controls",0,0,0,0.01,0.01]
[null,5,"Electrical",0,0,0,2.5000000000000001E-2,2.5000000000000001E-2]
[null,6,"Blade Soiling",0,0,0,5.0000000000000001E-3,5.0000000000000001E-3]
[null,7,"Blade degredation",0,0,0,4.0000000000000001E-3,4.0000000000000001E-3]
[null,8,"Weather*",0,0,0,2.9000000000000001E-2,2.9000000000000001E-2]
[null,9,"Wakes*",0,0,0,6.7000000000000004E-2,6.7000000000000004E-2]
[null,10,"Other",0.13300000000000001,0.13300000000000001,0.13300000000000001,0,0,0.08,0.13300000000000001,0.13300000000000001,0.08]
[null,11,"Availability loss (%)",{"$f":"HLOOKUP(D$8,DataEnergyLosses,$B17,0)","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"1-((1-G18)*(1-G19))","v":5.873000000000006E-2},3.2424999999999926E-2,3.0000000000000027E-2,3.0000000000000027E-2,5.0000000000000044E-2,0.15000000000000002]
[null,12,"Turbine Availability loss",0.05,0.05,0.05,5.3999999999999999E-2,0.03,0.03,0.03,0.05,0.15]
[null,13,"Balance of plant availability loss",0,0,0,5.0000000000000001E-3,2.5000000000000001E-3]
[null,null,"* Loss is very dependent on site location and/or layout,"]
[null,null,"   estimations are based on a selection of reference projects."]

{"sheet":"5.6 AEP","index":39,"n_rows":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[[18,2,19,2],[18,7,19,7],[18,17,19,17],[18,12,19,12],[18,6,19,6],[18,11,19,11],[18,16,19,16],[6,15,6,19],[6,10,6,14],[6,2,6,4],[6,5,6,9],[16,2,16,4],[16,5,16,9],[16,10,16,14],[16,15,16,19],[12,5,12,9],[12,10,12,14],[12,15,12,19]]}
[]
[]
[]
[]
[null,"Annual Energy Production Calculations [per rotor]"]
[]
[null,null,null,null,null,"4 Rotor",null,null,null,null,"PDR",null,null,null,null,"2 Rotor"]
[null,null,"Selected Turbine Power Curve:"]
[null,null,null,null,"Rotor case:"]
[null,null,null,null,"Drive train efficiency:"]
[null,null,"Cut-in speed",null,null,null,null,null,null,757]
[null,null,"Cut-out speed"]
[null,null,"Energy Losses Selection",null,null,{"$f":"_B0_EnergyLosses","v":"Med / 95%"},null,null,null,null,{"$f":"_C1_EnergyLosses","v":"Med / 95%"},null,null,null,null,{"$f":"_C2_EnergyLosses","v":"Med / 95%"}]
[null,null,null,null,"Energy Losses",null,null,null,null,{"$f":"_B0_EnergyLossPercentage","v":0.13300000000000001},null,null,null,null,{"$f":"_C1_EnergyLossPercentage","v":0.13300000000000001},null,null,null,null,{"$f":"_C2_EnergyLossPercentage","v":0.13300000000000001}]
[null,null,null,null,"Availability:",null,null,null,null,{"$f":"_B0_AvailabilityLossPercentage","v":5.0000000000000044E-2},null,null,null,null,{"$f":"_C1_AvailabilityLossPercentage","v":5.0000000000000044E-2},null,null,null,null,{"$f":"_C2_AvailabilityLossPercentage","v":5.0000000000000044E-2}]
[null,null,"Assumed turbine size [kWh]",null,null,null,null,null,null,{"$f":"_B0_RatedTurbinePower","v":1000},null,null,null,null,{"$f":"_C1_RatedTurbinePower","v":800},null,null,null,null,{"$f":"_C2_RatedTurbinePower","v":1175}]
[null,null,"Current resource:",null,null,{"$f":"_B0_CurrentResource","v":"C-70"},null,null,null,null,{"$f":"_C1_CurrentResource","v":"C-70"},null,null,null,null,{"$f":"_C2_CurrentResource","v":"V-bar-66.2"}]
[]
[null,null,"Bin","V",null,"P","Hours per year","Cp","Gross AEP","Net AEP","P","Hours per year","Cp","Gross AEP","Net AEP","P","Hours per year","Cp","Gross AEP","Net AEP"]
[null,null,null,"(m/s)",null,"(kW)",null,null,"(kWh)","(kWh)","(kW)",null,null,"(kWh)","(kWh)","(kW)",null,null,"(kWh)","(kWh)"]
[null,12,0,0,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G27,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C15","v":0},null,{"$f":"$G21*F21","v":0},{"$f":"I21*(1-J$14)*(1-J$15)","v":0},{"$f":"MIN('5.3 TurbinePowerCurve'!K27,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D15","v":0},null,{"$f":"$L21*K21","v":0},{"$f":"N21*(1-O$14)*(1-O$15)","v":0},{"$f":"MIN('5.3 TurbinePowerCurve'!O27,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E15","v":0},null,{"$f":"$Q21*P21","v":0},{"$f":"S21*(1-T$14)*(1-T$15)","v":0}]
[null,13,1,0.1,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G28,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C16","v":0},null,{"$f":"$G22*F22","v":0},0,{"$f":"MIN('5.3 TurbinePowerCurve'!K28,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D16","v":0},null,{"$f":"$L22*K22","v":0},0,{"$f":"MIN('5.3 TurbinePowerCurve'!O28,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E16","v":0},null,{"$f":"$Q22*P22","v":0},0]
[null,14,2,0.2,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G29,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C17","v":0.70423667497387243},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K29,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D17","v":0.70423667497387243},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O29,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E17","v":1.4996148249593426},null,0,0]
[null,15,3,0.3,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G30,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C18","v":5.1644022831417313},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K30,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D18","v":5.1644022831417313},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O30,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E18","v":5.9984592998373705},null,0,0]
[null,16,4,0.4,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G31,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C19","v":13.849987941152825},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K31,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D19","v":13.849987941152825},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O31,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E19","v":14.996148249593427},null,0,0]
[null,17,5,0.5,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G32,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C20","v":22.300828040839296},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K32,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D20","v":22.300828040839296},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O32,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E20","v":19.494992724471455},null,0,0]
[null,18,6,0.6,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G33,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C21","v":38.498271565238362},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K33,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D21","v":38.498271565238362},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O33,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E21","v":36.740563211503897},null,0,0]
[null,19,7,0.7,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G34,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C22","v":57.043170672883669},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K34,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D22","v":57.043170672883669},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O34,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E22","v":57.735170760934693},null,0,0]
[null,20,8,0.8,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G35,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C23","v":127.93632928692017},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K35,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D23","v":127.93632928692017},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O35,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E23","v":149.96148249593426},null,0,0]
[null,21,9,0.9,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G36,J$16)","v":0},{"$f":"'5.4 CurrentResource'!C24","v":229.81590159980703},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K36,O$16)","v":0},{"$f":"'5.4 CurrentResource'!D24","v":229.81590159980703},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O36,T$16)","v":0},{"$f":"'5.4 CurrentResource'!E24","v":181.45339382008046},null,0,0]
[null,22,10,1,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G37,J$16)","v":246.73406420524381},{"$f":"'5.4 CurrentResource'!C25","v":262.21078864860516},null,64696.333561732557,53287.135138121019,{"$f":"MIN('5.3 TurbinePowerCurve'!K37,O$16)","v":179.41814667104552},{"$f":"'5.4 CurrentResource'!D25","v":262.21078864860516},null,47045.373736485955,38748.922078056654,{"$f":"MIN('5.3 TurbinePowerCurve'!O37,T$16)","v":284.63109282232625},{"$f":"'5.4 CurrentResource'!E25","v":269.93066849268166},null,76830.661159333045,63281.574063884662]
[null,23,11,1.1000000000000001,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G38,J$16)","v":334.38474506061584},{"$f":"'5.4 CurrentResource'!C26","v":482.40212235710266},null,161307.91070107979,132861.26064894436,{"$f":"MIN('5.3 TurbinePowerCurve'!K38,O$16)","v":243.43970807144578},{"$f":"'5.4 CurrentResource'!D26","v":482.40212235710266},null,117435.83183965893,96726.022894735084,{"$f":"MIN('5.3 TurbinePowerCurve'!O38,T$16)","v":382.26332538330405},{"$f":"'5.4 CurrentResource'!E26","v":487.37481811178634},null,186305.51867949442,153450.54046036559]
[null,24,12,1.2,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G39,J$16)","v":438.40177033593949},{"$f":"'5.4 CurrentResource'!C27","v":707.52311279041714},null,310179.38520091347,255479.25062073235,{"$f":"MIN('5.3 TurbinePowerCurve'!K39,O$16)","v":316.05519140544436},{"$f":"'5.4 CurrentResource'!D27","v":707.52311279041714},null,223616.35283675109,184181.60901399003,{"$f":"MIN('5.3 TurbinePowerCurve'!O39,T$16)","v":501.6066650813633},{"$f":"'5.4 CurrentResource'!E27","v":665.07917486946849},null,333608.14692133892,274776.35021176079]
[null,25,13,1.3,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G40,J$16)","v":560.91923828513768},{"$f":"'5.4 CurrentResource'!C28","v":934.28732213200408},null,524059.73306974478,431641.79914289527,{"$f":"MIN('5.3 TurbinePowerCurve'!K40,O$16)","v":408.42312945387505},{"$f":"'5.4 CurrentResource'!D28","v":934.28732213200408},null,381584.55191423377,314292.1161841586,{"$f":"MIN('5.3 TurbinePowerCurve'!O40,T$16)","v":641.53629077050596},{"$f":"'5.4 CurrentResource'!E28","v":982.24771034836942},null,630147.55271471525,519021.03179347515]
[null,26,14,1.4,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G41,J$16)","v":698.85022856925991},{"$f":"'5.4 CurrentResource'!C29","v":1196.732856338934},null,836337.03018880729,688848.99491501111,{"$f":"MIN('5.3 TurbinePowerCurve'!K41,O$16)","v":509.80378016673325},{"$f":"'5.4 CurrentResource'!D29","v":1196.732856338934},null,610098.9340113207,502507.98699842423,{"$f":"MIN('5.3 TurbinePowerCurve'!O41,T$16)","v":798.64617790834166},{"$f":"'5.4 CurrentResource'!E29","v":1250.6787640160917},null,998849.81467258045,822702.64985507086]
[null,27,15,1.5,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G42,J$16)","v":867.44343892608549},{"$f":"'5.4 CurrentResource'!C30","v":1471.6199051370688},null,1276547.0313041788,1051427.9623336866,{"$f":"MIN('5.3 TurbinePowerCurve'!K42,O$16)","v":630.99710987617766},{"$f":"'5.4 CurrentResource'!D30","v":1471.6199051370688},null,928587.90697774512,764831.42958221969,{"$f":"MIN('5.3 TurbinePowerCurve'!O42,T$16)","v":991.40819612747089},{"$f":"'5.4 CurrentResource'!E30","v":1393.1421723872293},null,1381172.5680755291,1137602.7856954094]
[null,28,16,1.6,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G43,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C31","v":3209.9107645309109},null,3209910.7645309111,2643843.0012058849,{"$f":"MIN('5.3 TurbinePowerCurve'!K43,O$16)","v":765.69297827561172},{"$f":"'5.4 CurrentResource'!D31","v":3209.9107645309109},null,2457806.1332926191,2024372.0216864657,{"$f":"MIN('5.3 TurbinePowerCurve'!O43,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E31","v":3243.6668663870578},null,3811308.568004793,3139184.3020371478]
[null,29,17,1.7,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G44,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C32","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K44,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D32","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O44,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E32","v":0},null,0,0]
[null,30,18,1.8,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G45,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C33","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K45,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D33","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O45,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E33","v":0},null,0,0]
[null,31,19,1.9,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G46,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C34","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K46,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D34","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O46,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E34","v":0},null,0,0]
[null,32,20,2,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G47,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C35","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K47,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D35","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O47,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E35","v":0},null,0,0]
[null,33,21,2.1,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G48,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C36","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K48,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D36","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O48,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E36","v":0},null,0,0]
[null,34,22,2.2000000000000002,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G49,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C37","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K49,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D37","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O49,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E37","v":0},null,0,0]
[null,35,23,2.2999999999999998,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G50,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C38","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K50,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D38","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O50,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E38","v":0},null,0,0]
[null,36,24,2.4,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G51,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C39","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K51,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D39","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O51,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E39","v":0},null,0,0]
[null,37,25,2.5,null,{"$f":"MIN('5.3 TurbinePowerCurve'!G52,J$16)","v":1000},{"$f":"'5.4 CurrentResource'!C40","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!K52,O$16)","v":800},{"$f":"'5.4 CurrentResource'!D40","v":0},null,0,0,{"$f":"MIN('5.3 TurbinePowerCurve'!O52,T$16)","v":1175},{"$f":"'5.4 CurrentResource'!E40","v":0},null,0,0]
[null,null,"Total:",null,null,null,{"$f":"SUM(G21:G46)","v":8760},null,{"$f":"SUM(I21:I46)","v":6383038.1885573678},{"$f":"SUM(J21:J46)","v":5257389.404005276},null,{"$f":"SUM(L21:L46)","v":8760},null,{"$f":"SUM(N21:N46)","v":4766175.0846088147},{"$f":"SUM(O21:O46)","v":3925660.1084380504},null,{"$f":"SUM(Q21:Q46)","v":8760},null,{"$f":"SUM(S21:S46)","v":7418222.8302277848},{"$f":"SUM(T21:T46)","v":6110019.2341171149}]
[null,null,"Difference:",null,null,null,null,null,null,{"$f":"I47-J47","v":1125648.7845520917},null,null,null,null,{"$f":"N47-O47","v":840514.9761707643},null,null,null,null,{"$f":"S47-T47","v":1308203.5961106699},null,{"$f":"$T$47/(V49*8760)","v":929.98770686714079},{"$f":"$T$47/(W49*8760)","v":711.72528586770989},"kW"]
[null,null,"Capacity Factors: (ussing assumed turbine size)",null,null,null,null,null,{"$f":"I47/(J16*8760)","v":0.72865732746088674},{"$f":"J47/(J16*8760)","v":0.60015860776315932},null,null,null,{"$f":"N47/(O16*8760)","v":0.6801048922101619},{"$f":"O47/(O16*8760)","v":0.56016839446889988},null,null,null,{"$f":"S47/(T16*8760)","v":0.72070560868821376},{"$f":"T47/(T16*8760)","v":0.59360917459604734},null,0.75,0.98,"CF"]

{"sheet":"Carbon","index":40,"n_rows":53,"n_cols":41,"rows_kept":53,"cut":false,"hidden":false,"merged":[[23,27,23,32],[23,33,23,38],[27,26,27,32],[28,26,30,26],[28,27,28,28],[28,29,28,32],[29,27,29,28],[30,28,30,32],[21,38,22,38],[14,34,15,34],[14,36,15,36],[16,27,16,31],[16,32,16,36],[20,26,20,38],[21,26,23,26],[21,27,22,27],[21,28,22,28],[21,29,22,29],[21,30,22,30],[21,32,22,32],[21,33,22,33],[21,34,22,34],[21,35,22,35],[21,36,22,36],[12,26,12,36],[13,26,16,26],[13,27,13,31],[13,32,13,36],[14,27,15,27],[14,28,15,28],[14,29,15,29],[14,31,15,31],[14,32,15,32],[14,33,15,33],[4,26,4,40],[5,26,7,26],[5,27,5,36],[5,37,5,40],[7,27,7,31],[7,32,7,36],[7,37,7,38],[7,39,7,40],[40,33,40,37],[34,34,36,36],[37,34,37,35],[38,34,38,35],[39,34,39,35]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"eia - Independent Statistics & Analysis - US Energy Information Administration"]
[null,"Cost of Energy Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEDS | State Energy Data System"]
[null,"Aquantis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.eia.gov/state/seds/hf.jsp?incfile=sep_fuel/html/fuel_use_cl.html"]
[]
[null,"Carbon Offset:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table F17:  Coal Consumption Estimates and Imports and Exports of Coal Coke, 2010"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Coal",null,null,null,null,null,null,null,null,null,"Coal Coke"]
[null,null,"TARGET",null,"4 ROTOR",null,"PDR",null,"2 ROTOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Commercial","Industrial","Electric Power","Total","Residential","Commercial","Industrial","Electric Power","Total","Imports","Exports","Imports","Exports"]
[null,"Net Annual Energy Production (kWh/yr)",10539888.890557,"link",21029557.616021104,"link",15702640.433752201,"link",10539888.890556999,"link",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thousand Short Tons",null,null,null,null,"Trillion Btu",null,null,null,null,"Thousand Short Tons",null,"Trillion Btu"]
[null,"# of C-Planes per farm",{"$f":"'1.2 Input'!C12","v":50},null,{"$f":"'1.2 Input'!E12","v":25},null,{"$f":"'1.2 Input'!G12","v":32},null,{"$f":"'1.2 Input'!I12","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Florida",0,0,846,25698,26543,0,0,21.7,615.70000000000005,637.4,"–","–","–","–"]
[null,"Lifetime [years]",20,null,{"$f":"'1.2 Input'!E78","v":20},null,{"$f":"'1.2 Input'!G78","v":20},null,{"$f":"'1.2 Input'!I78","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MT",{"$f":"AD9*0.90718474*1000","v":767478.29003999999},{"$f":"AE9*0.90718474*1000","v":23312833.448520001},{"$f":"AF9*0.90718474*1000","v":24079404.553819999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",1,6,1246,34269,35522,"(s)",0.2,31.8,736,767.9,"–","–","–","–"]
[null,"Oil (bboe/year) @ 1700 kWh/boe",null,null,null,null,null,null,null,null,"US Environmental Protection Agency - Clean Energy - Air Emissions - Dec 8, 2007",null,null,null,null,null,null,"US Environmental Protection Agency - Clean Energy - Air Emissions - Dec 8, 2007"]
[null,null,null,null,null,null,null,null,null,null,"http://www.epa.gov/cleanenergy/energy-and-you/affect/air-emissions.html",null,null,null,null,null,null,"http://www.epa.gov/cleanenergy/energy-and-you/affect/air-emissions.html",null,null,null,null,null,null,null,null,"Table F10:  Residual Fuel Oil Price and Expenditure Estimates, 2010"]
[null,"Per C-Plane (boe/year)",{"$f":"C8/1700","v":6199.9346415041182},null,{"$f":"E8/1700","v":12370.328009424178},null,{"$f":"G8/1700","v":9236.8473139718826},null,{"$f":"I8/1700","v":6199.9346415041164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Prices ",null,null,null,null,"Expenditures"]
[null,"Per C-Plane (boe/lifetime)",{"$f":"C14*C10","v":123998.69283008236},null,{"$f":"E14*E10","v":247406.56018848356},null,{"$f":"G14*G10","v":184736.94627943766},null,{"$f":"I14*I10","v":123998.69283008232},null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste",null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste",null,null,null,null,"Commercial","Industrial","Transportation","Electric","Total","Commercial","Industrial","Transportation","Electric","Total"]
[null,null,null,null,null,null,null,null,null,null,null,"[lbs/MWh]","[lbs/MWh]","[lbs/MWh]","[lbs/MWh]","[lbs/MWh]",null,null,"[kg/MWh]","[kg/MWh]","[kg/MWh]","[kg/MWh]","[kg/MWh]",null,null,null,null,null,null,null,"Power",null,null,null,null,"Power"]
[null,"100 MW Farm (boe/year)",{"$f":"C14*C9","v":309996.73207520589},null,{"$f":"E14*E9","v":309258.20023560442},null,{"$f":"G14*G9","v":295579.11404710024},null,{"$f":"I14*I9","v":266597.18958467699},null,"Carbon Dioxide",1135,2249,1672,0,2988,null,"Carbon Dioxide",{"$f":"L17/2.205","v":514.73922902494326},{"$f":"M17/2.205","v":1019.9546485260771},758.27664399092964,0,1355.1020408163265,null,null,null,null,"Dollars per Million Btu",null,null,null,null,"Million Dollars"]
[null,"100 MW Farm (boe/lifetime)",{"$f":"C15*C9","v":6199934.6415041182},null,{"$f":"E15*E9","v":6185164.004712089},null,{"$f":"G15*G9","v":5911582.2809420051},null,{"$f":"I15*I9","v":5331943.7916935394},null,"Sulfur Dioxide",0.1,13,12,0,0.8,null,"Sulfur Dioxide",{"$f":"L18/2.205","v":4.5351473922902494E-2},5.895691609977324,5.4421768707482991,0,0.36281179138321995,null,null,null,"Florida",11.98,11.98,10.72,11.61,11.06,13.2,88.6,1152.8,602.6,1857.2]
[null,null,null,null,null,null,null,null,null,null,"Nitrogen Oxides",1.7,6,4,0,5.4,null,"Nitrogen Oxides",{"$f":"L19/2.205","v":0.77097505668934241},2.7210884353741496,1.8140589569160996,0,2.4489795918367347,null,null,null,"Georgia",12.02,12.02,11.88,12.87,11.89,5.0999999999999996,30,763.7,1,799.8]
[null,"1.4 GW Farm (boe/year)",{"$f":"C14*C9*14","v":4339954.2490528822},null,{"$f":"E14*E9*14","v":4329614.8032984622},null,{"$f":"G14*G9*14","v":4138107.5966594033},null,{"$f":"I14*I9*14","v":3732360.6541854776}]
[null,"1.4 GW Farm (boe/lifetime)",{"$f":"C20*C10","v":86799084.981057644},null,{"$f":"E20*E10","v":86592296.065969244},null,{"$f":"G20*G10","v":82762151.933188066},null,{"$f":"I20*I10","v":74647213.083709553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table F19:  Natural Gas Consumption Estimates, 2010"]
[null,null,null,null,null,null,null,null,null,null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste",null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste",null,null,null,"State","Residential","Commercial","Industrial","Transportation a","Electric","Total","Residential","Commercial","Industrial","Transportation a","Electric","Total"]
[null,null,null,null,null,null,null,null,null,null,null,"[lbs/year]","[lbs/year]","[lbs/year]","[lbs/year]","[lbs/year]",null,null,"[MT/year]","[MT/year]","[MT/year]","[MT/year]","[MT/year]",null,null,null,null,null,null,null,null,"Power",null,null,null,null,null,"Power"]
[null,null,null,null,null,null,null,null,"4 ROTOR",null,"Carbon Dioxide",{"$f":"$E$8/1000*L17","v":23868547.894183956},47295475.078431465,35161420.333987288,0,62836318.156671062,null,"Carbon Dioxide",{"$f":"L24/(2.205*1000)","v":10824.738274006329},{"$f":"M24/(2.205*1000)","v":21449.195046907695},15946.22237369038,0,28497.196442934721,null,null,null,null,"Billion Cubic Feet",null,null,null,null,null,"Trillion Btu"]
[null,null,null,null,null,null,null,null,null,null,"Sulfur Dioxide",2102.9557616021107,273384.2490082744,252354.69139225327,0,16823.646092816885,null,"Sulfur Dioxide",{"$f":"L25/(2.205*1000)","v":0.95372143383315677},123.98378639831039,114.44657205997881,0,7.6297714706652542,null,null,null,"Florida",19,54,81,23,982,1159,19.2,55.4,83,23.5,999.5,1180.5]
[null,null,null,null,null,null,null,null,null,null,"Nitrogen Oxides",35750.247947235875,126177.34569612663,84118.230464084423,0,113559.61112651398,null,"Nitrogen Oxides",{"$f":"L26/(2.205*1000)","v":16.213264375163661},57.223286029989403,38.148857353326271,0,51.500957426990468,null,null,null,"Georgia",139,60,147,10,175,530,141.69999999999999,61.4,149.69999999999999,9.9,179.1,541.79999999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table F24:  Wood and Biomass Waste Consumption Estimates, 2010"]
[null,null,null,null,null,null,null,null,null,null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste",null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste",null,null,null,"State","Wood",null,"Wood and Biomass Waste a"]
[null,null,null,null,null,null,null,null,null,null,null,"[lbs/year]","[lbs/year]","[lbs/year]","[lbs/year]","[lbs/year]",null,null,"[MT/year]","[MT/year]","[MT/year]","[MT/year]","[MT/year]",null,null,null,null,"Residential",null,"Commercial","Industrial","Electric Power","Total b"]
[null,null,null,null,null,null,null,null,"PDR",null,"Carbon Dioxide",{"$f":"$G$8/1000*L17","v":17822496.892308749},35315238.335508704,26254814.80523368,0,46919489.616051577,null,"Carbon Dioxide",{"$f":"L31/(2.205*1000)","v":8082.7650305255102},16015.981104539094,11906.945489901895,0,21278.680097982575,null,null,null,null,"Thousand Cords","Trillion Btu"]
[null,null,null,null,null,null,null,null,null,null,"Sulfur Dioxide",1570.2640433752204,204134.32563877862,188431.68520502641,0,12562.112347001763,null,"Sulfur Dioxide",0.71213788815202739,92.577925459763549,85.456546578243277,0,5.6971031052162191,null,null,null,"Florida",108,2.2000000000000002,0.9,119.9,53.2,176.2]
[null,null,null,null,null,null,null,null,null,null,"Nitrogen Oxides",26694.488737378742,94215.842602513207,62810.561735008807,0,84794.258342261892,null,"Nitrogen Oxides",12.106344098584463,42.728273289121638,28.485515526081091,0,38.455445960209474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",319,6.4,1.3,149.5,3.4,160.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Emission Offset per 2MW C-Plane",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5. Residential Average Monthly Bill by Census Division, and State"]
[null,null,null,null,null,null,null,null,null,null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste",null,null,"Natural Gas","Coal","Oil","Nuclear Energy","Municipal Solid Waste"]
[null,null,null,null,null,null,null,null,null,null,null,"[lbs/year]","[lbs/year]","[lbs/year]","[lbs/year]","[lbs/year]",null,null,"[MT/year]","[MT/year]","[MT/year]","[MT/year]","[MT/year]"]
[null,null,null,null,null,null,null,null,"2 ROTOR",null,"Carbon Dioxide",{"$f":"$I$8/1000*L17","v":11962773.890782192},23704210.114862688,17622694.2250113,0,31493188.004984312,null,"Carbon Dioxide",{"$f":"L38/(2.205*1000)","v":5425.2942815338738},10750.208668871966,7992.1515759688436,0,14282.624945571117,null,null,null,null,null,null,null,null,null,null,null,"  Date of Latest Data: 2009"]
[null,null,null,null,null,null,null,null,null,null,"Sulfur Dioxide",1053.9888890556999,137018.55557724097,126478.66668668398,0,8431.9111124455994,null,"Sulfur Dioxide",0.47799949617038545,62.139934502150098,57.359939540446248,0,3.8239959693630836,null,null,"Total Energy","4,295 trillion Btu",4.4999999999999998E-2,2009,null,null,null,null,null,"  Report Released: November 2010"]
[null,null,null,null,null,null,null,null,null,null,"Nitrogen Oxides",17917.811113946897,63239.33334334199,42159.555562227994,0,56915.400009007797,null,"Nitrogen Oxides",8.1259914348965516,28.679969770223124,19.119979846815415,0,25.811972793200816,null,null,"Total Petroleum","330.1 million barrels",4.7E-2,2010,null,null,null,null,null,"  Next Release Date: November 2011"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"» Motor Gasoline","197.2 million barrels",0.06,2010,null,null,null,null,"Residential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"» Distillate Fuel","52.4 million barrels",3.7999999999999999E-2,2010,null,null,null,null,"Census Division State","Number of Consumers","Average Monthly Consumption (kWh)","Average Retail Price (Cents per Kilowatthour)","Average Monthly Bill (Dollar and cents)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"» Liquefied Petroleum Gases","5.5 million barrels",7.0000000000000001E-3,2010,null,null,null,null,"South Atlantic ",25546877,1125,10.66,119.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"» Jet Fuel","35.2 million barrels",6.7000000000000004E-2,2010,null,null,null,null,"Florida    ",8478405,1120,11.65,130.52000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas","1,158,522 million cu ft",4.8000000000000001E-2,2010,null,null,null,null,"U.S. Total ",124937469,920,11.26,103.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","26,543 thousand short tons",2.7E-2,2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.eia.gov/cneaf/electricity/esr/table5.html"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for Electricity Generation","Florida","Share of U.S.","Period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petroleum","50 thousand barrels",2.7E-2,"2012-01-12",null,{"$f":"50000*1700","v":85000000},"kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas","81,206 million cu ft",0.12,"2012-01-12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","1,347 thousand short tons",1.9E-2,"2012-01-12"]

{"sheet":"6.0 Financial","index":41,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"Financials"]

{"sheet":"7.0 Extras","index":42,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of Energy Model"]
[null,"Aquantis"]
[]
[null,"Extras"]

{"sheet":"7.1 Actionlist","index":43,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"#","Item to fix","Owner","Status","Due date","Comments"]
[null,1,"Create check of what data is missing:\nE.g. if the drive train efficiency is missing, mark it red","Michael",0.1,"2011-08-16"]
[null,2,"Cost data for 1300 vs. 800","Michael",0.8,"2011-08-16"]
[null,3,"Update CBM 400 and CBM 600","Michael",1,"2011-08-16"]
[null,4,"Includes an O&M version that updates costs based on num rotors","Michael",1,"2011-08-16"]
[null,5,"Update graphs","Michael",0.75,"2011-08-16"]
[null,null,"Values for historical data will have to be stored in a the history tab","Michael",1,"2011-08-16"]
[null,6,"Create static O&M results table / alternative to CB","Michael",0.8,"2011-08-16"]
[null,7,"Create event tree, with all possible outcomes","Michael",0,"2011-08-16"]
[null,8,"Need to add in cost data for the base case.  Does not have to be drop down cases…","Michael",0,"2011-08-16"]
[null,9,"Need to link the O&M cost data to the CAPEX sheets…","Jonny",0,"End august","This can wait until we have better values for the 0.8 MW drivetrain"]
[null,10,"Need to fix so that the weights change between 800 kW / 1300 kW","LaGrassa",0,"End august"]
[null,11]
[null,12]
[]
[]
[]
[]
[null,null,"Phase 1"]
[null,1,"Cash flow nalysis"]
[null,2,"Uncertanties"]
[null,3,"Result graphs with uncertainties"]
[]
[]
[]
["Rev.","#","Updates:"]
[null,1,"Added Jonny's Rev1 O&M lookup numbers","Michael / Jonny",1,"2011-08-15"]
[null,2,"Added the Power / Energy Density","Michael",1,"2011-08-15"]
[null,3,"Added PCCI estimates to the installation costs (demob + per Cplane)","Michael",1,"2011-08-15"]
[null,4,"Added DNV T&D costs (as a second option) - Local choice menu","Michael",1,"2011-08-15"]
["Final 2",5,"Fixed an link error on Capex 2 costs","Michael",1,"2011-08-16"]
["Final 3",6,"Broke link to old spreadsheet","Michael",1,"2011-08-16"]
["New Target",7,"Added a new TARGET cost, separate from the Base Case.","Michael",0.9,"2011-08-29"]
["New Target Rev2",8,"Added new cost data from LaGrassa","Michael",null,"2011-08-29"]
[null,9]
["2011-09-23",10,"Updating the index system, tab color separations"]
["2011-10-12",11,"Updated cost data and the risked links.","Michael",1]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]

{"sheet":"7.2 Mooring Installation costs","index":44,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":true,"merged":[[22,0,22,1],[9,0,9,1],[11,0,11,1],[4,0,4,1],[17,0,17,1],[2,0,3,0],[2,1,3,1],[0,0,0,5],[1,0,1,5],[2,2,2,5]]}
["AQUANTIS - PRELIMINARY INSTALLATION ESTIMATE - June 22, 2011"]
["The following estimate is for the installation of one C-Plane.  For multiple C-Plane arrays, efficiencies can be expected.  Mobilization of AHTS and Ocean Tugs is assumed from Port Fourchon, LA.  Assumes simultaneous installation of C-Plane and rear Anchors.  Assumes the C-Plane is transported via submersible barge fom Ft. Lauderdale. (Questionable, this assumption may be invalid, as the port facilities in the area typically do not handle operations such as this.)  This is a preliminary estimate and may not reflect all costs associated with the installation of the C-Plane and Anchoring system.  This estimate includes the connection of the powercable to the C-Plane but does not include installation of the power cable and junction box at the sea floor.  ",null,null,null,null,null,"Installation Cost"]
["EQUIPMENT LIST","Quantity or Days","Rent Equipment"]
[null,null,"Cost  (USD)","Unit","Estimated Cost","Estimated Cost"]
["Mobilization ",null,null,null,null,"Utilizing Local Assets, No Mob/Demob"]
["Anchor Handling Tug #1 mobilized from Port Fourchon, LA",3,150000,"day",{"$f":"B6*C6","v":450000}]
["Ocean going tug #1, mobilized from Port Fourchon, LA",3,20000,"day",{"$f":"B7*C7","v":60000}]
["Ocean going tug #2, mobilized at port Fourchon, LA for towing transport Barge (assuming 5 knts speed, 800 nm)",8,20000,"day",{"$f":"B8*C8","v":160000}]
["Semi-Submersible 350 ft Transport/deployment Barge for loadout and installation of C-Plane towed from Port Fourchon, LA (Availabillity and daily rate currently unkown, likely will need delivered from GOM)",8,15000,"day",{"$f":"B9*C9","v":120000}]
["Loadout of Anchors & Travel to site"]
["Anchor Handling Tug arrives at Local Port, Anchors and mooring lines are loaded on to vessel and lashed down for deployement to site",1,150000,"day",{"$f":"B11*C11","v":150000},{"$f":"E11","v":150000}]
["Offshore Installation"]
["AHT #1 travels to site, installs two FWD anchors, conducts pull tests and returns to port for rear anchor",1,150000,"day",{"$f":"B13*C13","v":150000},{"$f":"E13","v":150000}]
["Semi-Submersible Installation of Cplane",2,15000,"day",{"$f":"B14*C14","v":30000},{"$f":"B14*C14","v":30000}]
["Ocean going tug #1 assists in tow out of C-Plane, Ocean going tug #1 assists with lowering of C-Plane / station keeping for transport barge",2,20000,"day",{"$f":"B15*C15","v":40000},{"$f":"E15","v":40000}]
["Ocean going tug #2 assists in tow out of C-Plane ( est. 9 hrs), Ocean going tug #2 assists with lowering of C-Plane / station keeping for transport barge during installation",2,20000,"day",{"$f":"B16*C16","v":40000},{"$f":"E16","v":40000}]
["AHT #1 loads rear anchor, returns to site, deploys anchor and assists in lowering C-Plane",2,150000,"day",{"$f":"B17*C17","v":300000},{"$f":"E17","v":300000}]
["Demobilization "]
["Anchor Handling Tug #1 returns to Port Fourchon, LA",3,150000,"day",{"$f":"B19*C19","v":450000}]
["Ocean going tug #1,returns to Port Fourchon",3,20000,"day",{"$f":"B20*C20","v":60000}]
["Ocean going tug #1, tows submersible barge to Port Fourchon",8,20000,"day",{"$f":"B21*C21","v":160000}]
["Submersible Transport Barge towed to Port Fourchon, LA (Availabillity and daily rate currently unkown)",8,15000,"day",{"$f":"B22*C22","v":120000}]
["Miscellaneous "]
