{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["DOC"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":110,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DOC","index":0,"n_rows":176,"n_cols":32,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
["Direct Operating Costs"]
["1.","Input data from previous design phases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data from previous design phases",null,"  (under construction)",null,null,null,null,null,null,null,"Nr.","DOC method"]
[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,"AEA 1989a"]
[null,"Number of engines","nE",{"$f":"REQUIREMENT_nE","v":2},"[-]",null,null,null,"Airframe mass","mAF",{"$f":"MASS_mOE-MASS_mPP","v":17603.225176270214},"[kg]",null,null,"chosen engine type",null,"Jet",null,null,null,null,null,null,null,2,"AEA 1989b"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By-Pass Ratio, BPR",null,5,"[-]",null,null,null,null,null,null,3,"AI 1989"]
[null,{"$f":"IF(Preliminary_Sizing_chosen_engine_type=\"Jet\",\"Take-off thrust of ONE engine\",\"Take-off power of ONE engine\")","v":"Take-off thrust of ONE engine"},"TT/O,E",{"$f":"IF(Preliminary_Sizing_chosen_engine_type=\"Jet\",JET_TTO_nE,\"-\")","v":53.187164045237267},"[KN]",null,null,null,"Payload mass","mPL",{"$f":"Preliminary_Sizing_mPL","v":6975},"[kg]",null,null,"Number of engines, n_E",null,2,"[-]",null,null,null,null,null,null,4,"ATA 1967"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thrust one engine T_TO,E",null,53.187164045237267,"[kN]",null,null,null,null,null,null,5,"Fokker 1993"]
[null,"Max. Take-off mass","mMTO",{"$f":"MASS_mMTO","v":33983.217358714362},"[kg]",null,null,null,"Baggage mass","mBaggage",{"$f":"FUSELAGE_mbaggage_total","v":750},"[kg]",null,null,"Max. take-off mass, m_MTO",null,33983.217358714362,"[kg]",null,null,null,null,null,null,6,"own"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating empty mass, m_OE",null,20727.797645058177,"[kg]",null,null,null,null,null,null,null,null,"AEA 1989a",{"$f":"LOOKUP(AA10,Z4:Z9,Y4:Y9)","v":1}]
[null,"Operating empty mass","mOE",{"$f":"MASS_mOE","v":20727.797645058177},"[kg]",null,null,null,"Cargo mass","mCargo",{"$f":"REQUIREMENT_mcargo","v":0},"[kg]",null,null,"Number of passengers, n_PAX",null,75,"[-]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range, R",null,2550000,"[m]"]
[null,"Number of passengers","nPAX",{"$f":"REQUIREMENT_nPAX","v":75},"[-]",null,null,null,"Passenger mass","mPAX",{"$f":"DOC_mPL-DOC_mCargo-DOC_mBaggage","v":6225},"[kg]",null,null,"Mass power plant, m_PP",null,3124.5724687879624,"[kg]",null,null,null,null,null,null,null,"AEA 1989a","AEA 1989b","AI 1989","ATA 1967","Fokker 1993","own","Chosen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload, m_PL",null,6975,"[kg]",null,null,null,null,null,null,"nDEP",14,16,15,12,15,"Eingabe",{"$f":"CHOOSE(AB10,Z14,AA14,AB14,AC14,AD14,AE14)","v":14}]
