{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Vessel Operating Cost Model","Data","Int Bulker VOC","Int FCC VOC","Int Gas VOC","Int Gen Cargo VOC","Int Oil Tanker VOC ","RoRo VOC","POH Variables"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Vessel Operating Cost Model","index":0,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[[2,6,2,7],[30,1,30,3]]}
["Please enable macros","Port to Port Distance Calculators"]
[]
["USER INPUT","Distance",1588,"(in nautical miles)",null,null,"Some Vessel Statistics"]
["CALCULATION","Vessel Speed ",14,"(in knots i.e., nautical mile per hour)",null,null,"TEU Capacity",1400]
["NOTE","Number of Days at Sea",{"$f":"C3/(C4*24)","v":4.7261904761904763},"[Distance/(Vessel Speed *24)]",null,null,"Average Vessel Age  (Years)",5]
["DEFAULT VESSEL DATA","Number of Days in Port",2,"(in days)",null,null,"Average Functional Service Life  (Years)",30]
[null,"Vessel Type",".",2,null,null,"Length Overall  (LOA; Feet)",579.28991350030674]
[null,"Vessel Size (in metric tonnes)",null,22900,null,null,"Length Between Perpendiculars  (LBP; Feet)","?"]
[null,"Fuel Price (Heavy Viscosity Oil)",516.52735326981201,"(per metric ton)",null,null,"Extreme Breadth or Beam (XB; Feet)",84.750084012110761]
[null,"Fuel Price (Marine Diesel Oil)",819.18769751324976,"(per metric ton)",null,null,"Summer Loadline Draft  (Feet)",33.629977806680031]
[null,null,null,null,null,null,"Immersion Rate (Metric Tonnes Per Inch or TPI)",89.5598904788]
[null,"Daily Capital and Operating Costs",10910,null,null,null,"Horsepower  (Total)",16567.082000000002]
[null,"Bunkerage Consumption at Sea @ Service Speed",47.833110376137824,"(in metric tons per day)",null,null,"Default Service Speed  (Knots)",17.878416900540152]
[null,"Bunkerage Consumption at Sea @ Auxiliary Power Generation",2.5724747779549779,"(in metric tons per day)",null,null,"Manning or Crew ",17.239366]
[null,"Average Daily Fuel Cost at Sea",{"$f":"(bunkerage_at_sea_service_speed*fuel_price_heavy_viscosity_oil) + (bunkerage_at_sea_auxiliary*fuel_price_marine_diesel_oil)","v":26814.449591513097},"[(Bunkerage Consumption at Sea @ Service Speed * Price_Heavy Viscority Oil)  + (Bunkerage Consumption at Sea @ Auxiliary Power* Price_Marine_Diesel_Oil)]"]
[null,"Bunkerage Consumption in Port @ Auxiliary Power ",2.5724747779549779,"(in metric tons per day)"]
[null,"Average Daily Fuel Cost In Port",{"$f":"(bunkerage_in_port*fuel_price_marine_diesel_oil)","v":2107.3396902638469},"[Bunkerage Consumption In Port @ Auxiliary Power* Price_Marine_Diesel_Oil)]"]
[null,null,null,null,null,null,"daily capital and operating costs at sea",{"$f":"daily_total_capital_cost*C5","v":51562.738095238099}]
[null,"Average Daily Total Costs at Sea",{"$f":"daily_total_capital_cost+C15","v":37724.449591513097}," [Daily Capital and Operating Costs + Fuel Cost at Sea]",null,null,"daily capital and operating costs in port",{"$f":"daily_total_capital_cost*C6","v":21820}]
[null,"Average Daily Total Costs in Port",{"$f":"daily_total_capital_cost+C17","v":13017.339690263847}," [Daily Capital and Operating Costs + Fuel Cost In Port]",null,null,"fuel cost at sea",{"$f":"C15 * C5","v":126730.19628369881}]
[null,null,null,null,null,null,"fuel cost in port",{"$f":"C17*C6","v":4214.6793805276939}]
[null,"Canal Charges",0,"(needs to be calculated separately)",null,null,"canal charges",{"$f":"C22","v":0}]
[]
[null,"Select Port",null,2]
[null,"Cargo",{"$f":"IF(teu_capacity=\"Not Applic.\",vessel_size_store,teu_capacity)","v":1400},{"$f":"IF(teu_capacity=\"Not Applic.\",\"metric tons\",\"TEUs\")","v":"TEUs"}]
[null,"Estimated Port Charges*",{"$f":"IF(D24=2,'POH Variables'!C21,0)","v":240810.64728061325}]
[]
[null,"TOTAL TRIP COST*",{"$f":"(C19*C5)+(C20*C6)+(C22+C26)","v":445138.26104007789}," [(Average Daily Total Costs at Sea * Number of Days at Sea )+ (Average Daily Total Costs In Port * Number of Days In Port)] + Canal Charges"]
[null,"Cost per ton-nautical mile",{"$f":"C28/(vessel_size_store*C3) * 100","v":1.2240775825241657},"(in cents)"]
[null,"Cost per ton-mile",{"$f":"(C28/(vessel_size_store*C3*1.15078)) * 100","v":1.0636938272512257},"(in cents)  [1 nautical mile = 1.15078 miles]"]
[null,"* Note: This is only an estimate and may not reflect actual prices charged to a steamship company or major shipper"]

{"sheet":"Data","index":1,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,0,0,1],[12,0,12,1]]}
["Vessel Types"]
[1,"Bulk Carrier","Int Bulker VOC"]
[2,"Fully Cellular Containerships","Int FCC VOC"]