["Fuel and Lube for AHTs & Tugs (estimated based on June 16, 2011 ave cost per MT of marine grade fuel $1060) www.bunkerindex.com",1,170000,"LS",{"$f":"B24*C24","v":170000},{"$f":"E24","v":170000}]
["Port equipment staging, assembly, and loadout lease","?",null,"day",null,{"$f":"E25","v":0}]
["Loadout of C-plane onto barge",1,null,"LS",20000,{"$f":"E26","v":20000}]
["Preparation of barge for towing (guess)",1,50000,"LS",{"$f":"B27*C27","v":50000},{"$f":"E27","v":50000}]
["Total Estimate",null,null,null,2480000,{"$f":"SUM(F11:F27)","v":950000}]
[]
["Subtotals"]
["Total Mob & Demob",null,null,null,{"$f":"SUM(E19:E22,E6:E9)","v":1580000},{"$f":"SUM(F19:F22,F6:F9)","v":0}]
["Total Installation and anchor loadout",null,null,null,{"$f":"SUM(E11:E17)","v":710000},{"$f":"SUM(F11:F17)","v":710000}]
["Vessel Fuel, C-plane Loadout",null,null,null,{"$f":"SUM(E24:E27)","v":240000},{"$f":"SUM(F24:F27)","v":240000}]

{"sheet":"x3.2Base(Sep28)CBM4000Metric","index":45,"n_rows":183,"n_cols":56,"rows_kept":183,"cut":false,"hidden":true,"merged":[[2,12,179,12],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,179,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,43,2,45],[2,46,2,48],[2,49,2,51],[2,52,2,54],[2,22,2,23],[2,24,2,25],[2,27,179,27],[2,28,2,29],[2,37,2,40],[2,42,179,42]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  3 October 2011","Issue:  2"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Description","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Cost/kg","Machining \nMark-up","Shipping","Labor","Testing","Estimated Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB"]
[{"$f":"_B0_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","$/kg","Factor","Factor","Factor","Factor","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N31+N50+N66)+($A$4-1)*N87","v":7384421.5660509327},null,null,null,null,null,{"$f":"$A$4*(T31+T50+T66)+($A$4-1)*T87","v":15942562.486577457},{"$f":"'3.1 Summary Risked CAPEX'!D7","v":2428390.4003843325},{"$f":"T9-U9","v":13514172.086193124},null,{"$f":"$A$4*(X31+X50+X66)+($A$4-1)*X87","v":7971281.2432887284},null,{"$f":"$A$4*(Z31+Z50+Z66)+($A$4-1)*Z87","v":23913843.729866188},{"$f":"$A$4*(AA31+AA50+AA66)+($A$4-1)*AA87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AL31+AL50+AL66)+($A$4-1)*AL87","v":1458564.6956259217},{"$f":"$AN9-$AL9","v":147617.5526691284},{"$f":"$A$4*(AN31+AN50+AN66)+($A$4-1)*AN87","v":1606182.2482950501},{"$f":"$A$4*(AO31+AO50+AO66)+($A$4-1)*AO87","v":-238116.89371861843}]
[null,"ARL","A","Blades (40m Diameter)"]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"O11*AN11","v":10769.67734061764},9,1.29,null,null,null,{"$f":"N11*P11","v":13892.883769396756},null,null,null,null,null,null,null,null,{"$f":"AD11/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,2.0205199999999999,{"$f":"AD11*AI11","v":1196.6308156241821},{"$f":"((AC11-1.03)/AC11)*AJ11","v":-884.50478437581796},{"$f":"F11*AJ11","v":1196.6308156241821},0,{"$f":"AL11*(1+AM11)","v":1196.6308156241821},{"$f":"AK11*F11","v":-884.50478437581796},null,null,0.58115199999999989,0.1651,5.5643779999999996,{"$f":"$AR11*$AN11","v":695.42439176162452},{"$f":"$AS11*$AN11","v":197.56374765955246},{"$f":"$AT11*$AN11","v":6658.5061845812543},0.58115199999999989,0.1651,5.5643779999999996,{"$f":"($AN11-$AO11)*AX11","v":1209.4561162111997},{"$f":"($AN11-$AO11)*AY11","v":343.59548755999998},11580.2251476568]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"O12*AN12","v":10769.67734061764},9,1.29,null,null,null,{"$f":"N12*P12","v":13892.883769396756},null,null,null,null,null,null,null,null,{"$f":"AD12/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,2.0205199999999999,{"$f":"AD12*AI12","v":1196.6308156241821},{"$f":"((AC12-1.03)/AC12)*AJ12","v":-884.50478437581796},{"$f":"F12*AJ12","v":1196.6308156241821},0,{"$f":"AL12*(1+AM12)","v":1196.6308156241821},{"$f":"AK12*F12","v":-884.50478437581796},null,null,0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"$AR12*$AN12","v":695.42439176162452},{"$f":"$AS12*$AN12","v":-197.56374765955246},{"$f":"$AT12*$AN12","v":-6658.5061845812543},0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"($AN12-$AO12)*AX12","v":1209.4561162111997},-343.59548755999998,-11580.2251476568]
[null,null,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,25154.341548230306,9,1.29,null,null,null,32449.100597217097,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.7194700000000003,2794.9268386922563,-2066.1272613077435,{"$f":"F13*AJ13","v":2794.9268386922563},0,{"$f":"AL13*(1+AM13)","v":2794.9268386922563},{"$f":"AK13*F13","v":-2066.1272613077435},null,null,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"$AR13*$AN13","v":1613.6286509042648},{"$f":"$AS13*$AN13","v":-1061.3175684566104},{"$f":"$AT13*$AN13","v":-16949.135081539516},0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"($AN13-$AO13)*AX13","v":2806.4906962021996},-1845.8880733929996,-29478.647325924998]
[null,2950,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,25154.341548230306,9,1.29,null,null,null,32449.100597217097,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.7194700000000003,2794.9268386922563,-2066.1272613077435,2794.9268386922563,0,2794.9268386922563,-2066.1272613077435,null,null,0.57734200000000002,0.37972999999999996,6.0642500000000004,1613.6286509042648,1061.3175684566104,16949.135081539516,0.57734200000000002,0.37972999999999996,6.0642500000000004,2806.4906962021996,1845.8880733929996,29478.647325924998]
[null,{"$f":"337000","v":337000},null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,37077.347378332262,22.05,2.34,null,null,null,86760.992865297492,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.5123527588328,812.26445275883282,1681.5123527588328,0,1681.5123527588328,812.26445275883282,null,null,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,1761.3774634654667,51.679600649689959,15685.826557524904,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,910.53369825840014,26.715464958599995,8108.695587351599]
[null,null,null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,37077.347378332262,22.05,2.34,null,null,null,86760.992865297492,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.5123527588328,812.26445275883282,1681.5123527588328,0,1681.5123527588328,812.26445275883282,null,null,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,1761.3774634654667,-51.679600649689959,-15685.826557524904,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,910.53369825840014,-26.715464958599995,-8108.695587351599]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,37083.086117075509,22.05,2.34,null,null,null,86774.42151395668,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.7726130192975,812.52471301929745,1681.7726130192975,0,1681.7726130192975,812.52471301929745,null,null,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,2387.8816623215798,-136.2673077425016,-15744.21367230527,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,1234.2103232940001,-70.431680345400011,-8137.6189419762004]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,37083.086117075509,22.05,2.34,null,null,null,86774.42151395668,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,{"$f":"1.68786/2","v":0.84392999999999996},1681.7726130192975,812.52471301929745,1681.7726130192975,0,1681.7726130192975,812.52471301929745,null,null,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,2387.8816623215798,136.2673077425016,15744.21367230527,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,1234.2103232940001,70.431680345400011,8137.6189419762004]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,407135.17827083776,66.150000000000006,1.44,null,null,null,586274.6567100063,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.8345699999999998,6154.7268068153853,2205.1197068153856,6154.7268068153853,0,6154.7268068153853,2205.1197068153856,null,null,0.81203799999999993,0.331978,7.2887839999999988,4997.872046752751,2043.2338958729579,44860.474273887063,0.81203799999999993,0.331978,7.2887839999999988,3207.2310502697997,1311.1826658437999,28787.833036766395]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,407135.17827083776,66.150000000000006,1.44,null,null,null,586274.6567100063,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.8345699999999998,6154.7268068153853,2205.1197068153856,6154.7268068153853,0,6154.7268068153853,2205.1197068153856,null,null,0.81203799999999993,-0.331978,-7.2887839999999988,4997.872046752751,-2043.2338958729579,-44860.474273887063,0.81203799999999993,-0.331978,-7.2887839999999988,3207.2310502697997,-1311.1826658437999,-28787.833036766395]
[]
[]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS"]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics"]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade"]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction"]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[]
[null,null,null,{"$f":"D10","v":"Blades (40m Diameter)"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N30)","v":1034439.2613101869},null,null,null,null,null,{"$f":"SUM(T11:T30)","v":1612304.1109117486},{"$f":"T31/$T$9*$U$9","v":245588.11224573862},null,-0.5,{"$f":"T31*(1+W31)","v":806152.0554558743},0.5,{"$f":"T31*(1+Y31)","v":2418456.166367623},0,null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AH$11:AH30)","v":0},{"$f":"SUM(AI$11:AI30)","v":24.524840000000001},null,null,{"$f":"SUM(AL$11:AL30)","v":27019.138853819906},{"$f":"$AN31-$AL31","v":0},{"$f":"SUM(AN$11:AN30)","v":27019.138853819906},{"$f":"SUM(AO$11:AO30)","v":1758.5536538199085},null,null,null,null,null,{"$f":"SUM(AU$11:AU30)","v":22912.368430411378},{"$f":"SUM(AV$11:AV30)","v":0},{"$f":"SUM(AW$11:AW30)","v":0},null,null,null,{"$f":"SUM(BA$11:BA30)","v":18735.843768471197},{"$f":"SUM(BB$11:BB30)","v":0},{"$f":"SUM(BC$11:BC30)","v":0}]
[null,"ARL","B","Rotor Hub"]
[null,null,null,"gussets hub sleeves","steel",1,null,null,null,null,null,null,null,{"$f":"F33*AN33*$A$9","v":40716},{"$f":"$A$5","v":0},2.5,null,null,null,{"$f":"N33*P33","v":101790},null,null,null,null,null,null,null,null,{"$f":"AD33/1000","v":7.8185837972760375},7818.5837972760373,null,null,null,null,2.3617200507440002,{"$f":"AI33*AD33","v":18465.306122448979},{"$f":" (($AC33-1.025)/$AC33)*$AJ33","v":16044.543070436379},{"$f":"AJ33*F33","v":18465.306122448979},0,{"$f":"AL33*(1+AM33)","v":18465.306122448979},{"$f":"AK33*F33","v":16044.543070436379},null,null,-0.30962599999999996,0,0,{"$f":" $AN33*$AR33","v":-5717.3388734693872},{"$f":" $AN33*$AS33","v":0},{"$f":" $AN33*$AT33","v":0},-0.30962599999999996,0,0,{"$f":"($AN33-$AO33)*AX33","v":-749.53118074245333},{"$f":"($AN33-$AO33)*AY33","v":0},0]
[null,null,null,"hub-sleeve","steel",1,null,null,null,null,null,null,null,94346,{"$f":"$A$5","v":0},2.5,null,null,null,235865,null,null,null,null,null,null,null,null,{"$f":"AD34/1000","v":7.8186829203489898},7818.6829203489897,null,null,null,null,5.4724436357359991,{"$f":"AI34*AD34","v":42787.301587301583},{"$f":" (($AC34-1.025)/$AC34)*$AJ34","v":37178.046860672192},42787.301587301583,0,42787.301587301583,{"$f":" (($AC34-1.025)/$AC34)*$AN34","v":37178.046860672192},null,null,0,0,0,0,0,0,0,0,0,{"$f":"($AN34-$AO34)*AX34","v":0},0,0]
[null,null,null,"radial gussets-hub","steel",1,null,null,null,null,null,null,null,13074,0,2.5,null,null,null,32685,null,null,null,null,null,null,null,null,{"$f":"AD35/1000","v":7.8183439239302723},7818.3439239302725,null,null,null,null,0.758376934856,{"$f":"AI35*AD35","v":5929.2517006802718},{"$f":" (($AC35-1.025)/$AC35)*$AJ35","v":5151.9153424528722},5929.2517006802718,0,5929.2517006802718,{"$f":" (($AC35-1.025)/$AC35)*$AN35","v":5151.9153424528722},null,null,-0.25247599999999998,0,0,-1496.9937523809522,0,0,-0.25247599999999998,0,0,-196.25877437982092,0,0]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,24388,0,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-2320.4988444444439,-4171.8411428571426,16684.555250793648,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-304.20779294665505,-546.91110475276378,2187.2761287048238]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,24388,0,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-2320.4988444444439,4171.8411428571426,16684.555250793648,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-304.20779294665505,546.91110475276378,2187.2761287048238]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,27121.683698683857,0,5.74,1.1499999999999999,null,null,155678.46443044534,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,1.57315,12300.083310060705,10687.604560060705,12300.083310060705,0,12300.083310060705,10687.604560060705,null,null,0.28625799999999996,0.51815999999999995,2.1267420000000001,3520.9972481713567,6373.4111679410544,26159.103779005127,0.28625799999999996,0.51815999999999995,2.1267420000000001,461.5849420175,835.52198910000004,3429.3262817325008]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,27121.683698683857,0,5.74,1.1499999999999999,null,null,155678.46443044534,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,1.57315,12300.083310060705,10687.604560060705,12300.083310060705,0,12300.083310060705,10687.604560060705,null,null,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,3520.9972481713567,-6373.4111679410544,-26159.103779005127,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,461.5849420175,-835.52198910000004,-3429.3262817325008]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,25991.153527589307,0,5.74,1.1499999999999999,null,null,149189.22124836262,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,1.5076000000000001,11787.371214326216,10242.081214326216,11787.371214326216,0,11787.371214326216,10242.081214326216,null,null,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-5712.5372863413422,2979.0223269966641,26709.405205163057,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-748.89698328000031,390.54114170000014,3501.5251508600013]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,25991.153527589307,0,5.74,1.1499999999999999,null,null,149189.22124836262,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,1.5076000000000001,11787.371214326216,10242.081214326216,11787.371214326216,0,11787.371214326216,10242.081214326216,null,null,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-5712.5372863413422,-2979.0223269966641,-26709.405205163057,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-748.89698328000031,-390.54114170000014,-3501.5251508600013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN50/2.205","v":62348.028743691408}]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[]
[]
[null,null,null,{"$f":"D32","v":"Rotor Hub"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N33:N41)","v":303137.67445254629},null,null,null,null,null,{"$f":"SUM(T33:T49)","v":1102015.371357616},{"$f":"T50/$T$9*$U$9","v":167860.31424583861},null,-0.5,{"$f":"T50*(1+W50)","v":551007.68567880802},0.5,{"$f":"T50*(1+Y50)","v":1653023.0570364241},0,null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AH$33:AH41)","v":0},{"$f":"SUM(AI$33:AI41)","v":17.583234446808},null,null,{"$f":"SUM(AL$33:AL41)","v":137477.40337983955},{"$f":" $AN50-$AL50","v":0},{"$f":"SUM(AN$33:AN41)","v":137477.40337983955},{"$f":"SUM(AO$33:AO41)","v":119454.58807186139},null,null,null,null,null,{"$f":"SUM(AU$33:AU41)","v":-16238.410391079196},{"$f":"SUM(AV$33:AV41)","v":0},{"$f":"SUM(AW$33:AW41)","v":33369.110501587296},null,null,null,{"$f":"SUM(BA$33:BA41)","v":-2128.8296235405851},{"$f":"SUM(BB$33:BB41)","v":0},{"$f":"SUM(BC$33:BC41)","v":4374.5522574096467}]
[null,"ARL/NAVY","C","Nacelle Structure"]
[null,null,null,"Structural Weight","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN52","v":85299.984000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD52/1000","v":7.85},7850,null,null,null,null,4.4800000000000004,{"$f":"AD52*AI52","v":35168},null,{"$f":"AJ52*F52","v":35168},0.1,{"$f":"AL52*(1+AM52)","v":38684.800000000003},{"$f":"AN52","v":38684.800000000003},null,null,{"$f":"2.5+AF53/2","v":8.5},0,0,{"$f":" $AN52*$AR52","v":328820.80000000005},{"$f":" $AN52*$AS52","v":0},{"$f":" $AN52*$AT52","v":0},0,0,0,{"$f":"($AN52-$AO52)*AX52","v":0},{"$f":"($AN52-$AO52)*AY52","v":0},0]
[null,null,null,"Buoyant Volume","steel",1,null,null,null,null,null,null,null,{"$f":"A10*AN53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD53/1000","v":1.0249999999999999},1025,null,12,4.32,null,{"$f":"-PI()*(AG53/2)^2*AF53","v":-175.88897621506248},{"$f":"AD53*AI53","v":-180286.20062043905},null,null,0,null,{"$f":"AJ53","v":-180286.20062043905},null,null,0,0,0,{"$f":" $AN53*$AR53","v":0},{"$f":" $AN53*$AS53","v":0},{"$f":" $AN53*$AT53","v":0},{"$f":"AR52","v":8.5},0,0,{"$f":"($AN53-$AO53)*AX53","v":1532432.7052737318},0,0]
[null,null,null,"End Cap","steel",1,null,null,null,null,null,null,null,{"$f":"A11*AN54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD54/1000","v":7.85},7850,null,null,null,null,0.74393397106000003,{"$f":"AD54*AI54","v":5839.8816728210004},null,{"$f":"AJ54*F54","v":5839.8816728210004},0.1,{"$f":"AL54*(1+AM54)","v":6423.8698401031006},{"$f":"AN54","v":6423.8698401031006},null,null,15,0,0,{"$f":" $AN54*$AR54","v":96358.04760154651},{"$f":" $AN54*$AS54","v":0},{"$f":" $AN54*$AT54","v":0},0,0,0,{"$f":"($AN54-$AO54)*AX54","v":0},0,0]
[null,null,null,"Tail cone Structure","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN55","v":19230.57675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD55/1000","v":7.85},7850,null,null,null,null,1.01,{"$f":"AD55*AI55","v":7928.5},null,{"$f":"AJ55*F55","v":7928.5},0.1,{"$f":"AL55*(1+AM55)","v":8721.35},{"$f":"AN55","v":8721.35},null,null,-3.5,0,0,{"$f":" $AN55*$AR55","v":-30524.725000000002},{"$f":" $AN55*$AS55","v":0},{"$f":" $AN55*$AT55","v":0},0,0,0,{"$f":"($AN55-$AO55)*AX55","v":0},0,0]
[null,null,null,"Tail cone Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD56/1000","v":1.0249999999999999},1025,null,null,null,null,-31.23,{"$f":"AD56*AI56","v":-32010.75},null,{"$f":"AJ56*F56","v":-32010.75},0,null,{"$f":"AJ56","v":-32010.75},null,null,0,0,0,{"$f":" $AN56*$AR56","v":0},{"$f":" $AN56*$AS56","v":0},{"$f":" $AN56*$AT56","v":0},-3.5,0,0,{"$f":"($AN56-$AO56)*AX56","v":-112037.625},0,0]
[]
[null,"Rich Banko/Michael LaGrassa/Dana Colegrove",1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[]
[]
[null,null,null,{"$f":"D51","v":"Nacelle Structure"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N52:N65)","v":104530.56075},null,2.5,null,null,null,{"$f":"N66*P66","v":261326.40187500001},{"$f":"T66/$T$9*$U$9","v":39805.553606236143},null,-0.5,{"$f":"T66*(1+W66)","v":130663.20093750001},0.5,{"$f":"T66*(1+Y66)","v":391989.60281250003},0,null,null,null,null,null,"Port Nacelle Subtotals",{"$f":"SUM(AH$52:AH65)","v":0},{"$f":"SUM(AI$52:AI65)","v":-200.88504224400251},null,null,{"$f":"SUM(AL$52:AL65)","v":16925.631672821},{"$f":"$AN66-$AL66","v":36904.388167282101},{"$f":"SUM(AN$52:AN65)","v":53830.019840103101},{"$f":"SUM(AO$52:AO65)","v":-158466.93078033591},null,null,null,null,null,{"$f":"SUM(AU$52:AU65)","v":394654.12260154658},{"$f":"SUM(AV$52:AV65)","v":0},{"$f":"SUM(AW$52:AW65)","v":0},null,null,null,{"$f":"SUM(BA$52:BA65)","v":1420395.0802737318},{"$f":"SUM(BB$52:BB65)","v":0},{"$f":"SUM(BC$52:BC65)","v":0}]
[null,"ARL/NAVY","D","Main Wing and Fairing"]
[null,null,null,"Wing (Adjusted for center pod)",null,0.57499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD68/1000","v":1.0249999999999999},1025,"NACA 0018 wing with 30' chord",null,null,null,{"$f":"F68*1394.66/3","v":267.3098333333333},{"$f":"-AI68*AD68","v":-273992.57916666666},{"$f":" (($AC68-1.025)/$AC68)*$AJ68","v":0},null,null,null,{"$f":"AJ68","v":-273992.57916666666},null,null,null,null,null,null,null,null,13,0,-2.2730000000000001,{"$f":"($AN68-$AO68)*AX68","v":3561903.5291666668},{"$f":"($AN68-$AO68)*AY68","v":0},-622785.13244583341]
[null,null,null,"Internal Structure (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN69","v":296680.54499999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD69/1000","v":7.85},7850,"Length = 45 m",null,null,null,17.14,{"$f":"AI69*AD69","v":134549},{"$f":" (($AC69-1.025)/$AC69)*$AJ69","v":116980.49999999999},{"$f":"F69*AJ69","v":134549},0,{"$f":"AL69*(1+AM69)","v":134549},{"$f":"AN69","v":134549},null,null,13,0,-2.2730000000000001,{"$f":" $AN69*$AR69","v":1749137},{"$f":" $AN69*$AS69","v":0},{"$f":" $AN69*$AT69","v":-305829.87700000004},null,null,null,{"$f":"($AN69-$AO69)*AX69","v":0},0,0]
[null,null,null,"Skin (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN70","v":241983.315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD70/1000","v":7.85},7850,null,null,null,null,13.98,{"$f":"AI70*AD70","v":109743},{"$f":" (($AC70-1.025)/$AC70)*$AJ70","v":95413.499999999985},{"$f":"F70*AJ70","v":109743},0,{"$f":"AL70*(1+AM70)","v":109743},{"$f":"AN70","v":109743},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,{"$f":" $AN70*$AR70","v":1426659},{"$f":" $AN70*$AS70","v":0},{"$f":" $AN70*$AT70","v":-249445.83900000001},null,null,null,0,0,0]
[null,null,null,"FRP Fairing 2%","GFRP Laminate",0,null,null,null,null,null,null,null,{"$f":"10*AN71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD71/1000","v":1.88},1880,null,null,null,null,{"$f":"0.02*AI68","v":5.3461966666666658},10050.849733333333,4570.9981500000004,{"$f":"F71*AJ71","v":0},0,{"$f":"AL71*(1+AM71)","v":0},{"$f":"AN71","v":0},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Electric Conduit",null,0,null,null,null,null,null,null,null,{"$f":"1*AN72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf) 88%","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AN73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD73/1000","v":0.39},390,null,null,null,null,{"$f":"0.88*AI68","v":235.2326533333333},{"$f":"AI73*AD73","v":91740.734799999991},-149372.73486666664,{"$f":"F73*AJ73","v":0},0,{"$f":"AL73*(1+AM73)","v":0},{"$f":" (($AC73-1.025)/$AC73)*$AN73","v":0},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairing",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD74/1000","v":1.0249999999999999},1025,"Tapered Wing as described by NAVY",null,null,null,{"$f":"F74*48.936","v":0},{"$f":"-AI74*AD74","v":0},0,{"$f":"F74*AJ74","v":0},0,{"$f":"AL74*(1+AM74)","v":0},{"$f":"AJ74","v":0},null,null,null,null,null,0,0,0,-6.43,0,0,0,0,0]
[null,null,null,"Steel Shell",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AN75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.07*AI74","v":0},0,0,{"$f":"F75*AJ75","v":0},0,{"$f":"AL75*(1+AM75)","v":0},{"$f":"AN75","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Frames (Assume 80@20\")",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AN76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD76/1000","v":7.85},7850,null,null,null,null,{"$f":"0.04*AI74","v":0},0,0,{"$f":"F76*AJ76","v":0},0,{"$f":"AL76*(1+AM76)","v":0},{"$f":"AN76","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AN77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD77/1000","v":0.39},390,null,null,null,null,{"$f":"0.89*AI74","v":0},0,0,{"$f":"F77*AJ77","v":0},0,{"$f":"AL77*(1+AM77)","v":0},{"$f":"AN77","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,null,null,{"$f":"D67","v":"Main Wing and Fairing"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N68:N86)","v":538663.86},null,2.5,null,null,null,{"$f":"N87*P87","v":1346659.65},{"$f":"T87/$T$9*$U$9","v":205124.82666435975},null,-0.5,{"$f":"T87*(1+W87)","v":673329.82499999995},0.5,{"$f":"T87*(1+Y87)","v":2019989.4749999999},0,null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AH$68:AH86)","v":0},{"$f":"SUM(AI$68:AI86)","v":539.00868333333324},null,null,{"$f":"SUM(AL$68:AL86)","v":244292},{"$f":" $AN87-$AL87","v":0},{"$f":"SUM(AN$68:AN86)","v":244292},{"$f":"SUM(AO$68:AO86)","v":-29700.579166666663},null,null,null,null,null,{"$f":"SUM(AU$68:AU86)","v":3175796},{"$f":"SUM(AV$68:AV86)","v":0},{"$f":"SUM(AW$68:AW86)","v":-555275.71600000001},null,null,null,{"$f":"SUM(BA$68:BA86)","v":3561903.5291666668},{"$f":"SUM(BB$68:BB86)","v":0},{"$f":"SUM(BC$68:BC86)","v":-622785.13244583341}]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N108+N153+N175)","v":4234106.12},null,null,null,null,null,{"$f":"$A$4*(T108+T153+T175)","v":4234106.12},{"$f":"'3.1 Summary Risked CAPEX'!D9","v":1821292.8002882495},{"$f":"T88-U88","v":2412813.3197117504},null,{"$f":"$A$4*(X108+X153+X174)","v":1955853.06},null,{"$f":"$A$4*(Z108+Z153+Z174)","v":5867559.1799999997},{"$f":"$A$4*(AA108+AA153+AA174)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AL108+AL153+AL175)","v":198849.70848072562},{"$f":"$AN88-$AL88","v":12480},{"$f":"$A$4*(AN108+AN153+AN175)","v":211329.70848072562},{"$f":"$A$4*(AO108+AO153+AO175)","v":211329.70848072562}]
[null,"Tom Foley","A","Hydraulics Package"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe, Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,null,null,"COMPONENTS"]
[null,"Tom F",null,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,309900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,null,{"$f":"AJ94*F94","v":6130},null,{"$f":"F94*AL94","v":6130},{"$f":"AN94","v":6130},null,null,4,0,null,{"$f":" $AN94*$AR94","v":24520},{"$f":" $AN94*$AS94","v":0},{"$f":" $AN94*$AT94","v":0},4,0,null,{"$f":"($AN94-$AO94)*AX94","v":0},{"$f":"($AN94-$AO94)*AY94","v":0},0]
[null,"Ed H",null,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.83,null,659.66,null,{"$f":"AL95*(1+AM95)","v":659.66},{"$f":"AN95","v":659.66},null,null,4,0,null,2638.64,0,0,4,0,null,{"$f":"($AN95-$AO95)*AX95","v":0},0,0]
[null,"Tom F",null,"A4VM 500",null,4,null,null,null,null,null,null,null,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,1040,null,{"$f":"F96*AL96","v":4160},4160,null,null,10,0.58399999999999996,null,41600,2429.44,0,10,0.58399999999999996,null,0,0,0]
[null,"Ed H",null,"Motor Platform","PEI",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.05986394557823,null,174.05986394557823,null,{"$f":"F97*AL97","v":174.05986394557823},174.05986394557823,null,null,10,0.58399999999999996,null,1740.5986394557822,101.65096054421768,0,10,0.58399999999999996,null,0,0,0]
[null,null,null,"Charge Pump - A11 - 125 kg",null,1,null,null,null,null,null,null,null,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05442176870747,null,136.05442176870747,null,{"$f":"F98*AL98","v":136.05442176870747},136.05442176870747,null,null,13,-0.40639999999999998,null,1768.7074829931971,-55.292517006802711,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Filter",null,1,null,null,null,null,null,null,null,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.795918367346943,null,89.795918367346943,null,{"$f":"F99*AL99","v":89.795918367346943},89.795918367346943,null,null,13,-0.40639999999999998,null,1167.3469387755104,-36.493061224489793,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Accumulators","TBD",0,null,null,null,null,null,null,null,4950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.79365079365078,null,0,null,{"$f":"F100*AL100","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Biodegradable Oil","400gal",1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965.5328798185941,null,965.5328798185941,null,{"$f":"AL101","v":965.5328798185941},965.5328798185941,null,null,14,-0.40639999999999998,null,13517.460317460318,-392.39256235827662,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,18191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1505.6689342403627,null,1505.6689342403627,null,{"$f":"F102*AL102","v":1505.6689342403627},1505.6689342403627,null,null,12,-1,null,18068.027210884353,-1505.6689342403627,0,12,-1,null,0,0,0]
[null,null,null,"Oil Tank",null,1,null,null,null,null,null,null,null,2776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.0612244897959,null,453.0612244897959,null,{"$f":"F103*AL103","v":453.0612244897959},453.0612244897959,null,null,14,-0.40639999999999998,null,6342.8571428571431,-184.12408163265306,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"High-Pressure Lines","15m",1,null,null,null,null,null,null,null,5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873.015873015873,null,1873.015873015873,null,{"$f":"AL104","v":1873.015873015873},1873.015873015873,null,null,10,0,null,18730.158730158731,0,0,10,0,null,0,0,0]
[null,null,null,"Return Lines","15m",1,null,null,null,null,null,null,null,4540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1532.8798185941043,null,1532.8798185941043,null,{"$f":"AL105","v":1532.8798185941043},1532.8798185941043,null,null,10,0,null,15328.798185941043,0,0,10,0,null,0,0,0]
[null,null,null,"Fittings",null,1,null,null,null,null,null,null,null,7590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.83900226757368,null,430.83900226757368,null,{"$f":"AL106","v":430.83900226757368},430.83900226757368,null,null,10,0,null,4308.3900226757369,0,0,10,0,null,0,0,0]
[]
[null,null,null,{"$f":"D89","v":"Hydraulics Package"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N91:N107)","v":524665},null,1,null,null,null,{"$f":"N108*P108","v":524665},{"$f":"T108/$T$88*$U$88","v":225683.66497702102},null,-0.5,{"$f":"T108*(1+W108)","v":262332.5},0.5,{"$f":"T108*(1+Y108)","v":786997.5},0,null,null,null,null,null,"Port Hydraulics Subtotals",{"$f":"SUM(AH$90:AH107)","v":0},{"$f":"SUM(AI$90:AI107)","v":0},null,null,{"$f":"SUM(AL$91:AL107)","v":14990.567936507938},{"$f":"$AN108-$AL108","v":3120},{"$f":"SUM(AN$91:AN107)","v":18110.567936507938},{"$f":"SUM(AO$91:AO107)","v":18110.567936507938},null,null,null,null,null,{"$f":"SUM(AU$91:AU107)","v":149730.98467120182},{"$f":"SUM(AV$91:AV107)","v":357.11980408163254},{"$f":"SUM(AW$91:AW107)","v":0},null,null,null,{"$f":"SUM(BA$91:BA107)","v":0},{"$f":"SUM(BB$91:BB107)","v":0},{"$f":"SUM(BC$91:BC107)","v":0}]
[null,"Mike Beam","B","Bearings & Seals Package"]
[null,null,null,"Shaft",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.4,null,{"$f":"AJ110","v":8314.4},0,{"$f":"AL110*(1+AM110)","v":8314.4},{"$f":"AN110+AK110","v":8314.4},null,null,3,0,0,{"$f":" $AN110*$AR110","v":24943.199999999997},{"$f":" $AN110*$AS110","v":0},{"$f":" $AN110*$AT110","v":0},0,0,0,{"$f":"($AN110-$AO110)*AX110","v":0},{"$f":"($AN110-$AO110)*AY110","v":0},0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,453261.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.8,null,{"$f":"AJ111","v":461.8},0,{"$f":"AL111*(1+AM111)","v":461.8},{"$f":"AN111+AK111","v":461.8},null,null,3,0,0,{"$f":" $AN111*$AR111","v":1385.4},{"$f":" $AN111*$AS111","v":0},{"$f":" $AN111*$AT111","v":0},0,0,0,{"$f":"($AN111-$AO111)*AX111","v":0},0,0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.2,null,297.2,0,297.2,297.2,null,null,3,0,0,{"$f":" $AN112*$AR112","v":891.59999999999991},{"$f":" $AN112*$AS112","v":0},{"$f":" $AN112*$AT112","v":0},0,0,0,0,0,0]
[null,null,null,"Housing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10672.5,null,10672.5,0,10672.5,10672.5,null,null,3,0,0,{"$f":" $AN113*$AR113","v":32017.5},{"$f":" $AN113*$AS113","v":0},{"$f":" $AN113*$AT113","v":0},0,0,0,0,0,0]
[null,null,null,"Retainer Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,549.5,0,549.5,549.5,null,null,3,0,0,{"$f":" $AN114*$AR114","v":1648.5},{"$f":" $AN114*$AS114","v":0},{"$f":" $AN114*$AT114","v":0},0,0,0,0,0,0]
[null,null,null,"Dam_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,null,13.3,0,13.3,13.3,null,null,3,0,0,39.900000000000006,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,111.5,0,111.5,111.5,null,null,3,0,0,334.5,0,0,0,0,0,0,0,0]
[null,null,null,"Hub_seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,309,0,309,309,null,null,3,0,0,927,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.6,null,437.6,0,437.6,437.6,null,null,3,0,0,1312.8000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"Fittings",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_hub",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.3,null,501.3,0,501.3,501.3,null,null,3,0,0,1503.9,0,0,0,0,0,0,0,0]
[null,null,null,"Spacer_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,24.9,0,24.9,24.9,null,null,3,0,0,74.699999999999989,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_Plate",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.3,null,115.3,0,115.3,115.3,null,null,3,0,0,345.9,0,0,0,0,0,0,0,0]
[null,null,null,"Bracket Assembly",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.5,null,283.5,0,283.5,283.5,null,null,3,0,0,850.5,0,0,0,0,0,0,0,0]
[null,null,null,"Shim",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.6,null,29.6,0,29.6,29.6,null,null,3,0,0,88.800000000000011,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth1",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5,null,37.5,0,37.5,37.5,null,null,3,0,0,112.5,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth2",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.3,null,213.3,0,213.3,213.3,null,null,3,0,0,639.90000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,null,3.7,0,3.7,3.7,null,null,3,0,0,11.100000000000001,0,0,0,0,0,0,0,0]
[null,null,null,"Seal Retainer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7,null,7.7,0,7.7,7.7,null,null,3,0,0,23.1,0,0,0,0,0,0,0,0]
[null,null,null,"Brake",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.9,null,668.9,0,668.9,668.9,null,null,3,0,0,2006.6999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Washer",null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,1.1000000000000001,0,1.1000000000000001,1.1000000000000001,null,null,3,0,0,3.3000000000000003,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,0.9,0,0.9,0.9,null,null,3,0,0,2.7,0,0,0,0,0,0,0,0]
[null,null,null,"Ring Retaining",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,0,0.4,0.4,null,null,3,0,0,1.2000000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"pin",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,3,0,0,{"$f":" $AN144*$AR144","v":0},{"$f":" $AN144*$AS144","v":0},{"$f":" $AN144*$AT144","v":0},0,0,0,0,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Hahlbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Hahlbeck",null,"Shaft fabrication"]
[null,"Ed Hahlbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Mechanical Brake Arrangement"]
[]
[]
[null,null,null,{"$f":"D109","v":"Bearings & Seals Package"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N110:N151)","v":453261.53},null,1,null,null,null,{"$f":"N153*P153","v":453261.53},{"$f":"T153/$T$88*$U$88","v":194969.59637767333},null,-0.5,{"$f":"T153*(1+W153)","v":226630.76500000001},0.5,{"$f":"T153*(1+Y153)","v":679892.29500000004},0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL$110:AL151)","v":23056.899999999998},{"$f":"$AN153-$AL153","v":0},{"$f":"SUM(AN110:AN151)","v":23056.899999999998},{"$f":"SUM(AO110:AO151)","v":23056.899999999998},null,null,null,null,null,{"$f":"SUM(AU$110:AU151)","v":69170.700000000026},{"$f":"SUM(AV$110:AV151)","v":0},{"$f":"SUM(AW$110:AW151)","v":0},null,null,null,{"$f":"SUM(BA$110:BA151)","v":0},{"$f":"SUM(BB$110:BB151)","v":0},{"$f":"SUM(BC$110:BC151)","v":0}]
[null,"BEW/Tom F","C","Electrical and Monitoring/Controls"]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,{"$f":"AJ155*F155","v":6349.2063492063489},null,{"$f":"F155*AL155","v":6349.2063492063489},{"$f":"AN155","v":6349.2063492063489},null,null,10,0.58399999999999996,0,{"$f":" $AN155*$AR155","v":63492.063492063491},{"$f":" $AN155*$AS155","v":3707.9365079365075},{"$f":" $AN155*$AT155","v":0},0,0.58399999999999996,null,{"$f":"($AN155-$AO155)*AX155","v":0},0,0]