[null,"Design range","R",{"$f":"REQUIREMENT_R/1000","v":2550},"[km]",null,null,null,"Fuel mass","mF ",{"$f":"Preliminary_Sizing_mF","v":5729.1340405195288},"[kg]",null,null,"Baggage mass, m_baggage",null,750,"[kg]",null,null,null,null,null,null,"Presidual/Ptotal",0.1,0.1,0.1,0,0.1,"Eingabe",{"$f":"CHOOSE(AB10,Z15,AA15,AB15,AC15,AD15,AE15)","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo mass, m_cargo",null,0,"[kg]",null,null,null,null,null,null,"kS,AF",0.1,0.1,0.06,0.1,0.08,"Eingabe",{"$f":"CHOOSE(AB10,Z16,AA16,AB16,AC16,AD16,AE16)","v":0.1}]
[null,"Engines mass","mE,inst",{"$f":"MASS_mPP","v":3124.5724687879624},"[kg]",null,null,null,null,null,null,null,null,null,"Fuel mass, m_F",null,5729.1340405195288,"[kg]",null,null,null,null,null,null,"kS,E",0.3,0.3,0.25,0.1,0.08,"Eingabe",{"$f":"CHOOSE(AB10,Z17,AA17,AB17,AC17,AD17,AE17)","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cruise speed, V_CR",null,239.00634386271634,"[m/s]",null,null,null,null,null,null,"p",0.08,0.08,null,null,null,null,{"$f":"CHOOSE(AB10,Z18,AA18)","v":0.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"q = 1 + p",1.08,1.08,null,null,null,null,{"$f":"CHOOSE(AB10,Z19,AA19)","v":1.08}]
["2.","General Input for DOC method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nPAY",14,16,null,null,null,null,{"$f":"CHOOSE(AB10,Z20,AA20)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kn/k0",0.1,0.1,null,null,null,null,{"$f":"CHOOSE(AB10,Z21,AA21)","v":0.1}]
[null,"DOC Method",null,null,null,{"$f":"IF(AB10=1,\"Short & Medium Range Aircraft\",\"Long Rang Aircraft\")","v":"Short & Medium Range Aircraft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nDEP",14,16,null,null,null,null,{"$f":"CHOOSE(AB10,Z22,AA22)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pav",5.2900000000000003E-2,5.3400000000000003E-2,null,null,null,null,{"$f":"CHOOSE(AB10,Z23,AA23)","v":5.2900000000000003E-2}]
[null,"Flight time","tf",2.9636591309065641,"[h]",null,"<<<<<",null,"Suggestion : flight time","tf",{"$f":"REQUIREMENT_R/Preliminary_Sizing_VCR/3600","v":2.9636591309065641},"[h]",null,null,null,null,null,null,null,null,null,null,null,null,"kINS",5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,{"$f":"CHOOSE(AB10,Z24,AA24)","v":5.0000000000000001E-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,"kLD",7.7999999999999996E-3,5.8999999999999999E-3,null,null,null,null,{"$f":"CHOOSE(AB10,Z25,AA25)","v":7.7999999999999996E-3}]
[null,"Fuel price","PF",0.91800000000000004,"[US$/kg]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kNAV",4.1399999999999996E-3,1.66E-3,null,null,null,null,{"$f":"CHOOSE(AB10,Z26,AA26)","v":4.1399999999999996E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kGND",0.1,0.11,null,null,null,null,{"$f":"CHOOSE(AB10,Z27,AA27)","v":0.1}]
[null,null,null,null,null,null,null,null,"Pdelivery suggestion with:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kU1",3750,4800,null,null,null,null,{"$f":"CHOOSE(AB10,Z28,AA28)","v":3750}]
[null,null,null,null,null,null,null,null,"mMTO","Pdelivery",{"$f":"IF(AB10=1,500*DOC_mMTO,350*DOC_mMTO)/10^6","v":16.991608679357181},"[M US$]",null,null,null,null,null,null,null,null,null,null,null,null,"kU2",0.75,0.42,null,null,null,null,{"$f":"CHOOSE(AB10,Z29,AA29)","v":0.75}]