[3,"Liquid Natural Gas Carriers","Int Gas VOC"]
[4,"General Cargo Carriers","Int Gen Cargo VOC"]
[5,"Oil Tankers","Int Oil Tanker VOC "]
[6,"Roll-On Roll-Off","RoRo VOC"]
[]
[]
[{"$f":"'Vessel Operating Cost Model'!D7","v":2},{"$f":"VLOOKUP(A10,Vessel_Data,3,FALSE)","v":"Int FCC VOC"}]
[]
[]
["Ports"]
[1]
[2,"Port of Houston - Bayport Terminal"]

{"sheet":"Int Bulker VOC","index":2,"n_rows":125,"n_cols":20,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Aggregate Vessel Operating Costs  (VOCs)"]
[null,null,"Deep-Draft Self-Propelled Carriers"]
[null,null,"Bulk Carriers (Open Registry Flag)"]
[]
[null,null,"Maritime Strategies International, Ltd.",null,null,null,null,null,null,null,null,null,null,{"$f":"72-15","v":57}]
[]
[null,null,"Generated:",null,null,null,2011]
[null,null,"Price Level:",null,null,null,"CY  2011"]
[null,null,"Currency:",null,null,null,"U.S. Dollars"]
[]
[null,null,"General Vessel Specifications"]
[null,null,null,"General Vessel Type",null,null,null,null,"Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier","Bulk Carrier"]
[null,null,null,"Deadweight Tonnage  (DWT; Metric Tonnes)",null,null,null,null,15000,25000,35000,40000,50000,60000,80000,10000,120000,150000,175000,200000]
[null,null,null,"Light Displacement Tonnage  (LDT; Metric Tonnes)",null,null,null,null,2844.21,4740.3500000000004,6636.49,7584.56,9480.7000000000007,11376.84,15169.12,18961.400000000001,22753.68,28442.1,33182.449999999997,37922.800000000003]
[null,null,null,"Displacement  (Metric Tonnes)",null,null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"TEU Capacity",null,null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,"Volumetric Capacity  (Cubic Meters)"]
[null,null,null,null,"Grain Cubic",null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"Bale Cubic",null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"Liquid Cubic",null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"Average Vessel Age  (Years)",null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Average Functional Service Life  (Years)",null,null,null,null,30,30,30,27,25,25,25,25,25,25,23,23]
[null,null,null,"Length Overall  (LOA; Feet)",null,null,null,null,511.75601880479024,550.11240608775984,587.11525295455021,605.10909873187836,640.08163497440012,673.70063080074272,736.87800120489067,794.64120994432199,846.99025701903668,915.36227450976537,963.03336539080783,1002.2448286707307]
[null,null,null,"Length Between Perpendiculars  (LBP; Feet)",null,null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"Extreme Breadth or Beam (XB; Feet)",null,null,null,null,79.984994018698245,85.526035654880133,90.930365843368449,93.581264144727513,98.780527161675494,103.84307873092989,113.55804752635805,122.72617053101192,131.34744774489155,143.25402770800932,152.23628647438082,160.3640986926676]
[null,null,null,"Summer Loadline Draft  (Feet)",null,null,null,null,29.80965020262342,32.467223983882953,35.023774911417611,36.264166805038123,38.669183451985489,40.973177245207985,45.278096270478386,49.178923880849318,52.675660076320781,57.163092966591499,60.208088255791957,62.621690709212025]
[null,null,null,"Immersion Rate (Metric Tonnes Per Inch or TPI)",null,null,null,null,69.435611750000007,86.120783750000001,103.07624175000001,111.65532800000001,129.01621500000002,146.64738800000001,182.72059200000001,219.87494000000001,258.110432,317.490815,368.83268375,421.86384000000004]
[null,null,null,"Horsepower  (Total)",null,null,null,null,7646.3989999999994,8674.9989999999998,9724.3989999999994,10256.898999999999,11337.499,12438.898999999999,14704.099,17052.499,19484.099000000002,23287.499,26599.999,30042.499]
[null,null,null,"Service Speed  (Knots)",null,null,null,null,13.971989646104154,14.102248015310257,14.188047009695644,14.222096948915329,14.278997608828904,14.325488833141446,14.398846542433976,14.455747202347549,14.502238426660091,14.559139086573664,14.598446856646508,14.632496795866196]
[null,null,null,"Manning or Crew ",null,null,null,null,23,23,23,23,23,24,24,25,26,26,26,26]
[null,null,null,"Bunkerage Consumption (Metric Tonnes/Day)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,20.439997936718427,22.997302046440073,25.518317211022538,26.765216438886579,29.231798185760276,31.662090987494796,36.41380975554631,41.020372743041101,45.481779949979185,51.901723671842475,57.002190275563365,61.8758509721644]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.6175352034231063,1.8824301071785625,2.0801904824409463,2.164314904065106,2.312555997098261,2.4411841201045896,2.6588500640306303,2.8409635073945636,2.9989825149101299,3.204392755888732,3.3544529712272202,3.490109498094319]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.6175352034231063,1.8824301071785625,2.0801904824409463,2.164314904065106,2.312555997098261,2.4411841201045896,2.6588500640306303,2.8409635073945636,2.9989825149101299,3.204392755888732,3.3544529712272202,3.490109498094319]