[null,null,null,"Contactor",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,181.40589569160997,null,181.40589569160997,181.40589569160997,null,null,14.25,null,0,{"$f":" $AN156*$AR156","v":2585.0340136054419},{"$f":" $AN156*$AS156","v":0},{"$f":" $AN156*$AT156","v":0},null,null,null,0,0,0]
[null,null,null,"Circuit Breaker",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,362.81179138321994,null,362.81179138321994,362.81179138321994,null,null,14.25,null,0,{"$f":" $AN157*$AR157","v":5170.0680272108839},{"$f":" $AN157*$AS157","v":0},{"$f":" $AN157*$AT157","v":0},null,null,null,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,4.5351473922902494,null,4.5351473922902494,4.5351473922902494,null,null,14.25,null,0,{"$f":" $AN158*$AR158","v":64.625850340136054},{"$f":" $AN158*$AS158","v":0},{"$f":" $AN158*$AT158","v":0},null,null,null,0,0,0]
[null,null,null,"Conductors",null,1,null,null,null,null,null,null,null,4500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,"Cabinet",null,1,null,null,null,null,null,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,"Solid state relays",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,"PLC - Not sure about the cost",null,1,null,null,null,null,null,null,null,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,"Transformer",null,1,null,null,null,null,null,null,null,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.286,1.524,2.5910000000000002,null,null,4767,null,4767,null,4767,4767]
[]
[null,null,null,"Pressure Sensors"]
[null,null,null,"Brake Release"]
[null,null,null,"Accumulator Precharge"]
[null,null,null,"System Pressure"]
[null,null,null,"Charge Pump Pressure"]
[null,null,null,"Filter Pressure differential"]
[]
[null,null,null,"Temperature"]
[null,null,null,"Hydraulic Oil Reservoir"]
[null,null,null,"Hydraulic Oil return"]
[null,null,null,{"$f":"D154","v":"Electrical and Monitoring/Controls"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N155:N174)","v":80600},null,1,null,null,null,{"$f":"N175*P175","v":80600},{"$f":"T175/$T$88*$U$88","v":34669.93871736803},null,-0.5,{"$f":"T175*(1+W175)","v":40300},0.5,{"$f":"T175*(1+Y175)","v":120900},0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL$155:AL174)","v":11664.959183673469},{"$f":"$AN175-$AL175","v":0},{"$f":"SUM(AN155:AN174)","v":11664.959183673469},{"$f":"SUM(AO155:AO174)","v":11664.959183673469},null,null,null,null,null,{"$f":"SUM(AU$155:AU174)","v":71311.791383219956},{"$f":"SUM(AV$155:AV174)","v":3707.9365079365075},{"$f":"SUM(AW$155:AW174)","v":0},null,null,null,{"$f":"SUM(BA$155:BA174)","v":0},{"$f":"SUM(BB$155:BB174)","v":0},{"$f":"SUM(BC$155:BC174)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (m)","Ycg (m)","Zcg (m)",null,null,null,"Xcb (m)","Ycb (m)","Zcb (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AU153+AU108+AU66+AU50+AU31+AU175)+($A$4-1)*AU87","v":12293554.226781202},{"$f":"$A$4*(AV153+AV108+AV66+AV50+AV31+AV175)+($A$4-1)*AV87","v":16260.22524807256},{"$f":"$A$4*(AW153+AW108+AW66+AW50+AW31+AW175)+($A$4-1)*AW87","v":-1532350.7059936509},null,null,null,{"$f":"$A$4*(BA153+BA108+BA66+BA50+BA31+BA175)+($A$4-1)*BA87","v":16433718.965174649},{"$f":"$A$4*(BB153+BB108+BB66+BB50+BB31+BB175)+($A$4-1)*BB87","v":0},{"$f":"$A$4*(BC153+BC108+BC66+BC50+BC31+BC175)+($A$4-1)*BC87","v":-1850857.1883078616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N88","v":11618527.686050933},null,null,null,null,null,{"$f":"T9+T88","v":20176668.606577456},{"$f":"U9+U88","v":4249683.2006725818},{"$f":"T179-U179","v":15926985.405904874},null,{"$f":"X9+X88","v":9927134.303288728},null,{"$f":"Z9+Z88","v":29781402.909866188},{"$f":"AA9+AA88","v":0},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AL9+AL88","v":1657414.4041066472},{"$f":"$AN179-$AL179","v":160097.5526691284},{"$f":"AN9+AN88","v":1817511.9567757756},{"$f":"AO9+AO88","v":-26787.185237892816},null,null,null,null,null,{"$f":"AU178/AN179","v":6.763946823540949},{"$f":"AV178/AN179","v":8.9464199602393955E-3},{"$f":"AW178/AN179","v":-0.84310350767210673},null,null,null,{"$f":"BA178/(AN179-AO179)","v":8.9105495907956431},{"$f":"BB178/AN179","v":0},{"$f":"BC178/AN179","v":-1.0183466366797607}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T87*3","v":4039978.9499999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T182/T9","v":0.25340838108060637}]

{"sheet":"x3.3Capex_1(Sep20)CBM4000Metric","index":46,"n_rows":178,"n_cols":56,"rows_kept":178,"cut":false,"hidden":true,"merged":[[2,12,178,12],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,178,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,43,2,45],[2,46,2,48],[2,49,2,51],[2,52,2,54],[2,22,2,23],[2,24,2,25],[2,27,178,27],[2,28,2,29],[2,37,2,40],[2,42,178,42]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  15 September 2011","Issue:  2"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Description","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Cost/kg","Machining \nMark-up","Shipping","Labor","Testing","Estimated Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB"]
[{"$f":"_C1_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","$/kg","Factor","Factor","Factor","Factor","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N31+N50+N66)+($A$4-1)*N87","v":6969387.9454489788},null,null,null,null,null,{"$f":"$A$4*(T31+T50+T66)+($A$4-1)*T87","v":15509409.863622447},{"$f":"U178*#REF!","v":{"$error":"#REF!"}},{"$f":"T9-U9","v":{"$error":"#REF!"}},null,{"$f":"$A$4*(X31+X50+X66)+($A$4-1)*X87","v":12407527.890897959},null,{"$f":"$A$4*(Z31+Z50+Z66)+($A$4-1)*Z87","v":23264114.795433674},{"$f":"$A$4*(AA31+AA50+AA66)+($A$4-1)*AA87","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AL31+AL50+AL66)+($A$4-1)*AL87","v":1399388.504015547},{"$f":"$AN9-$AL9","v":147617.5526691284},{"$f":"$A$4*(AN31+AN50+AN66)+($A$4-1)*AN87","v":1547006.0566846754},{"$f":"$A$4*(AO31+AO50+AO66)+($A$4-1)*AO87","v":-305838.9646935201}]
[null,"ARL","A","Blades (40m Diameter)"]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"O11*AN12","v":24510.204081632652},9,2.5,null,null,null,{"$f":"N11*P11","v":61275.510204081627},null,null,null,null,null,null,null,null,{"$f":"AD11/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,4.5984068031679994,{"$f":"AD11*AI11","v":2723.3560090702945},{"$f":"((AC11-1.03)/AC11)*AJ11","v":-2013.0029981927453},{"$f":"F11*AJ11","v":2723.3560090702945},0,{"$f":"AL11*(1+AM11)","v":2723.3560090702945},{"$f":"AK11*F11","v":-2013.0029981927453},null,null,0.58115199999999989,0.1651,5.5643779999999996,{"$f":"$AR11*$AN11","v":1582.6837913832194},{"$f":"$AS11*$AN11","v":449.62607709750563},{"$f":"$AT11*$AN11","v":15153.782263038545},0.58115199999999989,0.1651,5.5643779999999996,{"$f":"($AN11-$AO11)*AX11","v":2752.5445097889296},{"$f":"($AN11-$AO11)*AY11","v":781.97287209912781},26354.891860116295]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,23228.571428571428,9,2.5,null,null,null,{"$f":"N12*P12","v":58071.428571428565},null,null,null,null,null,null,null,null,{"$f":"AD12/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,4.5984068031679994,{"$f":"AD12*AI12","v":2723.3560090702945},{"$f":"((AC12-1.03)/AC12)*AJ12","v":-2013.0029981927453},{"$f":"F12*AJ12","v":2723.3560090702945},0,{"$f":"AL12*(1+AM12)","v":2723.3560090702945},{"$f":"AK12*F12","v":-2013.0029981927453},null,null,0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"$AR12*$AN12","v":1582.6837913832194},{"$f":"$AS12*$AN12","v":-449.62607709750563},{"$f":"$AT12*$AN12","v":-15153.782263038545},0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"($AN12-$AO12)*AX12","v":2752.5445097889296},-781.97287209912781,-26354.891860116295]
[null,null,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,23228.571428571428,9,2.5,null,null,null,58071.428571428565,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.3581560578639991,2580.9523809523807,-1907.948358647538,{"$f":"F13*AJ13","v":2580.9523809523807},0,{"$f":"AL13*(1+AM13)","v":2580.9523809523807},{"$f":"AK13*F13","v":-1907.948358647538},null,null,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"$AR13*$AN13","v":1490.0922095238095},{"$f":"$AS13*$AN13","v":-980.06504761904739},{"$f":"$AT13*$AN13","v":-15651.540476190476},0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"($AN13-$AO13)*AX13","v":2591.6309308020964},-1704.5702778482769,-27221.816310118807]
[null,2950,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,16559.183673469386,9,2.5,null,null,null,41397.959183673462,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.3581560578639991,2580.9523809523807,-1907.948358647538,2580.9523809523807,0,2580.9523809523807,-1907.948358647538,null,null,0.57734200000000002,0.37972999999999996,6.0642500000000004,1490.0922095238095,980.06504761904739,15651.540476190476,0.57734200000000002,0.37972999999999996,6.0642500000000004,2591.6309308020964,1704.5702778482769,27221.816310118807]
[null,{"$f":"337000","v":337000},null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,40570,22.05,2.5,null,null,null,101425,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,0.92342744346399985,1839.9092970521542,888.7790302842343,1839.9092970521542,0,1839.9092970521542,888.7790302842343,null,null,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,1927.2976290249437,56.547772335600904,17163.417246258501,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,996.30514991832922,29.232037618845247,8872.5273850389312]
[null,null,null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,41040,22.05,2.5,null,null,null,102600,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,0.92342744346399985,1839.9092970521542,888.7790302842343,1839.9092970521542,0,1839.9092970521542,888.7790302842343,null,null,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,1927.2976290249437,-56.547772335600904,-17163.417246258501,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,996.30514991832922,-29.232037618845247,-8872.5273850389312]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,41040,22.05,2.5,null,null,null,102600,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,0.93398071267999994,1861.2244897959183,899.22435573551832,1861.2244897959183,0,1861.2244897959183,899.22435573551832,null,null,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,2642.6782040816324,-150.80757551020409,-17424.184359183673,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,1365.9055103469993,-77.947022862377978,-9005.9354910302973]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,253860,44.1,2.5,null,null,null,634650,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,0.93398071267999994,1861.2244897959183,899.22435573551832,1861.2244897959183,0,1861.2244897959183,899.22435573551832,null,null,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,2642.6782040816324,150.80757551020409,17424.184359183673,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,1365.9055103469993,77.947022862377978,9005.9354910302973]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,{"$f":"O19*AN20","v":253860},44.1,2.5,null,null,null,634650,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.5864400529119997,5756.4625850340135,2062.4293305346537,5756.4625850340135,0,5756.4625850340135,2062.4293305346537,null,null,0.81203799999999993,0.331978,7.2887839999999988,4674.4663646258496,1911.0189360544216,41957.612386394547,0.81203799999999993,0.331978,7.2887839999999988,2999.6953759171511,1226.3377717621884,26925.010480862857]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.5864400529119997,5756.4625850340135,2062.4293305346537,5756.4625850340135,0,5756.4625850340135,2062.4293305346537,null,null,0.81203799999999993,-0.331978,-7.2887839999999988,4674.4663646258496,-1911.0189360544216,-41957.612386394547,0.81203799999999993,-0.331978,-7.2887839999999988,2999.6953759171511,-1226.3377717621884,-26925.010480862857]
[]
[]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS"]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics"]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade"]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction"]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N30)","v":717896.53061224485},null,null,null,null,null,{"$f":"SUM(T11:T30)","v":1794741.3265306121},null,null,-0.2,{"$f":"T31*(1+W31)","v":1435793.0612244897},0.5,{"$f":"T31*(1+Y31)","v":2692111.9897959181},{"$f":"_xll.CB.Triangular(X31,T31,Z31)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AH$11:AH30)","v":0},{"$f":"SUM(AI$11:AI30)","v":28.800822140175995},null,null,{"$f":"SUM(AL$11:AL30)","v":29523.809523809523},{"$f":"$AN31-$AL31","v":0},{"$f":"SUM(AN$11:AN30)","v":29523.809523809523},{"$f":"SUM(AO$11:AO30)","v":-141.03728057175431},null,null,null,null,null,{"$f":"SUM(AU$11:AU30)","v":24634.436397278907},{"$f":"SUM(AV$11:AV30)","v":0},{"$f":"SUM(AW$11:AW30)","v":0},null,null,null,{"$f":"SUM(BA$11:BA30)","v":21412.162953547013},{"$f":"SUM(BB$11:BB30)","v":0},{"$f":"SUM(BC$11:BC30)","v":0}]
[null,"ARL","B","Rotor Hub"]
[null,null,null,"gussets hub sleeves","steel",1,null,null,null,null,null,null,null,{"$f":"F33*AN33*$A$9","v":40716},null,2.5,null,null,null,{"$f":"N33*P33","v":101790},null,null,null,null,null,null,null,null,{"$f":"AD33/1000","v":7.8185837972760375},7818.5837972760373,null,null,null,null,2.3617200507440002,{"$f":"AI33*AD33","v":18465.306122448979},{"$f":" (($AC33-1.025)/$AC33)*$AJ33","v":16044.543070436379},{"$f":"AJ33*F33","v":18465.306122448979},0,{"$f":"AL33*(1+AM33)","v":18465.306122448979},{"$f":"AK33*F33","v":16044.543070436379},null,null,-0.30962599999999996,0,0,{"$f":" $AN33*$AR33","v":-5717.3388734693872},{"$f":" $AN33*$AS33","v":0},{"$f":" $AN33*$AT33","v":0},-0.30962599999999996,0,0,{"$f":"($AN33-$AO33)*AX33","v":-749.53118074245333},{"$f":"($AN33-$AO33)*AY33","v":0},0]
[null,null,null,"hub-sleeve","steel",1,null,null,null,null,null,null,null,{"$f":"F34*AN34*$A$9","v":94346},null,2.5,null,null,null,{"$f":"N34*P34","v":235865},null,null,null,null,null,null,null,null,{"$f":"AD34/1000","v":7.8186829203489898},7818.6829203489897,null,null,null,null,5.4724436357359991,{"$f":"AI34*AD34","v":42787.301587301583},{"$f":" (($AC34-1.025)/$AC34)*$AJ34","v":37178.046860672192},42787.301587301583,0,42787.301587301583,{"$f":" (($AC34-1.025)/$AC34)*$AN34","v":37178.046860672192},null,null,0,0,0,0,0,0,0,0,0,{"$f":"($AN34-$AO34)*AX34","v":0},0,0]
[null,null,null,"radial gussets-hub","steel",1,null,null,null,null,null,null,null,{"$f":"F35*AN35*$A$9","v":13074},null,2.5,null,null,null,32685,null,null,null,null,null,null,null,null,{"$f":"AD35/1000","v":7.8183439239302723},7818.3439239302725,null,null,null,null,0.758376934856,{"$f":"AI35*AD35","v":5929.2517006802718},{"$f":" (($AC35-1.025)/$AC35)*$AJ35","v":5151.9153424528722},5929.2517006802718,0,5929.2517006802718,{"$f":" (($AC35-1.025)/$AC35)*$AN35","v":5151.9153424528722},null,null,-0.25247599999999998,0,0,-1496.9937523809522,0,0,-0.25247599999999998,0,0,-196.25877437982092,0,0]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,{"$f":"F36*AN36*$A$9","v":24388},null,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-2320.4988444444439,-4171.8411428571426,16684.555250793648,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-304.20779294665505,-546.91110475276378,2187.2761287048238]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,{"$f":"F37*AN37*$A$9","v":24388},null,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-2320.4988444444439,4171.8411428571426,16684.555250793648,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-304.20779294665505,546.91110475276378,2187.2761287048238]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,0.98101158635999985,7670.2947845804983,6664.757908561498,7670.2947845804983,0,7670.2947845804983,6664.757908561498,null,null,0.28625799999999996,0.51815999999999995,2.1267420000000001,2195.683244444444,3974.4399455782309,16312.738070748299,0.28625799999999996,0.51815999999999995,2.1267420000000001,287.84297505544697,521.02898767800514,2138.5175067784012]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,0.98101158635999985,7670.2947845804983,6664.757908561498,7670.2947845804983,0,7670.2947845804983,6664.757908561498,null,null,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,2195.683244444444,-3974.4399455782309,-16312.738070748299,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,287.84297505544697,-521.02898767800514,-2138.5175067784012]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,0.99349852912799985,7767.8004535147393,6749.4644611585391,7767.8004535147393,0,7767.8004535147393,6749.4644611585391,null,null,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-3764.5246693877548,1963.1562086167796,17601.323152834466,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-493.51820864756996,257.36405534818243,2307.4821485036537]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,0.99349852912799985,7767.8004535147393,6749.4644611585391,7767.8004535147393,0,7767.8004535147393,6749.4644611585391,null,null,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-3764.5246693877548,-1963.1562086167796,-17601.323152834466,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-493.51820864756996,-257.36405534818243,-2307.4821485036537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN50/2.205","v":54502.804901249983}]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N33:N41)","v":515922},null,null,null,null,null,{"$f":"SUM(T33:T49)","v":811290},null,null,-0.2,{"$f":"T50*(1+W50)","v":649032},0.5,{"$f":"T50*(1+Y50)","v":1216935},{"$f":"_xll.CB.Triangular(X50,T50,Z50)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AH$33:AH41)","v":0},{"$f":"SUM(AI$33:AI41)","v":15.370754677783999},null,null,{"$f":"SUM(AL$33:AL41)","v":120178.68480725621},{"$f":" $AN50-$AL50","v":0},{"$f":"SUM(AN$33:AN41)","v":120178.68480725621},{"$f":"SUM(AO$33:AO41)","v":104423.66126252763},null,null,null,null,null,{"$f":"SUM(AU$33:AU41)","v":-14993.013164625847},{"$f":"SUM(AV$33:AV41)","v":0},{"$f":"SUM(AW$33:AW41)","v":33369.110501587304},null,null,null,{"$f":"SUM(BA$33:BA41)","v":-1965.5560081998303},{"$f":"SUM(BB$33:BB41)","v":0},{"$f":"SUM(BC$33:BC41)","v":4374.5522574096476}]
[null,"ARL/NAVY","C","Nacelle Structure"]
[null,null,null,"Structural Weight","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN52","v":85299.984000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD52/1000","v":7.85},7850,null,null,null,null,4.4800000000000004,{"$f":"AD52*AI52","v":35168},null,{"$f":"AJ52*F52","v":35168},0.1,{"$f":"AL52*(1+AM52)","v":38684.800000000003},{"$f":"AN52","v":38684.800000000003},null,null,{"$f":"2.5+AF53/2","v":8.5},0,0,{"$f":" $AN52*$AR52","v":328820.80000000005},{"$f":" $AN52*$AS52","v":0},{"$f":" $AN52*$AT52","v":0},0,0,0,{"$f":"($AN52-$AO52)*AX52","v":0},{"$f":"($AN52-$AO52)*AY52","v":0},0]
[null,null,null,"Buoyant Volume","steel",1,null,null,null,null,null,null,null,{"$f":"A10*AN53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD53/1000","v":1.0249999999999999},1025,null,12,4.32,null,{"$f":"-PI()*(AG53/2)^2*AF53","v":-175.88897621506248},{"$f":"AD53*AI53","v":-180286.20062043905},null,null,0,null,{"$f":"AJ53","v":-180286.20062043905},null,null,0,0,0,{"$f":" $AN53*$AR53","v":0},{"$f":" $AN53*$AS53","v":0},{"$f":" $AN53*$AT53","v":0},{"$f":"AR52","v":8.5},0,0,{"$f":"($AN53-$AO53)*AX53","v":1532432.7052737318},0,0]
[null,null,null,"End Cap","steel",1,null,null,null,null,null,null,null,{"$f":"A11*AN54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD54/1000","v":7.85},7850,null,null,null,null,0.74393397106000003,{"$f":"AD54*AI54","v":5839.8816728210004},null,{"$f":"AJ54*F54","v":5839.8816728210004},0.1,{"$f":"AL54*(1+AM54)","v":6423.8698401031006},{"$f":"AN54","v":6423.8698401031006},null,null,15,0,0,{"$f":" $AN54*$AR54","v":96358.04760154651},{"$f":" $AN54*$AS54","v":0},{"$f":" $AN54*$AT54","v":0},0,0,0,{"$f":"($AN54-$AO54)*AX54","v":0},0,0]
[null,null,null,"Tail cone Structure","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN55","v":19230.57675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD55/1000","v":7.85},7850,null,null,null,null,1.01,{"$f":"AD55*AI55","v":7928.5},null,{"$f":"AJ55*F55","v":7928.5},0.1,{"$f":"AL55*(1+AM55)","v":8721.35},{"$f":"AN55","v":8721.35},null,null,-3.5,0,0,{"$f":" $AN55*$AR55","v":-30524.725000000002},{"$f":" $AN55*$AS55","v":0},{"$f":" $AN55*$AT55","v":0},0,0,0,{"$f":"($AN55-$AO55)*AX55","v":0},0,0]
[null,null,null,"Tail cone Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD56/1000","v":1.0249999999999999},1025,null,null,null,null,-31.23,{"$f":"AD56*AI56","v":-32010.75},null,{"$f":"AJ56*F56","v":-32010.75},0,null,{"$f":"AJ56","v":-32010.75},null,null,0,0,0,{"$f":" $AN56*$AR56","v":0},{"$f":" $AN56*$AS56","v":0},{"$f":" $AN56*$AT56","v":0},-3.5,0,0,{"$f":"($AN56-$AO56)*AX56","v":-112037.625},0,0]
[]
[null,"Rich Banko/Michael LaGrassa/Dana Colegrove",1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N52:N65)","v":104530.56075},null,2.5,null,null,null,{"$f":"N66*P66","v":261326.40187500001},null,null,-0.2,{"$f":"T66*(1+W66)","v":209061.12150000001},0.5,{"$f":"T66*(1+Y66)","v":391989.60281250003},{"$f":"_xll.CB.Triangular(X66,T66,Z66)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Port Nacelle Subtotals",{"$f":"SUM(AH$52:AH65)","v":0},{"$f":"SUM(AI$52:AI65)","v":-200.88504224400251},null,null,{"$f":"SUM(AL$52:AL65)","v":16925.631672821},{"$f":"$AN66-$AL66","v":36904.388167282101},{"$f":"SUM(AN$52:AN65)","v":53830.019840103101},{"$f":"SUM(AO$52:AO65)","v":-158466.93078033591},null,null,null,null,null,{"$f":"SUM(AU$52:AU65)","v":394654.12260154658},{"$f":"SUM(AV$52:AV65)","v":0},{"$f":"SUM(AW$52:AW65)","v":0},null,null,null,{"$f":"SUM(BA$52:BA65)","v":1420395.0802737318},{"$f":"SUM(BB$52:BB65)","v":0},{"$f":"SUM(BC$52:BC65)","v":0}]
[null,"ARL/NAVY","D","Main Wing and Fairing"]
[null,null,null,"Wing (Adjusted for center pod)",null,0.57499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD68/1000","v":1.0249999999999999},1025,"NACA 0018 wing with 30' chord",null,null,null,{"$f":"F68*1394.66/3","v":267.3098333333333},{"$f":"-AI68*AD68","v":-273992.57916666666},{"$f":" (($AC68-1.025)/$AC68)*$AJ68","v":0},null,null,null,{"$f":"AJ68","v":-273992.57916666666},null,null,null,null,null,null,null,null,13,0,-2.2730000000000001,{"$f":"($AN68-$AO68)*AX68","v":3561903.5291666668},{"$f":"($AN68-$AO68)*AY68","v":0},-622785.13244583341]
[null,null,null,"Internal Structure (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN69","v":296680.54499999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD69/1000","v":7.85},7850,"Length = 45 m",null,null,null,17.14,{"$f":"AI69*AD69","v":134549},{"$f":" (($AC69-1.025)/$AC69)*$AJ69","v":116980.49999999999},{"$f":"F69*AJ69","v":134549},0,{"$f":"AL69*(1+AM69)","v":134549},{"$f":"AN69","v":134549},null,null,13,0,-2.2730000000000001,{"$f":" $AN69*$AR69","v":1749137},{"$f":" $AN69*$AS69","v":0},{"$f":" $AN69*$AT69","v":-305829.87700000004},null,null,null,{"$f":"($AN69-$AO69)*AX69","v":0},0,0]
[null,null,null,"Skin (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN70","v":241983.315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD70/1000","v":7.85},7850,null,null,null,null,13.98,{"$f":"AI70*AD70","v":109743},{"$f":" (($AC70-1.025)/$AC70)*$AJ70","v":95413.499999999985},{"$f":"F70*AJ70","v":109743},0,{"$f":"AL70*(1+AM70)","v":109743},{"$f":"AN70","v":109743},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,{"$f":" $AN70*$AR70","v":1426659},{"$f":" $AN70*$AS70","v":0},{"$f":" $AN70*$AT70","v":-249445.83900000001},null,null,null,0,0,0]
[null,null,null,"FRP Fairing 2%","GFRP Laminate",0,null,null,null,null,null,null,null,{"$f":"10*AN71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD71/1000","v":1.88},1880,null,null,null,null,{"$f":"0.02*AI68","v":5.3461966666666658},10050.849733333333,4570.9981500000004,{"$f":"F71*AJ71","v":0},0,{"$f":"AL71*(1+AM71)","v":0},{"$f":"AN71","v":0},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Electric Conduit",null,0,null,null,null,null,null,null,null,{"$f":"1*AN72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf) 88%","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AN73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD73/1000","v":0.39},390,null,null,null,null,{"$f":"0.88*AI68","v":235.2326533333333},{"$f":"AI73*AD73","v":91740.734799999991},-149372.73486666664,{"$f":"F73*AJ73","v":0},0,{"$f":"AL73*(1+AM73)","v":0},{"$f":" (($AC73-1.025)/$AC73)*$AN73","v":0},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairing",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD74/1000","v":1.0249999999999999},1025,"Tapered Wing as described by NAVY",null,null,null,{"$f":"F74*48.936","v":0},{"$f":"-AI74*AD74","v":0},0,{"$f":"F74*AJ74","v":0},0,{"$f":"AL74*(1+AM74)","v":0},{"$f":"AJ74","v":0},null,null,null,null,null,0,0,0,-6.43,0,0,0,0,0]
[null,null,null,"Steel Shell",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AN75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.07*AI74","v":0},0,0,{"$f":"F75*AJ75","v":0},0,{"$f":"AL75*(1+AM75)","v":0},{"$f":"AN75","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Frames (Assume 80@20\")",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AN76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD76/1000","v":7.85},7850,null,null,null,null,{"$f":"0.04*AI74","v":0},0,0,{"$f":"F76*AJ76","v":0},0,{"$f":"AL76*(1+AM76)","v":0},{"$f":"AN76","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AN77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD77/1000","v":0.39},390,null,null,null,null,{"$f":"0.89*AI74","v":0},0,0,{"$f":"F77*AJ77","v":0},0,{"$f":"AL77*(1+AM77)","v":0},{"$f":"AN77","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N68:N86)","v":538663.86},null,2.5,null,null,null,{"$f":"N87*P87","v":1346659.65},null,null,-0.2,{"$f":"T87*(1+W87)","v":1077327.72},0.5,{"$f":"T87*(1+Y87)","v":2019989.4749999999},{"$f":"_xll.CB.Triangular(X87,T87,Z87)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AH$68:AH86)","v":0},{"$f":"SUM(AI$68:AI86)","v":539.00868333333324},null,null,{"$f":"SUM(AL$68:AL86)","v":244292},{"$f":" $AN87-$AL87","v":0},{"$f":"SUM(AN$68:AN86)","v":244292},{"$f":"SUM(AO$68:AO86)","v":-29700.579166666663},null,null,null,null,null,{"$f":"SUM(AU$68:AU86)","v":3175796},{"$f":"SUM(AV$68:AV86)","v":0},{"$f":"SUM(AW$68:AW86)","v":-555275.71600000001},null,null,null,{"$f":"SUM(BA$68:BA86)","v":3561903.5291666668},{"$f":"SUM(BB$68:BB86)","v":0},{"$f":"SUM(BC$68:BC86)","v":-622785.13244583341}]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N108+N153+N174)","v":4154106.12},null,null,null,null,null,{"$f":"$A$4*(T108+T153+T174)","v":4154106.12},{"$f":"U178*#REF!","v":{"$error":"#REF!"}},{"$f":"T88-U88","v":{"$error":"#REF!"}},null,{"$f":"$A$4*(X108+X153+X174)","v":3323284.8960000002},null,{"$f":"$A$4*(Z108+Z153+Z174)","v":6231159.1799999997},{"$f":"$A$4*(AA108+AA153+AA174)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AL108+AL153+AL174)","v":179781.70848072562},{"$f":"$AN88-$AL88","v":12480},{"$f":"$A$4*(AN108+AN153+AN174)","v":192261.70848072562},{"$f":"$A$4*(AO108+AO153+AO174)","v":192261.70848072562}]
[null,"Tom Foley","A","Hydraulics Package"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe, Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,null,null,"COMPONENTS"]
[null,"Tom F",null,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,309900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,null,{"$f":"AJ94*F94","v":6130},null,{"$f":"F94*AL94","v":6130},{"$f":"AN94","v":6130},null,null,4,0,null,{"$f":" $AN94*$AR94","v":24520},{"$f":" $AN94*$AS94","v":0},{"$f":" $AN94*$AT94","v":0},4,0,null,{"$f":"($AN94-$AO94)*AX94","v":0},{"$f":"($AN94-$AO94)*AY94","v":0},0]
[null,"Ed H",null,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.83,null,659.66,null,{"$f":"AL95*(1+AM95)","v":659.66},{"$f":"AN95","v":659.66},null,null,4,0,null,2638.64,0,0,4,0,null,{"$f":"($AN95-$AO95)*AX95","v":0},0,0]
[null,"Tom F",null,"A4VM 500",null,4,null,null,null,null,null,null,null,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,1040,null,{"$f":"F96*AL96","v":4160},4160,null,null,10,0.58399999999999996,null,41600,2429.44,0,10,0.58399999999999996,null,0,0,0]
[null,"Ed H",null,"Motor Platform","PEI",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.05986394557823,null,174.05986394557823,null,{"$f":"F97*AL97","v":174.05986394557823},174.05986394557823,null,null,10,0.58399999999999996,null,1740.5986394557822,101.65096054421768,0,10,0.58399999999999996,null,0,0,0]
[null,null,null,"Charge Pump - A11 - 125 kg",null,1,null,null,null,null,null,null,null,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05442176870747,null,136.05442176870747,null,{"$f":"F98*AL98","v":136.05442176870747},136.05442176870747,null,null,13,-0.40639999999999998,null,1768.7074829931971,-55.292517006802711,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Filter",null,1,null,null,null,null,null,null,null,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.795918367346943,null,89.795918367346943,null,{"$f":"F99*AL99","v":89.795918367346943},89.795918367346943,null,null,13,-0.40639999999999998,null,1167.3469387755104,-36.493061224489793,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Accumulators","TBD",0,null,null,null,null,null,null,null,4950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.79365079365078,null,0,null,{"$f":"F100*AL100","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Biodegradable Oil","400gal",1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965.5328798185941,null,965.5328798185941,null,{"$f":"AL101","v":965.5328798185941},965.5328798185941,null,null,14,-0.40639999999999998,null,13517.460317460318,-392.39256235827662,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,18191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1505.6689342403627,null,1505.6689342403627,null,{"$f":"F102*AL102","v":1505.6689342403627},1505.6689342403627,null,null,12,-1,null,18068.027210884353,-1505.6689342403627,0,12,-1,null,0,0,0]
[null,null,null,"Oil Tank",null,1,null,null,null,null,null,null,null,2776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.0612244897959,null,453.0612244897959,null,{"$f":"F103*AL103","v":453.0612244897959},453.0612244897959,null,null,14,-0.40639999999999998,null,6342.8571428571431,-184.12408163265306,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"High-Pressure Lines","15m",1,null,null,null,null,null,null,null,5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873.015873015873,null,1873.015873015873,null,{"$f":"AL104","v":1873.015873015873},1873.015873015873,null,null,10,0,null,18730.158730158731,0,0,10,0,null,0,0,0]
[null,null,null,"Return Lines","15m",1,null,null,null,null,null,null,null,4540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1532.8798185941043,null,1532.8798185941043,null,{"$f":"AL105","v":1532.8798185941043},1532.8798185941043,null,null,10,0,null,15328.798185941043,0,0,10,0,null,0,0,0]
[null,null,null,"Fittings",null,1,null,null,null,null,null,null,null,7590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.83900226757368,null,430.83900226757368,null,{"$f":"AL106","v":430.83900226757368},430.83900226757368,null,null,10,0,null,4308.3900226757369,0,0,10,0,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N91:N107)","v":524665},null,1,null,null,null,{"$f":"N108*P108","v":524665},null,null,-0.2,{"$f":"T108*(1+W108)","v":419732},0.5,{"$f":"T108*(1+Y108)","v":786997.5},{"$f":"_xll.CB.Triangular(X108,T108,Z108)","v":{"$error":"#NAME?"}},null,null,null,null,null,"Port Hydraulics Subtotals",{"$f":"SUM(AH$90:AH107)","v":0},{"$f":"SUM(AI$90:AI107)","v":0},null,null,{"$f":"SUM(AL$91:AL107)","v":14990.567936507938},{"$f":"$AN108-$AL108","v":3120},{"$f":"SUM(AN$91:AN107)","v":18110.567936507938},{"$f":"SUM(AO$91:AO107)","v":18110.567936507938},null,null,null,null,null,{"$f":"SUM(AU$91:AU107)","v":149730.98467120182},{"$f":"SUM(AV$91:AV107)","v":357.11980408163254},{"$f":"SUM(AW$91:AW107)","v":0},null,null,null,{"$f":"SUM(BA$91:BA107)","v":0},{"$f":"SUM(BB$91:BB107)","v":0},{"$f":"SUM(BC$91:BC107)","v":0}]
[null,"Mike Beam","B","Bearings & Seals Package"]
[null,null,null,"Shaft",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.4,null,{"$f":"AJ110","v":8314.4},0,{"$f":"AL110*(1+AM110)","v":8314.4},{"$f":"AN110+AK110","v":8314.4},null,null,3,0,0,{"$f":" $AN110*$AR110","v":24943.199999999997},{"$f":" $AN110*$AS110","v":0},{"$f":" $AN110*$AT110","v":0},0,0,0,{"$f":"($AN110-$AO110)*AX110","v":0},{"$f":"($AN110-$AO110)*AY110","v":0},0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,453261.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.8,null,{"$f":"AJ111","v":461.8},0,{"$f":"AL111*(1+AM111)","v":461.8},{"$f":"AN111+AK111","v":461.8},null,null,3,0,0,{"$f":" $AN111*$AR111","v":1385.4},{"$f":" $AN111*$AS111","v":0},{"$f":" $AN111*$AT111","v":0},0,0,0,{"$f":"($AN111-$AO111)*AX111","v":0},0,0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.2,null,297.2,0,297.2,297.2,null,null,3,0,0,{"$f":" $AN112*$AR112","v":891.59999999999991},{"$f":" $AN112*$AS112","v":0},{"$f":" $AN112*$AT112","v":0},0,0,0,0,0,0]
[null,null,null,"Housing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10672.5,null,10672.5,0,10672.5,10672.5,null,null,3,0,0,{"$f":" $AN113*$AR113","v":32017.5},{"$f":" $AN113*$AS113","v":0},{"$f":" $AN113*$AT113","v":0},0,0,0,0,0,0]
[null,null,null,"Retainer Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,549.5,0,549.5,549.5,null,null,3,0,0,{"$f":" $AN114*$AR114","v":1648.5},{"$f":" $AN114*$AS114","v":0},{"$f":" $AN114*$AT114","v":0},0,0,0,0,0,0]
[null,null,null,"Dam_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,null,13.3,0,13.3,13.3,null,null,3,0,0,39.900000000000006,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,111.5,0,111.5,111.5,null,null,3,0,0,334.5,0,0,0,0,0,0,0,0]
[null,null,null,"Hub_seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,309,0,309,309,null,null,3,0,0,927,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.6,null,437.6,0,437.6,437.6,null,null,3,0,0,1312.8000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"Fittings",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_hub",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.3,null,501.3,0,501.3,501.3,null,null,3,0,0,1503.9,0,0,0,0,0,0,0,0]
[null,null,null,"Spacer_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,24.9,0,24.9,24.9,null,null,3,0,0,74.699999999999989,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_Plate",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.3,null,115.3,0,115.3,115.3,null,null,3,0,0,345.9,0,0,0,0,0,0,0,0]
[null,null,null,"Bracket Assembly",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.5,null,283.5,0,283.5,283.5,null,null,3,0,0,850.5,0,0,0,0,0,0,0,0]
[null,null,null,"Shim",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.6,null,29.6,0,29.6,29.6,null,null,3,0,0,88.800000000000011,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth1",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5,null,37.5,0,37.5,37.5,null,null,3,0,0,112.5,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth2",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.3,null,213.3,0,213.3,213.3,null,null,3,0,0,639.90000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,null,3.7,0,3.7,3.7,null,null,3,0,0,11.100000000000001,0,0,0,0,0,0,0,0]
[null,null,null,"Seal Retainer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7,null,7.7,0,7.7,7.7,null,null,3,0,0,23.1,0,0,0,0,0,0,0,0]
[null,null,null,"Brake",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.9,null,668.9,0,668.9,668.9,null,null,3,0,0,2006.6999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Washer",null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,1.1000000000000001,0,1.1000000000000001,1.1000000000000001,null,null,3,0,0,3.3000000000000003,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,0.9,0,0.9,0.9,null,null,3,0,0,2.7,0,0,0,0,0,0,0,0]