[null,null,null,null,null,null,null,null,"mOE","Pdelivery",{"$f":"860*DOC_mOE/10^6","v":17.825905974750032},"[M US$]"]
[null,null,null,null,null,null,null,null,"nPAX","Pdelivery",{"$f":"265000*DOC_nPAX/10^6","v":19.875},"[M US$]"]
[null,null,null,null,null,null,null,null,"Average","Pdelivery",{"$f":"(K29+K30+K31)/3","v":18.230838218035739},"[M US$]"]
[]
[]
[]
[null,"Delivery price","Pdelivery",18.230838218035739,"[M US$]",null,"Suggestion"]
[]
[null,null,null,null,null,null,null,null,"Price of one engine","PE",{"$f":"293*(DOC_TT_O_E*1000)^0.81/10^6","v":1.9713836760679497},"[M US$]"]
[]
[null,null,null,null,null,null,null,null,"Price of airframe","PAF",{"$f":"DOC_Pdelivery-REQUIREMENT_nE*DOC_PE","v":14.28807086589984},"[M US$]"]
[]
[null,"Contribution for engine spares","kS,E",{"$f":"AF17","v":0.3},"[-]"]
[]
[null,"Contribution for airframe spares","kS,AF",{"$f":"AF16","v":0.1},"[-]",null,null,null,"Price of spares","PS",{"$f":"DOC_kS_AF*DOC_PAF+DOC_kS_E*REQUIREMENT_nE*DOC_PE","v":2.6116372922307538},"[M US$]"]
[]
[null,null,null,null,null,null,null,null,"Total price","Ptotal",{"$f":"DOC_Pdelivery+DOC_PS","v":20.842475510266492},"[M US$]"]
[]
[null,"Inflation parameter"]
[]
[null,"Date for calculation","nyear",2010,null,null,null,null,"Release date of AEA-Methode","nmethod",1989]
[]
[null,"Annual mean inflation rate","pINF",3.3000000000000002E-2,"[-]",null,null,null,"Compensation for inflation","kINF",{"$f":"(1+DOC_pINF)^(DOC_nyear-DOC_nmethod)","v":1.9774556495779301},"[-]"]
[]
[]
["3.","Depreciation"]
[]
[null,"Residual Ratio","Presidual/Ptotal",{"$f":"AF15","v":0.1},"[-]"]
[]
[null,"Useful service life","nDEP",{"$f":"AF22","v":14},"[year]",null,null,null,"Depreciation cost","CDEP",{"$f":"DOC_Ptotal*(1-DOC_Presidual_Ptotal)/DOC_nDEP","v":1.3398734256599887},"[M US$/year]"]
[]
["4.","Interest Costs"]
[]
[null,"Average interest rate","p",{"$f":"DOC_q-1","v":8.0000000000000071E-2},"[-]",null,null,null,"Number of years of payment","nPAY",{"$f":"AF20","v":14},"[year]"]
[]
[null,null,"q = 1 + p",{"$f":"AF19","v":1.08},"[-]",null,null,null,"Relative residual value","kn/k0",{"$f":"AF21","v":0.1},"[-]"]
[]
[null,null,null,null,null,null,null,null,"Average interest rate","pav",{"$f":"((DOC_q^DOC_nPAY-DOC_kn_k0)*(DOC_q-1)*DOC_nPAY/(DOC_q^DOC_nPAY-1)-(1-DOC_kn_k0))/DOC_nDEP","v":5.2881453259342515E-2},"[-]"]
[]
[null,null,null,null,null,null,null,null,"Interest cost","CINT",{"$f":"DOC_Ptotal*DOC_pav","v":1.1021803945051485},"[M US$/year]"]
[]
["5.","Insurance Costs"]
[]
[null,"Parameter for insurance costs","kINS",5.0000000000000001E-3,"[-]",null,null,null,"Insurance cost","CINS",{"$f":"DOC_kINS*DOC_Pdelivery","v":9.1154191090178693E-2},"[M US$/year]"]
[]
["6.","Fuel Costs"]
[]
[null,null,null,null,null,null,null,null,null,"kU1",{"$f":"AF28","v":3750},"[-]"]
[]
[null,null,null,null,null,null,null,null,null,"kU2",{"$f":"AF29","v":0.75},"[-]"]
[]