[]
[null,null,"Annual Discount\\Interest Rate (%)",null,null,null,null,null,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2]
[null,null,"CRF (for specified rate & period)",null,null,null,null,null,5.8709999999999998E-2,5.8709999999999998E-2,5.8709999999999998E-2,6.2100000000000002E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.8140000000000006E-2,6.8140000000000006E-2]
[]
[null,null,"Hull Asset Capital Costs  (Fixed Capital Asset)"]
[null,null,null,"Replacement Cost(s)  [1.]",null,null,null,null,17327314.401000183,23362858.778964363,29398403.156928539,32416175.345910627,38451719.723874807,39848183.019569591,42641109.61095915,19212237.234098699,56029036.683450833,66069981.987819597,74437436.408126906,82804890.828434214]
[null,null,null,"Scrap Value; Baseline",null,null,null,null,1327297.7317390686,2212162.886231781,3097028.0407244936,3539460.6179708499,4424325.772463562,5309190.9269562745,7078921.2359416997,8848651.5449271239,10618381.853912549,13272977.317390686,15485140.203622466,17697303.089854248]
[null,null,null,"Scrap Value; Adjusted  (Discount of Future Value)",null,null,null,null,483162.24645384116,805270.41075640195,1127378.5750589627,1454543.679003462,1971273.1618750647,2365527.7942500776,3154037.0590001037,3942546.3237501294,4731055.5885001551,5913819.4856251944,7480401.0477674128,8549029.7688770443]
[null,null,null,"Replacement Costs Adjusted for Scrap",null,null,null,null,16844152.154546343,22557588.368207961,28271024.581869576,30961631.666907165,36480446.561999746,37482655.225319512,39487072.551959045,15269690.91034857,51297981.094950676,60156162.502194405,66957035.36035949,74255861.05955717]
[null,null,null,"Average Annual Capital Asset Cost  (Adjusted for Scrap)",null,null,null,null,988920.17299341573,1324356.0130974895,1659791.8532015628,1922717.3265149351,2366121.7640113034,2431125.0179142235,2561131.5257200636,990392.15244520828,3327187.0538185011,3901728.6998923291,4562452.3894548956,5059794.3725982262]
[]
[null,null,"Operating Costs  (Quasi Fixed\\Variable Costs)"]
[null,null,null,"Crew Cost",null,null,null,null,819696.14918204141,850188.65856117499,880681.16794030869,895927.42262987548,926419.93200900906,956912.44138814264,1017897.4601464098,1078882.4789046771,1139867.4976629443,1231345.025800345,1307576.299248179,1383807.5726960129]
[null,null,null,"Lubes & Stores",null,null,null,null,204713.0334241814,216313.639706357,227914.24598853261,233714.5491296204,245315.155411796,256915.76169397161,280116.97425832279,303318.186822674,326519.39938702522,361321.218233552,390322.73393899098,419324.24964443]
[null,null,null,"Maintenance & Repair",null,null,null,null,376973.60556053836,389691.28805258998,402408.9705446416,408767.81179066736,421485.49428271898,434203.1767747706,459638.54175887379,485073.90674297698,510509.27172708022,548662.31920323498,580456.52543336398,612250.73166349297]
[null,null,null,"Insurance",null,null,null,null,142756.45589824996,148563.58919297592,154370.72248770186,157274.28913506484,163081.42242979081,168888.55572451677,180502.82231396867,192117.0889034206,203731.35549287254,221152.75537705043,235670.58861386531,250188.4218506802]
[null,null,null,"Administration",null,null,null,null,175074.82963579104,179284.31012177508,183493.79060775912,185598.53085075112,189808.01133673516,194017.4918227192,202436.45279468724,210855.41376665531,219274.37473862336,231902.81619657547,242426.51741153555,252950.21862649563]
[null,null,null,null,"Average Annual Operating Costs",null,null,null,1719214.0737008022,1784041.4856348729,1848868.8975689437,1881282.6035359793,1946110.01547005,2010937.4274041208,2140592.2512722625,2270247.075140404,2399901.8990085456,2594384.1348107578,2756452.6646459349,2918521.1944811116]
[]
[null,null,"Average Annual Total Fixed Capital Asset & Operating Costs",null,null,null,null,null,2708130,3108400,3508660,3804000,4312230,4442060,4701720,3260640,5727090,6496110,7318910,7978320]
[]
[null,null,"Intensity of Employment"]
[null,null,null,"Applied Allowances for Temporary Withdrawals from Service  (Days)   [2.]",null,null,null,null,17,17,17,17,17,17,17,17,17,17,17,17]
[null,null,null,"Applied Average Operating Days per Year:",null,null,null,null,348,348,348,348,348,348,348,348,348,348,348,348]