[null,null,null,"Ring Retaining",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,0,0.4,0.4,null,null,3,0,0,1.2000000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"pin",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,3,0,0,{"$f":" $AN144*$AR144","v":0},{"$f":" $AN144*$AS144","v":0},{"$f":" $AN144*$AT144","v":0},0,0,0,0,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Hahlbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Hahlbeck",null,"Shaft fabrication"]
[null,"Ed Hahlbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Mechanical Brake Arrangement"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N110:N151)","v":453261.53},null,1,null,null,null,{"$f":"N153*P153","v":453261.53},null,null,-0.2,{"$f":"T153*(1+W153)","v":362609.22400000005},0.5,{"$f":"T153*(1+Y153)","v":679892.29500000004},{"$f":"_xll.CB.Triangular(X153,T153,Z153)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL$110:AL151)","v":23056.899999999998},{"$f":"$AN153-$AL153","v":0},{"$f":"SUM(AN110:AN151)","v":23056.899999999998},{"$f":"SUM(AO110:AO151)","v":23056.899999999998},null,null,null,null,null,{"$f":"SUM(AU$110:AU151)","v":69170.700000000026},{"$f":"SUM(AV$110:AV151)","v":0},{"$f":"SUM(AW$110:AW151)","v":0},null,null,null,{"$f":"SUM(BA$110:BA151)","v":0},{"$f":"SUM(BB$110:BB151)","v":0},{"$f":"SUM(BC$110:BC151)","v":0}]
[null,"BEW/Tom F","C","Electrical and Monitoring/Controls"]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,{"$f":"AJ155*F155","v":6349.2063492063489},null,{"$f":"F155*AL155","v":6349.2063492063489},{"$f":"AN155","v":6349.2063492063489},null,null,10,0.58399999999999996,0,{"$f":" $AN155*$AR155","v":63492.063492063491},{"$f":" $AN155*$AS155","v":3707.9365079365075},{"$f":" $AN155*$AT155","v":0},0,0.58399999999999996,null,{"$f":"($AN155-$AO155)*AX155","v":0},0,0]
[null,null,null,"Contactor",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,{"$f":"AJ156*F156","v":181.40589569160997},null,{"$f":"F156*AL156","v":181.40589569160997},{"$f":"AN156","v":181.40589569160997},null,null,14.25,null,0,{"$f":" $AN156*$AR156","v":2585.0340136054419},{"$f":" $AN156*$AS156","v":0},{"$f":" $AN156*$AT156","v":0},null,null,null,0,0,0]
[null,null,null,"Circuit Breaker",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,{"$f":"AJ157*F157","v":362.81179138321994},null,{"$f":"F157*AL157","v":362.81179138321994},{"$f":"AN157","v":362.81179138321994},null,null,14.25,null,0,{"$f":" $AN157*$AR157","v":5170.0680272108839},{"$f":" $AN157*$AS157","v":0},{"$f":" $AN157*$AT157","v":0},null,null,null,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,{"$f":"AJ158*F158","v":4.5351473922902494},null,{"$f":"F158*AL158","v":4.5351473922902494},{"$f":"AN158","v":4.5351473922902494},null,null,14.25,null,0,{"$f":" $AN158*$AR158","v":64.625850340136054},{"$f":" $AN158*$AS158","v":0},{"$f":" $AN158*$AT158","v":0},null,null,null,0,0,0]
[null,null,null,"Conductors",null,1,null,null,null,null,null,null,null,4500]
[null,null,null,"Cabinet",null,1,null,null,null,null,null,null,null,2500]
[null,null,null,"Solid state relays",null,1,null,null,null,null,null,null,null,1500]
[null,null,null,"PLC - Not sure about the cost",null,1,null,null,null,null,null,null,null,3000]
[]
[null,null,null,"Pressure Sensors"]
[null,null,null,"Brake Release"]
[null,null,null,"Accumulator Precharge"]
[null,null,null,"System Pressure"]
[null,null,null,"Charge Pump Pressure"]
[null,null,null,"Filter Pressure differential"]
[]
[null,null,null,"Temperature"]
[null,null,null,"Hydraulic Oil Reservoir"]
[null,null,null,"Hydraulic Oil return"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N155:N173)","v":60600},null,1,null,null,null,{"$f":"N174*P174","v":60600},null,null,-0.2,{"$f":"T174*(1+W174)","v":48480},0.5,{"$f":"T174*(1+Y174)","v":90900},{"$f":"_xll.CB.Triangular(X174,T174,Z174)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL$155:AL173)","v":6897.9591836734689},{"$f":"$AN174-$AL174","v":0},{"$f":"SUM(AN155:AN173)","v":6897.9591836734689},{"$f":"SUM(AO155:AO173)","v":6897.9591836734689},null,null,null,null,null,{"$f":"SUM(AU$155:AU173)","v":71311.791383219956},{"$f":"SUM(AV$155:AV173)","v":3707.9365079365075},{"$f":"SUM(AW$155:AW173)","v":0},null,null,null,{"$f":"SUM(BA$155:BA173)","v":0},{"$f":"SUM(BB$155:BB173)","v":0},{"$f":"SUM(BC$155:BC173)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (m)","Ycg (m)","Zcg (m)",null,null,null,"Xcb (m)","Ycb (m)","Zcb (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AU153+AU108+AU66+AU50+AU31+AU174)+($A$4-1)*AU87","v":12305424.087554486},{"$f":"$A$4*(AV153+AV108+AV66+AV50+AV31+AV174)+($A$4-1)*AV87","v":16260.22524807256},{"$f":"$A$4*(AW153+AW108+AW66+AW50+AW31+AW174)+($A$4-1)*AW87","v":-1532350.7059936509},null,null,null,{"$f":"$A$4*(BA153+BA108+BA66+BA50+BA31+BA174)+($A$4-1)*BA87","v":16445077.336376317},{"$f":"$A$4*(BB153+BB108+BB66+BB50+BB31+BB174)+($A$4-1)*BB87","v":0},{"$f":"$A$4*(BC153+BC108+BC66+BC50+BC31+BC174)+($A$4-1)*BC87","v":-1850857.1883078616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N88","v":11123494.065448979},null,null,null,null,null,{"$f":"T9+T88","v":19663515.983622447},8750000,{"$f":"T178-U178","v":10913515.983622447},null,{"$f":"X9+X88","v":15730812.786897959},null,{"$f":"Z9+Z88","v":29495273.975433674},{"$f":"AA9+AA88","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AL9+AL88","v":1579170.2124962725},{"$f":"$AN178-$AL178","v":160097.5526691284},{"$f":"AN9+AN88","v":1739267.7651654009},{"$f":"AO9+AO88","v":-113577.25621279448},null,null,null,null,null,{"$f":"AU177/AN178","v":7.0750601684291352},{"$f":"AV177/AN178","v":9.3488912827210616E-3},{"$f":"AW177/AN178","v":-0.88103208527407362},null,null,null,{"$f":"BA177/(AN178-AO178)","v":8.8755816847239775},{"$f":"BB177/AN178","v":0},{"$f":"BC177/AN178","v":-1.0641588520050842}]

{"sheet":"7.3 Old information -->","index":47,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"3.2x Base(Sep21)CBM4000Metric","index":48,"n_rows":178,"n_cols":56,"rows_kept":178,"cut":false,"hidden":true,"merged":[[2,43,2,45],[2,46,2,48],[2,49,2,51],[2,52,2,54],[2,22,2,23],[2,24,2,25],[2,27,178,27],[2,28,2,29],[2,37,2,40],[2,42,178,42],[2,12,178,12],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,178,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  21 September 2011 (only values)","Issue:  2"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Description","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Cost/kg","Machining \nMark-up","Shipping","Labor","Testing","Estimated Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB"]
[{"$f":"_B0_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","$/kg","Factor","Factor","Factor","Factor","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N31+N50+N66)+($A$4-1)*N87","v":7220130.5590713415},null,null,null,null,null,{"$f":"$A$4*(T31+T50+T66)+($A$4-1)*T87","v":16136266.397678353},{"$f":"'3.1 Summary Risked CAPEX'!D7","v":2428390.4003843325},{"$f":"T9-U9","v":13707875.99729402},null,{"$f":"$A$4*(X31+X50+X66)+($A$4-1)*X87","v":8068133.1988391764},null,{"$f":"$A$4*(Z31+Z50+Z66)+($A$4-1)*Z87","v":24204399.596517533},{"$f":"$A$4*(AA31+AA50+AA66)+($A$4-1)*AA87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AL31+AL50+AL66)+($A$4-1)*AL87","v":1399388.504015547},{"$f":"$AN9-$AL9","v":147617.5526691284},{"$f":"$A$4*(AN31+AN50+AN66)+($A$4-1)*AN87","v":1547006.0566846754},{"$f":"$A$4*(AO31+AO50+AO66)+($A$4-1)*AO87","v":-305838.9646935201}]
[null,"ARL","A","Blades (40m Diameter)"]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"O11*AN11","v":24510.204081632652},9,2.5,null,null,null,{"$f":"N11*P11","v":61275.510204081627},null,null,null,null,null,null,null,null,{"$f":"AD11/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,4.5984068031679994,{"$f":"AD11*AI11","v":2723.3560090702945},{"$f":"((AC11-1.03)/AC11)*AJ11","v":-2013.0029981927453},{"$f":"F11*AJ11","v":2723.3560090702945},0,{"$f":"AL11*(1+AM11)","v":2723.3560090702945},{"$f":"AK11*F11","v":-2013.0029981927453},null,null,0.58115199999999989,0.1651,5.5643779999999996,{"$f":"$AR11*$AN11","v":1582.6837913832194},{"$f":"$AS11*$AN11","v":449.62607709750563},{"$f":"$AT11*$AN11","v":15153.782263038545},0.58115199999999989,0.1651,5.5643779999999996,{"$f":"($AN11-$AO11)*AX11","v":2752.5445097889296},{"$f":"($AN11-$AO11)*AY11","v":781.97287209912781},26354.891860116295]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"O12*AN12","v":24510.204081632652},9,2.5,null,null,null,{"$f":"N12*P12","v":61275.510204081627},null,null,null,null,null,null,null,null,{"$f":"AD12/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,4.5984068031679994,{"$f":"AD12*AI12","v":2723.3560090702945},{"$f":"((AC12-1.03)/AC12)*AJ12","v":-2013.0029981927453},{"$f":"F12*AJ12","v":2723.3560090702945},0,{"$f":"AL12*(1+AM12)","v":2723.3560090702945},{"$f":"AK12*F12","v":-2013.0029981927453},null,null,0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"$AR12*$AN12","v":1582.6837913832194},{"$f":"$AS12*$AN12","v":-449.62607709750563},{"$f":"$AT12*$AN12","v":-15153.782263038545},0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"($AN12-$AO12)*AX12","v":2752.5445097889296},-781.97287209912781,-26354.891860116295]
[null,null,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,23228.571428571428,9,2.5,null,null,null,58071.428571428565,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.3581560578639991,2580.9523809523807,-1907.948358647538,{"$f":"F13*AJ13","v":2580.9523809523807},0,{"$f":"AL13*(1+AM13)","v":2580.9523809523807},{"$f":"AK13*F13","v":-1907.948358647538},null,null,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"$AR13*$AN13","v":1490.0922095238095},{"$f":"$AS13*$AN13","v":-980.06504761904739},{"$f":"$AT13*$AN13","v":-15651.540476190476},0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"($AN13-$AO13)*AX13","v":2591.6309308020964},-1704.5702778482769,-27221.816310118807]
[null,2950,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,23228.571428571428,9,2.5,null,null,null,58071.428571428565,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.3581560578639991,2580.9523809523807,-1907.948358647538,2580.9523809523807,0,2580.9523809523807,-1907.948358647538,null,null,0.57734200000000002,0.37972999999999996,6.0642500000000004,1490.0922095238095,980.06504761904739,15651.540476190476,0.57734200000000002,0.37972999999999996,6.0642500000000004,2591.6309308020964,1704.5702778482769,27221.816310118807]
[null,{"$f":"337000","v":337000},null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,40570,22.05,2.5,null,null,null,101425,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,0.92342744346399985,1839.9092970521542,888.7790302842343,1839.9092970521542,0,1839.9092970521542,888.7790302842343,null,null,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,1927.2976290249437,56.547772335600904,17163.417246258501,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,996.30514991832922,29.232037618845247,8872.5273850389312]
[null,null,null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,40570,22.05,2.5,null,null,null,101425,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,0.92342744346399985,1839.9092970521542,888.7790302842343,1839.9092970521542,0,1839.9092970521542,888.7790302842343,null,null,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,1927.2976290249437,-56.547772335600904,-17163.417246258501,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,996.30514991832922,-29.232037618845247,-8872.5273850389312]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,41040,22.05,2.5,null,null,null,102600,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,0.93398071267999994,1861.2244897959183,899.22435573551832,1861.2244897959183,0,1861.2244897959183,899.22435573551832,null,null,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,2642.6782040816324,-150.80757551020409,-17424.184359183673,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,1365.9055103469993,-77.947022862377978,-9005.9354910302973]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,41040,22.05,2.5,null,null,null,102600,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,0.93398071267999994,1861.2244897959183,899.22435573551832,1861.2244897959183,0,1861.2244897959183,899.22435573551832,null,null,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,2642.6782040816324,150.80757551020409,17424.184359183673,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,1365.9055103469993,77.947022862377978,9005.9354910302973]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,253860,44.1,2.5,null,null,null,634650,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.5864400529119997,5756.4625850340135,2062.4293305346537,5756.4625850340135,0,5756.4625850340135,2062.4293305346537,null,null,0.81203799999999993,0.331978,7.2887839999999988,4674.4663646258496,1911.0189360544216,41957.612386394547,0.81203799999999993,0.331978,7.2887839999999988,2999.6953759171511,1226.3377717621884,26925.010480862857]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,253860,44.1,2.5,null,null,null,634650,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.5864400529119997,5756.4625850340135,2062.4293305346537,5756.4625850340135,0,5756.4625850340135,2062.4293305346537,null,null,0.81203799999999993,-0.331978,-7.2887839999999988,4674.4663646258496,-1911.0189360544216,-41957.612386394547,0.81203799999999993,-0.331978,-7.2887839999999988,2999.6953759171511,-1226.3377717621884,-26925.010480862857]
[]
[]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS"]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics"]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade"]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction"]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[]
[null,null,null,{"$f":"D10","v":"Blades (40m Diameter)"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N30)","v":766417.55102040817},null,null,null,null,null,{"$f":"SUM(T11:T30)","v":1916043.8775510204},{"$f":"T31/$T$9*$U$9","v":288350.62859581446},null,-0.5,{"$f":"T31*(1+W31)","v":958021.93877551018},0.5,{"$f":"T31*(1+Y31)","v":2874065.8163265307},0,null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AH$11:AH30)","v":0},{"$f":"SUM(AI$11:AI30)","v":28.800822140175995},null,null,{"$f":"SUM(AL$11:AL30)","v":29523.809523809523},{"$f":"$AN31-$AL31","v":0},{"$f":"SUM(AN$11:AN30)","v":29523.809523809523},{"$f":"SUM(AO$11:AO30)","v":-141.03728057175431},null,null,null,null,null,{"$f":"SUM(AU$11:AU30)","v":24634.436397278907},{"$f":"SUM(AV$11:AV30)","v":0},{"$f":"SUM(AW$11:AW30)","v":0},null,null,null,{"$f":"SUM(BA$11:BA30)","v":21412.162953547013},{"$f":"SUM(BB$11:BB30)","v":0},{"$f":"SUM(BC$11:BC30)","v":0}]
[null,"ARL","B","Rotor Hub"]
[null,null,null,"gussets hub sleeves","steel",1,null,null,null,null,null,null,null,{"$f":"F33*AN33*$A$9","v":40716},null,2.5,null,null,null,{"$f":"N33*P33","v":101790},null,null,null,null,null,null,null,null,{"$f":"AD33/1000","v":7.8185837972760375},7818.5837972760373,null,null,null,null,2.3617200507440002,{"$f":"AI33*AD33","v":18465.306122448979},{"$f":" (($AC33-1.025)/$AC33)*$AJ33","v":16044.543070436379},{"$f":"AJ33*F33","v":18465.306122448979},0,{"$f":"AL33*(1+AM33)","v":18465.306122448979},{"$f":"AK33*F33","v":16044.543070436379},null,null,-0.30962599999999996,0,0,{"$f":" $AN33*$AR33","v":-5717.3388734693872},{"$f":" $AN33*$AS33","v":0},{"$f":" $AN33*$AT33","v":0},-0.30962599999999996,0,0,{"$f":"($AN33-$AO33)*AX33","v":-749.53118074245333},{"$f":"($AN33-$AO33)*AY33","v":0},0]
[null,null,null,"hub-sleeve","steel",1,null,null,null,null,null,null,null,{"$f":"F34*AN34*$A$9","v":94346},null,2.5,null,null,null,{"$f":"N34*P34","v":235865},null,null,null,null,null,null,null,null,{"$f":"AD34/1000","v":7.8186829203489898},7818.6829203489897,null,null,null,null,5.4724436357359991,{"$f":"AI34*AD34","v":42787.301587301583},{"$f":" (($AC34-1.025)/$AC34)*$AJ34","v":37178.046860672192},42787.301587301583,0,42787.301587301583,{"$f":" (($AC34-1.025)/$AC34)*$AN34","v":37178.046860672192},null,null,0,0,0,0,0,0,0,0,0,{"$f":"($AN34-$AO34)*AX34","v":0},0,0]
[null,null,null,"radial gussets-hub","steel",1,null,null,null,null,null,null,null,{"$f":"F35*AN35*$A$9","v":13074},null,2.5,null,null,null,32685,null,null,null,null,null,null,null,null,{"$f":"AD35/1000","v":7.8183439239302723},7818.3439239302725,null,null,null,null,0.758376934856,{"$f":"AI35*AD35","v":5929.2517006802718},{"$f":" (($AC35-1.025)/$AC35)*$AJ35","v":5151.9153424528722},5929.2517006802718,0,5929.2517006802718,{"$f":" (($AC35-1.025)/$AC35)*$AN35","v":5151.9153424528722},null,null,-0.25247599999999998,0,0,-1496.9937523809522,0,0,-0.25247599999999998,0,0,-196.25877437982092,0,0]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,{"$f":"F36*AN36*$A$9","v":24388},null,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-2320.4988444444439,-4171.8411428571426,16684.555250793648,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-304.20779294665505,-546.91110475276378,2187.2761287048238]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,{"$f":"F37*AN37*$A$9","v":24388},null,2.5,null,null,null,60970,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-2320.4988444444439,4171.8411428571426,16684.555250793648,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-304.20779294665505,546.91110475276378,2187.2761287048238]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,0.98101158635999985,7670.2947845804983,6664.757908561498,7670.2947845804983,0,7670.2947845804983,6664.757908561498,null,null,0.28625799999999996,0.51815999999999995,2.1267420000000001,2195.683244444444,3974.4399455782309,16312.738070748299,0.28625799999999996,0.51815999999999995,2.1267420000000001,287.84297505544697,521.02898767800514,2138.5175067784012]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,0.98101158635999985,7670.2947845804983,6664.757908561498,7670.2947845804983,0,7670.2947845804983,6664.757908561498,null,null,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,2195.683244444444,-3974.4399455782309,-16312.738070748299,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,287.84297505544697,-521.02898767800514,-2138.5175067784012]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,0.99349852912799985,7767.8004535147393,6749.4644611585391,7767.8004535147393,0,7767.8004535147393,6749.4644611585391,null,null,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-3764.5246693877548,1963.1562086167796,17601.323152834466,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-493.51820864756996,257.36405534818243,2307.4821485036537]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,{"$f":"33700*1.15+35650*1.15","v":79752.5},null,1,1.1499999999999999,null,null,79752.5,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,0.99349852912799985,7767.8004535147393,6749.4644611585391,7767.8004535147393,0,7767.8004535147393,6749.4644611585391,null,null,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-3764.5246693877548,-1963.1562086167796,-17601.323152834466,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-493.51820864756996,-257.36405534818243,-2307.4821485036537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN50/2.205","v":54502.804901249983}]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[]
[]
[null,null,null,{"$f":"D32","v":"Rotor Hub"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N33:N41)","v":515922},null,null,null,null,null,{"$f":"SUM(T33:T49)","v":811290},{"$f":"T50/$T$9*$U$9","v":122093.22772529726},null,-0.5,{"$f":"T50*(1+W50)","v":405645},0.5,{"$f":"T50*(1+Y50)","v":1216935},0,null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AH$33:AH41)","v":0},{"$f":"SUM(AI$33:AI41)","v":15.370754677783999},null,null,{"$f":"SUM(AL$33:AL41)","v":120178.68480725621},{"$f":" $AN50-$AL50","v":0},{"$f":"SUM(AN$33:AN41)","v":120178.68480725621},{"$f":"SUM(AO$33:AO41)","v":104423.66126252763},null,null,null,null,null,{"$f":"SUM(AU$33:AU41)","v":-14993.013164625847},{"$f":"SUM(AV$33:AV41)","v":0},{"$f":"SUM(AW$33:AW41)","v":33369.110501587304},null,null,null,{"$f":"SUM(BA$33:BA41)","v":-1965.5560081998303},{"$f":"SUM(BB$33:BB41)","v":0},{"$f":"SUM(BC$33:BC41)","v":4374.5522574096476}]
[null,"ARL/NAVY","C","Nacelle Structure"]
[null,null,null,"Structural Weight","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN52","v":85299.984000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD52/1000","v":7.85},7850,null,null,null,null,4.4800000000000004,{"$f":"AD52*AI52","v":35168},null,{"$f":"AJ52*F52","v":35168},0.1,{"$f":"AL52*(1+AM52)","v":38684.800000000003},{"$f":"AN52","v":38684.800000000003},null,null,{"$f":"2.5+AF53/2","v":8.5},0,0,{"$f":" $AN52*$AR52","v":328820.80000000005},{"$f":" $AN52*$AS52","v":0},{"$f":" $AN52*$AT52","v":0},0,0,0,{"$f":"($AN52-$AO52)*AX52","v":0},{"$f":"($AN52-$AO52)*AY52","v":0},0]
[null,null,null,"Buoyant Volume","steel",1,null,null,null,null,null,null,null,{"$f":"A10*AN53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD53/1000","v":1.0249999999999999},1025,null,12,4.32,null,{"$f":"-PI()*(AG53/2)^2*AF53","v":-175.88897621506248},{"$f":"AD53*AI53","v":-180286.20062043905},null,null,0,null,{"$f":"AJ53","v":-180286.20062043905},null,null,0,0,0,{"$f":" $AN53*$AR53","v":0},{"$f":" $AN53*$AS53","v":0},{"$f":" $AN53*$AT53","v":0},{"$f":"AR52","v":8.5},0,0,{"$f":"($AN53-$AO53)*AX53","v":1532432.7052737318},0,0]
[null,null,null,"End Cap","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN54","v":14164.632997427338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD54/1000","v":7.85},7850,null,null,null,null,0.74393397106000003,{"$f":"AD54*AI54","v":5839.8816728210004},null,{"$f":"AJ54*F54","v":5839.8816728210004},0.1,{"$f":"AL54*(1+AM54)","v":6423.8698401031006},{"$f":"AN54","v":6423.8698401031006},null,null,15,0,0,{"$f":" $AN54*$AR54","v":96358.04760154651},{"$f":" $AN54*$AS54","v":0},{"$f":" $AN54*$AT54","v":0},0,0,0,{"$f":"($AN54-$AO54)*AX54","v":0},0,0]
[null,null,null,"Tail cone Structure","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN55","v":19230.57675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD55/1000","v":7.85},7850,null,null,null,null,1.01,{"$f":"AD55*AI55","v":7928.5},null,{"$f":"AJ55*F55","v":7928.5},0.1,{"$f":"AL55*(1+AM55)","v":8721.35},{"$f":"AN55","v":8721.35},null,null,-3.5,0,0,{"$f":" $AN55*$AR55","v":-30524.725000000002},{"$f":" $AN55*$AS55","v":0},{"$f":" $AN55*$AT55","v":0},0,0,0,{"$f":"($AN55-$AO55)*AX55","v":0},0,0]
[null,null,null,"Tail cone Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD56/1000","v":1.0249999999999999},1025,null,null,null,null,-31.23,{"$f":"AD56*AI56","v":-32010.75},null,{"$f":"AJ56*F56","v":-32010.75},0,null,{"$f":"AJ56","v":-32010.75},null,null,0,0,0,{"$f":" $AN56*$AR56","v":0},{"$f":" $AN56*$AS56","v":0},{"$f":" $AN56*$AT56","v":0},-3.5,0,0,{"$f":"($AN56-$AO56)*AX56","v":-112037.625},0,0]
[]
[null,"Rich Banko/Michael LaGrassa/Dana Colegrove",1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[]
[]
[null,null,null,{"$f":"D51","v":"Nacelle Structure"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N52:N65)","v":118695.19374742734},null,2.5,null,null,null,{"$f":"N66*P66","v":296737.98436856834},{"$f":"T66/$T$9*$U$9","v":44656.902341033798},null,-0.5,{"$f":"T66*(1+W66)","v":148368.99218428417},0.5,{"$f":"T66*(1+Y66)","v":445106.97655285255},0,null,null,null,null,null,"Port Nacelle Subtotals",{"$f":"SUM(AH$52:AH65)","v":0},{"$f":"SUM(AI$52:AI65)","v":-200.88504224400251},null,null,{"$f":"SUM(AL$52:AL65)","v":16925.631672821},{"$f":"$AN66-$AL66","v":36904.388167282101},{"$f":"SUM(AN$52:AN65)","v":53830.019840103101},{"$f":"SUM(AO$52:AO65)","v":-158466.93078033591},null,null,null,null,null,{"$f":"SUM(AU$52:AU65)","v":394654.12260154658},{"$f":"SUM(AV$52:AV65)","v":0},{"$f":"SUM(AW$52:AW65)","v":0},null,null,null,{"$f":"SUM(BA$52:BA65)","v":1420395.0802737318},{"$f":"SUM(BB$52:BB65)","v":0},{"$f":"SUM(BC$52:BC65)","v":0}]
[null,"ARL/NAVY","D","Main Wing and Fairing"]
[null,null,null,"Wing (Adjusted for center pod)",null,0.57499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD68/1000","v":1.0249999999999999},1025,"NACA 0018 wing with 30' chord",null,null,null,{"$f":"F68*1394.66/3","v":267.3098333333333},{"$f":"-AI68*AD68","v":-273992.57916666666},{"$f":" (($AC68-1.025)/$AC68)*$AJ68","v":0},null,null,null,{"$f":"AJ68","v":-273992.57916666666},null,null,null,null,null,null,null,null,13,0,-2.2730000000000001,{"$f":"($AN68-$AO68)*AX68","v":3561903.5291666668},{"$f":"($AN68-$AO68)*AY68","v":0},-622785.13244583341]
[null,null,null,"Internal Structure (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN69","v":296680.54499999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD69/1000","v":7.85},7850,"Length = 45 m",null,null,null,17.14,{"$f":"AI69*AD69","v":134549},{"$f":" (($AC69-1.025)/$AC69)*$AJ69","v":116980.49999999999},{"$f":"F69*AJ69","v":134549},0,{"$f":"AL69*(1+AM69)","v":134549},{"$f":"AN69","v":134549},null,null,13,0,-2.2730000000000001,{"$f":" $AN69*$AR69","v":1749137},{"$f":" $AN69*$AS69","v":0},{"$f":" $AN69*$AT69","v":-305829.87700000004},null,null,null,{"$f":"($AN69-$AO69)*AX69","v":0},0,0]
[null,null,null,"Skin (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AN70","v":241983.315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD70/1000","v":7.85},7850,null,null,null,null,13.98,{"$f":"AI70*AD70","v":109743},{"$f":" (($AC70-1.025)/$AC70)*$AJ70","v":95413.499999999985},{"$f":"F70*AJ70","v":109743},0,{"$f":"AL70*(1+AM70)","v":109743},{"$f":"AN70","v":109743},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,{"$f":" $AN70*$AR70","v":1426659},{"$f":" $AN70*$AS70","v":0},{"$f":" $AN70*$AT70","v":-249445.83900000001},null,null,null,0,0,0]
[null,null,null,"FRP Fairing 2%","GFRP Laminate",0,null,null,null,null,null,null,null,{"$f":"10*AN71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD71/1000","v":1.88},1880,null,null,null,null,{"$f":"0.02*AI68","v":5.3461966666666658},10050.849733333333,4570.9981500000004,{"$f":"F71*AJ71","v":0},0,{"$f":"AL71*(1+AM71)","v":0},{"$f":"AN71","v":0},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Electric Conduit",null,0,null,null,null,null,null,null,null,{"$f":"1*AN72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf) 88%","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AN73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD73/1000","v":0.39},390,null,null,null,null,{"$f":"0.88*AI68","v":235.2326533333333},{"$f":"AI73*AD73","v":91740.734799999991},-149372.73486666664,{"$f":"F73*AJ73","v":0},0,{"$f":"AL73*(1+AM73)","v":0},{"$f":" (($AC73-1.025)/$AC73)*$AN73","v":0},null,null,{"$f":"AR69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairing",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD74/1000","v":1.0249999999999999},1025,"Tapered Wing as described by NAVY",null,null,null,{"$f":"F74*48.936","v":0},{"$f":"-AI74*AD74","v":0},0,{"$f":"F74*AJ74","v":0},0,{"$f":"AL74*(1+AM74)","v":0},{"$f":"AJ74","v":0},null,null,null,null,null,0,0,0,-6.43,0,0,0,0,0]
[null,null,null,"Steel Shell",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AN75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.07*AI74","v":0},0,0,{"$f":"F75*AJ75","v":0},0,{"$f":"AL75*(1+AM75)","v":0},{"$f":"AN75","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Frames (Assume 80@20\")",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AN76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD76/1000","v":7.85},7850,null,null,null,null,{"$f":"0.04*AI74","v":0},0,0,{"$f":"F76*AJ76","v":0},0,{"$f":"AL76*(1+AM76)","v":0},{"$f":"AN76","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AN77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD77/1000","v":0.39},390,null,null,null,null,{"$f":"0.89*AI74","v":0},0,0,{"$f":"F77*AJ77","v":0},0,{"$f":"AL77*(1+AM77)","v":0},{"$f":"AN77","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,null,null,{"$f":"D67","v":"Main Wing and Fairing"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N68:N86)","v":538663.86},null,2.5,null,null,null,{"$f":"N87*P87","v":1346659.65},{"$f":"T87/$T$9*$U$9","v":202662.45524525028},null,-0.5,{"$f":"T87*(1+W87)","v":673329.82499999995},0.5,{"$f":"T87*(1+Y87)","v":2019989.4749999999},0,null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AH$68:AH86)","v":0},{"$f":"SUM(AI$68:AI86)","v":539.00868333333324},null,null,{"$f":"SUM(AL$68:AL86)","v":244292},{"$f":" $AN87-$AL87","v":0},{"$f":"SUM(AN$68:AN86)","v":244292},{"$f":"SUM(AO$68:AO86)","v":-29700.579166666663},null,null,null,null,null,{"$f":"SUM(AU$68:AU86)","v":3175796},{"$f":"SUM(AV$68:AV86)","v":0},{"$f":"SUM(AW$68:AW86)","v":-555275.71600000001},null,null,null,{"$f":"SUM(BA$68:BA86)","v":3561903.5291666668},{"$f":"SUM(BB$68:BB86)","v":0},{"$f":"SUM(BC$68:BC86)","v":-622785.13244583341}]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N108+N153+N174)","v":4154106.12},null,null,null,null,null,{"$f":"$A$4*(T108+T153+T174)","v":4154106.12},{"$f":"'3.1 Summary Risked CAPEX'!D9","v":1821292.8002882495},{"$f":"T88-U88","v":2332813.3197117504},null,{"$f":"$A$4*(X108+X153+X174)","v":2077053.06},null,{"$f":"$A$4*(Z108+Z153+Z174)","v":6231159.1799999997},{"$f":"$A$4*(AA108+AA153+AA174)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AL108+AL153+AL174)","v":179781.70848072562},{"$f":"$AN88-$AL88","v":12480},{"$f":"$A$4*(AN108+AN153+AN174)","v":192261.70848072562},{"$f":"$A$4*(AO108+AO153+AO174)","v":192261.70848072562}]
[null,"Tom Foley","A","Hydraulics Package"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe, Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,null,null,"COMPONENTS"]
[null,"Tom F",null,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,309900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,null,{"$f":"AJ94*F94","v":6130},null,{"$f":"F94*AL94","v":6130},{"$f":"AN94","v":6130},null,null,4,0,null,{"$f":" $AN94*$AR94","v":24520},{"$f":" $AN94*$AS94","v":0},{"$f":" $AN94*$AT94","v":0},4,0,null,{"$f":"($AN94-$AO94)*AX94","v":0},{"$f":"($AN94-$AO94)*AY94","v":0},0]
[null,"Ed H",null,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.83,null,659.66,null,{"$f":"AL95*(1+AM95)","v":659.66},{"$f":"AN95","v":659.66},null,null,4,0,null,2638.64,0,0,4,0,null,{"$f":"($AN95-$AO95)*AX95","v":0},0,0]
[null,"Tom F",null,"A4VM 500",null,4,null,null,null,null,null,null,null,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,1040,null,{"$f":"F96*AL96","v":4160},4160,null,null,10,0.58399999999999996,null,41600,2429.44,0,10,0.58399999999999996,null,0,0,0]
[null,"Ed H",null,"Motor Platform","PEI",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.05986394557823,null,174.05986394557823,null,{"$f":"F97*AL97","v":174.05986394557823},174.05986394557823,null,null,10,0.58399999999999996,null,1740.5986394557822,101.65096054421768,0,10,0.58399999999999996,null,0,0,0]
[null,null,null,"Charge Pump - A11 - 125 kg",null,1,null,null,null,null,null,null,null,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05442176870747,null,136.05442176870747,null,{"$f":"F98*AL98","v":136.05442176870747},136.05442176870747,null,null,13,-0.40639999999999998,null,1768.7074829931971,-55.292517006802711,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Filter",null,1,null,null,null,null,null,null,null,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.795918367346943,null,89.795918367346943,null,{"$f":"F99*AL99","v":89.795918367346943},89.795918367346943,null,null,13,-0.40639999999999998,null,1167.3469387755104,-36.493061224489793,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Accumulators","TBD",0,null,null,null,null,null,null,null,4950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.79365079365078,null,0,null,{"$f":"F100*AL100","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Biodegradable Oil","400gal",1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965.5328798185941,null,965.5328798185941,null,{"$f":"AL101","v":965.5328798185941},965.5328798185941,null,null,14,-0.40639999999999998,null,13517.460317460318,-392.39256235827662,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,18191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1505.6689342403627,null,1505.6689342403627,null,{"$f":"F102*AL102","v":1505.6689342403627},1505.6689342403627,null,null,12,-1,null,18068.027210884353,-1505.6689342403627,0,12,-1,null,0,0,0]
[{"$f":"199000*0.05","v":9950},null,null,"Oil Tank",null,1,null,null,null,null,null,null,null,2776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.0612244897959,null,453.0612244897959,null,{"$f":"F103*AL103","v":453.0612244897959},453.0612244897959,null,null,14,-0.40639999999999998,null,6342.8571428571431,-184.12408163265306,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"High-Pressure Lines","15m",1,null,null,null,null,null,null,null,5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873.015873015873,null,1873.015873015873,null,{"$f":"AL104","v":1873.015873015873},1873.015873015873,null,null,10,0,null,18730.158730158731,0,0,10,0,null,0,0,0]
[null,null,null,"Return Lines","15m",1,null,null,null,null,null,null,null,4540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1532.8798185941043,null,1532.8798185941043,null,{"$f":"AL105","v":1532.8798185941043},1532.8798185941043,null,null,10,0,null,15328.798185941043,0,0,10,0,null,0,0,0]
[null,null,null,"Fittings",null,1,null,null,null,null,null,null,null,7590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.83900226757368,null,430.83900226757368,null,{"$f":"AL106","v":430.83900226757368},430.83900226757368,null,null,10,0,null,4308.3900226757369,0,0,10,0,null,0,0,0]
[]
[null,null,null,{"$f":"D89","v":"Hydraulics Package"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N91:N107)","v":524665},null,1,null,null,null,{"$f":"N108*P108","v":524665},{"$f":"T108/$T$88*$U$88","v":230029.89318511548},null,-0.5,{"$f":"T108*(1+W108)","v":262332.5},0.5,{"$f":"T108*(1+Y108)","v":786997.5},0,null,null,null,null,null,"Port Hydraulics Subtotals",{"$f":"SUM(AH$90:AH107)","v":0},{"$f":"SUM(AI$90:AI107)","v":0},null,null,{"$f":"SUM(AL$91:AL107)","v":14990.567936507938},{"$f":"$AN108-$AL108","v":3120},{"$f":"SUM(AN$91:AN107)","v":18110.567936507938},{"$f":"SUM(AO$91:AO107)","v":18110.567936507938},null,null,null,null,null,{"$f":"SUM(AU$91:AU107)","v":149730.98467120182},{"$f":"SUM(AV$91:AV107)","v":357.11980408163254},{"$f":"SUM(AW$91:AW107)","v":0},null,null,null,{"$f":"SUM(BA$91:BA107)","v":0},{"$f":"SUM(BB$91:BB107)","v":0},{"$f":"SUM(BC$91:BC107)","v":0}]
[null,"Mike Beam","B","Bearings & Seals Package"]
[null,null,null,"Shaft",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.4,null,{"$f":"AJ110","v":8314.4},0,{"$f":"AL110*(1+AM110)","v":8314.4},{"$f":"AN110+AK110","v":8314.4},null,null,3,0,0,{"$f":" $AN110*$AR110","v":24943.199999999997},{"$f":" $AN110*$AS110","v":0},{"$f":" $AN110*$AT110","v":0},0,0,0,{"$f":"($AN110-$AO110)*AX110","v":0},{"$f":"($AN110-$AO110)*AY110","v":0},0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,453261.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.8,null,{"$f":"AJ111","v":461.8},0,{"$f":"AL111*(1+AM111)","v":461.8},{"$f":"AN111+AK111","v":461.8},null,null,3,0,0,{"$f":" $AN111*$AR111","v":1385.4},{"$f":" $AN111*$AS111","v":0},{"$f":" $AN111*$AT111","v":0},0,0,0,{"$f":"($AN111-$AO111)*AX111","v":0},0,0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.2,null,297.2,0,297.2,297.2,null,null,3,0,0,{"$f":" $AN112*$AR112","v":891.59999999999991},{"$f":" $AN112*$AS112","v":0},{"$f":" $AN112*$AT112","v":0},0,0,0,0,0,0]