[null,null,null,null,null,null,null,null,"Number of flights per year","nt,a ",{"$f":"ROUND(DOC_kU1/(DOC_tf+DOC_kU2),0)","v":1010},"[year-1]"]
[]
[null,null,null,null,null,null,null,null,"Fuel cost","CF",{"$f":"DOC_nt_a*DOC_PF*DOC_mF/10^6","v":5.311938499688897},"[M US$/year]"]
[]
["7.","Maintenance Costs"]
[]
[null,"Engine maintenance cost"]
[]
[null,"Bypass ratio","BPR",{"$f":"IF(Preliminary_Sizing_chosen_engine_type=\"Jet\",JET_BPR,\"-\")","v":5},"[-]",null,null,null,null,"k1",{"$f":"1.27-0.2*DOC_BPR^0.2","v":0.99405406770775695},"[-]"]
[]
[null,"Overall pressure ratio","OAPR",28,"[-]",null,null,null,null,"k2",{"$f":"0.4*(DOC_OAPR/20)^1.3+0.4","v":1.0194787847471956},"[-]"]
[]
[null,"Number of compressor stages","nC",10,"[-]",null,null,null,null,"k3",{"$f":"0.032*DOC_nC+DOC_k4","v":0.8899999999999999},"[-]"]
[]
[null,"Number of shafts","nS",2,"[-]",null,null,null,null,"k4",{"$f":"IF(DOC_nS=1,0.5,IF(DOC_nS=2,0.57,0.64))","v":0.56999999999999995},"[-]"]
[]
[null,null,null,null,null,null,null,null,"Mass of all engines (including nacelles)","mE,inst",{"$f":"DOC_mE_inst","v":3124.5724687879624},"[kg]"]
[]
[null,null,null,null,null,null,null,null,"Engine maintenance man hours per flight hour","tM,E,f",{"$f":"REQUIREMENT_nE*0.21*DOC_k1*DOC_k3*(1+1.02*10^-4*DOC_TT_O_E*1000)^0.4*(1+1.3/DOC_tf)","v":1.1250070272270309},"[-]"]
[]
[null,null,null,null,null,null,null,null,"Engine maintenance cost per flight hour","CM,M,E,f",{"$f":"REQUIREMENT_nE*2.56*DOC_k1*(DOC_k2+DOC_k3)*(1+1.02*10^-4*DOC_TT_O_E*1000)^0.8*(1+1.3/DOC_tf)*DOC_kINF","v":122.45011422252458},"[US$/h]"]
[]
[]
[null,"Airframe maintenance cost"]
[null,null,null,null,null,null,null,null,"Airframe maintenance cost per flight hour","CM,M,AF,f",{"$f":"(4.2*10^-6+2.2*10^-6*DOC_tf)*DOC_PAF/DOC_tf*10^6","v":51.682338817557273},"[US$/h]"]
[]
[null,null,null,null,null,null,null,null,"Airframe maintenance man hours per flight hour","tM,AF,f",{"$f":"(9*10^-5*DOC_mAF+6.7-350000/(DOC_mAF+75000))*(0.8+0.68*DOC_tf)/DOC_tf","v":4.2792023616511141},"[-]"]
[]
[]
[]
[null,"Results "]
[null,"Labor rate","LM",136.44443982087716,"[US$/h]",null,"<<<<<",null,"Labor rate","LM",{"$f":"69*DOC_kINF","v":136.44443982087716},"[US$/h]"]
[]
[null,null,null,null,null,null,null,null,"Maintenance cost","CM ",{"$f":"(DOC_LM*(DOC_tM_AF_f+DOC_tM_E_f)+DOC_CM_M_E_f+DOC_CM_M_AF_f)*DOC_tf*DOC_nt_a/10^6","v":2.7284093327136891},"[M US$/year]"]
[]
[]
["8.","Crew Costs"]
[]
[null,"Number of cabin crew members","nCA",3,"[-]",null,"<<<<<",null,"Number of cabin crew members","nCA",{"$f":"ROUNDUP(DOC_nPAX/35,0)","v":3},"[-]"]
[]
[null,"Number of cockpit crew members","nCO",2,"[-]",null,null,null,"Block time","tb",{"$f":"IF(AB10=1,DOC_tf+0.25,DOC_tf+0.42)","v":3.2136591309065641},"[h]"]
[]
[null,"Cockpit crew hourly rate","LCO",{"$f":"IF(AB10=1,246.5,355)","v":246.5},"[US$/h]",null,null,null,"Cockpit crew cost","CC,CO ",{"$f":"DOC_nCO*DOC_LCO*DOC_tb*DOC_nt_a*10^-6","v":1.6001772910523056},"[M US$/year]"]
[]
[null,"Cabin crew hourly rate","LCA",{"$f":"IF(AB10=1,81,90)","v":81},"[US$/h]",null,null,null,"Cabin crew cost","CC,CA ",{"$f":"DOC_LCA*DOC_nCA*DOC_tb*DOC_nt_a*10^-6","v":0.78872836049839801},"[M US$/year]"]