[null,null,null,"Applied Operational Hours Per Day",null,null,null,null,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Average Daily Total Capital & Operating Costs  (Excluding Bunkerage)",null,null,null,null,null,7782,8932,10082,10931,12391,12765,13511,9370,16457,18667,21031,22926]
[]
[null,null,null,"Average Daily Bunkerage Costs (Variable)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,10547,11867,13168,13811,15084,16338,18790,21167,23470,26782,29414,31929]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1243,1446,1598,1663,1777,1876,2043,2183,2304,2462,2577,2681]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)  (PPMV)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation  (APG)",null,null,1243,1446,1598,1663,1777,1876,2043,2183,2304,2462,2577,2681]
[]
[null,null,null,"Average Daily Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea",null,null,null,{"$f":"I72+I77+I81","v":19572}]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,19572,22245,24848,26405,29252,30979,34344,32720,42231,47911,53022,57536]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,9025,10378,11680,12594,14168,14641,15554,11553,18761,21129,23608,25607]
[]
[null,null,null,"Average Hourly Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea",null,null,null,{"$f":"I89/24","v":815.5}]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,816,927,1035,1100,1219,1291,1431,1363,1760,1996,2209,2397]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,376,432,487,525,590,610,648,481,782,880,984,1067]
[]
[]
[null,null,"Applied Bunkerage Cost(s) & Scrap\\Breakage Value (Per Metric Tonne)"]
[]
[null,null,null,null,"HVO Price  (Heavy Vicosity Oil)",null,null,null,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024,516.02094958391024]
[null,null,null,null,"IFO Price  (Intermediate Fuel Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"MDO Price  (Marine Diesel Oil;)",null,null,null,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745]
[null,null,null,null,"MGO Price  (Marine Gasoline Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"Scrap Price  (Per Light Displacement Tonne)",null,null,null,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909,466.66657234840909]
[]
[]
[null,null,null,"Note(s)",null,null,"[1.]  Excludes cost of containers for containerized cargo carriers."]
[null,null,null,null,null,null,"[2.]  Annual average number of days for drydocking or repairs and involuntary lay-up."]

{"sheet":"Int FCC VOC","index":3,"n_rows":125,"n_cols":16384,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Aggregate Vessel Operating Costs  (VOCs)"]
[null,null,"Deep-Draft Self-Propelled Carriers"]
[null,null,"Fully Cellular Containerships (Open Registry Flag)"]
[]
[null,null,"Maritime Strategies International, Ltd."]
[]
[null,null,"Generated:",null,null,null,2011]
[null,null,"Price Level:",null,null,null,"CY  2011"]
[null,null,"Currency:",null,null,null,"U.S. Dollars"]
[]
[null,null,"General Vessel Specifications"]
[null,null,null,"General Vessel Type",null,null,null,null,"Grd FCC","Grd FCC","Grd FCC","Grd FCC","Grd FCC","Grd FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC","Gls FCC"]
[null,null,null,"Deadweight Tonnage  (DWT; Metric Tonnes)",null,null,null,null,9500,15000,17800,22900,23200,30700,31900,34800,40300,42800,46400,55600,65000,70500,80700,103000,113000]
[null,null,null,"Light Displacement Tonnage  (LDT; Metric Tonnes)",null,null,null,null,4742.2669999999998,7487.79,8885.5107999999982,11431.359400000001,11581.115199999998,15325.010199999999,15924.033399999998,17371.6728,20117.195800000001,21365.160800000001,23162.230399999997,27754.741599999998,32447.09,35192.612999999998,40284.310199999993,51416.158000000003,56408.017999999996]
[null,null,null,"Displacement  (Metric Tonnes)",null,null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"TEU Capacity",null,null,null,null,600,1000,1200,1400,1600,2000,2200,2500,2800,3000,3500,4000,4800,6000,6500,8000,10000]
[null,null,null,"Volumetric Capacity  (Cubic Meters)"]
[null,null,null,null,"Grain Cubic",null,null,null,"Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic"]
[null,null,null,null,"Bale Cubic",null,null,null,"Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic"]
[null,null,null,null,"Liquid Cubic",null,null,null,"Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic","Not Applic"]