[null,null,null,"Housing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10672.5,null,10672.5,0,10672.5,10672.5,null,null,3,0,0,{"$f":" $AN113*$AR113","v":32017.5},{"$f":" $AN113*$AS113","v":0},{"$f":" $AN113*$AT113","v":0},0,0,0,0,0,0]
[null,null,null,"Retainer Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,549.5,0,549.5,549.5,null,null,3,0,0,{"$f":" $AN114*$AR114","v":1648.5},{"$f":" $AN114*$AS114","v":0},{"$f":" $AN114*$AT114","v":0},0,0,0,0,0,0]
[null,null,null,"Dam_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,null,13.3,0,13.3,13.3,null,null,3,0,0,39.900000000000006,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,111.5,0,111.5,111.5,null,null,3,0,0,334.5,0,0,0,0,0,0,0,0]
[null,null,null,"Hub_seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,309,0,309,309,null,null,3,0,0,927,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.6,null,437.6,0,437.6,437.6,null,null,3,0,0,1312.8000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"Fittings",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_hub",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.3,null,501.3,0,501.3,501.3,null,null,3,0,0,1503.9,0,0,0,0,0,0,0,0]
[null,null,null,"Spacer_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,24.9,0,24.9,24.9,null,null,3,0,0,74.699999999999989,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_Plate",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.3,null,115.3,0,115.3,115.3,null,null,3,0,0,345.9,0,0,0,0,0,0,0,0]
[null,null,null,"Bracket Assembly",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.5,null,283.5,0,283.5,283.5,null,null,3,0,0,850.5,0,0,0,0,0,0,0,0]
[null,null,null,"Shim",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.6,null,29.6,0,29.6,29.6,null,null,3,0,0,88.800000000000011,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth1",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5,null,37.5,0,37.5,37.5,null,null,3,0,0,112.5,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth2",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.3,null,213.3,0,213.3,213.3,null,null,3,0,0,639.90000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,null,3.7,0,3.7,3.7,null,null,3,0,0,11.100000000000001,0,0,0,0,0,0,0,0]
[null,null,null,"Seal Retainer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7,null,7.7,0,7.7,7.7,null,null,3,0,0,23.1,0,0,0,0,0,0,0,0]
[null,null,null,"Brake",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.9,null,668.9,0,668.9,668.9,null,null,3,0,0,2006.6999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Washer",null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,1.1000000000000001,0,1.1000000000000001,1.1000000000000001,null,null,3,0,0,3.3000000000000003,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,0.9,0,0.9,0.9,null,null,3,0,0,2.7,0,0,0,0,0,0,0,0]
[null,null,null,"Ring Retaining",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,0,0.4,0.4,null,null,3,0,0,1.2000000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"pin",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,3,0,0,{"$f":" $AN144*$AR144","v":0},{"$f":" $AN144*$AS144","v":0},{"$f":" $AN144*$AT144","v":0},0,0,0,0,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Hahlbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Hahlbeck",null,"Shaft fabrication"]
[null,"Ed Hahlbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Mechanical Brake Arrangement"]
[]
[]
[null,null,null,{"$f":"D109","v":"Bearings & Seals Package"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N110:N151)","v":453261.53},null,1,null,null,null,{"$f":"N153*P153","v":453261.53},{"$f":"T153/$T$88*$U$88","v":198724.33139397905},null,-0.5,{"$f":"T153*(1+W153)","v":226630.76500000001},0.5,{"$f":"T153*(1+Y153)","v":679892.29500000004},0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL$110:AL151)","v":23056.899999999998},{"$f":"$AN153-$AL153","v":0},{"$f":"SUM(AN110:AN151)","v":23056.899999999998},{"$f":"SUM(AO110:AO151)","v":23056.899999999998},null,null,null,null,null,{"$f":"SUM(AU$110:AU151)","v":69170.700000000026},{"$f":"SUM(AV$110:AV151)","v":0},{"$f":"SUM(AW$110:AW151)","v":0},null,null,null,{"$f":"SUM(BA$110:BA151)","v":0},{"$f":"SUM(BB$110:BB151)","v":0},{"$f":"SUM(BC$110:BC151)","v":0}]
[null,"BEW/Tom F","C","Electrical and Monitoring/Controls"]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,{"$f":"AJ155*F155","v":6349.2063492063489},null,{"$f":"F155*AL155","v":6349.2063492063489},{"$f":"AN155","v":6349.2063492063489},null,null,10,0.58399999999999996,0,{"$f":" $AN155*$AR155","v":63492.063492063491},{"$f":" $AN155*$AS155","v":3707.9365079365075},{"$f":" $AN155*$AT155","v":0},0,0.58399999999999996,null,{"$f":"($AN155-$AO155)*AX155","v":0},0,0]
[null,null,null,"Contactor",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,{"$f":"AJ156*F156","v":181.40589569160997},null,{"$f":"F156*AL156","v":181.40589569160997},{"$f":"AN156","v":181.40589569160997},null,null,14.25,null,0,{"$f":" $AN156*$AR156","v":2585.0340136054419},{"$f":" $AN156*$AS156","v":0},{"$f":" $AN156*$AT156","v":0},null,null,null,0,0,0]
[null,null,null,"Circuit Breaker",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,{"$f":"AJ157*F157","v":362.81179138321994},null,{"$f":"F157*AL157","v":362.81179138321994},{"$f":"AN157","v":362.81179138321994},null,null,14.25,null,0,{"$f":" $AN157*$AR157","v":5170.0680272108839},{"$f":" $AN157*$AS157","v":0},{"$f":" $AN157*$AT157","v":0},null,null,null,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,{"$f":"AJ158*F158","v":4.5351473922902494},null,{"$f":"F158*AL158","v":4.5351473922902494},{"$f":"AN158","v":4.5351473922902494},null,null,14.25,null,0,{"$f":" $AN158*$AR158","v":64.625850340136054},{"$f":" $AN158*$AS158","v":0},{"$f":" $AN158*$AT158","v":0},null,null,null,0,0,0]
[null,null,null,"Conductors",null,1,null,null,null,null,null,null,null,4500]
[null,null,null,"Cabinet",null,1,null,null,null,null,null,null,null,2500]
[null,null,null,"Solid state relays",null,1,null,null,null,null,null,null,null,1500]
[null,null,null,"PLC - Not sure about the cost",null,1,null,null,null,null,null,null,null,3000]
[]
[null,null,null,"Pressure Sensors"]
[null,null,null,"Brake Release"]
[null,null,null,"Accumulator Precharge"]
[null,null,null,"System Pressure"]
[null,null,null,"Charge Pump Pressure"]
[null,null,null,"Filter Pressure differential"]
[]
[null,null,null,"Temperature"]
[null,null,null,"Hydraulic Oil Reservoir"]
[null,null,null,"Hydraulic Oil return"]
[null,null,null,{"$f":"D154","v":"Electrical and Monitoring/Controls"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N155:N173)","v":60600},null,1,null,null,null,{"$f":"N174*P174","v":60600},{"$f":"T174/$T$88*$U$88","v":26568.975492967886},null,-0.5,{"$f":"T174*(1+W174)","v":30300},0.5,{"$f":"T174*(1+Y174)","v":90900},0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL$155:AL173)","v":6897.9591836734689},{"$f":"$AN174-$AL174","v":0},{"$f":"SUM(AN155:AN173)","v":6897.9591836734689},{"$f":"SUM(AO155:AO173)","v":6897.9591836734689},null,null,null,null,null,{"$f":"SUM(AU$155:AU173)","v":71311.791383219956},{"$f":"SUM(AV$155:AV173)","v":3707.9365079365075},{"$f":"SUM(AW$155:AW173)","v":0},null,null,null,{"$f":"SUM(BA$155:BA173)","v":0},{"$f":"SUM(BB$155:BB173)","v":0},{"$f":"SUM(BC$155:BC173)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (m)","Ycg (m)","Zcg (m)",null,null,null,"Xcb (m)","Ycb (m)","Zcb (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AU153+AU108+AU66+AU50+AU31+AU174)+($A$4-1)*AU87","v":12305424.087554486},{"$f":"$A$4*(AV153+AV108+AV66+AV50+AV31+AV174)+($A$4-1)*AV87","v":16260.22524807256},{"$f":"$A$4*(AW153+AW108+AW66+AW50+AW31+AW174)+($A$4-1)*AW87","v":-1532350.7059936509},null,null,null,{"$f":"$A$4*(BA153+BA108+BA66+BA50+BA31+BA174)+($A$4-1)*BA87","v":16445077.336376317},{"$f":"$A$4*(BB153+BB108+BB66+BB50+BB31+BB174)+($A$4-1)*BB87","v":0},{"$f":"$A$4*(BC153+BC108+BC66+BC50+BC31+BC174)+($A$4-1)*BC87","v":-1850857.1883078616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N88","v":11374236.679071341},null,null,null,null,null,{"$f":"T9+T88","v":20290372.517678354},{"$f":"U9+U88","v":4249683.2006725818},{"$f":"T178-U178","v":16040689.317005772},null,{"$f":"X9+X88","v":10145186.258839177},null,{"$f":"Z9+Z88","v":30435558.776517533},{"$f":"AA9+AA88","v":0},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AL9+AL88","v":1579170.2124962725},{"$f":"$AN178-$AL178","v":160097.5526691284},{"$f":"AN9+AN88","v":1739267.7651654009},{"$f":"AO9+AO88","v":-113577.25621279448},null,null,null,null,null,{"$f":"AU177/AN178","v":7.0750601684291352},{"$f":"AV177/AN178","v":9.3488912827210616E-3},{"$f":"AW177/AN178","v":-0.88103208527407362},null,null,null,{"$f":"BA177/(AN178-AO178)","v":8.8755816847239775},{"$f":"BB177/AN178","v":0},{"$f":"BC177/AN178","v":-1.0641588520050842}]

{"sheet":"Base (Aug25) CBM 4000 Metric","index":49,"n_rows":176,"n_cols":57,"rows_kept":176,"cut":false,"hidden":true,"merged":[[2,44,2,46],[2,47,2,49],[2,50,176,50],[2,24,2,25],[2,33,2,36],[2,38,2,40],[2,41,2,43],[2,37,176,37],[2,23,176,23],[2,11,3,11],[2,12,176,12],[2,18,2,19],[2,6,176,6],[2,20,2,21],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  25 August 2011","Issue:  0"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Desription","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Machining \nMark-up","Estimated Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB",null,null,"Percentages","Cost % of Total","Target Cost %","Weight % of Total Dry","Weight % of Total SW","Ratio"]
[{"$f":"_B0_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","Factor","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N28+N51+N79)+($A$4-1)*N100","v":4565418.1024000002},null,{"$f":"$A$4*(P28+P51+P79)+($A$4-1)*P100","v":11413545.255999999},{"$f":"Q176*BA9","v":3500000},{"$f":"P9-Q9","v":7913545.2559999991},null,{"$f":"T28+T51+T79+#REF!+T100","v":{"$error":"#REF!"}},null,{"$f":"V28+V51+V79+#REF!+V100","v":{"$error":"#REF!"}},{"$f":"W28+W51+W79+#REF!+W100","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AH28+AH51+AH79)+($A$4-1)*AH100","v":1976887.9848073632},{"$f":"$AJ9-$AH9","v":-30023.480807363288},{"$f":"$A$4*(AJ28+AJ51+AJ79)+($A$4-1)*AJ100","v":1946864.504},{"$f":"$A$4*(AK28+AK51+AK79)+($A$4-1)*AK100","v":-1545577.3015668793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9/$P$176","v":0.61776565795873828},0.4,{"$f":"AJ9/$AJ$176","v":0.90745728835605788},{"$f":"AK9/$AK$176","v":1.1473915830433645},{"$f":"AZ9/BB9","v":0.68076554774040932}]
[null,"ARL","A","Blades 40 m Dia"]
[null,null,null,"Mold",null,null,null,null,null,null,null,null,null,2950]
[null,null,null,"Blade Set",null,1,null,null,null,null,null,null,null,{"$f":"337000","v":337000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54000,13600,{"$f":"F12*AF12","v":54000},0,{"$f":"AH12*(1+AI12)","v":54000},{"$f":"AG12*F12","v":13600},null,-11.6,0,0,{"$f":"$AM12*$AJ12","v":-626400},{"$f":"$AM12*$AJ12","v":-626400},{"$f":"$AM12*$AJ12","v":-626400},-11.6,0,0,{"$f":"($AJ12-$AK12)*AS12","v":-468640},{"$f":"($AJ12-$AK12)*AT12","v":0},{"$f":"($AJ12-$AK12)*AU12","v":0}]
[null,null,null,"Steel Internal Structure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Central Tube for Aligning Bhds (optional)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Syntactic Foam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Thin wall Steel Shell",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Thin outer Hydrodynamic Skins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Mechanical Attachments",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N27)","v":339950},2.5,{"$f":"N28*O28","v":849875},null,null,-0.2,{"$f":"P28*(1+S28)","v":679900},0.2,{"$f":"P28*(1+U28)","v":1019850},{"$f":"1015425","v":1015425},null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AD$11:AD27)","v":0},{"$f":"SUM(AE$11:AE27)","v":0},null,null,{"$f":"SUM(AH$11:AH27)","v":54000},{"$f":"$AJ28-$AH28","v":0},{"$f":"SUM(AJ$11:AJ27)","v":54000},{"$f":"SUM(AK$11:AK27)","v":13600},null,null,null,null,{"$f":"SUM(AP$11:AP27)","v":-626400},{"$f":"SUM(AQ$11:AQ27)","v":-626400},{"$f":"SUM(AR$11:AR27)","v":-626400},null,null,null,{"$f":"SUM(AV$11:AV27)","v":-468640},{"$f":"SUM(AW$11:AW27)","v":0},{"$f":"SUM(AX$11:AX27)","v":0}]
[null,"ARL","B","Rotor Hub"]
[null,null,null,"Hub Total"]
[null,null,null,"Sleeve","Steel",1,null,null,null,null,null,null,null,{"$f":"F31*AJ51*A9","v":156962.3076},null,null,null,null,null,null,null,null,null,null,{"$f":"Z31/1000","v":7.85},7850,null,null,null,null,5.4724436357119917,{"$f":"AE31*Z31","v":42958.682540339134},{"$f":" (($Y31-1.025)/$Y31)*$AF31","v":37349.427813734343},{"$f":"AF31*F31","v":42958.682540339134},0,68000,{"$f":" (($Y31-1.025)/$Y31)*$AJ31","v":59121.019108280248},null,-11.6,0,0,{"$f":" $AJ31*$AM31","v":-788800},{"$f":" $AJ31*$AN31","v":0},{"$f":" $AJ31*$AO31","v":0},-11.6,0,0,{"$f":"($AJ31-$AK31)*AS31","v":-102996.17834394911},{"$f":"($AJ31-$AK31)*AT31","v":0},{"$f":"($AJ31-$AK31)*AU31","v":0}]
[null,null,null,"Blade Wall","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,1.2325202446265928,9675.2839203187541,8411.9506695764958,19350.567840637508,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Blade Internal Stiffener","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.3008173338466803,2361.4160706964403,2053.0783035035929,4722.8321413928807,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Side Plate","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.1209693064474693,949.60905561263394,825.6155165039778,1899.2181112252679,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Side Plate gussets pair","Steel",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,2.5940722311886197E-2,203.63467014830664,177.04542977862326,814.53868059322656,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Upper Gusset Front","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.44951355258202791,3528.6813877689192,3067.9299963723402,3528.6813877689192,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Upper Gusset Rear","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.40982408357420208,3217.1190560574864,2797.0493703939292,3217.1190560574864,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Lower Gusset Front","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.44951355258202791,3528.6813877689192,3067.9299963723402,3528.6813877689192,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Lower Gusset Rear","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.40982408357420208,3217.1190560574864,2797.0493703939292,3217.1190560574864,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairings","Composite",1,null,null,null,null,null,null,null,{"$f":"F40*80000","v":80000},null,null,null,null,null,null,null,null,null,null,1.88,1880,null,null,null,null,1.21,2274.7999999999997,1034.55,2274.7999999999997,0.4,{"$f":"AH40*(1+AI40)","v":3184.7199999999993},1448.37,null,-11.9,0,0,-37898.167999999991,0,0,-11.9,0,0,-20662.564999999995,0,0]
[null,null,null,"Fairing structural","Composite",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"F42*589000","v":0},null,null,null,null,null,null,null,null,null,null,0.39,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ51/2.205","v":32283.319727891158}]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N30:N42)","v":236962.3076},2.5,{"$f":"N51*O51","v":592405.76899999997},null,null,-0.2,{"$f":"P51*(1+S51)","v":473924.6152},0.2,{"$f":"P51*(1+U51)","v":710886.92279999994},{"$f":"2577000","v":2577000},null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AD$30:AD42)","v":0},{"$f":"SUM(AE$30:AE42)","v":10.081366515257081},null,null,{"$f":"SUM(AH$30:AH42)","v":85512.240201840832},{"$f":" $AJ51-$AH51","v":-14327.520201840831},{"$f":"SUM(AJ$30:AJ42)","v":71184.72},{"$f":"SUM(AK$30:AK42)","v":60569.389108280251},null,null,null,null,{"$f":"SUM(AP$30:AP42)","v":-826698.16799999995},{"$f":"SUM(AQ$30:AQ42)","v":0},{"$f":"SUM(AR$30:AR42)","v":0},null,null,null,{"$f":"SUM(AV$30:AV42)","v":-123658.74334394911},{"$f":"SUM(AW$30:AW42)","v":0},{"$f":"SUM(AX$30:AX42)","v":0}]
[null,"ARL/NAVY","C","Nacelle Structure"]
[null,null,null,"Structural Weight","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AJ53","v":127949.97600000001},null,null,null,null,null,null,null,null,null,null,{"$f":"Z53/1000","v":7.85},7850,null,null,null,null,6.72,{"$f":"Z53*AE53","v":52752},null,{"$f":"AF53*F53","v":52752},0.1,{"$f":"AH53*(1+AI53)","v":58027.200000000004},{"$f":"AJ53","v":58027.200000000004},null,-2.59,0,0,{"$f":" $AJ53*$AM53","v":-150290.448},{"$f":" $AJ53*$AN53","v":0},{"$f":" $AJ53*$AO53","v":0},0,0,0,{"$f":"($AJ53-$AK53)*AS53","v":0},0,0]
[null,null,null,"Buoyant Volume","steel",1,null,null,null,null,null,null,null,{"$f":"A10*AJ54","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z54/1000","v":1.0249999999999999},1025,null,null,null,null,-370.8,{"$f":"Z54*AE54","v":-380070},null,null,0,null,{"$f":"AF54","v":-380070},null,0,0,0,{"$f":" $AJ54*$AM54","v":0},{"$f":" $AJ54*$AN54","v":0},{"$f":" $AJ54*$AO54","v":0},-2.4700000000000002,0,0,-938772.9,0,0]
[null,null,null,"End Cap","steel",1,null,null,null,null,null,null,null,{"$f":"A11*AJ55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z55/1000","v":7.85},7850,null,null,null,null,0.96,{"$f":"Z55*AE55","v":7536},null,{"$f":"AF55*F55","v":7536},0.1,{"$f":"AH55*(1+AI55)","v":8289.6},{"$f":"AJ55","v":8289.6},null,-9.85,0,0,{"$f":" $AJ55*$AM55","v":-81652.56},{"$f":" $AJ55*$AN55","v":0},{"$f":" $AJ55*$AO55","v":0},0,0,0,0,0,0]
[null,null,null,"Tailcone Structure","steel",1,null,null,null,null,null,null,null,{"$f":"A22*AJ56","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z56/1000","v":7.85},7850,null,null,null,null,1.01,{"$f":"Z56*AE56","v":7928.5},null,{"$f":"AF56*F56","v":7928.5},0.1,{"$f":"AH56*(1+AI56)","v":8721.35},{"$f":"AJ56","v":8721.35},null,-15.28,0,0,{"$f":" $AJ56*$AM56","v":-133262.228},{"$f":" $AJ56*$AN56","v":0},{"$f":" $AJ56*$AO56","v":0},0,0,0,0,0,0]
[null,null,null,"Tailcone Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z57/1000","v":1.0249999999999999},1025,null,null,null,null,-31.23,{"$f":"Z57*AE57","v":-32010.75},null,{"$f":"AF57*F57","v":-32010.75},0,{"$f":"AH57*(1+AI57)","v":-32010.75},{"$f":"AF57","v":-32010.75},null,0,0,0,{"$f":" $AJ57*$AM57","v":0},{"$f":" $AJ57*$AN57","v":0},{"$f":" $AJ57*$AO57","v":0},-15.38,0,0,0,0,0]
[null,null,null,"End Dome, Fwd (hemisphere)"]
[null,null,null,"Flange","steel",1]
[null,null,null,"Internal T-Rib Stiffeners w/ 2.5\"cap","steel",12]
[null,null,null,"Hatch & Reinforcements","steel",1]
[null,null,null,"End Dome, Aft (hemisphere)","steel",1]
[null,null,null,"Flange","steel",1]
[null,null,null,"Internal T-Rib Stiffeners w/ 2.5\" cap","steel",12]
[null,null,null,"Shaft Seal & Reinforcements","steel",1]
[null,null,null,"Cylinder Section (154\" dia)","steel",1]
[null,null,null,"Flange","steel",2]
[null,null,null,"Internal T-Rib Stiffeners (20\"btwn)","steel",12]
[null,null,null,"Miscellaneous","steel",1,null,null,null,null,null,null,null,{"$f":"A23*AJ69","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z69/1000","v":7.85},7850,null,null,null,null,null,null,null,{"$f":"AF69*F69","v":0},0.1,{"$f":"AH69*(1+AI69)","v":0},null,null,null,null,null,{"$f":" $AJ69*$AM69","v":0},{"$f":" $AJ69*$AN69","v":0},{"$f":" $AJ69*$AO69","v":0},null,null,null,{"$f":"($AJ69-$AK69)*AS69","v":0},{"$f":"($AJ69-$AK69)*AT69","v":0},{"$f":"($AJ69-$AK69)*AU69","v":0}]
[]
[null,"Rich Banko/Michael LaGrassa/Dana Colegorve",1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N53:N78)","v":127949.97600000001},2.5,{"$f":"N79*O79","v":319874.94},null,null,-0.2,{"$f":"P79*(1+S79)","v":255899.95200000002},0.2,{"$f":"P79*(1+U79)","v":383849.92800000001},{"$f":"140264.2083","v":140264.2083},null,null,null,null,null,"Port Nacelle Subtotals",{"$f":"SUM(AD$53:AD78)","v":0},{"$f":"SUM(AE$53:AE78)","v":-393.34000000000003},null,null,{"$f":"SUM(AH$53:AH78)","v":36205.75},{"$f":"$AJ79-$AH79","v":6821.6500000000087},{"$f":"SUM(AJ$53:AJ78)","v":43027.400000000009},{"$f":"SUM(AK$53:AK78)","v":-337042.60000000003},null,null,null,null,{"$f":"SUM(AP$53:AP78)","v":-365205.23600000003},{"$f":"SUM(AQ$53:AQ78)","v":0},{"$f":"SUM(AR$53:AR78)","v":0},null,null,null,{"$f":"SUM(AV$53:AV78)","v":-938772.9},{"$f":"SUM(AW$53:AW78)","v":0},{"$f":"SUM(AX$53:AX78)","v":0}]
[null,"ARL/NAVY","D","Main Wing and Fairing"]
[null,null,null,"Wing (Adjusted for center pod)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z81/1000","v":1.0249999999999999},1025,"NACA 0018 wing with 30' chord",null,null,null,{"$f":"1394.66/3","v":464.88666666666671},{"$f":"-AE81*Z81","v":-476508.83333333337},{"$f":" (($Y81-1.025)/$Y81)*$AF81","v":0},null,null,null,{"$f":"AF81","v":-476508.83333333337},null,null,null,null,null,null,null,null,null,null,{"$f":"($AJ81-$AK81)*AS81","v":0},{"$f":"($AJ81-$AK81)*AT81","v":0},{"$f":"($AJ81-$AK81)*AU81","v":0}]
[null,null,null,"Internal Structure 3%",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ82","v":109480.81},null,null,null,null,null,null,null,null,null,null,{"$f":"Z82/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.03*AE81","v":13.9466},{"$f":"AE82*Z82","v":109480.81},{"$f":" (($Y82-1.025)/$Y82)*$AF82","v":95185.544999999984},{"$f":"F82*AF82","v":109480.81},0,{"$f":"AH82*(1+AI82)","v":109480.81},{"$f":" (($Y82-1.025)/$Y82)*$AJ82","v":95185.544999999984},null,0.17499999999999999,0,-2.2730000000000001,{"$f":" $AJ82*$AM82","v":19159.141749999999},{"$f":" $AJ82*$AN82","v":0},{"$f":" $AJ82*$AO82","v":-248849.88113000002},null,null,null,0,0,0]
[null,null,null,"Skin 7%",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ83","v":255455.22333333336},null,null,null,null,null,null,null,null,null,null,{"$f":"Z83/1000","v":7.85},7850,null,null,null,null,{"$f":"0.07*AE81","v":32.54206666666667},{"$f":"AE83*Z83","v":255455.22333333336},{"$f":" (($Y83-1.025)/$Y83)*$AF83","v":222099.60500000001},{"$f":"F83*AF83","v":255455.22333333336},0,{"$f":"AH83*(1+AI83)","v":255455.22333333336},{"$f":" (($Y83-1.025)/$Y83)*$AJ83","v":222099.60500000001},null,0.17499999999999999,0,-2.2730000000000001,44704.664083333337,0,-580649.72263666673,null,null,null,0,0,0]
[null,null,null,"FRP Fairing 2%","GFRP Laminate",1,null,null,null,null,null,null,null,{"$f":"10*AJ84","v":174797.38666666672},null,null,null,null,null,null,null,null,null,null,{"$f":"Z84/1000","v":1.88},1880,null,null,null,null,{"$f":"0.02*AE81","v":9.2977333333333352},{"$f":"AE84*Z84","v":17479.738666666672},{"$f":" (($Y84-1.025)/$Y84)*$AF84","v":7949.5620000000026},{"$f":"F84*AF84","v":17479.738666666672},0,{"$f":"AH84*(1+AI84)","v":17479.738666666672},{"$f":" (($Y84-1.025)/$Y84)*$AJ84","v":7949.5620000000026},null,0.17499999999999999,0,-2.2730000000000001,3058.9542666666675,0,-39731.445989333348,null,null,null,0,0,0]
[null,null,null,"Electric Conduit",null,0,null,null,null,null,null,null,null,{"$f":"1*AJ85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf) 88%","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AJ86","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z86/1000","v":0.39},390,null,null,null,null,{"$f":"0.88*AE81","v":409.1002666666667},{"$f":"AE86*Z86","v":159549.10400000002},{"$f":" (($Y86-1.025)/$Y86)*$AF86","v":-259778.66933333332},{"$f":"F86*AF86","v":0},0,{"$f":"AH86*(1+AI86)","v":0},{"$f":" (($Y86-1.025)/$Y86)*$AJ86","v":0},null,0.17499999999999999,0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairing",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z87/1000","v":1.0249999999999999},1025,"Tapered Wing as described by NAVY",null,null,null,48.936,{"$f":"-AE87*Z87","v":-50159.4},{"$f":" (($Y87-1.025)/$Y87)*$AF87","v":0},{"$f":"F87*AF87","v":0},1,{"$f":"AH87*(1+AI87)","v":0},{"$f":"AF87","v":-50159.4},null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Shell",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ88","v":26890.332000000002},null,null,null,null,null,null,null,null,null,null,{"$f":"Z88/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.07*AE87","v":3.4255200000000001},{"$f":"AE88*Z88","v":26890.332000000002},{"$f":" (($Y88-1.025)/$Y88)*$AF88","v":23379.173999999999},{"$f":"F88*AF88","v":26890.332000000002},0,{"$f":"AH88*(1+AI88)","v":26890.332000000002},{"$f":" (($Y88-1.025)/$Y88)*$AJ88","v":23379.173999999999},null,-6.43,0,0,-172904.83476,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Frames (Assume 80@20\")",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ89","v":15365.904},null,null,null,null,null,null,null,null,null,null,{"$f":"Z89/1000","v":7.85},7850,null,null,null,null,{"$f":"0.04*AE87","v":1.9574400000000001},{"$f":"AE89*Z89","v":15365.904},{"$f":" (($Y89-1.025)/$Y89)*$AF89","v":13359.527999999998},{"$f":"F89*AF89","v":15365.904},0,{"$f":"AH89*(1+AI89)","v":15365.904},{"$f":" (($Y89-1.025)/$Y89)*$AJ89","v":13359.527999999998},null,-6.43,0,0,-98802.762719999999,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AJ90","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z90/1000","v":0.39},390,null,null,null,null,{"$f":"0.89*AE87","v":43.553040000000003},{"$f":"AE90*Z90","v":16985.685600000001},{"$f":" (($Y90-1.025)/$Y90)*$AF90","v":-27656.180399999997},{"$f":"F90*AF90","v":0},0,{"$f":"AH90*(1+AI90)","v":0},{"$f":" (($Y90-1.025)/$Y90)*$AJ90","v":0},null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N81:N99)","v":581989.65600000008},2.5,{"$f":"N100*O100","v":1454974.1400000001},null,null,-0.2,{"$f":"P100*(1+S100)","v":1163979.3120000002},0.2,{"$f":"P100*(1+U100)","v":1745968.9680000001},{"$f":"5378890","v":5378890},null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AD$81:AD99)","v":0},{"$f":"SUM(AE$81:AE99)","v":1027.6453333333334},null,null,{"$f":"SUM(AH$81:AH99)","v":424672.00799999997},{"$f":" $AJ100-$AH100","v":0},{"$f":"SUM(AJ$81:AJ99)","v":424672.00799999997},{"$f":"SUM(AK$81:AK99)","v":-164694.81933333338},null,null,null,null,{"$f":"SUM(AP$81:AP99)","v":-204784.83737999998},{"$f":"SUM(AQ$81:AQ99)","v":0},{"$f":"SUM(AR$81:AR99)","v":-869231.04975600005},null,null,null,{"$f":"SUM(AV$81:AV99)","v":0},{"$f":"SUM(AW$81:AW99)","v":0},{"$f":"SUM(AX$81:AX99)","v":0}]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N129+N174)","v":4154106.1109698759},null,{"$f":"$A$4*(P129+P174)","v":7061980.3886487884},{"$f":"Q176*BA101","v":2187500},{"$f":"P101-Q101","v":4874480.3886487884},null,{"$f":"T129+T174+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"V129+V174+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"W129+W174+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AH129+AH174)","v":186061.70848072562},{"$f":"$AJ101-$AH101","v":12480},{"$f":"$A$4*(AJ129+AJ174)","v":198541.70848072562},{"$f":"$A$4*(AK129+AK174)","v":198541.70848072562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P101/$P$176","v":0.38223434204126183},0.25,{"$f":"AJ101/$AJ$176","v":9.2542711643942024E-2},{"$f":"AK101/$AK$176","v":-0.14739158304336453},{"$f":"AZ101/BB101","v":4.1303559756483903}]
[null,"Tom Foley","A","Hydraulics Package"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe,Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,null,null,"COMPONENTS"]
[null,"Tom F",null,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,309900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7700,null,{"$f":"AF107*F107","v":7700},null,{"$f":"F107*AH107","v":7700},{"$f":"AJ107","v":7700},null,-5,0,null,{"$f":" $AJ107*$AM107","v":-38500},{"$f":" $AJ107*$AN107","v":0},{"$f":" $AJ107*$AO107","v":0},-5,0,null,{"$f":"($AJ107-$AK107)*AS107","v":0},{"$f":"($AJ107-$AK107)*AT107","v":0},{"$f":"($AJ107-$AK107)*AU107","v":0}]
[null,"Ed H",null,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.83,null,659.66,null,{"$f":"AH108*(1+AI108)","v":659.66},659.66,null,-5,0,null,-3298.2999999999997,0,0,-5,0,null,0,0,0]
[null,"Tom F",null,"A4VM 500",null,4,null,null,null,null,null,null,null,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,1040,null,{"$f":"F109*AH109","v":4160},4160,null,-1.5,0.58399999999999996,null,-6240,2429.44,0,-1.5,0.58399999999999996,null,0,0,0]
[null,"Ed H",null,"Motor Platform","PEI",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.05986394557823,null,174.05986394557823,null,174.05986394557823,174.05986394557823,null,-1.5,0.58399999999999996,null,-261.08979591836737,101.65096054421768,0,-1.5,0.58399999999999996,null,0,0,0]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,6349.2063492063489,null,6349.2063492063489,6349.2063492063489,null,-1.5,0.58399999999999996,null,-9523.8095238095229,3707.9365079365075,0,-1.5,0.58399999999999996,null,0,0,0]
[null,null,null,"Charge Pump - A11 - 125 kg",null,1,null,null,null,null,null,null,null,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05442176870747,null,136.05442176870747,null,136.05442176870747,136.05442176870747,null,-3,-0.40639999999999998,null,-408.16326530612241,-55.292517006802711,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"Filter",null,1,null,null,null,null,null,null,null,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.795918367346943,null,89.795918367346943,null,89.795918367346943,89.795918367346943,null,-3,-0.40639999999999998,null,-269.38775510204084,-36.493061224489793,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"Accumulators","TBD",0,null,null,null,null,null,null,null,4950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.79365079365078,null,0,null,0,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Biodegradeable Oil","400gal",1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965.5328798185941,null,965.5328798185941,null,{"$f":"AH115","v":965.5328798185941},965.5328798185941,null,-3,-0.40639999999999998,null,-2896.5986394557822,-392.39256235827662,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,18191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1505.6689342403627,null,1505.6689342403627,null,{"$f":"F116*AH116","v":1505.6689342403627},1505.6689342403627,null,-1,-1,null,-1505.6689342403627,-1505.6689342403627,0,-1,-1,null,0,0,0]
[null,null,null,"Oil Tank",null,1,null,null,null,null,null,null,null,2776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.0612244897959,null,453.0612244897959,null,{"$f":"F117*AH117","v":453.0612244897959},453.0612244897959,null,-3,-0.40639999999999998,null,-1359.1836734693877,-184.12408163265306,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"High-Pressure Lines","15m",1,null,null,null,null,null,null,null,5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873.015873015873,null,1873.015873015873,null,{"$f":"AH118","v":1873.015873015873},1873.015873015873,null,-1.5,0,null,-2809.5238095238096,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Return Lines","15m",1,null,null,null,null,null,null,null,4540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1532.8798185941043,null,1532.8798185941043,null,{"$f":"AH119","v":1532.8798185941043},1532.8798185941043,null,-1.5,0,null,-2299.3197278911566,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Fittings",null,1,null,null,null,null,null,null,null,7590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.83900226757368,null,430.83900226757368,null,{"$f":"AH120","v":430.83900226757368},430.83900226757368,null,-1.5,0,null,-646.25850340136049,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Contactor, 200A minimum",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,181.40589569160997,null,{"$f":"F121*AH121","v":181.40589569160997},181.40589569160997,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Circuit Breaker, 200A min",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,362.81179138321994,null,{"$f":"F122*AH122","v":362.81179138321994},362.81179138321994,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,4.5351473922902494,null,{"$f":"F123*AH123","v":4.5351473922902494},4.5351473922902494,null,null,null,null,0,0,0]
[null,null,null,"Conductors",null,null,null,null,null,null,null,null,null,4500]
[null,null,null,"Cabinet",null,null,null,null,null,null,null,null,null,2500]
[null,null,null,"Solid state relays",null,null,null,null,null,null,null,null,null,1500]
[null,null,null,"PLC - Not sure about the cost",null,null,null,null,null,null,null,null,null,3000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N104:N128)","v":585265},1.7,{"$f":"N129*O129","v":994950.5},null,null,-0.2,{"$f":"P129*(1+S129)","v":795960.4},0.2,{"$f":"P129*(1+U129)","v":1193940.5999999999},{"$f":"817810.5","v":817810.5},null,null,null,null,null,"Port Hydraulics Subtotals",{"$f":"SUM(AD$103:AD128)","v":0},{"$f":"SUM(AE$103:AE128)","v":0},null,null,{"$f":"SUM(AH$104:AH128)","v":23458.527120181407},{"$f":"$AJ129-$AH129","v":3120},{"$f":"SUM(AJ$104:AJ128)","v":26578.527120181407},{"$f":"SUM(AK$104:AK128)","v":26578.527120181407},null,null,null,null,{"$f":"SUM(AP$104:AP128)","v":-70017.303628117923},{"$f":"SUM(AQ$104:AQ128)","v":4065.05631201814},{"$f":"SUM(AR$104:AR128)","v":0},null,null,null,{"$f":"SUM(AV$104:AV128)","v":0},{"$f":"SUM(AW$104:AW128)","v":0},{"$f":"SUM(AX$104:AX128)","v":0}]
[null,"Mike Beam","B","Bearings & Seals Package"]
[null,null,null,"Shaft",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.4,null,{"$f":"AF131","v":8314.4},0,{"$f":"AH131*(1+AI131)","v":8314.4},{"$f":"AJ131+AG131","v":8314.4},null,-9.1,0,0,{"$f":" $AJ131*$AM131","v":-75661.039999999994},{"$f":" $AJ131*$AN131","v":0},{"$f":" $AJ131*$AO131","v":0},0,0,0,{"$f":"($AJ131-$AK131)*AS131","v":0},{"$f":"($AJ131-$AK131)*AT131","v":0},{"$f":"($AJ131-$AK131)*AU131","v":0}]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,453261.52774246893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.8,null,461.8,0,461.8,461.8,null,-9.1,0,0,-4202.38,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.2,null,297.2,0,297.2,297.2,null,-9.1,0,0,-2704.52,0,0,0,0,0,0,0,0]
[null,null,null,"Housing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10672.5,null,10672.5,0,10672.5,10672.5,null,-9.1,0,0,-97119.75,0,0,0,0,0,0,0,0]
[null,null,null,"Retainer Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,549.5,0,549.5,549.5,null,-9.1,0,0,-5000.45,0,0,0,0,0,0,0,0]
[null,null,null,"Dam_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,null,13.3,0,13.3,13.3,null,-9.1,0,0,-121.03,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,111.5,0,111.5,111.5,null,-9.1,0,0,-1014.65,0,0,0,0,0,0,0,0]
[null,null,null,"Hub_seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,309,0,309,309,null,-9.1,0,0,-2811.9,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.6,null,437.6,0,437.6,437.6,null,-9.1,0,0,-3982.16,0,0,0,0,0,0,0,0]
[null,null,null,"Fittings",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_hub",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.3,null,501.3,0,501.3,501.3,null,-9.1,0,0,-4561.83,0,0,0,0,0,0,0,0]
[null,null,null,"Spacer_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,24.9,0,24.9,24.9,null,-9.1,0,0,-226.58999999999997,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_Plate",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.3,null,115.3,0,115.3,115.3,null,-9.1,0,0,-1049.23,0,0,0,0,0,0,0,0]
[null,null,null,"Bracket Assembly",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.5,null,283.5,0,283.5,283.5,null,-9.1,0,0,-2579.85,0,0,0,0,0,0,0,0]
[null,null,null,"Shim",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.6,null,29.6,0,29.6,29.6,null,-9.1,0,0,-269.36,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth1",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5,null,37.5,0,37.5,37.5,null,-9.1,0,0,-341.25,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth2",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.3,null,213.3,0,213.3,213.3,null,-9.1,0,0,-1941.03,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,null,3.7,0,3.7,3.7,null,-9.1,0,0,-33.67,0,0,0,0,0,0,0,0]