[]
[null,null,null,null,null,null,null,null,"Crew cost","CC",{"$f":"(DOC_nCO*DOC_LCO+DOC_nCA*DOC_LCA)*DOC_tb*DOC_nt_a*10^-6","v":2.3889056515507034},"[M US$/year]"]
[]
["9.","Fees And Charges Costs"]
[]
[null,"Inflation rate for fees and charges","pINF",3.3000000000000002E-2,"[-]",null,null,null,"Parameter for inflation","kINF",{"$f":"(1+D131)^(DOC_nyear-DOC_nmethod)","v":1.9774556495779301},"[-]"]
[]
[null,"Parameter for landing fees","kLD",{"$f":"AF25","v":7.7999999999999996E-3},"[US$/kg]",null,null,null,"Landing fees","CFEE,LD ",{"$f":"DOC_kLD*DOC_mMTO*DOC_nt_a*DOC_kINF2/10^6","v":0.5294040040254635},"[M US$/year]"]
[]
[null,"Parameter for navigation charges","kNAV",{"$f":"AF26","v":4.1399999999999996E-3},"[US$/NM(kg)1/2]",null,null,null,"ATC or navigation charges","CFEE, NAV ",{"$f":"DOC_kNAV*REQUIREMENT_R/1000/1.852*SQRT(DOC_mMTO)*DOC_nt_a*DOC_kINF2*10^-6","v":2.0987461455469649},"[M US$/year]"]
[]
[null,"Parameter for ground handling charges","kGND",{"$f":"AF27","v":0.1},"[US$/kg]",null,null,null,"Ground handling charges","CFEE,GND ",{"$f":"DOC_kGND*DOC_nt_a*DOC_mPL*DOC_kINF2*10^-6","v":1.3930680687364123},"[M US$/year]"]
[]
[null,null,null,null,null,null,null,null,"Fees and charges cost","CFEE",{"$f":"DOC_CFEE_LD+DOC_CFEE_NAV+DOC_CFEE_GND","v":4.0212182183088405},"[M US$/year]"]
[]
["10.","Direct Operating Costs Diagram"]
[]
[null,null,null,null,null,null,null,null,"Depreciation cost","CDEP",{"$f":"DOC_cDEP","v":1.3398734256599887}]
[null,null,null,null,null,null,null,null,"Interest cost","CINT",{"$f":"DOC_cINT","v":1.1021803945051485}]
[null,null,null,null,null,null,null,null,"Insurance cost","CINS",{"$f":"DOC_cINS","v":9.1154191090178693E-2}]
[null,null,null,null,null,null,null,null,"Fuel cost","CF",{"$f":"DOC_CF","v":5.311938499688897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"km"]
[null,null,null,null,null,null,null,null,"Maintenance cost","CM ",{"$f":"DOC_cM","v":2.7284093327136891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nm","Nm",{"$f":"IF(DOC_unit_result=Z146,1,1.852)","v":1.8520000000000001}]
[null,null,null,null,null,null,null,null,"Crew cost","CC",{"$f":"DOC_cC","v":2.3889056515507034}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ca/c,m",{"$f":"DOC_CDOC*10^6/(DOC_nt_a*REQUIREMENT_R/1000)","v":6.5943233211094725},"[US$ /km]"]
[null,null,null,null,null,null,null,null,"Direct Operating Costs","CDOC",{"$f":"DOC_cDEP+DOC_cINT+DOC_cINS+DOC_CF+DOC_cM+DOC_cC+DOC_CFEE","v":16.983679713517446},"[M US$/year]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cs,m",{"$f":"DOC_Ca_c_t/(REQUIREMENT_nPAX*REQUIREMENT_R/1000)","v":8.7924310948126291E-2},"[US$ /km]"]
[null,null,null,null,null,null,null,null,"Aircraft trip costs","Ca/c,t",{"$f":"DOC_CDOC*10^6/(DOC_nt_a)","v":16815.524468829153},"[US$/ flight]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cpax,t,m",{"$f":"DOC_Ca_c_t/((DOC_mPAX+DOC_mBaggage)*REQUIREMENT_R/1000)*1000","v":0.94542269836694937},"[US$ /t /km]"]