[null,null,null,"Average Vessel Age  (Years)",null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Average Functional Service Life  (Years)",null,null,null,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Length Overall  (LOA; Feet)",null,null,null,null,434.32899464743286,495.72797618731789,525.96933910716712,579.28991350030674,582.35557421615579,656.4388488267324,667.83562473190864,694.8578756879416,744.08661609284752,765.58870318778463,795.59138343265033,867.11517774528807,932.54796952667061,967.24938652144306,1024.601714670873,1118.2958559652227,1146.1861645735469]
[null,null,null,"Length Between Perpendiculars  (LBP; Feet)",null,null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"Extreme Breadth or Beam (XB; Feet)",null,null,null,null,70.755342669107648,76.641652748600976,79.562261608999151,84.750084012110761,85.049948224100206,92.355099211616803,93.489756138515673,96.192931031986348,101.16844222104042,103.36458375034893,106.45515854919688,113.96789825211657,121.07175544407055,124.96006795758052,131.64702634837394,143.89464682489856,148.32976369529885]
[null,null,null,"Summer Loadline Draft  (Feet)",null,null,null,null,25.147600199603023,29.551099397968535,31.20109905827486,33.629977806680031,33.755455877219681,36.455933436213371,36.825592610413381,37.664448615533324,39.079077026718977,39.659322056731384,40.437923101177674,42.181780266474064,43.687706566407122,44.470781727436808,45.773498080261703,48.125751661104587,49.019053423092231]
[null,null,null,"Immersion Rate (Metric Tonnes Per Inch or TPI)",null,null,null,null,50.412792370000005,66.747037000000006,74.9201605712,89.5598904788,90.4111183232,111.33313221320002,114.6166434548,122.47889422720002,137.1067925012,143.6332107712,152.89660929279998,175.84771460479999,198.22575699999999,210.81683077,233.18567981319998,277.64645012,295.60359891999997]
[null,null,null,"Horsepower  (Total)",null,null,null,null,6053.4820000000009,11368.362000000001,13982.242000000002,16567.082000000002,19122.882000000001,24147.362000000001,26616.042000000005,30264.612000000001,33847.842000000004,36200.362000000001,41954.612000000001,47527.362000000001,56066.242000000006,68003.361999999994,72668.611999999994,85575.361999999994,100243.36199999999]
[null,null,null,"Service Speed  (Knots)",null,null,null,null,15.758281714312721,17.036485554551295,17.492696251920439,17.878416900540152,18.212543324322017,18.770900092159014,19.009388202723191,19.329256859996011,19.612831438147872,19.785467557365152,20.171188205984869,20.505314629766733,20.961525327135874,21.519882094972871,21.720167459628495,22.239729167374453,22.798085935211454]
[null,null,null,"Manning or Crew ",null,null,null,null,16.286814,16.763089999999998,17.001228000000001,17.239366,17.477504,17.953780000000002,18.191918000000001,18.549125,18.906331999999999,19.144470000000002,19.739815,20.335160000000002,21.287711999999999,22.716540000000002,23.311885,25.097920000000002,27.479300000000002]
[null,null,null,"Bunkerage Consumption (Metric Tonnes/Day)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,17.82766563207624,33.060675772340865,40.504465016297807,47.833110376137824,55.046611851860909,69.128183150956332,75.996252974328669,86.082462926667944,95.909599139744131,102.31709342664878,117.83207465089887,132.62740659941821,154.80306722352921,184.612241636188,195.80932720605355,225.08268826126567,254.03874647465136]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.7103283348746965,2.114011779177591,2.2887082726123911,2.5724747779549779,2.5880548020450465,2.9472043354449831,3.0000996882113236,3.1236817606587799,3.3437272015366801,3.4384069135861726,3.5696785536576345,3.8821620260305609,4.1739354777222486,4.3342212161370197,4.6146237919519457,5.1676799863389835,5.3946659751146822]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.7103283348746965,2.114011779177591,2.2887082726123911,2.5724747779549779,2.5880548020450465,2.9472043354449831,3.0000996882113236,3.1236817606587799,3.3437272015366801,3.4384069135861726,3.5696785536576345,3.8821620260305609,4.1739354777222486,4.3342212161370197,4.6146237919519457,5.1676799863389835,5.3946659751146822]
[]
[null,null,"Annual Discount\\Interest Rate (%)",null,null,null,null,null,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2]
[null,null,"CRF (for specified rate & period)",null,null,null,null,null,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2,5.8710999999999999E-2]
[]
[null,null,"Hull Asset Capital Costs  (Fixed Capital Asset)"]