[null,null,null,"Seal Retainer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7,null,7.7,0,7.7,7.7,null,-9.1,0,0,-70.069999999999993,0,0,0,0,0,0,0,0]
[null,null,null,"Brake",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.9,null,668.9,0,668.9,668.9,null,-9.1,0,0,-6086.99,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Washer",null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,-9.1,0,0,-0.91,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,1.1000000000000001,0,1.1000000000000001,1.1000000000000001,null,-9.1,0,0,-10.01,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,0.9,0,0.9,0.9,null,-9.1,0,0,-8.19,0,0,0,0,0,0,0,0]
[null,null,null,"Ring Retaining",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,-9.1,0,0,-5.46,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,0,0.4,0.4,null,-9.1,0,0,-3.64,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"pin",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,-9.1,0,0,-5.46,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,-9.1,0,0,-0.91,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Halbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Halbeck",null,"Shaft fabrication"]
[null,"Ed Halbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Halbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Halbeck",null,"Mechanical Brake Arrangement"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N131:N172)","v":453261.52774246893},1.7,{"$f":"N174*O174","v":770544.59716219711},null,null,-0.2,{"$f":"P174*(1+S174)","v":616435.67772975774},0.2,{"$f":"P174*(1+U174)","v":924653.51659463649},{"$f":"772842","v":772842},null,null,null,null,null,"Port Bearings Subtotals",{"$f":"SUM(AD$131:AD172)","v":0},{"$f":"SUM(AE$131:AE172)","v":0},null,null,{"$f":"SUM(AH$131:AH172)","v":23056.899999999998},{"$f":"$AJ174-$AH174","v":0},{"$f":"SUM(AJ131:AJ172)","v":23056.899999999998},{"$f":"SUM(AK131:AK172)","v":23056.899999999998},null,null,null,null,{"$f":"SUM(AP$131:AP172)","v":-209817.79000000004},{"$f":"SUM(AQ$131:AQ172)","v":0},{"$f":"SUM(AR$131:AR172)","v":0},null,null,null,{"$f":"SUM(AV$131:AV172)","v":0},{"$f":"SUM(AW$131:AW172)","v":0},{"$f":"SUM(AX$131:AX172)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (in.)","Ycg (in.)","Zcg (in.)",null,null,null,"Xcg (in.)","Ycg (in.)","Zcg (in.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N101","v":8719524.2133698761},null,{"$f":"P9+P101","v":18475525.644648787},8750000,{"$f":"P176-Q176","v":9725525.6446487866},null,{"$f":"T9+T101+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"V9+V101+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"W9+W101+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AH9+AH101","v":2162949.6932880888},{"$f":"$AJ176-$AH176","v":-17543.480807363056},{"$f":"AJ9+AJ101","v":2145406.2124807257},{"$f":"AK9+AK101","v":-1347035.5930861537},null,null,null,null,{"$f":"#REF!/AJ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AJ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AJ176","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!/AQ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AQ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AQ176","v":{"$error":"#REF!"}},null,{"$f":"SUM(AZ9,AZ101,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA9,BA101,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BB9,BB101,#REF!,#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"Capex_1 (Aug25) CBM 4000 Metric","index":50,"n_rows":176,"n_cols":57,"rows_kept":176,"cut":false,"hidden":true,"merged":[[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,6,176,6],[2,23,176,23],[2,11,3,11],[2,12,176,12],[2,18,2,19],[2,20,2,21],[2,47,2,49],[2,50,176,50],[2,24,2,25],[2,33,2,36],[2,38,2,40],[2,41,2,43],[2,37,176,37],[2,44,2,46]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  25 August 2011","Issue:  0"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Desription","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Machining \nMark-up","Estimated Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB",null,null,"Percentages","Cost % of Total","Target Cost %","Weight % of Total Dry","Weight % of Total SW","Ratio"]
[{"$f":"_C1_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","Factor","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N28+N51+N79)+($A$4-1)*N100","v":4565418.1024000002},null,{"$f":"$A$4*(P28+P51+P79)+($A$4-1)*P100","v":6848127.1536000008},{"$f":"Q176*BA9","v":3500000},{"$f":"P9-Q9","v":3348127.1536000008},null,{"$f":"T28+T51+T79+#REF!+T100","v":{"$error":"#REF!"}},null,{"$f":"V28+V51+V79+#REF!+V100","v":{"$error":"#REF!"}},{"$f":"W28+W51+W79+#REF!+W100","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AH28+AH51+AH79)+($A$4-1)*AH100","v":1976887.9848073632},{"$f":"$AJ9-$AH9","v":-30023.480807363288},{"$f":"$A$4*(AJ28+AJ51+AJ79)+($A$4-1)*AJ100","v":1946864.504},{"$f":"$A$4*(AK28+AK51+AK79)+($A$4-1)*AK100","v":-1545577.3015668793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9/$P$176","v":0.57504973395647407},0.4,{"$f":"AJ9/$AJ$176","v":0.90745728835605788},{"$f":"AK9/$AK$176","v":1.1473915830433645},{"$f":"AZ9/BB9","v":0.63369344357598301}]
[null,"ARL","A","Blades 40 m Dia"]
[null,null,null,"Mold",null,null,null,null,null,null,null,null,null,2950]
[null,null,null,"Blade Set",null,1,null,null,null,null,null,null,null,{"$f":"337000","v":337000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54000,13600,{"$f":"F12*AF12","v":54000},0,{"$f":"AH12*(1+AI12)","v":54000},{"$f":"AG12*F12","v":13600},null,-11.6,0,0,{"$f":"$AM12*$AJ12","v":-626400},{"$f":"$AM12*$AJ12","v":-626400},{"$f":"$AM12*$AJ12","v":-626400},-11.6,0,0,{"$f":"($AJ12-$AK12)*AS12","v":-468640},{"$f":"($AJ12-$AK12)*AT12","v":0},{"$f":"($AJ12-$AK12)*AU12","v":0}]
[null,null,null,"Steel Internal Structure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Central Tube for Aligning Bhds (optional)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Syntactic Foam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Thin wall Steel Shell",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Thin outer Hydrodynamic Skins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Mechanical Attachments",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N27)","v":339950},1.5,{"$f":"N28*O28","v":509925},null,null,-0.2,{"$f":"P28*(1+S28)","v":407940},0.2,{"$f":"P28*(1+U28)","v":611910},{"$f":"1015425","v":1015425},null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AD$11:AD27)","v":0},{"$f":"SUM(AE$11:AE27)","v":0},null,null,{"$f":"SUM(AH$11:AH27)","v":54000},{"$f":"$AJ28-$AH28","v":0},{"$f":"SUM(AJ$11:AJ27)","v":54000},{"$f":"SUM(AK$11:AK27)","v":13600},null,null,null,null,{"$f":"SUM(AP$11:AP27)","v":-626400},{"$f":"SUM(AQ$11:AQ27)","v":-626400},{"$f":"SUM(AR$11:AR27)","v":-626400},null,null,null,{"$f":"SUM(AV$11:AV27)","v":-468640},{"$f":"SUM(AW$11:AW27)","v":0},{"$f":"SUM(AX$11:AX27)","v":0}]
[null,"ARL","B","Rotor Hub"]
[null,null,null,"Hub Total"]
[null,null,null,"Sleeve","Steel",1,null,null,null,null,null,null,null,{"$f":"F31*AJ51*A9","v":156962.3076},null,null,null,null,null,null,null,null,null,null,{"$f":"Z31/1000","v":7.85},7850,null,null,null,null,5.4724436357119917,{"$f":"AE31*Z31","v":42958.682540339134},{"$f":" (($Y31-1.025)/$Y31)*$AF31","v":37349.427813734343},{"$f":"AF31*F31","v":42958.682540339134},0,68000,{"$f":" (($Y31-1.025)/$Y31)*$AJ31","v":59121.019108280248},null,-11.6,0,0,{"$f":" $AJ31*$AM31","v":-788800},{"$f":" $AJ31*$AN31","v":0},{"$f":" $AJ31*$AO31","v":0},-11.6,0,0,{"$f":"($AJ31-$AK31)*AS31","v":-102996.17834394911},{"$f":"($AJ31-$AK31)*AT31","v":0},{"$f":"($AJ31-$AK31)*AU31","v":0}]
[null,null,null,"Blade Wall","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,1.2325202446265928,9675.2839203187541,8411.9506695764958,19350.567840637508,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Blade Internal Stiffener","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.3008173338466803,2361.4160706964403,2053.0783035035929,4722.8321413928807,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Side Plate","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.1209693064474693,949.60905561263394,825.6155165039778,1899.2181112252679,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Side Plate gussets pair","Steel",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,2.5940722311886197E-2,203.63467014830664,177.04542977862326,814.53868059322656,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Upper Gusset Front","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.44951355258202791,3528.6813877689192,3067.9299963723402,3528.6813877689192,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Upper Gusset Rear","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.40982408357420208,3217.1190560574864,2797.0493703939292,3217.1190560574864,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Lower Gusset Front","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.44951355258202791,3528.6813877689192,3067.9299963723402,3528.6813877689192,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Lower Gusset Rear","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.40982408357420208,3217.1190560574864,2797.0493703939292,3217.1190560574864,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairings","Composite",1,null,null,null,null,null,null,null,{"$f":"F40*80000","v":80000},null,null,null,null,null,null,null,null,null,null,1.88,1880,null,null,null,null,1.21,2274.7999999999997,1034.55,2274.7999999999997,0.4,{"$f":"AH40*(1+AI40)","v":3184.7199999999993},1448.37,null,-11.9,0,0,-37898.167999999991,0,0,-11.9,0,0,-20662.564999999995,0,0]
[null,null,null,"Fairing structural","Composite",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"F42*589000","v":0},null,null,null,null,null,null,null,null,null,null,0.39,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ51/2.205","v":32283.319727891158}]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N30:N42)","v":236962.3076},1.5,{"$f":"N51*O51","v":355443.46140000003},null,null,-0.2,{"$f":"P51*(1+S51)","v":284354.76912000001},0.2,{"$f":"P51*(1+U51)","v":426532.15368000005},{"$f":"2577000","v":2577000},null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AD$30:AD42)","v":0},{"$f":"SUM(AE$30:AE42)","v":10.081366515257081},null,null,{"$f":"SUM(AH$30:AH42)","v":85512.240201840832},{"$f":" $AJ51-$AH51","v":-14327.520201840831},{"$f":"SUM(AJ$30:AJ42)","v":71184.72},{"$f":"SUM(AK$30:AK42)","v":60569.389108280251},null,null,null,null,{"$f":"SUM(AP$30:AP42)","v":-826698.16799999995},{"$f":"SUM(AQ$30:AQ42)","v":0},{"$f":"SUM(AR$30:AR42)","v":0},null,null,null,{"$f":"SUM(AV$30:AV42)","v":-123658.74334394911},{"$f":"SUM(AW$30:AW42)","v":0},{"$f":"SUM(AX$30:AX42)","v":0}]
[null,"ARL/NAVY","C","Nacelle Structure"]
[null,null,null,"Structural Weight","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AJ53","v":127949.97600000001},null,null,null,null,null,null,null,null,null,null,{"$f":"Z53/1000","v":7.85},7850,null,null,null,null,6.72,{"$f":"Z53*AE53","v":52752},null,{"$f":"AF53*F53","v":52752},0.1,{"$f":"AH53*(1+AI53)","v":58027.200000000004},{"$f":"AJ53","v":58027.200000000004},null,-2.59,0,0,{"$f":" $AJ53*$AM53","v":-150290.448},{"$f":" $AJ53*$AN53","v":0},{"$f":" $AJ53*$AO53","v":0},0,0,0,{"$f":"($AJ53-$AK53)*AS53","v":0},0,0]
[null,null,null,"Buoyant Volume","steel",1,null,null,null,null,null,null,null,{"$f":"A10*AJ54","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z54/1000","v":1.0249999999999999},1025,null,null,null,null,-370.8,{"$f":"Z54*AE54","v":-380070},null,null,0,null,{"$f":"AF54","v":-380070},null,0,0,0,{"$f":" $AJ54*$AM54","v":0},{"$f":" $AJ54*$AN54","v":0},{"$f":" $AJ54*$AO54","v":0},-2.4700000000000002,0,0,-938772.9,0,0]
[null,null,null,"End Cap","steel",1,null,null,null,null,null,null,null,{"$f":"A11*AJ55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z55/1000","v":7.85},7850,null,null,null,null,0.96,{"$f":"Z55*AE55","v":7536},null,{"$f":"AF55*F55","v":7536},0.1,{"$f":"AH55*(1+AI55)","v":8289.6},{"$f":"AJ55","v":8289.6},null,-9.85,0,0,{"$f":" $AJ55*$AM55","v":-81652.56},{"$f":" $AJ55*$AN55","v":0},{"$f":" $AJ55*$AO55","v":0},0,0,0,0,0,0]
[null,null,null,"Tailcone Structure","steel",1,null,null,null,null,null,null,null,{"$f":"A22*AJ56","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z56/1000","v":7.85},7850,null,null,null,null,1.01,{"$f":"Z56*AE56","v":7928.5},null,{"$f":"AF56*F56","v":7928.5},0.1,{"$f":"AH56*(1+AI56)","v":8721.35},{"$f":"AJ56","v":8721.35},null,-15.28,0,0,{"$f":" $AJ56*$AM56","v":-133262.228},{"$f":" $AJ56*$AN56","v":0},{"$f":" $AJ56*$AO56","v":0},0,0,0,0,0,0]
[null,null,null,"Tailcone Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z57/1000","v":1.0249999999999999},1025,null,null,null,null,-31.23,{"$f":"Z57*AE57","v":-32010.75},null,{"$f":"AF57*F57","v":-32010.75},0,{"$f":"AH57*(1+AI57)","v":-32010.75},{"$f":"AF57","v":-32010.75},null,0,0,0,{"$f":" $AJ57*$AM57","v":0},{"$f":" $AJ57*$AN57","v":0},{"$f":" $AJ57*$AO57","v":0},-15.38,0,0,0,0,0]
[null,null,null,"End Dome, Fwd (hemisphere)"]
[null,null,null,"Flange","steel",1]
[null,null,null,"Internal T-Rib Stiffeners w/ 2.5\"cap","steel",12]
[null,null,null,"Hatch & Reinforcements","steel",1]
[null,null,null,"End Dome, Aft (hemisphere)","steel",1]
[null,null,null,"Flange","steel",1]
[null,null,null,"Internal T-Rib Stiffeners w/ 2.5\" cap","steel",12]
[null,null,null,"Shaft Seal & Reinforcements","steel",1]
[null,null,null,"Cylinder Section (154\" dia)","steel",1]
[null,null,null,"Flange","steel",2]
[null,null,null,"Internal T-Rib Stiffeners (20\"btwn)","steel",12]
[null,null,null,"Miscellaneous","steel",1,null,null,null,null,null,null,null,{"$f":"A23*AJ69","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z69/1000","v":7.85},7850,null,null,null,null,null,null,null,{"$f":"AF69*F69","v":0},0.1,{"$f":"AH69*(1+AI69)","v":0},null,null,null,null,null,{"$f":" $AJ69*$AM69","v":0},{"$f":" $AJ69*$AN69","v":0},{"$f":" $AJ69*$AO69","v":0},null,null,null,{"$f":"($AJ69-$AK69)*AS69","v":0},{"$f":"($AJ69-$AK69)*AT69","v":0},{"$f":"($AJ69-$AK69)*AU69","v":0}]
[]
[null,"Rich Banko/Michael LaGrassa/Dana Colegorve",1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N53:N78)","v":127949.97600000001},1.5,{"$f":"N79*O79","v":191924.96400000001},null,null,-0.2,{"$f":"P79*(1+S79)","v":153539.9712},0.2,{"$f":"P79*(1+U79)","v":230309.95680000001},{"$f":"140264.2083","v":140264.2083},null,null,null,null,null,"Port Nacelle Subtotals",{"$f":"SUM(AD$53:AD78)","v":0},{"$f":"SUM(AE$53:AE78)","v":-393.34000000000003},null,null,{"$f":"SUM(AH$53:AH78)","v":36205.75},{"$f":"$AJ79-$AH79","v":6821.6500000000087},{"$f":"SUM(AJ$53:AJ78)","v":43027.400000000009},{"$f":"SUM(AK$53:AK78)","v":-337042.60000000003},null,null,null,null,{"$f":"SUM(AP$53:AP78)","v":-365205.23600000003},{"$f":"SUM(AQ$53:AQ78)","v":0},{"$f":"SUM(AR$53:AR78)","v":0},null,null,null,{"$f":"SUM(AV$53:AV78)","v":-938772.9},{"$f":"SUM(AW$53:AW78)","v":0},{"$f":"SUM(AX$53:AX78)","v":0}]
[null,"ARL/NAVY","D","Main Wing and Fairing"]
[null,null,null,"Wing (Adjusted for center pod)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z81/1000","v":1.0249999999999999},1025,"NACA 0018 wing with 30' chord",null,null,null,{"$f":"1394.66/3","v":464.88666666666671},{"$f":"-AE81*Z81","v":-476508.83333333337},{"$f":" (($Y81-1.025)/$Y81)*$AF81","v":0},null,null,null,{"$f":"AF81","v":-476508.83333333337},null,null,null,null,null,null,null,null,null,null,{"$f":"($AJ81-$AK81)*AS81","v":0},{"$f":"($AJ81-$AK81)*AT81","v":0},{"$f":"($AJ81-$AK81)*AU81","v":0}]
[null,null,null,"Internal Structure 3%",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ82","v":109480.81},null,null,null,null,null,null,null,null,null,null,{"$f":"Z82/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.03*AE81","v":13.9466},{"$f":"AE82*Z82","v":109480.81},{"$f":" (($Y82-1.025)/$Y82)*$AF82","v":95185.544999999984},{"$f":"F82*AF82","v":109480.81},0,{"$f":"AH82*(1+AI82)","v":109480.81},{"$f":" (($Y82-1.025)/$Y82)*$AJ82","v":95185.544999999984},null,0.17499999999999999,0,-2.2730000000000001,{"$f":" $AJ82*$AM82","v":19159.141749999999},{"$f":" $AJ82*$AN82","v":0},{"$f":" $AJ82*$AO82","v":-248849.88113000002},null,null,null,0,0,0]
[null,null,null,"Skin 7%",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ83","v":255455.22333333336},null,null,null,null,null,null,null,null,null,null,{"$f":"Z83/1000","v":7.85},7850,null,null,null,null,{"$f":"0.07*AE81","v":32.54206666666667},{"$f":"AE83*Z83","v":255455.22333333336},{"$f":" (($Y83-1.025)/$Y83)*$AF83","v":222099.60500000001},{"$f":"F83*AF83","v":255455.22333333336},0,{"$f":"AH83*(1+AI83)","v":255455.22333333336},{"$f":" (($Y83-1.025)/$Y83)*$AJ83","v":222099.60500000001},null,0.17499999999999999,0,-2.2730000000000001,44704.664083333337,0,-580649.72263666673,null,null,null,0,0,0]
[null,null,null,"FRP Fairing 2%","GFRP Laminate",1,null,null,null,null,null,null,null,{"$f":"10*AJ84","v":174797.38666666672},null,null,null,null,null,null,null,null,null,null,{"$f":"Z84/1000","v":1.88},1880,null,null,null,null,{"$f":"0.02*AE81","v":9.2977333333333352},{"$f":"AE84*Z84","v":17479.738666666672},{"$f":" (($Y84-1.025)/$Y84)*$AF84","v":7949.5620000000026},{"$f":"F84*AF84","v":17479.738666666672},0,{"$f":"AH84*(1+AI84)","v":17479.738666666672},{"$f":" (($Y84-1.025)/$Y84)*$AJ84","v":7949.5620000000026},null,0.17499999999999999,0,-2.2730000000000001,3058.9542666666675,0,-39731.445989333348,null,null,null,0,0,0]
[null,null,null,"Electric Conduit",null,0,null,null,null,null,null,null,null,{"$f":"1*AJ85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf) 88%","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AJ86","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z86/1000","v":0.39},390,null,null,null,null,{"$f":"0.88*AE81","v":409.1002666666667},{"$f":"AE86*Z86","v":159549.10400000002},{"$f":" (($Y86-1.025)/$Y86)*$AF86","v":-259778.66933333332},{"$f":"F86*AF86","v":0},0,{"$f":"AH86*(1+AI86)","v":0},{"$f":" (($Y86-1.025)/$Y86)*$AJ86","v":0},null,0.17499999999999999,0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairing",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z87/1000","v":1.0249999999999999},1025,"Tapered Wing as described by NAVY",null,null,null,48.936,{"$f":"-AE87*Z87","v":-50159.4},{"$f":" (($Y87-1.025)/$Y87)*$AF87","v":0},{"$f":"F87*AF87","v":0},1,{"$f":"AH87*(1+AI87)","v":0},{"$f":"AF87","v":-50159.4},null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Shell",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ88","v":26890.332000000002},null,null,null,null,null,null,null,null,null,null,{"$f":"Z88/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.07*AE87","v":3.4255200000000001},{"$f":"AE88*Z88","v":26890.332000000002},{"$f":" (($Y88-1.025)/$Y88)*$AF88","v":23379.173999999999},{"$f":"F88*AF88","v":26890.332000000002},0,{"$f":"AH88*(1+AI88)","v":26890.332000000002},{"$f":" (($Y88-1.025)/$Y88)*$AJ88","v":23379.173999999999},null,-6.43,0,0,-172904.83476,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Frames (Assume 80@20\")",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ89","v":15365.904},null,null,null,null,null,null,null,null,null,null,{"$f":"Z89/1000","v":7.85},7850,null,null,null,null,{"$f":"0.04*AE87","v":1.9574400000000001},{"$f":"AE89*Z89","v":15365.904},{"$f":" (($Y89-1.025)/$Y89)*$AF89","v":13359.527999999998},{"$f":"F89*AF89","v":15365.904},0,{"$f":"AH89*(1+AI89)","v":15365.904},{"$f":" (($Y89-1.025)/$Y89)*$AJ89","v":13359.527999999998},null,-6.43,0,0,-98802.762719999999,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AJ90","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z90/1000","v":0.39},390,null,null,null,null,{"$f":"0.89*AE87","v":43.553040000000003},{"$f":"AE90*Z90","v":16985.685600000001},{"$f":" (($Y90-1.025)/$Y90)*$AF90","v":-27656.180399999997},{"$f":"F90*AF90","v":0},0,{"$f":"AH90*(1+AI90)","v":0},{"$f":" (($Y90-1.025)/$Y90)*$AJ90","v":0},null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N81:N99)","v":581989.65600000008},1.5,{"$f":"N100*O100","v":872984.48400000017},null,null,-0.2,{"$f":"P100*(1+S100)","v":698387.58720000018},0.2,{"$f":"P100*(1+U100)","v":1047581.3808000002},{"$f":"5378890","v":5378890},null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AD$81:AD99)","v":0},{"$f":"SUM(AE$81:AE99)","v":1027.6453333333334},null,null,{"$f":"SUM(AH$81:AH99)","v":424672.00799999997},{"$f":" $AJ100-$AH100","v":0},{"$f":"SUM(AJ$81:AJ99)","v":424672.00799999997},{"$f":"SUM(AK$81:AK99)","v":-164694.81933333338},null,null,null,null,{"$f":"SUM(AP$81:AP99)","v":-204784.83737999998},{"$f":"SUM(AQ$81:AQ99)","v":0},{"$f":"SUM(AR$81:AR99)","v":-869231.04975600005},null,null,null,{"$f":"SUM(AV$81:AV99)","v":0},{"$f":"SUM(AW$81:AW99)","v":0},{"$f":"SUM(AX$81:AX99)","v":0}]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N129+N174)","v":4154106.1109698759},null,{"$f":"$A$4*(P129+P174)","v":5060629.1664548134},{"$f":"Q176*BA101","v":2187500},{"$f":"P101-Q101","v":2873129.1664548134},null,{"$f":"T129+T174+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"V129+V174+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"W129+W174+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AH129+AH174)","v":186061.70848072562},{"$f":"$AJ101-$AH101","v":12480},{"$f":"$A$4*(AJ129+AJ174)","v":198541.70848072562},{"$f":"$A$4*(AK129+AK174)","v":198541.70848072562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P101/$P$176","v":0.42495026604352587},0.25,{"$f":"AJ101/$AJ$176","v":9.2542711643942024E-2},{"$f":"AK101/$AK$176","v":-0.14739158304336453},{"$f":"AZ101/BB101","v":4.5919366149386409}]
[null,"Tom Foley","A","Hydraulics Package"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe,Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,null,null,"COMPONENTS"]
[null,"Tom F",null,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,309900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7700,null,{"$f":"AF107*F107","v":7700},null,{"$f":"F107*AH107","v":7700},{"$f":"AJ107","v":7700},null,-5,0,null,{"$f":" $AJ107*$AM107","v":-38500},{"$f":" $AJ107*$AN107","v":0},{"$f":" $AJ107*$AO107","v":0},-5,0,null,{"$f":"($AJ107-$AK107)*AS107","v":0},{"$f":"($AJ107-$AK107)*AT107","v":0},{"$f":"($AJ107-$AK107)*AU107","v":0}]
[null,"Ed H",null,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.83,null,659.66,null,{"$f":"AH108*(1+AI108)","v":659.66},659.66,null,-5,0,null,-3298.2999999999997,0,0,-5,0,null,0,0,0]
[null,"Tom F",null,"A4VM 500",null,4,null,null,null,null,null,null,null,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,1040,null,{"$f":"F109*AH109","v":4160},4160,null,-1.5,0.58399999999999996,null,-6240,2429.44,0,-1.5,0.58399999999999996,null,0,0,0]
[null,"Ed H",null,"Motor Platform","PEI",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.05986394557823,null,174.05986394557823,null,174.05986394557823,174.05986394557823,null,-1.5,0.58399999999999996,null,-261.08979591836737,101.65096054421768,0,-1.5,0.58399999999999996,null,0,0,0]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,6349.2063492063489,null,6349.2063492063489,6349.2063492063489,null,-1.5,0.58399999999999996,null,-9523.8095238095229,3707.9365079365075,0,-1.5,0.58399999999999996,null,0,0,0]
[null,null,null,"Charge Pump - A11 - 125 kg",null,1,null,null,null,null,null,null,null,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05442176870747,null,136.05442176870747,null,136.05442176870747,136.05442176870747,null,-3,-0.40639999999999998,null,-408.16326530612241,-55.292517006802711,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"Filter",null,1,null,null,null,null,null,null,null,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.795918367346943,null,89.795918367346943,null,89.795918367346943,89.795918367346943,null,-3,-0.40639999999999998,null,-269.38775510204084,-36.493061224489793,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"Accumulators","TBD",0,null,null,null,null,null,null,null,4950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.79365079365078,null,0,null,0,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Biodegradeable Oil","400gal",1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965.5328798185941,null,965.5328798185941,null,{"$f":"AH115","v":965.5328798185941},965.5328798185941,null,-3,-0.40639999999999998,null,-2896.5986394557822,-392.39256235827662,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,18191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1505.6689342403627,null,1505.6689342403627,null,{"$f":"F116*AH116","v":1505.6689342403627},1505.6689342403627,null,-1,-1,null,-1505.6689342403627,-1505.6689342403627,0,-1,-1,null,0,0,0]
[null,null,null,"Oil Tank",null,1,null,null,null,null,null,null,null,2776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.0612244897959,null,453.0612244897959,null,{"$f":"F117*AH117","v":453.0612244897959},453.0612244897959,null,-3,-0.40639999999999998,null,-1359.1836734693877,-184.12408163265306,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"High-Pressure Lines","15m",1,null,null,null,null,null,null,null,5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873.015873015873,null,1873.015873015873,null,{"$f":"AH118","v":1873.015873015873},1873.015873015873,null,-1.5,0,null,-2809.5238095238096,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Return Lines","15m",1,null,null,null,null,null,null,null,4540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1532.8798185941043,null,1532.8798185941043,null,{"$f":"AH119","v":1532.8798185941043},1532.8798185941043,null,-1.5,0,null,-2299.3197278911566,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Fittings",null,1,null,null,null,null,null,null,null,7590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.83900226757368,null,430.83900226757368,null,{"$f":"AH120","v":430.83900226757368},430.83900226757368,null,-1.5,0,null,-646.25850340136049,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Contactor, 200A minimum",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,181.40589569160997,null,{"$f":"F121*AH121","v":181.40589569160997},181.40589569160997,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Circuit Breaker, 200A min",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,362.81179138321994,null,{"$f":"F122*AH122","v":362.81179138321994},362.81179138321994,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,4.5351473922902494,null,{"$f":"F123*AH123","v":4.5351473922902494},4.5351473922902494,null,null,null,null,0,0,0]
[null,null,null,"Conductors",null,null,null,null,null,null,null,null,null,4500]
[null,null,null,"Cabinet",null,null,null,null,null,null,null,null,null,2500]
[null,null,null,"Solid state relays",null,null,null,null,null,null,null,null,null,1500]
[null,null,null,"PLC - Not sure about the cost",null,null,null,null,null,null,null,null,null,3000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N104:N128)","v":585265},1,{"$f":"N129*O129","v":585265},null,null,-0.2,{"$f":"P129*(1+S129)","v":468212},0.2,{"$f":"P129*(1+U129)","v":702318},{"$f":"817810.5","v":817810.5},null,null,null,null,null,"Port Hydraulics Subtotals",{"$f":"SUM(AD$103:AD128)","v":0},{"$f":"SUM(AE$103:AE128)","v":0},null,null,{"$f":"SUM(AH$104:AH128)","v":23458.527120181407},{"$f":"$AJ129-$AH129","v":3120},{"$f":"SUM(AJ$104:AJ128)","v":26578.527120181407},{"$f":"SUM(AK$104:AK128)","v":26578.527120181407},null,null,null,null,{"$f":"SUM(AP$104:AP128)","v":-70017.303628117923},{"$f":"SUM(AQ$104:AQ128)","v":4065.05631201814},{"$f":"SUM(AR$104:AR128)","v":0},null,null,null,{"$f":"SUM(AV$104:AV128)","v":0},{"$f":"SUM(AW$104:AW128)","v":0},{"$f":"SUM(AX$104:AX128)","v":0}]
[null,"Mike Beam","B","Bearings & Seals Package"]
[null,null,null,"Shaft",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.4,null,{"$f":"AF131","v":8314.4},0,{"$f":"AH131*(1+AI131)","v":8314.4},{"$f":"AJ131+AG131","v":8314.4},null,-9.1,0,0,{"$f":" $AJ131*$AM131","v":-75661.039999999994},{"$f":" $AJ131*$AN131","v":0},{"$f":" $AJ131*$AO131","v":0},0,0,0,{"$f":"($AJ131-$AK131)*AS131","v":0},{"$f":"($AJ131-$AK131)*AT131","v":0},{"$f":"($AJ131-$AK131)*AU131","v":0}]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,453261.52774246893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.8,null,461.8,0,461.8,461.8,null,-9.1,0,0,-4202.38,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.2,null,297.2,0,297.2,297.2,null,-9.1,0,0,-2704.52,0,0,0,0,0,0,0,0]
[null,null,null,"Housing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10672.5,null,10672.5,0,10672.5,10672.5,null,-9.1,0,0,-97119.75,0,0,0,0,0,0,0,0]
[null,null,null,"Retainer Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,549.5,0,549.5,549.5,null,-9.1,0,0,-5000.45,0,0,0,0,0,0,0,0]
[null,null,null,"Dam_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,null,13.3,0,13.3,13.3,null,-9.1,0,0,-121.03,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,111.5,0,111.5,111.5,null,-9.1,0,0,-1014.65,0,0,0,0,0,0,0,0]
[null,null,null,"Hub_seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,309,0,309,309,null,-9.1,0,0,-2811.9,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.6,null,437.6,0,437.6,437.6,null,-9.1,0,0,-3982.16,0,0,0,0,0,0,0,0]
[null,null,null,"Fittings",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_hub",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.3,null,501.3,0,501.3,501.3,null,-9.1,0,0,-4561.83,0,0,0,0,0,0,0,0]
[null,null,null,"Spacer_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,24.9,0,24.9,24.9,null,-9.1,0,0,-226.58999999999997,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_Plate",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.3,null,115.3,0,115.3,115.3,null,-9.1,0,0,-1049.23,0,0,0,0,0,0,0,0]
[null,null,null,"Bracket Assembly",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.5,null,283.5,0,283.5,283.5,null,-9.1,0,0,-2579.85,0,0,0,0,0,0,0,0]
[null,null,null,"Shim",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.6,null,29.6,0,29.6,29.6,null,-9.1,0,0,-269.36,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth1",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5,null,37.5,0,37.5,37.5,null,-9.1,0,0,-341.25,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth2",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.3,null,213.3,0,213.3,213.3,null,-9.1,0,0,-1941.03,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,null,3.7,0,3.7,3.7,null,-9.1,0,0,-33.67,0,0,0,0,0,0,0,0]
[null,null,null,"Seal Retainer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7,null,7.7,0,7.7,7.7,null,-9.1,0,0,-70.069999999999993,0,0,0,0,0,0,0,0]
[null,null,null,"Brake",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.9,null,668.9,0,668.9,668.9,null,-9.1,0,0,-6086.99,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Washer",null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,-9.1,0,0,-0.91,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,1.1000000000000001,0,1.1000000000000001,1.1000000000000001,null,-9.1,0,0,-10.01,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,0.9,0,0.9,0.9,null,-9.1,0,0,-8.19,0,0,0,0,0,0,0,0]
[null,null,null,"Ring Retaining",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,-9.1,0,0,-5.46,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,0,0.4,0.4,null,-9.1,0,0,-3.64,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"pin",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,-9.1,0,0,-5.46,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,-9.1,0,0,-0.91,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Halbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Halbeck",null,"Shaft fabrication"]
[null,"Ed Halbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Halbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Halbeck",null,"Mechanical Brake Arrangement"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N131:N172)","v":453261.52774246893},1.5,{"$f":"N174*O174","v":679892.29161370336},null,null,-0.2,{"$f":"P174*(1+S174)","v":543913.83329096274},0.2,{"$f":"P174*(1+U174)","v":815870.74993644399},{"$f":"772842","v":772842},null,null,null,null,null,"Port Bearings Subtotals",{"$f":"SUM(AD$131:AD172)","v":0},{"$f":"SUM(AE$131:AE172)","v":0},null,null,{"$f":"SUM(AH$131:AH172)","v":23056.899999999998},{"$f":"$AJ174-$AH174","v":0},{"$f":"SUM(AJ131:AJ172)","v":23056.899999999998},{"$f":"SUM(AK131:AK172)","v":23056.899999999998},null,null,null,null,{"$f":"SUM(AP$131:AP172)","v":-209817.79000000004},{"$f":"SUM(AQ$131:AQ172)","v":0},{"$f":"SUM(AR$131:AR172)","v":0},null,null,null,{"$f":"SUM(AV$131:AV172)","v":0},{"$f":"SUM(AW$131:AW172)","v":0},{"$f":"SUM(AX$131:AX172)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (in.)","Ycg (in.)","Zcg (in.)",null,null,null,"Xcg (in.)","Ycg (in.)","Zcg (in.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N101","v":8719524.2133698761},null,{"$f":"P9+P101","v":11908756.320054814},8750000,{"$f":"P176-Q176","v":3158756.3200548142},null,{"$f":"T9+T101+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"V9+V101+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"W9+W101+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AH9+AH101","v":2162949.6932880888},{"$f":"$AJ176-$AH176","v":-17543.480807363056},{"$f":"AJ9+AJ101","v":2145406.2124807257},{"$f":"AK9+AK101","v":-1347035.5930861537},null,null,null,null,{"$f":"#REF!/AJ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AJ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AJ176","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!/AQ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AQ176","v":{"$error":"#REF!"}},{"$f":"#REF!/AQ176","v":{"$error":"#REF!"}},null,{"$f":"SUM(AZ9,AZ101,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA9,BA101,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BB9,BB101,#REF!,#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"Capex_2 (Aug25) CBM 4000 Metric","index":51,"n_rows":174,"n_cols":57,"rows_kept":174,"cut":false,"hidden":true,"merged":[[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,6,174,6],[2,23,174,23],[2,11,3,11],[2,12,174,12],[2,18,2,19],[2,20,2,21],[2,47,2,49],[2,50,174,50],[2,24,2,25],[2,33,2,36],[2,38,2,40],[2,41,2,43],[2,37,174,37],[2,44,2,46]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  25 August 2011","Issue:  0"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Desription","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Machining \nMark-up","Estimated Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB",null,null,"Percentages","Cost % of Total","Target Cost %","Weight % of Total Dry","Weight % of Total SW","Ratio"]
[{"$f":"_C2_NumRotors","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"$","Factor","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N28+N51+N79)+($A$4-1)*N100","v":1991714.2231999999},null,{"$f":"$A$4*(P28+P51+P79)+($A$4-1)*P100","v":4979285.5580000002},{"$f":"Q174*BA9","v":3500000},{"$f":"P9-Q9","v":1479285.5580000002},null,{"$f":"T28+T51+T79+#REF!+T100","v":{"$error":"#REF!"}},null,{"$f":"V28+V51+V79+#REF!+V100","v":{"$error":"#REF!"}},{"$f":"W28+W51+W79+#REF!+W100","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AH28+AH51+AH79)+($A$4-1)*AH100","v":776107.98840368167},{"$f":"$AJ9-$AH9","v":-15011.740403681761},{"$f":"$A$4*(AJ28+AJ51+AJ79)+($A$4-1)*AJ100","v":761096.24799999991},{"$f":"$A$4*(AK28+AK51+AK79)+($A$4-1)*AK100","v":-690441.24111677299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9/$P$174","v":0.58792676513142283},0.4,{"$f":"AJ9/$AJ$174","v":0.88461802644259024},{"$f":"AK9/$AK$174","v":1.1679225760357923},{"$f":"AZ9/BB9","v":0.66461088012836012}]