[null,null,null,null,null,null,null,null,"Unit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ccargo,t,m",{"$f":"IF(DOC_mCargo>0,DOC_Ca_c_t*1000/(DOC_mCargo*REQUIREMENT_R/1000),\"-\")","v":"-"},"[US$ /t /km]"]
[null,null,null,null,null,null,null,null,"Aircraft mile costs","Ca/c,m",{"$f":"DOC_Ca_c_m*AB147","v":12.212686790694743},{"$f":"\"[US$ /\" & DOC_unit_result & \"]\"","v":"[US$ /Nm]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ct,m",{"$f":"DOC_Ca_c_t*1000/(DOC_mPL*REQUIREMENT_R/1000)","v":0.94542269836694948},"[US$ /t /km]"]
[null,null,null,null,null,null,null,null,"Seat-mile costs","Cs,m",{"$f":"DOC_Cs_m*AB147","v":0.1628358238759299},{"$f":"\"[US$ /\" & DOC_unit_result & \"]\"","v":"[US$ /Nm]"}]
[]
[null,null,null,null,null,null,null,null,"Seat-ton-mile costs","Cpax,t,m",{"$f":"DOC_Cpax_t_m*AB147","v":1.7509228373755903},{"$f":"\"[US$ /t /\" & DOC_unit_result & \"]\"","v":"[US$ /t /Nm]"}]
[]
[null,null,null,null,null,null,null,null,"Cargo-ton-mile costs","Ccargo,t,m",{"$f":"IF(DOC_mCargo>0,DOC_Ccargo_t_m*AB147,\"-\")","v":"-"},{"$f":"\"[US$ /t /\" & DOC_unit_result & \"]\"","v":"[US$ /t /Nm]"}]
[]
[null,null,null,null,null,null,null,null,"Ton-mile costs","Ct,m",{"$f":"DOC_Ct_m*AB147","v":1.7509228373755905},{"$f":"\"[US$ /t /\" & DOC_unit_result & \"]\"","v":"[US$ /t /Nm]"}]
[]
[null,"Equivalent ton-mile costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Airbus 1989","Lufthansa 1982","Choice"]
[null,"Method",null,null,null,null,null,null,"Correction factor for containers","kcargo,CLD",{"$f":"AF168","v":0.8},"[-]",null,null,null,null,null,null,null,null,null,null,null,null,null,"Airbus 1989",null,null,"kcargo,CLD",{"$f":"0.005*(DOC_mPAX+DOC_mBaggage)/DOC_nPAX","v":0.46500000000000002},0.8,{"$f":"IF(DOC_equivalent_TMC_method_result=Z168,AD168,AE168)","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lufthansa 1982","Lufthansa 1982"]
[null,null,null,null,null,null,null,null,"Correction factor for bulk","kcargo,B",{"$f":"AF170","v":0.5},"[-]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kcargo,B",{"$f":"0.0025*(DOC_mPAX+DOC_mBaggage)/DOC_nPAX","v":0.23250000000000001},0.5,{"$f":"IF(DOC_equivalent_TMC_method_result=Z168,AD170,AE170)","v":0.5}]
[]
[null,"Cargo accomated in containers on lower deck","mcargo,CLD/mcargo",50,"[%]",null,null,null,"Cargo accomated in containers on lower deck","mcargo,CLD",{"$f":"DOC_mCargo*DOC_mcargo_CLD_mcargo/100","v":0},"[kg]"]
[]
[null,null,null,null,null,null,null,null,"Bulk cargo","mcargo,B",{"$f":"DOC_mCargo*(1-DOC_mcargo_CLD_mcargo/100)","v":0},"[kg]"]
[]
[null,null,null,null,null,null,null,null,"Equivalent ton-mile costs","Cequiv,t,m",{"$f":"DOC_Cequiv_t_m*AB147","v":1.7509228373755903},{"$f":"\"[US$ /t /\" & DOC_unit_result & \"]\"","v":"[US$ /t /Nm]"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Cequiv,t,m",{"$f":"DOC_Ca_c_t/((DOC_mPAX+DOC_mBaggage+DOC_mcargo_CLD*DOC_kcargo_CLD+DOC_mcargo_B*DOC_kcargo_B)*REQUIREMENT_R/1000)*1000","v":0.94542269836694937},"[US$/t km]"]