[null,null,null,"Replacement Cost(s)  [1.]",null,null,null,null,14219233.328434778,23823623.917346597,27550031.61467208,31276439.311997563,35002847.009323046,40912935.458082661,42288379.135616034,44351544.651916102,46414710.168216169,47790153.845749542,51459612.663452059,55129071.481154576,65240098.653543867,73595921.242717102,96418389.847486526,120410878.83861195,155859383.7453247]
[null,null,null,"Scrap Value; Baseline",null,null,null,null,2215241.3703290652,3497749.5320985238,4150662.7780902474,5339897.6190037467,5409852.6096457159,7158727.3756949781,7438547.3382628597,8114778.9144685753,9397287.0762380343,9980245.3315877896,10819705.219291432,12964991.598978527,15156914.639093604,16439422.800863059,18817892.482690055,24017880.120409865,26349713.141808879]
[null,null,null,"Scrap Value; Adjusted  (Discount of Future Value)",null,null,null,null,806391.03897458443,1273249.0089072383,1510922.1572365891,1943826.8202650505,1969291.8004431948,2605916.3048968138,2707776.2256093929,2953937.7006647927,3420795.6705974466,3633003.8387486539,3938583.6008863896,4719509.6596828299,5517412.3719313666,5984270.3418640196,6850079.6679209406,8742976.5278297029,9591809.2004345283]
[null,null,null,"Replacement Costs Adjusted for Scrap",null,null,null,null,13412842.289460193,22550374.908439361,26039109.457435489,29332612.491732512,33033555.208879851,38307019.153185852,39580602.910006642,41397606.951251313,42993914.49761872,44157150.007000886,47521029.062565669,50409561.821471743,59722686.281612501,67611650.900853083,89568310.179565579,111667902.31078224,146267574.54489017]
[null,null,null,"Average Annual Capital Asset Cost  (Adjusted for Scrap)",null,null,null,null,787467.97081420792,1323932.5108744749,1528756.1162460374,1722117.6793896158,1939400.0263133361,2249005.0944835413,2323777.1968464898,2430453.5041079647,2524172.7201551949,2592466.2769110221,2789959.6162632303,2959545.374538606,3506318.9115934698,3969480.0243890844,5258555.4906422952,6556022.5446660249,8587369.3015305009]
[]
[null,null,"Operating Costs  (Quasi Fixed\\Variable Costs)"]
[null,null,null,"Crew Cost",null,null,null,null,828848.21934116108,915743.23966301454,946757.41484460316,972979.52633044624,995694.15248833189,1033652.4351664566,1049865.3650306999,1071610.7178445812,1090888.721833888,1102624.8930261694,1128847.0045120129,1151561.6306698988,1182575.805851487,1220534.0885296115,1234149.9143345724,1269470.8261733404,1307429.1088514654]
[null,null,null,"Lubes & Stores",null,null,null,null,155923.2586862765,188684.16197993152,205064.613626759,221445.06527358649,237825.516920414,270586.42021406902,286966.87186089647,311537.54933113779,336108.226801379,352488.67844820651,393439.80756527523,434390.93668234407,499912.74326965399,598195.45315061905,639146.58226768777,761999.96961889404,925804.48608716903]
[null,null,null,"Maintenance & Repair",null,null,null,null,311478.9858158672,398539.29865300946,429612.46928688523,455884.46071691404,478642.29484779516,516672.78212402749,532916.55237414723,554703.26940026006,574017.94418793207,585776.44003413559,612048.43146416463,634806.26559504552,665879.43622892129,703909.92350515362,717551.6494605107,752939.74906606355,790970.23634229635]
[null,null,null,"Insurance",null,null,null,null,159864.97883652122,208712.73514470243,226147.25401308091,240887.92968128476,253656.88374887238,274995.01032126212,284109.05672020192,296333.13689365197,307170.20485784445,313767.65576203022,328508.33143023419,341277.28549782181,358711.80436620029,380049.93093858991,387704.02364024153,407559.5606743815,428897.68724677135]
[null,null,null,"Administration",null,null,null,null,163653.52773869946,188591.26657417131,197491.93082410557,205017.33522042772,211536.13702026202,222429.66965957743,227082.56932189147,233323.20229889289,238855.73830583383,242223.86654882703,249749.2709451493,256268.07274498354,265168.7369949178,276062.26963423315,279969.83426447003,290106.47583038965,301000.00846970518]
[null,null,null,null,"Average Annual Operating Costs",null,null,null,1619768.9704185254,1900270.7020148293,2005073.6825954339,2096214.3172226595,2177354.9850256755,2318336.3174853926,2380940.4153078366,2467507.8757685237,2547040.8359868773,2596881.5338193686,2712592.8459168361,2818304.1911900938,2972248.5267111803,3178751.6657582074,3258522.0039674826,3482076.5813630694,3754101.5269974074]
[]
[null,null,"Average Annual Total Fixed Capital Asset & Operating Costs",null,null,null,null,null,2407240,3224200,3533830,3818330,4116760,4567340,4704720,4897960,5071210,5189350,5502550,5777850,6478570,7148230,8517080,10038100,12341470]
[]
[null,null,"Intensity of Employment"]