[null,"ARL","A","Blades 40 m Dia"]
[null,null,null,"Mold",null,null,null,null,null,null,null,null,null,2950]
[null,null,null,"Blade Set",null,1,null,null,null,null,null,null,null,{"$f":"337000","v":337000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54000,13600,{"$f":"F12*AF12","v":54000},0,{"$f":"AH12*(1+AI12)","v":54000},{"$f":"AG12*F12","v":13600},null,-11.6,0,0,{"$f":"$AM12*$AJ12","v":-626400},{"$f":"$AM12*$AJ12","v":-626400},{"$f":"$AM12*$AJ12","v":-626400},-11.6,0,0,{"$f":"($AJ12-$AK12)*AS12","v":-468640},{"$f":"($AJ12-$AK12)*AT12","v":0},{"$f":"($AJ12-$AK12)*AU12","v":0}]
[null,null,null,"Steel Internal Structure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Central Tube for Aligning Bhds (optional)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Syntactic Foam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Thin wall Steel Shell",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Thin outer Hydrodynamic Skins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Mechanical Attachments",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N27)","v":339950},2.5,{"$f":"N28*O28","v":849875},null,null,-0.2,{"$f":"P28*(1+S28)","v":679900},0.2,{"$f":"P28*(1+U28)","v":1019850},{"$f":"1015425","v":1015425},null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AD$11:AD27)","v":0},{"$f":"SUM(AE$11:AE27)","v":0},null,null,{"$f":"SUM(AH$11:AH27)","v":54000},{"$f":"$AJ28-$AH28","v":0},{"$f":"SUM(AJ$11:AJ27)","v":54000},{"$f":"SUM(AK$11:AK27)","v":13600},null,null,null,null,{"$f":"SUM(AP$11:AP27)","v":-626400},{"$f":"SUM(AQ$11:AQ27)","v":-626400},{"$f":"SUM(AR$11:AR27)","v":-626400},null,null,null,{"$f":"SUM(AV$11:AV27)","v":-468640},{"$f":"SUM(AW$11:AW27)","v":0},{"$f":"SUM(AX$11:AX27)","v":0}]
[null,"ARL","B","Rotor Hub"]
[null,null,null,"Hub Total"]
[null,null,null,"Sleeve","Steel",1,null,null,null,null,null,null,null,{"$f":"F31*AJ51*A9","v":156962.3076},null,null,null,null,null,null,null,null,null,null,{"$f":"Z31/1000","v":7.85},7850,null,null,null,null,5.4724436357119917,{"$f":"AE31*Z31","v":42958.682540339134},{"$f":" (($Y31-1.025)/$Y31)*$AF31","v":37349.427813734343},{"$f":"AF31*F31","v":42958.682540339134},0,68000,{"$f":" (($Y31-1.025)/$Y31)*$AJ31","v":59121.019108280248},null,-11.6,0,0,{"$f":" $AJ31*$AM31","v":-788800},{"$f":" $AJ31*$AN31","v":0},{"$f":" $AJ31*$AO31","v":0},-11.6,0,0,{"$f":"($AJ31-$AK31)*AS31","v":-102996.17834394911},{"$f":"($AJ31-$AK31)*AT31","v":0},{"$f":"($AJ31-$AK31)*AU31","v":0}]
[null,null,null,"Blade Wall","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,1.2325202446265928,9675.2839203187541,8411.9506695764958,19350.567840637508,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Blade Internal Stiffener","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.3008173338466803,2361.4160706964403,2053.0783035035929,4722.8321413928807,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Side Plate","Steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.1209693064474693,949.60905561263394,825.6155165039778,1899.2181112252679,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Side Plate gussets pair","Steel",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,2.5940722311886197E-2,203.63467014830664,177.04542977862326,814.53868059322656,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Upper Gusset Front","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.44951355258202791,3528.6813877689192,3067.9299963723402,3528.6813877689192,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Upper Gusset Rear","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.40982408357420208,3217.1190560574864,2797.0493703939292,3217.1190560574864,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Lower Gusset Front","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.44951355258202791,3528.6813877689192,3067.9299963723402,3528.6813877689192,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Lower Gusset Rear","Steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.85,7850,null,null,null,null,0.40982408357420208,3217.1190560574864,2797.0493703939292,3217.1190560574864,0,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairings","Composite",1,null,null,null,null,null,null,null,{"$f":"F40*80000","v":80000},null,null,null,null,null,null,null,null,null,null,1.88,1880,null,null,null,null,1.21,2274.7999999999997,1034.55,2274.7999999999997,0.4,{"$f":"AH40*(1+AI40)","v":3184.7199999999993},1448.37,null,-11.9,0,0,-37898.167999999991,0,0,-11.9,0,0,-20662.564999999995,0,0]
[null,null,null,"Fairing structural","Composite",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"F42*589000","v":0},null,null,null,null,null,null,null,null,null,null,0.39,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ51/2.205","v":32283.319727891158}]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N30:N42)","v":236962.3076},2.5,{"$f":"N51*O51","v":592405.76899999997},null,null,-0.2,{"$f":"P51*(1+S51)","v":473924.6152},0.2,{"$f":"P51*(1+U51)","v":710886.92279999994},{"$f":"2577000","v":2577000},null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AD$30:AD42)","v":0},{"$f":"SUM(AE$30:AE42)","v":10.081366515257081},null,null,{"$f":"SUM(AH$30:AH42)","v":85512.240201840832},{"$f":" $AJ51-$AH51","v":-14327.520201840831},{"$f":"SUM(AJ$30:AJ42)","v":71184.72},{"$f":"SUM(AK$30:AK42)","v":60569.389108280251},null,null,null,null,{"$f":"SUM(AP$30:AP42)","v":-826698.16799999995},{"$f":"SUM(AQ$30:AQ42)","v":0},{"$f":"SUM(AR$30:AR42)","v":0},null,null,null,{"$f":"SUM(AV$30:AV42)","v":-123658.74334394911},{"$f":"SUM(AW$30:AW42)","v":0},{"$f":"SUM(AX$30:AX42)","v":0}]
[null,"ARL/NAVY","C","Nacelle Structure"]
[null,null,null,"Structural Weight","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AJ53","v":127949.97600000001},null,null,null,null,null,null,null,null,null,null,{"$f":"Z53/1000","v":7.85},7850,null,null,null,null,6.72,{"$f":"Z53*AE53","v":52752},null,{"$f":"AF53*F53","v":52752},0.1,{"$f":"AH53*(1+AI53)","v":58027.200000000004},{"$f":"AJ53","v":58027.200000000004},null,-2.59,0,0,{"$f":" $AJ53*$AM53","v":-150290.448},{"$f":" $AJ53*$AN53","v":0},{"$f":" $AJ53*$AO53","v":0},0,0,0,{"$f":"($AJ53-$AK53)*AS53","v":0},0,0]
[null,null,null,"Buoyant Volume","steel",1,null,null,null,null,null,null,null,{"$f":"A10*AJ54","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z54/1000","v":1.0249999999999999},1025,null,null,null,null,-370.8,{"$f":"Z54*AE54","v":-380070},null,null,0,null,{"$f":"AF54","v":-380070},null,0,0,0,{"$f":" $AJ54*$AM54","v":0},{"$f":" $AJ54*$AN54","v":0},{"$f":" $AJ54*$AO54","v":0},-2.4700000000000002,0,0,-938772.9,0,0]
[null,null,null,"End Cap","steel",1,null,null,null,null,null,null,null,{"$f":"A11*AJ55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z55/1000","v":7.85},7850,null,null,null,null,0.96,{"$f":"Z55*AE55","v":7536},null,{"$f":"AF55*F55","v":7536},0.1,{"$f":"AH55*(1+AI55)","v":8289.6},{"$f":"AJ55","v":8289.6},null,-9.85,0,0,{"$f":" $AJ55*$AM55","v":-81652.56},{"$f":" $AJ55*$AN55","v":0},{"$f":" $AJ55*$AO55","v":0},0,0,0,0,0,0]
[null,null,null,"Tailcone Structure","steel",1,null,null,null,null,null,null,null,{"$f":"A22*AJ56","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z56/1000","v":7.85},7850,null,null,null,null,1.01,{"$f":"Z56*AE56","v":7928.5},null,{"$f":"AF56*F56","v":7928.5},0.1,{"$f":"AH56*(1+AI56)","v":8721.35},{"$f":"AJ56","v":8721.35},null,-15.28,0,0,{"$f":" $AJ56*$AM56","v":-133262.228},{"$f":" $AJ56*$AN56","v":0},{"$f":" $AJ56*$AO56","v":0},0,0,0,0,0,0]
[null,null,null,"Tailcone Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z57/1000","v":1.0249999999999999},1025,null,null,null,null,-31.23,{"$f":"Z57*AE57","v":-32010.75},null,{"$f":"AF57*F57","v":-32010.75},0,{"$f":"AH57*(1+AI57)","v":-32010.75},{"$f":"AF57","v":-32010.75},null,0,0,0,{"$f":" $AJ57*$AM57","v":0},{"$f":" $AJ57*$AN57","v":0},{"$f":" $AJ57*$AO57","v":0},-15.38,0,0,0,0,0]
[null,null,null,"End Dome, Fwd (hemisphere)"]
[null,null,null,"Flange","steel",1]
[null,null,null,"Internal T-Rib Stiffeners w/ 2.5\"cap","steel",12]
[null,null,null,"Hatch & Reinforcements","steel",1]
[null,null,null,"End Dome, Aft (hemisphere)","steel",1]
[null,null,null,"Flange","steel",1]
[null,null,null,"Internal T-Rib Stiffeners w/ 2.5\" cap","steel",12]
[null,null,null,"Shaft Seal & Reinforcements","steel",1]
[null,null,null,"Cylinder Section (154\" dia)","steel",1]
[null,null,null,"Flange","steel",2]
[null,null,null,"Internal T-Rib Stiffeners (20\"btwn)","steel",12]
[null,null,null,"Miscellaneous","steel",1,null,null,null,null,null,null,null,{"$f":"A23*AJ69","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z69/1000","v":7.85},7850,null,null,null,null,null,null,null,{"$f":"AF69*F69","v":0},0.1,{"$f":"AH69*(1+AI69)","v":0},null,null,null,null,null,{"$f":" $AJ69*$AM69","v":0},{"$f":" $AJ69*$AN69","v":0},{"$f":" $AJ69*$AO69","v":0},null,null,null,{"$f":"($AJ69-$AK69)*AS69","v":0},{"$f":"($AJ69-$AK69)*AT69","v":0},{"$f":"($AJ69-$AK69)*AU69","v":0}]
[]
[null,"Rich Banko/Michael LaGrassa/Dana Colegorve",1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N53:N78)","v":127949.97600000001},2.5,{"$f":"N79*O79","v":319874.94},null,null,-0.2,{"$f":"P79*(1+S79)","v":255899.95200000002},0.2,{"$f":"P79*(1+U79)","v":383849.92800000001},{"$f":"140264.2083","v":140264.2083},null,null,null,null,null,"Port Nacelle Subtotals",{"$f":"SUM(AD$53:AD78)","v":0},{"$f":"SUM(AE$53:AE78)","v":-393.34000000000003},null,null,{"$f":"SUM(AH$53:AH78)","v":36205.75},{"$f":"$AJ79-$AH79","v":6821.6500000000087},{"$f":"SUM(AJ$53:AJ78)","v":43027.400000000009},{"$f":"SUM(AK$53:AK78)","v":-337042.60000000003},null,null,null,null,{"$f":"SUM(AP$53:AP78)","v":-365205.23600000003},{"$f":"SUM(AQ$53:AQ78)","v":0},{"$f":"SUM(AR$53:AR78)","v":0},null,null,null,{"$f":"SUM(AV$53:AV78)","v":-938772.9},{"$f":"SUM(AW$53:AW78)","v":0},{"$f":"SUM(AX$53:AX78)","v":0}]
[null,"ARL/NAVY","D","Main Wing and Fairing"]
[null,null,null,"Wing (Adjusted for center pod)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z81/1000","v":1.0249999999999999},1025,"NACA 0018 wing with 30' chord",null,null,null,{"$f":"1394.66/3","v":464.88666666666671},{"$f":"-AE81*Z81","v":-476508.83333333337},{"$f":" (($Y81-1.025)/$Y81)*$AF81","v":0},null,null,null,{"$f":"AF81","v":-476508.83333333337},null,null,null,null,null,null,null,null,null,null,{"$f":"($AJ81-$AK81)*AS81","v":0},{"$f":"($AJ81-$AK81)*AT81","v":0},{"$f":"($AJ81-$AK81)*AU81","v":0}]
[null,null,null,"Internal Structure 3%",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ82","v":109480.81},null,null,null,null,null,null,null,null,null,null,{"$f":"Z82/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.03*AE81","v":13.9466},{"$f":"AE82*Z82","v":109480.81},{"$f":" (($Y82-1.025)/$Y82)*$AF82","v":95185.544999999984},{"$f":"F82*AF82","v":109480.81},0,{"$f":"AH82*(1+AI82)","v":109480.81},{"$f":" (($Y82-1.025)/$Y82)*$AJ82","v":95185.544999999984},null,0.17499999999999999,0,-2.2730000000000001,{"$f":" $AJ82*$AM82","v":19159.141749999999},{"$f":" $AJ82*$AN82","v":0},{"$f":" $AJ82*$AO82","v":-248849.88113000002},null,null,null,0,0,0]
[null,null,null,"Skin 7%",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ83","v":255455.22333333336},null,null,null,null,null,null,null,null,null,null,{"$f":"Z83/1000","v":7.85},7850,null,null,null,null,{"$f":"0.07*AE81","v":32.54206666666667},{"$f":"AE83*Z83","v":255455.22333333336},{"$f":" (($Y83-1.025)/$Y83)*$AF83","v":222099.60500000001},{"$f":"F83*AF83","v":255455.22333333336},0,{"$f":"AH83*(1+AI83)","v":255455.22333333336},{"$f":" (($Y83-1.025)/$Y83)*$AJ83","v":222099.60500000001},null,0.17499999999999999,0,-2.2730000000000001,44704.664083333337,0,-580649.72263666673,null,null,null,0,0,0]
[null,null,null,"FRP Fairing 2%","GFRP Laminate",1,null,null,null,null,null,null,null,{"$f":"10*AJ84","v":174797.38666666672},null,null,null,null,null,null,null,null,null,null,{"$f":"Z84/1000","v":1.88},1880,null,null,null,null,{"$f":"0.02*AE81","v":9.2977333333333352},{"$f":"AE84*Z84","v":17479.738666666672},{"$f":" (($Y84-1.025)/$Y84)*$AF84","v":7949.5620000000026},{"$f":"F84*AF84","v":17479.738666666672},0,{"$f":"AH84*(1+AI84)","v":17479.738666666672},{"$f":" (($Y84-1.025)/$Y84)*$AJ84","v":7949.5620000000026},null,0.17499999999999999,0,-2.2730000000000001,3058.9542666666675,0,-39731.445989333348,null,null,null,0,0,0]
[null,null,null,"Electric Conduit",null,0,null,null,null,null,null,null,null,{"$f":"1*AJ85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf) 88%","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AJ86","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z86/1000","v":0.39},390,null,null,null,null,{"$f":"0.88*AE81","v":409.1002666666667},{"$f":"AE86*Z86","v":159549.10400000002},{"$f":" (($Y86-1.025)/$Y86)*$AF86","v":-259778.66933333332},{"$f":"F86*AF86","v":0},0,{"$f":"AH86*(1+AI86)","v":0},{"$f":" (($Y86-1.025)/$Y86)*$AJ86","v":0},null,0.17499999999999999,0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairing",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z87/1000","v":1.0249999999999999},1025,"Tapered Wing as described by NAVY",null,null,null,48.936,{"$f":"-AE87*Z87","v":-50159.4},{"$f":" (($Y87-1.025)/$Y87)*$AF87","v":0},{"$f":"F87*AF87","v":0},1,{"$f":"AH87*(1+AI87)","v":0},{"$f":"AF87","v":-50159.4},null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Shell",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ88","v":26890.332000000002},null,null,null,null,null,null,null,null,null,null,{"$f":"Z88/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.07*AE87","v":3.4255200000000001},{"$f":"AE88*Z88","v":26890.332000000002},{"$f":" (($Y88-1.025)/$Y88)*$AF88","v":23379.173999999999},{"$f":"F88*AF88","v":26890.332000000002},0,{"$f":"AH88*(1+AI88)","v":26890.332000000002},{"$f":" (($Y88-1.025)/$Y88)*$AJ88","v":23379.173999999999},null,-6.43,0,0,-172904.83476,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Frames (Assume 80@20\")",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"1*AJ89","v":15365.904},null,null,null,null,null,null,null,null,null,null,{"$f":"Z89/1000","v":7.85},7850,null,null,null,null,{"$f":"0.04*AE87","v":1.9574400000000001},{"$f":"AE89*Z89","v":15365.904},{"$f":" (($Y89-1.025)/$Y89)*$AF89","v":13359.527999999998},{"$f":"F89*AF89","v":15365.904},0,{"$f":"AH89*(1+AI89)","v":15365.904},{"$f":" (($Y89-1.025)/$Y89)*$AJ89","v":13359.527999999998},null,-6.43,0,0,-98802.762719999999,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AJ90","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Z90/1000","v":0.39},390,null,null,null,null,{"$f":"0.89*AE87","v":43.553040000000003},{"$f":"AE90*Z90","v":16985.685600000001},{"$f":" (($Y90-1.025)/$Y90)*$AF90","v":-27656.180399999997},{"$f":"F90*AF90","v":0},0,{"$f":"AH90*(1+AI90)","v":0},{"$f":" (($Y90-1.025)/$Y90)*$AJ90","v":0},null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N81:N99)","v":581989.65600000008},2.5,{"$f":"N100*O100","v":1454974.1400000001},null,null,-0.2,{"$f":"P100*(1+S100)","v":1163979.3120000002},0.2,{"$f":"P100*(1+U100)","v":1745968.9680000001},{"$f":"5378890","v":5378890},null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AD$81:AD99)","v":0},{"$f":"SUM(AE$81:AE99)","v":1027.6453333333334},null,null,{"$f":"SUM(AH$81:AH99)","v":424672.00799999997},{"$f":" $AJ100-$AH100","v":0},{"$f":"SUM(AJ$81:AJ99)","v":424672.00799999997},{"$f":"SUM(AK$81:AK99)","v":-164694.81933333338},null,null,null,null,{"$f":"SUM(AP$81:AP99)","v":-204784.83737999998},{"$f":"SUM(AQ$81:AQ99)","v":0},{"$f":"SUM(AR$81:AR99)","v":-869231.04975600005},null,null,null,{"$f":"SUM(AV$81:AV99)","v":0},{"$f":"SUM(AW$81:AW99)","v":0},{"$f":"SUM(AX$81:AX99)","v":0}]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N127+N172)","v":2052907.055484938},null,{"$f":"$A$4*(P127+P172)","v":3489941.9943243945},{"$f":"Q174*BA101","v":2187500},{"$f":"P101-Q101","v":1302441.9943243945},null,{"$f":"T127+T172+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"V127+V172+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"W127+W172+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AH127+AH172)","v":93030.854240362809},{"$f":"$AJ101-$AH101","v":6240},{"$f":"$A$4*(AJ127+AJ172)","v":99270.854240362809},{"$f":"$A$4*(AK127+AK172)","v":99270.854240362809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P101/$P$174","v":0.41207323486857705},0.25,{"$f":"AJ101/$AJ$174","v":0.11538197355740978},{"$f":"AK101/$AK$174","v":-0.16792257603579241},{"$f":"AZ101/BB101","v":3.5713831386628581}]
[null,"Tom Foley","A","Hydraulics Package"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe,Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,null,null,"COMPONENTS"]
[null,"Tom F",null,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,309900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7700,null,{"$f":"AF107*F107","v":7700},null,{"$f":"F107*AH107","v":7700},{"$f":"AJ107","v":7700},null,-5,0,null,{"$f":" $AJ107*$AM107","v":-38500},{"$f":" $AJ107*$AN107","v":0},{"$f":" $AJ107*$AO107","v":0},-5,0,null,{"$f":"($AJ107-$AK107)*AS107","v":0},{"$f":"($AJ107-$AK107)*AT107","v":0},{"$f":"($AJ107-$AK107)*AU107","v":0}]
[null,"Ed H",null,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.83,null,659.66,null,{"$f":"AH108*(1+AI108)","v":659.66},659.66,null,-5,0,null,-3298.2999999999997,0,0,-5,0,null,0,0,0]
[null,"Tom F",null,"A4VM 500",null,4,null,null,null,null,null,null,null,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,1040,null,{"$f":"F109*AH109","v":4160},4160,null,-1.5,0.58399999999999996,null,-6240,2429.44,0,-1.5,0.58399999999999996,null,0,0,0]
[null,"Ed H",null,"Motor Platform","PEI",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.05986394557823,null,174.05986394557823,null,174.05986394557823,174.05986394557823,null,-1.5,0.58399999999999996,null,-261.08979591836737,101.65096054421768,0,-1.5,0.58399999999999996,null,0,0,0]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,6349.2063492063489,null,6349.2063492063489,6349.2063492063489,null,-1.5,0.58399999999999996,null,-9523.8095238095229,3707.9365079365075,0,-1.5,0.58399999999999996,null,0,0,0]
[null,null,null,"Charge Pump - A11 - 125 kg",null,1,null,null,null,null,null,null,null,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05442176870747,null,136.05442176870747,null,136.05442176870747,136.05442176870747,null,-3,-0.40639999999999998,null,-408.16326530612241,-55.292517006802711,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"Filter",null,1,null,null,null,null,null,null,null,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.795918367346943,null,89.795918367346943,null,89.795918367346943,89.795918367346943,null,-3,-0.40639999999999998,null,-269.38775510204084,-36.493061224489793,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"Accumulators","TBD",0,null,null,null,null,null,null,null,4950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.79365079365078,null,0,null,0,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Biodegradeable Oil","400gal",1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965.5328798185941,null,965.5328798185941,null,{"$f":"AH115","v":965.5328798185941},965.5328798185941,null,-3,-0.40639999999999998,null,-2896.5986394557822,-392.39256235827662,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,18191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1505.6689342403627,null,1505.6689342403627,null,{"$f":"F116*AH116","v":1505.6689342403627},1505.6689342403627,null,-1,-1,null,-1505.6689342403627,-1505.6689342403627,0,-1,-1,null,0,0,0]
[null,null,null,"Oil Tank",null,1,null,null,null,null,null,null,null,2776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.0612244897959,null,453.0612244897959,null,{"$f":"F117*AH117","v":453.0612244897959},453.0612244897959,null,-3,-0.40639999999999998,null,-1359.1836734693877,-184.12408163265306,0,-3,-0.40639999999999998,null,0,0,0]
[null,null,null,"High-Pressure Lines","15m",1,null,null,null,null,null,null,null,5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873.015873015873,null,1873.015873015873,null,{"$f":"AH118","v":1873.015873015873},1873.015873015873,null,-1.5,0,null,-2809.5238095238096,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Return Lines","15m",1,null,null,null,null,null,null,null,4540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1532.8798185941043,null,1532.8798185941043,null,{"$f":"AH119","v":1532.8798185941043},1532.8798185941043,null,-1.5,0,null,-2299.3197278911566,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Fittings",null,1,null,null,null,null,null,null,null,7590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.83900226757368,null,430.83900226757368,null,{"$f":"AH120","v":430.83900226757368},430.83900226757368,null,-1.5,0,null,-646.25850340136049,0,0,-1.5,0,null,0,0,0]
[null,null,null,"Contactor, 200A minimum",null,1,null,null,null,null,null,null,null,2800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,181.40589569160997,null,{"$f":"F121*AH121","v":181.40589569160997},181.40589569160997,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Circuit Breaker, 200A min",null,1,null,null,null,null,null,null,null,5927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,362.81179138321994,null,{"$f":"F122*AH122","v":362.81179138321994},362.81179138321994,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,4.5351473922902494,null,{"$f":"F123*AH123","v":4.5351473922902494},4.5351473922902494,null,null,null,null,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N104:N126)","v":573192},1.7,{"$f":"N127*O127","v":974426.4},null,null,-0.2,{"$f":"P127*(1+S127)","v":779541.12000000011},0.2,{"$f":"P127*(1+U127)","v":1169311.68},{"$f":"817810.5","v":817810.5},null,null,null,null,null,"Port Hydraulics Subtotals",{"$f":"SUM(AD$103:AD126)","v":0},{"$f":"SUM(AE$103:AE126)","v":0},null,null,{"$f":"SUM(AH$104:AH126)","v":23458.527120181407},{"$f":"$AJ127-$AH127","v":3120},{"$f":"SUM(AJ$104:AJ126)","v":26578.527120181407},{"$f":"SUM(AK$104:AK126)","v":26578.527120181407},null,null,null,null,{"$f":"SUM(AP$104:AP126)","v":-70017.303628117923},{"$f":"SUM(AQ$104:AQ126)","v":4065.05631201814},{"$f":"SUM(AR$104:AR126)","v":0},null,null,null,{"$f":"SUM(AV$104:AV126)","v":0},{"$f":"SUM(AW$104:AW126)","v":0},{"$f":"SUM(AX$104:AX126)","v":0}]
[null,"Mike Beam","B","Bearings & Seals Package"]
[null,null,null,"Shaft",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.4,null,{"$f":"AF129","v":8314.4},0,{"$f":"AH129*(1+AI129)","v":8314.4},{"$f":"AJ129+AG129","v":8314.4},null,-9.1,0,0,{"$f":" $AJ129*$AM129","v":-75661.039999999994},{"$f":" $AJ129*$AN129","v":0},{"$f":" $AJ129*$AO129","v":0},0,0,0,{"$f":"($AJ129-$AK129)*AS129","v":0},{"$f":"($AJ129-$AK129)*AT129","v":0},{"$f":"($AJ129-$AK129)*AU129","v":0}]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,453261.52774246893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.8,null,461.8,0,461.8,461.8,null,-9.1,0,0,-4202.38,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.2,null,297.2,0,297.2,297.2,null,-9.1,0,0,-2704.52,0,0,0,0,0,0,0,0]
[null,null,null,"Housing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10672.5,null,10672.5,0,10672.5,10672.5,null,-9.1,0,0,-97119.75,0,0,0,0,0,0,0,0]
[null,null,null,"Retainer Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,549.5,0,549.5,549.5,null,-9.1,0,0,-5000.45,0,0,0,0,0,0,0,0]
[null,null,null,"Dam_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,null,13.3,0,13.3,13.3,null,-9.1,0,0,-121.03,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,111.5,0,111.5,111.5,null,-9.1,0,0,-1014.65,0,0,0,0,0,0,0,0]
[null,null,null,"Hub_seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,309,0,309,309,null,-9.1,0,0,-2811.9,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.6,null,437.6,0,437.6,437.6,null,-9.1,0,0,-3982.16,0,0,0,0,0,0,0,0]
[null,null,null,"Fittings",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_hub",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.3,null,501.3,0,501.3,501.3,null,-9.1,0,0,-4561.83,0,0,0,0,0,0,0,0]
[null,null,null,"Spacer_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,24.9,0,24.9,24.9,null,-9.1,0,0,-226.58999999999997,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_Plate",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.3,null,115.3,0,115.3,115.3,null,-9.1,0,0,-1049.23,0,0,0,0,0,0,0,0]
[null,null,null,"Bracket Assembly",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.5,null,283.5,0,283.5,283.5,null,-9.1,0,0,-2579.85,0,0,0,0,0,0,0,0]
[null,null,null,"Shim",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.6,null,29.6,0,29.6,29.6,null,-9.1,0,0,-269.36,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth1",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5,null,37.5,0,37.5,37.5,null,-9.1,0,0,-341.25,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth2",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.3,null,213.3,0,213.3,213.3,null,-9.1,0,0,-1941.03,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,null,3.7,0,3.7,3.7,null,-9.1,0,0,-33.67,0,0,0,0,0,0,0,0]
[null,null,null,"Seal Retainer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7,null,7.7,0,7.7,7.7,null,-9.1,0,0,-70.069999999999993,0,0,0,0,0,0,0,0]
[null,null,null,"Brake",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.9,null,668.9,0,668.9,668.9,null,-9.1,0,0,-6086.99,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Washer",null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,-9.1,0,0,-0.91,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,1.1000000000000001,0,1.1000000000000001,1.1000000000000001,null,-9.1,0,0,-10.01,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,0.9,0,0.9,0.9,null,-9.1,0,0,-8.19,0,0,0,0,0,0,0,0]
[null,null,null,"Ring Retaining",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,-9.1,0,0,-5.46,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,0,0.4,0.4,null,-9.1,0,0,-3.64,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"pin",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,-9.1,0,0,-1.82,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,-9.1,0,0,-5.46,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,-9.1,0,0,-0.91,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,-9.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Halbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Halbeck",null,"Shaft fabrication"]
[null,"Ed Halbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Halbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Halbeck",null,"Mechanical Brake Arrangement"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N129:N170)","v":453261.52774246893},1.7,{"$f":"N172*O172","v":770544.59716219711},null,null,-0.2,{"$f":"P172*(1+S172)","v":616435.67772975774},0.2,{"$f":"P172*(1+U172)","v":924653.51659463649},{"$f":"772842","v":772842},null,null,null,null,null,"Port Bearings Subtotals",{"$f":"SUM(AD$129:AD170)","v":0},{"$f":"SUM(AE$129:AE170)","v":0},null,null,{"$f":"SUM(AH$129:AH170)","v":23056.899999999998},{"$f":"$AJ172-$AH172","v":0},{"$f":"SUM(AJ129:AJ170)","v":23056.899999999998},{"$f":"SUM(AK129:AK170)","v":23056.899999999998},null,null,null,null,{"$f":"SUM(AP$129:AP170)","v":-209817.79000000004},{"$f":"SUM(AQ$129:AQ170)","v":0},{"$f":"SUM(AR$129:AR170)","v":0},null,null,null,{"$f":"SUM(AV$129:AV170)","v":0},{"$f":"SUM(AW$129:AW170)","v":0},{"$f":"SUM(AX$129:AX170)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (in.)","Ycg (in.)","Zcg (in.)",null,null,null,"Xcg (in.)","Ycg (in.)","Zcg (in.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N101","v":4044621.2786849379},null,{"$f":"P9+P101","v":8469227.5523243956},8750000,{"$f":"P174-Q174","v":-280772.44767560437},null,{"$f":"T9+T101+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"V9+V101+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"W9+W101+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AH9+AH101","v":869138.84264404443},{"$f":"$AJ174-$AH174","v":-8771.7404036817607},{"$f":"AJ9+AJ101","v":860367.10224036267},{"$f":"AK9+AK101","v":-591170.38687641022},null,null,null,null,{"$f":"#REF!/AJ174","v":{"$error":"#REF!"}},{"$f":"#REF!/AJ174","v":{"$error":"#REF!"}},{"$f":"#REF!/AJ174","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!/AQ174","v":{"$error":"#REF!"}},{"$f":"#REF!/AQ174","v":{"$error":"#REF!"}},{"$f":"#REF!/AQ174","v":{"$error":"#REF!"}},null,{"$f":"SUM(AZ9,AZ101,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA9,BA101,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BB9,BB101,#REF!,#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"Base (Sep19) CBM 4000 Metric","index":52,"n_rows":178,"n_cols":55,"rows_kept":178,"cut":false,"hidden":true,"merged":[[2,12,178,12],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,178,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,42,2,44],[2,45,2,47],[2,48,2,50],[2,51,2,53],[2,21,2,22],[2,23,2,24],[2,26,178,26],[2,27,2,28],[2,36,2,39],[2,41,178,41]]}
[null,"Aquantis C-Plane Mass Properties"]
[null,null,null,"Date:  15 September 2011","Issue:  2"]
["'n' rotors","System/Owner","Item/ Drawing Number","Part Description","Material","Qty Reqd","Drawing Information","Description","Drawing Progress","Date Completed","Drawing Revision","Revision Date","Costs","Material Cost Estimate","Machining \nMark-up","Shipping","Labor","Testing","Estimated Cost","Target Cost","Difference","Min",null,"Max",null,"Risked","Weights","Density",null,"Thick or\nHeight","Length","Width / Dia.","Surf. Area per Unit","Mat'l Vol.\nper Unit","Wt air \nper Unit","Wt SW \nper Unit","Total Weight (kg, + heavy)",null,null,null,null,"Moments","Component Center of Gravity\nNavy Coordinate System",null,null,"Weight Moments for CG",null,null,"Component Center of Buoyancy\nNavy Coordinate System",null,null,"Buoyancy Moments for CB"]
[{"$f":"_C1_NumRotors","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"$","Factor","Factor","Factor","Factor","$","$","$","%","$","%","$","$",null,"(S.G.)","(kg/m^3)","(m)","(m)","(m)","(m^2)","(m^3)","kg","kg","Air (calc)","Margin","Air Total","in SW",null,null,"X (m)","Y (m)","Z (m)","W*Xcg (kg-m)","W*Ycg (kg-m)","W*Zcg (kg-m)","X (m)","Y (m)","Z (m)","W*Xcb (kg-m)","W*Ycb (kg-m)","W*Zcb (kg-m)"]
[null,0,"0000","C-Plane"]
[null,"Dehlsen Associates","0100","General Arrangement",null,null,null,"Drawing to outline geometry & principal characteristics of C-Plane assembly"]
["Costs","Dehlsen Associates","0200","Machinery Arrangement",null,null,null,"Drawing to outline locations of key drivetrain components within C-Plane and individual Nacelles"]
["Steel ($/kg)"]
[2.2050000000000001,1,1000,"Platform (Externals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N31+N50+N66)+($A$4-1)*N87","v":4453889.8229999999},null,null,null,null,{"$f":"$A$4*(S31+S50+S66)+($A$4-1)*S87","v":11134724.557499999},{"$f":"T178*#REF!","v":{"$error":"#REF!"}},{"$f":"S9-T9","v":{"$error":"#REF!"}},null,{"$f":"$A$4*(W31+W50+W66)+($A$4-1)*W87","v":8907779.6459999997},null,{"$f":"$A$4*(Y31+Y50+Y66)+($A$4-1)*Y87","v":13361669.469000001},{"$f":"$A$4*(Z31+Z50+Z66)+($A$4-1)*Z87","v":11134724.557499999},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AK31+AK50+AK66)+($A$4-1)*AK87","v":1399388.504015547},{"$f":"$AM9-$AK9","v":147617.5526691284},{"$f":"$A$4*(AM31+AM50+AM66)+($A$4-1)*AM87","v":1547006.0566846754},{"$f":"$A$4*(AN31+AN50+AN66)+($A$4-1)*AN87","v":-305838.9646935201}]
[null,"ARL","A","Blades (40m Diameter)"]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,2950,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC11/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,4.5984068031679994,{"$f":"AC11*AH11","v":2723.3560090702945},{"$f":"((AB11-1.03)/AB11)*AI11","v":-2013.0029981927453},{"$f":"F11*AI11","v":2723.3560090702945},0,{"$f":"AK11*(1+AL11)","v":2723.3560090702945},{"$f":"AJ11*F11","v":-2013.0029981927453},null,null,0.58115199999999989,0.1651,5.5643779999999996,{"$f":"$AQ11*$AM11","v":1582.6837913832194},{"$f":"$AR11*$AM11","v":449.62607709750563},{"$f":"$AS11*$AM11","v":15153.782263038545},0.58115199999999989,0.1651,5.5643779999999996,{"$f":"($AM11-$AN11)*AW11","v":2752.5445097889296},{"$f":"($AM11-$AN11)*AX11","v":781.97287209912781},26354.891860116295]
[null,null,null,"blade foam","foam 37 lb cu ft",1,null,null,null,null,null,null,null,{"$f":"337000","v":337000},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC12/1000","v":0.59223903530981237},592.23903530981238,null,null,null,null,4.5984068031679994,{"$f":"AC12*AH12","v":2723.3560090702945},{"$f":"((AB12-1.03)/AB12)*AI12","v":-2013.0029981927453},{"$f":"F12*AI12","v":2723.3560090702945},0,{"$f":"AK12*(1+AL12)","v":2723.3560090702945},{"$f":"AJ12*F12","v":-2013.0029981927453},null,null,0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"$AQ12*$AM12","v":1582.6837913832194},{"$f":"$AR12*$AM12","v":-449.62607709750563},{"$f":"$AS12*$AM12","v":-15153.782263038545},0.58115199999999989,-0.1651,-5.5643779999999996,{"$f":"($AM12-$AN12)*AW12","v":2752.5445097889296},-781.97287209912781,-26354.891860116295]
[null,null,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.3581560578639991,2580.9523809523807,-1907.948358647538,{"$f":"F13*AI13","v":2580.9523809523807},0,{"$f":"AK13*(1+AL13)","v":2580.9523809523807},{"$f":"AJ13*F13","v":-1907.948358647538},null,null,0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"$AQ13*$AM13","v":1490.0922095238095},{"$f":"$AR13*$AM13","v":-980.06504761904739},{"$f":"$AS13*$AM13","v":-15651.540476190476},0.57734200000000002,-0.37972999999999996,-6.0642500000000004,{"$f":"($AM13-$AN13)*AW13","v":2591.6309308020964},-1704.5702778482769,-27221.816310118807]
[null,null,null,"foam inside spar","foam 37 lb cu ft",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59221201505513466,592.21201505513466,null,null,null,null,4.3581560578639991,2580.9523809523807,-1907.948358647538,2580.9523809523807,0,2580.9523809523807,-1907.948358647538,null,null,0.57734200000000002,0.37972999999999996,6.0642500000000004,1490.0922095238095,980.06504761904739,15651.540476190476,0.57734200000000002,0.37972999999999996,6.0642500000000004,2591.6309308020964,1704.5702778482769,27221.816310118807]
[null,null,null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,0.92342744346399985,1839.9092970521542,888.7790302842343,1839.9092970521542,0,1839.9092970521542,888.7790302842343,null,null,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,1927.2976290249437,56.547772335600904,17163.417246258501,1.0474960000000002,3.0733999999999997E-2,9.328403999999999,996.30514991832922,29.232037618845247,8872.5273850389312]
[null,null,null,"shell-pressure","cycom 5920/1583",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9924784671226676,1992.4784671226676,null,null,null,null,0.92342744346399985,1839.9092970521542,888.7790302842343,1839.9092970521542,0,1839.9092970521542,888.7790302842343,null,null,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,1927.2976290249437,-56.547772335600904,-17163.417246258501,1.0474960000000002,-3.0733999999999997E-2,-9.328403999999999,996.30514991832922,-29.232037618845247,-8872.5273850389312]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,0.93398071267999994,1861.2244897959183,899.22435573551832,1861.2244897959183,0,1861.2244897959183,899.22435573551832,null,null,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,2642.6782040816324,-150.80757551020409,-17424.184359183673,1.4198599999999999,-8.1026000000000001E-2,-9.3616779999999995,1365.9055103469993,-77.947022862377978,-9005.9354910302973]