[null,null,null,"Applied Allowances for Temporary Withdrawals from Service  (Days)   [2.]",null,null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"Applied Average Operating Days per Year:",null,null,null,null,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350]
[null,null,null,"Applied Operational Hours Per Day",null,null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Average Daily Total Capital & Operating Costs  (Excluding Bunkerage)",null,null,null,null,null,6878,9212,10097,10910,11762,13050,13442,13994,14489,14827,15722,16508,18510,20424,24335,28680,35261]
[]
[null,null,null,"Average Daily Bunkerage Costs (Variable)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,9208,17077,20922,24707,28433,35707,39254,44464,49540,52850,60863,68506,79960,95357,101141,116261,131218]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1401,1732,1875,2107,2120,2414,2458,2559,2739,2817,2924,3180,3419,3551,3780,4233,4419]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)  (PPMV)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation  (APG)",null,null,1401,1732,1875,2107,2120,2414,2458,2559,2739,2817,2924,3180,3419,3551,3780,4233,4419]
[]
[null,null,null,"Average Daily Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,17487,28021,32894,37724,42315,51171,55154,61017,66768,70494,79509,88194,101889,119332,129256,149174,170898]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,8279,10944,11972,13017,13882,15464,15900,16553,17228,17644,18646,19688,21929,23975,28115,32913,39680]
[]
[null,null,null,"Average Hourly Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,729,1168,1371,1572,1763,2132,2298,2542,2782,2937,3313,3675,4245,4972,5386,6216,7121]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,345,456,499,542,578,644,663,690,718,735,777,820,914,999,1171,1371,1653]
[]
[]
[null,null,"Applied Bunkerage Cost(s) & Scrap\\Breakage Value (Per Metric Tonne)"]
[]
[null,null,null,null,"HVO Price  (Heavy Vicosity Oil)",null,null,null,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201]
[null,null,null,null,"IFO Price  (Intermediate Fuel Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"MDO Price  (Marine Diesel Oil;)",null,null,null,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976]
[null,null,null,null,"MGO Price  (Marine Gasoline Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"Scrap Price  (Per Light Displacement Tonne)",null,null,null,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853]
[]
[null,null,null,"Note(s)",null,null,"[1.]  Excludes cost of containers for containerized cargo carriers."]
[null,null,null,null,null,null,"[2.]  Annual average number of days for drydocking or repairs and involuntary lay-up."]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"118-15","v":103}]

{"sheet":"Int Gas VOC","index":4,"n_rows":125,"n_cols":10,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Aggregate Vessel Operating Costs  (VOCs)"]
[null,null,"Deep-Draft Self-Propelled Carriers"]
[null,null,"Liquid Natural Gas Carriers (Open Registry Flag)"]
[]
[null,null,"Maritime Strategies International, Ltd."]
[]
[null,null,"Generated:",null,null,null,2011]
[null,null,"Price Level:",null,null,null,"CY  2011"]
[null,null,"Currency:",null,null,null,"U.S. Dollars"]
[]
[null,null,"General Vessel Specifications"]
[null,null,null,"General Vessel Type",null,null,null,null,"LNGC","LNGC"]
[null,null,null,"Deadweight Tonnage  (DWT; Metric Tonnes)",null,null,null,null,74743.053768102196,114875]
[null,null,null,"Light Displacement Tonnage  (LDT; Metric Tonnes)",null,null,null,null,49408.200000000004,83400]
[null,null,null,"Displacement  (Metric Tonnes)",null,null,null,null,"?","?"]
[null,null,null,"TEU Capacity",null,null,null,null,"Not Applic.","Not Applic."]
[null,null,null,"Volumetric Capacity  (Cubic Meters)"]
[null,null,null,null,"Grain Cubic",null,null,null,"?","?"]
[null,null,null,null,"Bale Cubic",null,null,null,"?","?"]
[null,null,null,null,"Liquid Cubic",null,null,null,135000,210000]
[null,null,null,"Average Vessel Age  (Years)",null,null,null,null,5,5]
[null,null,null,"Average Functional Service Life  (Years)",null,null,null,null,40,40]
[null,null,null,"Length Overall  (LOA; Feet)",null,null,null,null,924.64277229918912,1049.5763238690295]
[null,null,null,"Length Between Perpendiculars  (LBP; Feet)",null,null,null,null,"?","?"]
[null,null,null,"Extreme Breadth or Beam (XB; Feet)",null,null,null,null,144.93843242144638,165.86465480613037]
[null,null,null,"Summer Loadline Draft  (Feet)",null,null,null,null,39.363101521159699,42.385889925938116]
[null,null,null,"Immersion Rate (Metric Tonnes Per Inch or TPI)",null,null,null,null,"?","?"]