[null,null,null,"shell-suction","cycom 5920/1583",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9927868579376222,1992.7868579376222,null,null,null,null,0.93398071267999994,1861.2244897959183,899.22435573551832,1861.2244897959183,0,1861.2244897959183,899.22435573551832,null,null,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,2642.6782040816324,150.80757551020409,17424.184359183673,1.4198599999999999,8.1026000000000001E-2,9.3616779999999995,1365.9055103469993,77.947022862377978,9005.9354910302973]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.5864400529119997,5756.4625850340135,2062.4293305346537,5756.4625850340135,0,5756.4625850340135,2062.4293305346537,null,null,0.81203799999999993,0.331978,7.2887839999999988,4674.4663646258496,1911.0189360544216,41957.612386394547,0.81203799999999993,0.331978,7.2887839999999988,2999.6953759171511,1226.3377717621884,26925.010480862857]
[null,null,null,"spar","carbon",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6050630988130055,1605.0630988130054,null,null,null,null,3.5864400529119997,5756.4625850340135,2062.4293305346537,5756.4625850340135,0,5756.4625850340135,2062.4293305346537,null,null,0.81203799999999993,-0.331978,-7.2887839999999988,4674.4663646258496,-1911.0189360544216,-41957.612386394547,0.81203799999999993,-0.331978,-7.2887839999999988,2999.6953759171511,-1226.3377717621884,-26925.010480862857]
[]
[]
[null,"ARL - Kevin Koudela/Dave Dreese",1100,"DRAWINGS"]
[null,null,null,"Blade Characteristics",null,null,null,"Drawing to detail blade dimensions and principal characteristics"]
[null,null,null,"Blade internal Structure Assembly",null,null,null,"Steel structural arrangement and construction details for each blade"]
[null,null,null,"Blade internal Structure Components",null,null,null,"Drawing will contain cut part geometry and details for blade construction"]
[null,null,null,"Blade root details",null,null,null,"Determine machining/fabrication of blade root @ connection point to Rotor Hub"]
[null,null,null,"FRP Skin Details",null,null,null,"Drawing will detail fabrication details for FRP fairing geometry"]
[null,null,null,"Blade Assembly",null,null,null,"Drawing will detail assembly of FRP skins and internal steel structure to produce a completed blade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N30)","v":339950},2.5,null,null,null,{"$f":"N31*O31","v":849875},null,null,-0.2,{"$f":"S31*(1+V31)","v":679900},0.2,{"$f":"S31*(1+X31)","v":1019850},849875,null,null,null,null,null,"Blades Subtotals",{"$f":"SUM(AG$11:AG30)","v":0},{"$f":"SUM(AH$11:AH30)","v":28.800822140175995},null,null,{"$f":"SUM(AK$11:AK30)","v":29523.809523809523},{"$f":"$AM31-$AK31","v":0},{"$f":"SUM(AM$11:AM30)","v":29523.809523809523},{"$f":"SUM(AN$11:AN30)","v":-141.03728057175431},null,null,null,null,null,{"$f":"SUM(AT$11:AT30)","v":24634.436397278907},{"$f":"SUM(AU$11:AU30)","v":0},{"$f":"SUM(AV$11:AV30)","v":0},null,null,null,{"$f":"SUM(AZ$11:AZ30)","v":21412.162953547013},{"$f":"SUM(BA$11:BA30)","v":0},{"$f":"SUM(BB$11:BB30)","v":0}]
[null,"ARL","B","Rotor Hub"]
[null,null,null,"gussets hub sleeves","steel",1,null,null,null,null,null,null,null,{"$f":"F33*AM33*$A$9","v":40716},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC33/1000","v":7.8185837972760375},7818.5837972760373,null,null,null,null,2.3617200507440002,{"$f":"AH33*AC33","v":18465.306122448979},{"$f":" (($AB33-1.025)/$AB33)*$AI33","v":16044.543070436379},{"$f":"AI33*F33","v":18465.306122448979},0,{"$f":"AK33*(1+AL33)","v":18465.306122448979},{"$f":"AJ33*F33","v":16044.543070436379},null,null,-0.30962599999999996,0,0,{"$f":" $AM33*$AQ33","v":-5717.3388734693872},{"$f":" $AM33*$AR33","v":0},{"$f":" $AM33*$AS33","v":0},-0.30962599999999996,0,0,{"$f":"($AM33-$AN33)*AW33","v":-749.53118074245333},{"$f":"($AM33-$AN33)*AX33","v":0},0]
[null,null,null,"hub-sleeve","steel",1,null,null,null,null,null,null,null,{"$f":"F34*AM34*$A$9","v":94346},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC34/1000","v":7.8186829203489898},7818.6829203489897,null,null,null,null,5.4724436357359991,{"$f":"AH34*AC34","v":42787.301587301583},{"$f":" (($AB34-1.025)/$AB34)*$AI34","v":37178.046860672192},42787.301587301583,0,42787.301587301583,{"$f":" (($AB34-1.025)/$AB34)*$AM34","v":37178.046860672192},null,null,0,0,0,0,0,0,0,0,0,{"$f":"($AM34-$AN34)*AW34","v":0},0,0]
[null,null,null,"radial gussets-hub","steel",1,null,null,null,null,null,null,null,13074,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC35/1000","v":7.8183439239302723},7818.3439239302725,null,null,null,null,0.758376934856,{"$f":"AH35*AC35","v":5929.2517006802718},{"$f":" (($AB35-1.025)/$AB35)*$AI35","v":5151.9153424528722},5929.2517006802718,0,5929.2517006802718,{"$f":" (($AB35-1.025)/$AB35)*$AM35","v":5151.9153424528722},null,null,-0.25247599999999998,0,0,-1496.9937523809522,0,0,-0.25247599999999998,0,0,-196.25877437982092,0,0]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,24388,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-2320.4988444444439,-4171.8411428571426,16684.555250793648,-0.20980399999999996,-0.37719000000000003,1.5085059999999999,-304.20779294665505,-546.91110475276378,2187.2761287048238]
[null,null,null,"rect mtg plate","steel",1,null,null,null,null,null,null,null,24388,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8187060644190725,7818.7060644190724,null,null,null,null,1.4145969127359999,11060.317460317459,9610.3556247630604,11060.317460317459,0,11060.317460317459,9610.3556247630604,null,null,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-2320.4988444444439,4171.8411428571426,16684.555250793648,-0.20980399999999996,0.37719000000000003,1.5085059999999999,-304.20779294665505,546.91110475276378,2187.2761287048238]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,16913,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,0.98101158635999985,7670.2947845804983,6664.757908561498,7670.2947845804983,0,7670.2947845804983,6664.757908561498,null,null,0.28625799999999996,0.51815999999999995,2.1267420000000001,2195.683244444444,3974.4399455782309,16312.738070748299,0.28625799999999996,0.51815999999999995,2.1267420000000001,287.84297505544697,521.02898767800514,2138.5175067784012]
[null,null,null,"spar socket-b","steel",1,null,null,null,null,null,null,null,16913,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8187606458765568,7818.7606458765567,null,null,null,null,0.98101158635999985,7670.2947845804983,6664.757908561498,7670.2947845804983,0,7670.2947845804983,6664.757908561498,null,null,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,2195.683244444444,-3974.4399455782309,-16312.738070748299,0.28625799999999996,-0.51815999999999995,-2.1267420000000001,287.84297505544697,-521.02898767800514,-2138.5175067784012]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,17128,null,null,null,null,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,0.99349852912799985,7767.8004535147393,6749.4644611585391,7767.8004535147393,0,7767.8004535147393,6749.4644611585391,null,null,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-3764.5246693877548,1963.1562086167796,17601.323152834466,-0.48463199999999995,0.25272999999999995,2.2659339999999997,-493.51820864756996,257.36405534818243,2307.4821485036537]
[null,null,null,"spar socket-a","steel",1,null,null,null,null,null,null,null,17128,null,null,null,null,null,null,null,null,null,null,null,null,null,7.818633068669552,7818.6330686695519,null,null,null,null,0.99349852912799985,7767.8004535147393,6749.4644611585391,7767.8004535147393,0,7767.8004535147393,6749.4644611585391,null,null,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-3764.5246693877548,-1963.1562086167796,-17601.323152834466,-0.48463199999999995,-0.25272999999999995,-2.2659339999999997,-493.51820864756996,-257.36405534818243,-2307.4821485036537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM50/2.205","v":54502.804901249983}]
[null,"ARL",1200,"DRAWINGS"]
[null,null,1205,"Rotor Hub Arrangement",null,null,null,"Drawing to call out principal dimensions of Rotor Hub"]
[null,null,1210,"Rotor Hub Construction",null,null,null,"Drawing to detail cut parts and assembly of components"]
[null,null,1215,"Rotor hub and Blade Connection Details",null,null,null,"Drawing to detail connection of rotor hub and blade root"]
[null,null,1220,"Rotor Hub FRP Fairings",null,null,null,"Drawing will detail FRP fairings to encase the rotor hub"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N33:N41)","v":264994},2.5,null,null,null,{"$f":"N50*O50","v":662485},null,null,-0.2,{"$f":"S50*(1+V50)","v":529988},0.2,{"$f":"S50*(1+X50)","v":794982},662485,null,null,null,null,null,"Hub Subtotals",{"$f":"SUM(AG$33:AG41)","v":0},{"$f":"SUM(AH$33:AH41)","v":15.370754677783999},null,null,{"$f":"SUM(AK$33:AK41)","v":120178.68480725621},{"$f":" $AM50-$AK50","v":0},{"$f":"SUM(AM$33:AM41)","v":120178.68480725621},{"$f":"SUM(AN$33:AN41)","v":104423.66126252763},null,null,null,null,null,{"$f":"SUM(AT$33:AT41)","v":-14993.013164625847},{"$f":"SUM(AU$33:AU41)","v":0},{"$f":"SUM(AV$33:AV41)","v":33369.110501587304},null,null,null,{"$f":"SUM(AZ$33:AZ41)","v":-1965.5560081998303},{"$f":"SUM(BA$33:BA41)","v":0},{"$f":"SUM(BB$33:BB41)","v":4374.5522574096476}]
[null,"ARL/NAVY","C","Nacelle Structure"]
[null,null,null,"Structural Weight","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AM52","v":85299.984000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC52/1000","v":7.85},7850,null,null,null,null,4.4800000000000004,{"$f":"AC52*AH52","v":35168},null,{"$f":"AI52*F52","v":35168},0.1,{"$f":"AK52*(1+AL52)","v":38684.800000000003},{"$f":"AM52","v":38684.800000000003},null,null,{"$f":"2.5+AE53/2","v":8.5},0,0,{"$f":" $AM52*$AQ52","v":328820.80000000005},{"$f":" $AM52*$AR52","v":0},{"$f":" $AM52*$AS52","v":0},0,0,0,{"$f":"($AM52-$AN52)*AW52","v":0},{"$f":"($AM52-$AN52)*AX52","v":0},0]
[null,null,null,"Buoyant Volume","steel",1,null,null,null,null,null,null,null,{"$f":"A10*AM53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC53/1000","v":1.0249999999999999},1025,null,12,4.32,null,{"$f":"-PI()*(AF53/2)^2*AE53","v":-175.88897621506248},{"$f":"AC53*AH53","v":-180286.20062043905},null,null,0,null,{"$f":"AI53","v":-180286.20062043905},null,null,0,0,0,{"$f":" $AM53*$AQ53","v":0},{"$f":" $AM53*$AR53","v":0},{"$f":" $AM53*$AS53","v":0},{"$f":"AQ52","v":8.5},0,0,{"$f":"($AM53-$AN53)*AW53","v":1532432.7052737318},0,0]
[null,null,null,"End Cap","steel",1,null,null,null,null,null,null,null,{"$f":"A11*AM54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC54/1000","v":7.85},7850,null,null,null,null,0.74393397106000003,{"$f":"AC54*AH54","v":5839.8816728210004},null,{"$f":"AI54*F54","v":5839.8816728210004},0.1,{"$f":"AK54*(1+AL54)","v":6423.8698401031006},{"$f":"AM54","v":6423.8698401031006},null,null,15,0,0,{"$f":" $AM54*$AQ54","v":96358.04760154651},{"$f":" $AM54*$AR54","v":0},{"$f":" $AM54*$AS54","v":0},0,0,0,{"$f":"($AM54-$AN54)*AW54","v":0},0,0]
[null,null,null,"Tail cone Structure","steel",1,null,null,null,null,null,null,null,{"$f":"A9*AM55","v":19230.57675},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC55/1000","v":7.85},7850,null,null,null,null,1.01,{"$f":"AC55*AH55","v":7928.5},null,{"$f":"AI55*F55","v":7928.5},0.1,{"$f":"AK55*(1+AL55)","v":8721.35},{"$f":"AM55","v":8721.35},null,null,-3.5,0,0,{"$f":" $AM55*$AQ55","v":-30524.725000000002},{"$f":" $AM55*$AR55","v":0},{"$f":" $AM55*$AS55","v":0},0,0,0,{"$f":"($AM55-$AN55)*AW55","v":0},0,0]
[null,null,null,"Tail cone Volume","steel",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC56/1000","v":1.0249999999999999},1025,null,null,null,null,-31.23,{"$f":"AC56*AH56","v":-32010.75},null,{"$f":"AI56*F56","v":-32010.75},0,null,{"$f":"AI56","v":-32010.75},null,null,0,0,0,{"$f":" $AM56*$AQ56","v":0},{"$f":" $AM56*$AR56","v":0},{"$f":" $AM56*$AS56","v":0},-3.5,0,0,{"$f":"($AM56-$AN56)*AW56","v":-112037.625},0,0]
[]
[null,"Rich Banko/Michael LaGrassa/Dana Colegrove",1400,"DRAWINGS"]
[null,null,null,"Pressure Hull Arrangement",null,null,null,"Drawing to call out principal dimensions of Pressure Hull"]
[null,null,null,"Pressure Hull Midship Section",null,null,null,"Drawing to show typical Midship Section / Frame within Cylindrical body"]
[null,null,null,"Pressure Hull Longitudinal Sections",null,null,null,"Drawing to detail Longitudinal sections on CL and determined distances off CL"]
[null,null,null,"Pressure Hull Shell Plating Arrangement",null,null,null,"Detail Shell plate thicknesses and weld details"]
[null,null,null,"Pressure Hull Construction Details"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N52:N65)","v":104530.56075},2.5,null,null,null,{"$f":"N66*O66","v":261326.40187500001},null,null,-0.2,{"$f":"S66*(1+V66)","v":209061.12150000001},0.2,{"$f":"S66*(1+X66)","v":313591.68225000001},261326.40187500001,null,null,null,null,null,"Port Nacelle Subtotals",{"$f":"SUM(AG$52:AG65)","v":0},{"$f":"SUM(AH$52:AH65)","v":-200.88504224400251},null,null,{"$f":"SUM(AK$52:AK65)","v":16925.631672821},{"$f":"$AM66-$AK66","v":36904.388167282101},{"$f":"SUM(AM$52:AM65)","v":53830.019840103101},{"$f":"SUM(AN$52:AN65)","v":-158466.93078033591},null,null,null,null,null,{"$f":"SUM(AT$52:AT65)","v":394654.12260154658},{"$f":"SUM(AU$52:AU65)","v":0},{"$f":"SUM(AV$52:AV65)","v":0},null,null,null,{"$f":"SUM(AZ$52:AZ65)","v":1420395.0802737318},{"$f":"SUM(BA$52:BA65)","v":0},{"$f":"SUM(BB$52:BB65)","v":0}]
[null,"ARL/NAVY","D","Main Wing and Fairing"]
[null,null,null,"Wing (Adjusted for center pod)",null,0.57499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC68/1000","v":1.0249999999999999},1025,"NACA 0018 wing with 30' chord",null,null,null,{"$f":"F68*1394.66/3","v":267.3098333333333},{"$f":"-AH68*AC68","v":-273992.57916666666},{"$f":" (($AB68-1.025)/$AB68)*$AI68","v":0},null,null,null,{"$f":"AI68","v":-273992.57916666666},null,null,null,null,null,null,null,null,13,0,-2.2730000000000001,{"$f":"($AM68-$AN68)*AW68","v":3561903.5291666668},{"$f":"($AM68-$AN68)*AX68","v":0},-622785.13244583341]
[null,null,null,"Internal Structure (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AM69","v":296680.54499999998},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC69/1000","v":7.85},7850,"Length = 45 m",null,null,null,17.14,{"$f":"AH69*AC69","v":134549},{"$f":" (($AB69-1.025)/$AB69)*$AI69","v":116980.49999999999},{"$f":"F69*AI69","v":134549},0,{"$f":"AK69*(1+AL69)","v":134549},{"$f":"AM69","v":134549},null,null,13,0,-2.2730000000000001,{"$f":" $AM69*$AQ69","v":1749137},{"$f":" $AM69*$AR69","v":0},{"$f":" $AM69*$AS69","v":-305829.87700000004},null,null,null,{"$f":"($AM69-$AN69)*AW69","v":0},0,0]
[null,null,null,"Skin (SW model)",".5\" steel",1,null,null,null,null,null,null,null,{"$f":"A9*AM70","v":241983.315},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC70/1000","v":7.85},7850,null,null,null,null,13.98,{"$f":"AH70*AC70","v":109743},{"$f":" (($AB70-1.025)/$AB70)*$AI70","v":95413.499999999985},{"$f":"F70*AI70","v":109743},0,{"$f":"AK70*(1+AL70)","v":109743},{"$f":"AM70","v":109743},null,null,{"$f":"AQ69","v":13},0,-2.2730000000000001,{"$f":" $AM70*$AQ70","v":1426659},{"$f":" $AM70*$AR70","v":0},{"$f":" $AM70*$AS70","v":-249445.83900000001},null,null,null,0,0,0]
[null,null,null,"FRP Fairing 2%","GFRP Laminate",0,null,null,null,null,null,null,null,{"$f":"10*AM71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC71/1000","v":1.88},1880,null,null,null,null,{"$f":"0.02*AH68","v":5.3461966666666658},10050.849733333333,4570.9981500000004,{"$f":"F71*AI71","v":0},0,{"$f":"AK71*(1+AL71)","v":0},{"$f":"AM71","v":0},null,null,{"$f":"AQ69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Electric Conduit",null,0,null,null,null,null,null,null,null,{"$f":"1*AM72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf) 88%","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AM73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC73/1000","v":0.39},390,null,null,null,null,{"$f":"0.88*AH68","v":235.2326533333333},{"$f":"AH73*AC73","v":91740.734799999991},-149372.73486666664,{"$f":"F73*AI73","v":0},0,{"$f":"AK73*(1+AL73)","v":0},{"$f":" (($AB73-1.025)/$AB73)*$AM73","v":0},null,null,{"$f":"AQ69","v":13},0,-2.2730000000000001,0,0,0,null,null,null,0,0,0]
[null,null,null,"Fairing",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC74/1000","v":1.0249999999999999},1025,"Tapered Wing as described by NAVY",null,null,null,{"$f":"F74*48.936","v":0},{"$f":"-AH74*AC74","v":0},0,{"$f":"F74*AI74","v":0},0,{"$f":"AK74*(1+AL74)","v":0},{"$f":"AI74","v":0},null,null,null,null,null,0,0,0,-6.43,0,0,0,0,0]
[null,null,null,"Steel Shell",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AM75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC75/1000","v":7.85},7850,"Length = 45 m",null,null,null,{"$f":"0.07*AH74","v":0},0,0,{"$f":"F75*AI75","v":0},0,{"$f":"AK75*(1+AL75)","v":0},{"$f":"AM75","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Steel Frames (Assume 80@20\")",".5\" steel",0,null,null,null,null,null,null,null,{"$f":"A9*AM76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC76/1000","v":7.85},7850,null,null,null,null,{"$f":"0.04*AH74","v":0},0,0,{"$f":"F76*AI76","v":0},0,{"$f":"AK76*(1+AL76)","v":0},{"$f":"AM76","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[null,null,null,"Foam (24pcf)","24 pcf foam",0,null,null,null,null,null,null,null,{"$f":"9.5*AM77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC77/1000","v":0.39},390,null,null,null,null,{"$f":"0.89*AH74","v":0},0,0,{"$f":"F77*AI77","v":0},0,{"$f":"AK77*(1+AL77)","v":0},{"$f":"AM77","v":0},null,null,-6.43,0,0,0,0,0,null,null,null,0,0,0]
[]
[null,"NAVY/LaGrassa",1500,"DRAWINGS"]
[null,null,1505,"Main Wing Arrangement"]
[null,null,1510,"Main Wing Cut Parts"]
[null,null,1520,"Main Wing Assembly"]
[]
[null,null,1605,"Fairing Arrangement"]
[null,null,1610,"Fairing Cut Parts"]
[null,null,1620,"Fairing Assembly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N68:N86)","v":538663.86},2.5,null,null,null,{"$f":"N87*O87","v":1346659.65},null,null,-0.2,{"$f":"S87*(1+V87)","v":1077327.72},0.2,{"$f":"S87*(1+X87)","v":1615991.5799999998},1346659.65,null,null,null,null,null,"Main Wing & Fairing Subtotals",{"$f":"SUM(AG$68:AG86)","v":0},{"$f":"SUM(AH$68:AH86)","v":539.00868333333324},null,null,{"$f":"SUM(AK$68:AK86)","v":244292},{"$f":" $AM87-$AK87","v":0},{"$f":"SUM(AM$68:AM86)","v":244292},{"$f":"SUM(AN$68:AN86)","v":-29700.579166666663},null,null,null,null,null,{"$f":"SUM(AT$68:AT86)","v":3175796},{"$f":"SUM(AU$68:AU86)","v":0},{"$f":"SUM(AV$68:AV86)","v":-555275.71600000001},null,null,null,{"$f":"SUM(AZ$68:AZ86)","v":3561903.5291666668},{"$f":"SUM(BA$68:BA86)","v":0},{"$f":"SUM(BB$68:BB86)","v":-622785.13244583341}]
[null,2,2000,"Drive Train (Internals)",null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(N108+N153)","v":3911706.12},null,null,null,null,{"$f":"$A$4*(S108+S153)","v":3911706.12},{"$f":"T178*#REF!","v":{"$error":"#REF!"}},{"$f":"S88-T88","v":{"$error":"#REF!"}},null,{"$f":"$A$4*(W108+W153)","v":3129364.8960000002},null,{"$f":"$A$4*(Y108+Y153)","v":4694047.3440000005},{"$f":"$A$4*(Z108+Z153)","v":3911706.12},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AK108+AK153+AK174)","v":179781.70848072562},{"$f":"$AM88-$AK88","v":12480},{"$f":"$A$4*(AM108+AM153+AM174)","v":192261.70848072562},{"$f":"$A$4*(AN108+AN153+AN174)","v":192261.70848072562}]
[null,"Tom Foley","A","Hydraulics Package"]
[null,null,2100,"Schematic",null,null,null,"Piping and arrangement schematic laying out all system requirements, standards, and material specifications."]
[null,null,2101,"Pipe, Tube, and Hose Routing",null,null,null,"2D and 3D piping arrangements for installation of hydraulic components."]
[null,null,2102,"Foundation Drawings",null,null,null,"Structural mounting of hydraulic components within nacelle."]
[null,null,null,"COMPONENTS"]
[null,"Tom F",null,"CBM4000 - Low Speed Pump",null,1,null,null,null,null,null,null,null,309900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,null,{"$f":"AI94*F94","v":6130},null,{"$f":"F94*AK94","v":6130},{"$f":"AM94","v":6130},null,null,4,0,null,{"$f":" $AM94*$AQ94","v":24520},{"$f":" $AM94*$AR94","v":0},{"$f":" $AM94*$AS94","v":0},4,0,null,{"$f":"($AM94-$AN94)*AW94","v":0},{"$f":"($AM94-$AN94)*AX94","v":0},0]
[null,"Ed H",null,"Torque Arm (TMA 140)","steel",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.83,null,659.66,null,{"$f":"AK95*(1+AL95)","v":659.66},{"$f":"AM95","v":659.66},null,null,4,0,null,2638.64,0,0,4,0,null,{"$f":"($AM95-$AN95)*AW95","v":0},0,0]
[null,"Tom F",null,"A4VM 500",null,4,null,null,null,null,null,null,null,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,1040,null,{"$f":"F96*AK96","v":4160},4160,null,null,10,0.58399999999999996,null,41600,2429.44,0,10,0.58399999999999996,null,0,0,0]
[null,"Ed H",null,"Motor Platform","PEI",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.05986394557823,null,174.05986394557823,null,{"$f":"F97*AK97","v":174.05986394557823},174.05986394557823,null,null,10,0.58399999999999996,null,1740.5986394557822,101.65096054421768,0,10,0.58399999999999996,null,0,0,0]
[null,null,null,"Charge Pump - A11 - 125 kg",null,1,null,null,null,null,null,null,null,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05442176870747,null,136.05442176870747,null,{"$f":"F98*AK98","v":136.05442176870747},136.05442176870747,null,null,13,-0.40639999999999998,null,1768.7074829931971,-55.292517006802711,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Filter",null,1,null,null,null,null,null,null,null,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.795918367346943,null,89.795918367346943,null,{"$f":"F99*AK99","v":89.795918367346943},89.795918367346943,null,null,13,-0.40639999999999998,null,1167.3469387755104,-36.493061224489793,0,13,-0.40639999999999998,null,0,0,0]
[null,null,null,"Accumulators","TBD",0,null,null,null,null,null,null,null,4950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.79365079365078,null,0,null,{"$f":"F100*AK100","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,"Biodegradable Oil","400gal",1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965.5328798185941,null,965.5328798185941,null,{"$f":"AK101","v":965.5328798185941},965.5328798185941,null,null,14,-0.40639999999999998,null,13517.460317460318,-392.39256235827662,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"HEX - Heat Exchanger",null,1,null,null,null,null,null,null,null,18191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1505.6689342403627,null,1505.6689342403627,null,{"$f":"F102*AK102","v":1505.6689342403627},1505.6689342403627,null,null,12,-1,null,18068.027210884353,-1505.6689342403627,0,12,-1,null,0,0,0]
[null,null,null,"Oil Tank",null,1,null,null,null,null,null,null,null,2776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.0612244897959,null,453.0612244897959,null,{"$f":"F103*AK103","v":453.0612244897959},453.0612244897959,null,null,14,-0.40639999999999998,null,6342.8571428571431,-184.12408163265306,0,14,-0.40639999999999998,null,0,0,0]
[null,null,null,"High-Pressure Lines","15m",1,null,null,null,null,null,null,null,5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873.015873015873,null,1873.015873015873,null,{"$f":"AK104","v":1873.015873015873},1873.015873015873,null,null,10,0,null,18730.158730158731,0,0,10,0,null,0,0,0]
[null,null,null,"Return Lines","15m",1,null,null,null,null,null,null,null,4540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1532.8798185941043,null,1532.8798185941043,null,{"$f":"AK105","v":1532.8798185941043},1532.8798185941043,null,null,10,0,null,15328.798185941043,0,0,10,0,null,0,0,0]
[null,null,null,"Fittings",null,1,null,null,null,null,null,null,null,7590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.83900226757368,null,430.83900226757368,null,{"$f":"AK106","v":430.83900226757368},430.83900226757368,null,null,10,0,null,4308.3900226757369,0,0,10,0,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N91:N107)","v":524665},1,null,null,null,{"$f":"N108*O108","v":524665},null,null,-0.2,{"$f":"S108*(1+V108)","v":419732},0.2,{"$f":"S108*(1+X108)","v":629598},524665,null,null,null,null,null,"Port Hydraulics Subtotals",{"$f":"SUM(AG$90:AG107)","v":0},{"$f":"SUM(AH$90:AH107)","v":0},null,null,{"$f":"SUM(AK$91:AK107)","v":14990.567936507938},{"$f":"$AM108-$AK108","v":3120},{"$f":"SUM(AM$91:AM107)","v":18110.567936507938},{"$f":"SUM(AN$91:AN107)","v":18110.567936507938},null,null,null,null,null,{"$f":"SUM(AT$91:AT107)","v":149730.98467120182},{"$f":"SUM(AU$91:AU107)","v":357.11980408163254},{"$f":"SUM(AV$91:AV107)","v":0},null,null,null,{"$f":"SUM(AZ$91:AZ107)","v":0},{"$f":"SUM(BA$91:BA107)","v":0},{"$f":"SUM(BB$91:BB107)","v":0}]
[null,"Mike Beam","B","Bearings & Seals Package"]
[null,null,null,"Shaft",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8314.4,null,{"$f":"AI110","v":8314.4},0,{"$f":"AK110*(1+AL110)","v":8314.4},{"$f":"AM110+AJ110","v":8314.4},null,null,3,0,0,{"$f":" $AM110*$AQ110","v":24943.199999999997},{"$f":" $AM110*$AR110","v":0},{"$f":" $AM110*$AS110","v":0},0,0,0,{"$f":"($AM110-$AN110)*AW110","v":0},{"$f":"($AM110-$AN110)*AX110","v":0},0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,453261.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.8,null,{"$f":"AI111","v":461.8},0,{"$f":"AK111*(1+AL111)","v":461.8},{"$f":"AM111+AJ111","v":461.8},null,null,3,0,0,{"$f":" $AM111*$AQ111","v":1385.4},{"$f":" $AM111*$AR111","v":0},{"$f":" $AM111*$AS111","v":0},0,0,0,{"$f":"($AM111-$AN111)*AW111","v":0},0,0]
[null,null,null,"Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.2,null,297.2,0,297.2,297.2,null,null,3,0,0,{"$f":" $AM112*$AQ112","v":891.59999999999991},{"$f":" $AM112*$AR112","v":0},{"$f":" $AM112*$AS112","v":0},0,0,0,0,0,0]
[null,null,null,"Housing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10672.5,null,10672.5,0,10672.5,10672.5,null,null,3,0,0,{"$f":" $AM113*$AQ113","v":32017.5},{"$f":" $AM113*$AR113","v":0},{"$f":" $AM113*$AS113","v":0},0,0,0,0,0,0]
[null,null,null,"Retainer Bearing",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,549.5,0,549.5,549.5,null,null,3,0,0,{"$f":" $AM114*$AQ114","v":1648.5},{"$f":" $AM114*$AR114","v":0},{"$f":" $AM114*$AS114","v":0},0,0,0,0,0,0]
[null,null,null,"Dam_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,null,13.3,0,13.3,13.3,null,null,3,0,0,39.900000000000006,0,0,0,0,0,0,0,0]
[null,null,null,"Bearing_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,111.5,0,111.5,111.5,null,null,3,0,0,334.5,0,0,0,0,0,0,0,0]
[null,null,null,"Hub_seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,309,0,309,309,null,null,3,0,0,927,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.6,null,437.6,0,437.6,437.6,null,null,3,0,0,1312.8000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"Fittings",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_hub",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.3,null,501.3,0,501.3,501.3,null,null,3,0,0,1503.9,0,0,0,0,0,0,0,0]
[null,null,null,"Spacer_Carb",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,24.9,0,24.9,24.9,null,null,3,0,0,74.699999999999989,0,0,0,0,0,0,0,0]
[null,null,null,"Brake_Plate",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.3,null,115.3,0,115.3,115.3,null,null,3,0,0,345.9,0,0,0,0,0,0,0,0]
[null,null,null,"Bracket Assembly",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.5,null,283.5,0,283.5,283.5,null,null,3,0,0,850.5,0,0,0,0,0,0,0,0]
[null,null,null,"Shim",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.6,null,29.6,0,29.6,29.6,null,null,3,0,0,88.800000000000011,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth1",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5,null,37.5,0,37.5,37.5,null,null,3,0,0,112.5,0,0,0,0,0,0,0,0]
[null,null,null,"Labyrinth2",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.3,null,213.3,0,213.3,213.3,null,null,3,0,0,639.90000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"Seal",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,null,3.7,0,3.7,3.7,null,null,3,0,0,11.100000000000001,0,0,0,0,0,0,0,0]
[null,null,null,"Seal Retainer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7,null,7.7,0,7.7,7.7,null,null,3,0,0,23.1,0,0,0,0,0,0,0,0]
[null,null,null,"Brake",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668.9,null,668.9,0,668.9,668.9,null,null,3,0,0,2006.6999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plug",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Washer",null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,1.1000000000000001,0,1.1000000000000001,1.1000000000000001,null,null,3,0,0,3.3000000000000003,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,0.9,0,0.9,0.9,null,null,3,0,0,2.7,0,0,0,0,0,0,0,0]
[null,null,null,"Ring Retaining",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,0,0.4,0.4,null,null,3,0,0,1.2000000000000002,0,0,0,0,0,0,0,0]
[null,null,null,"washer",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,null,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"pin",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,0,0.2,0.2,null,null,3,0,0,0.60000000000000009,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,0.6,0,0.6,0.6,null,null,3,0,0,1.7999999999999998,0,0,0,0,0,0,0,0]
[null,null,null,"misc",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,0,0.1,0.1,null,null,3,0,0,0.30000000000000004,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,3,0,0,{"$f":" $AM144*$AQ144","v":0},{"$f":" $AM144*$AR144","v":0},{"$f":" $AM144*$AS144","v":0},0,0,0,0,0,0]
[null,null,2200,"DRAWINGS"]
[null,"Ed Hahlbeck",null,"Mechanical Face seal Design",null,null,null,"Possible Vendors - Ettem USA, John Crane, Inc"]
[null,"Ed Hahlbeck",null,"Shaft fabrication"]
[null,"Ed Hahlbeck",null,"Bearing Arrangement",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Bearing Fabrication (if custom)",null,null,null,"Vendor Supplied"]
[null,"Ed Hahlbeck",null,"Mechanical Brake Arrangement"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N110:N151)","v":453261.53},1,null,null,null,{"$f":"N153*O153","v":453261.53},null,null,-0.2,{"$f":"S153*(1+V153)","v":362609.22400000005},0.2,{"$f":"S153*(1+X153)","v":543913.83600000001},453261.53,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$110:AK151)","v":23056.899999999998},{"$f":"$AM153-$AK153","v":0},{"$f":"SUM(AM110:AM151)","v":23056.899999999998},{"$f":"SUM(AN110:AN151)","v":23056.899999999998},null,null,null,null,null,{"$f":"SUM(AT$110:AT151)","v":69170.700000000026},{"$f":"SUM(AU$110:AU151)","v":0},{"$f":"SUM(AV$110:AV151)","v":0},null,null,null,{"$f":"SUM(AZ$110:AZ151)","v":0},{"$f":"SUM(BA$110:BA151)","v":0},{"$f":"SUM(BB$110:BB151)","v":0}]
[null,"BEW/Tom F","C","Electrical and Monitoring/Controls"]
[null,"Tom F/Bill E",null,"Generator -950kW",null,1,null,null,null,null,null,null,null,39000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6349.2063492063489,null,{"$f":"AI155*F155","v":6349.2063492063489},null,{"$f":"F155*AK155","v":6349.2063492063489},{"$f":"AM155","v":6349.2063492063489},null,null,10,0.58399999999999996,0,{"$f":" $AM155*$AQ155","v":63492.063492063491},{"$f":" $AM155*$AR155","v":3707.9365079365075},{"$f":" $AM155*$AS155","v":0},0,0.58399999999999996,null,{"$f":"($AM155-$AN155)*AW155","v":0},0,0]
[null,null,null,"Contactor",null,1,null,null,null,null,null,null,null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.40589569160997,null,{"$f":"AI156*F156","v":181.40589569160997},null,{"$f":"F156*AK156","v":181.40589569160997},{"$f":"AM156","v":181.40589569160997},null,null,14.25,null,0,{"$f":" $AM156*$AQ156","v":2585.0340136054419},{"$f":" $AM156*$AR156","v":0},{"$f":" $AM156*$AS156","v":0},null,null,null,0,0,0]
[null,null,null,"Circuit Breaker",null,1,null,null,null,null,null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.81179138321994,null,{"$f":"AI157*F157","v":362.81179138321994},null,{"$f":"F157*AK157","v":362.81179138321994},{"$f":"AM157","v":362.81179138321994},null,null,14.25,null,0,{"$f":" $AM157*$AQ157","v":5170.0680272108839},{"$f":" $AM157*$AR157","v":0},{"$f":" $AM157*$AS157","v":0},null,null,null,0,0,0]
[null,null,null,"Controller Card",null,1,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5351473922902494,null,{"$f":"AI158*F158","v":4.5351473922902494},null,{"$f":"F158*AK158","v":4.5351473922902494},{"$f":"AM158","v":4.5351473922902494},null,null,14.25,null,0,{"$f":" $AM158*$AQ158","v":64.625850340136054},{"$f":" $AM158*$AR158","v":0},{"$f":" $AM158*$AS158","v":0},null,null,null,0,0,0]
[null,null,null,"Conductors",null,1,null,null,null,null,null,null,null,4500]
[null,null,null,"Cabinet",null,1,null,null,null,null,null,null,null,2500]
[null,null,null,"Solid state relays",null,1,null,null,null,null,null,null,null,1500]
[null,null,null,"PLC - Not sure about the cost",null,1,null,null,null,null,null,null,null,3000]
[]
[null,null,null,"Pressure Sensors"]
[null,null,null,"Brake Release"]
[null,null,null,"Accumulator Precharge"]
[null,null,null,"System Pressure"]
[null,null,null,"Charge Pump Pressure"]
[null,null,null,"Filter Pressure differential"]
[]
[null,null,null,"Temperature"]
[null,null,null,"Hydraulic Oil Reservoir"]
[null,null,null,"Hydraulic Oil return"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N155:N173)","v":60600},1,null,null,null,{"$f":"N174*O174","v":60600},null,null,-0.2,{"$f":"S174*(1+V174)","v":48480},0.2,{"$f":"S174*(1+X174)","v":72720},60600,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$155:AK173)","v":6897.9591836734689},{"$f":"$AM174-$AK174","v":0},{"$f":"SUM(AM155:AM173)","v":6897.9591836734689},{"$f":"SUM(AN155:AN173)","v":6897.9591836734689},null,null,null,null,null,{"$f":"SUM(AT$155:AT173)","v":71311.791383219956},{"$f":"SUM(AU$155:AU173)","v":3707.9365079365075},{"$f":"SUM(AV$155:AV173)","v":0},null,null,null,{"$f":"SUM(AZ$155:AZ173)","v":0},{"$f":"SUM(BA$155:BA173)","v":0},{"$f":"SUM(BB$155:BB173)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xcg (m)","Ycg (m)","Zcg (m)",null,null,null,"Xcb (m)","Ycb (m)","Zcb (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$4*(AT153+AT108+AT66+AT50+AT31+AT174)+($A$4-1)*AT87","v":12305424.087554486},{"$f":"$A$4*(AU153+AU108+AU66+AU50+AU31+AU174)+($A$4-1)*AU87","v":16260.22524807256},{"$f":"$A$4*(AV153+AV108+AV66+AV50+AV31+AV174)+($A$4-1)*AV87","v":-1532350.7059936509},null,null,null,{"$f":"$A$4*(AZ153+AZ108+AZ66+AZ50+AZ31+AZ174)+($A$4-1)*AZ87","v":16445077.336376317},{"$f":"$A$4*(BA153+BA108+BA66+BA50+BA31+BA174)+($A$4-1)*BA87","v":0},{"$f":"$A$4*(BB153+BB108+BB66+BB50+BB31+BB174)+($A$4-1)*BB87","v":-1850857.1883078616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9+N88","v":8365595.943},null,null,null,null,{"$f":"S9+S88","v":15046430.677499998},8750000,{"$f":"S178-T178","v":6296430.6774999984},null,{"$f":"W9+W88","v":12037144.541999999},null,{"$f":"Y9+Y88","v":18055716.813000001},{"$f":"Z9+Z88","v":15046430.677499998},null,null,null,null,null,null,null,"Totals ",null,null,{"$f":"AK9+AK88","v":1579170.2124962725},{"$f":"$AM178-$AK178","v":160097.5526691284},{"$f":"AM9+AM88","v":1739267.7651654009},{"$f":"AN9+AN88","v":-113577.25621279448},null,null,null,null,null,{"$f":"AT177/AM178","v":7.0750601684291352},{"$f":"AU177/AM178","v":9.3488912827210616E-3},{"$f":"AV177/AM178","v":-0.88103208527407362},null,null,null,{"$f":"AZ177/(AM178-AN178)","v":8.8755816847239775},{"$f":"BA177/AM178","v":0},{"$f":"BB177/AM178","v":-1.0641588520050842}]