[null,null,null,"Horsepower  (Total)",null,null,null,null,"?","?"]
[null,null,null,"Service Speed  (Knots)",null,null,null,null,19.483363652227279,19.563025134777448]
[null,null,null,"Manning or Crew ",null,null,null,null,28,30]
[null,null,null,"Bunkerage Consumption (Metric Tonnes/Day)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,201.47233557380198,340.91749109978127]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,2.6337175396239623,2.992164590888835]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,2.6,3]
[]
[null,null,"Annual Discount\\Interest Rate (%)",null,null,null,null,null,4.1250000000000002E-2,4.1250000000000002E-2]
[null,null,"CRF (for specified rate & period)",null,null,null,null,null,5.1470000000000002E-2,5.1470000000000002E-2]
[]
[null,null,"Hull Asset Capital Costs  (Fixed Capital Asset)"]
[null,null,null,"Replacement Cost(s)  [1.]",null,null,null,null,230085726.52738473,261691309.74358377]
[null,null,null,"Scrap Value; Baseline",null,null,null,null,23057155.33990467,38919992.133857317]
[null,null,null,"Scrap Value; Adjusted  (Discount of Future Value)",null,null,null,null,5602478.7890262771,9456866.0871027764]
[null,null,null,"Replacement Costs Adjusted for Scrap",null,null,null,null,224483247.73835844,252234443.656481]
[null,null,null,"Average Annual Capital Asset Cost  (Adjusted for Scrap)",null,null,null,null,11554152.761093309,12982506.814999077]
[]
[null,null,"Operating Costs  (Quasi Fixed\\Variable Costs)"]
[null,null,null,"Crew Cost",null,null,null,null,2336874.4730555043,2534532.2012473233]
[null,null,null,"Lubes & Stores",null,null,null,null,444467.73205729801,600696.36258271802]
[null,null,null,"Maintenance & Repair",null,null,null,null,766953.69302604056,822291.73854057596]
[null,null,null,"Insurance",null,null,null,null,450816.60377568397,482541.86114856374]
[null,null,null,"Administration",null,null,null,null,352379.78176074172,466508.59001659823]
[null,null,null,null,"Average Annual Operating Costs",null,null,null,4351492.2836752683,4906570.7535357792]
[]
[null,null,"Average Annual Total Fixed Capital Asset & Operating Costs",null,null,null,null,null,15905650,17889080]
[]
[null,null,"Intensity of Employment"]
[null,null,null,"Applied Allowances for Temporary Withdrawals from Service  (Days)   [2.]",null,null,null,null,17,17]
[null,null,null,"Applied Average Operating Days per Year:",null,null,null,null,348,348]
[null,null,null,"Applied Operational Hours Per Day",null,null,null,null,24,24]
[]
[null,null,"Average Daily Total Capital & Operating Costs  (Excluding Bunkerage)",null,null,null,null,null,45706,51405]
[]
[null,null,null,"Average Daily Bunkerage Costs (Variable)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,103956,175908]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1998,2305]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)  (PPMV)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation  (APG)",null,null,1998,2305]
[]
[null,null,null,"Average Daily Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,151660,229618]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,47704,53710]
[]
[null,null,null,"Average Hourly Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,6319,9567]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,1988,2238]
[]
[]
[null,null,"Applied Bunkerage Cost(s) & Scrap\\Breakage Value (Per Metric Tonne)"]
[]
[null,null,null,null,"HVO Price  (Heavy Vicosity Oil)",null,null,null,515.9831689308312,515.9831689308312]
[null,null,null,null,"IFO Price  (Intermediate Fuel Oil)",null,null,null,"Not Applic.","Not Applic."]
[null,null,null,null,"MDO Price  (Marine Diesel Oil;)",null,null,null,768.28474320657745,768.28474320657745]
[null,null,null,null,"MGO Price  (Marine Gasoline Oil)",null,null,null,"Not Applic.","Not Applic."]
[null,null,null,null,"Scrap Price  (Per Light Displacement Tonne)",null,null,null,466.66657234840909,466.66657234840909]
[]
[]
[null,null,null,"Note(s)",null,null,"[1.]  Excludes cost of containers for containerized cargo carriers."]
[null,null,null,null,null,null,"[2.]  Annual average number of days for drydocking or repairs and involuntary lay-up."]

{"sheet":"Int Gen Cargo VOC","index":5,"n_rows":125,"n_cols":14,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Aggregate Vessel Operating Costs  (VOCs)"]
[null,null,"Deep-Draft Self-Propelled Carriers"]
[null,null,"General Cargo Carriers (Open Registry Flag)"]
[]
[null,null,"Maritime Strategies International, Ltd."]
[]
[null,null,"Generated:",null,null,null,2011]
[null,null,"Price Level:",null,null,null,"CY  2011"]
[null,null,"Currency:",null,null,null,"U.S. Dollars"]
[]
[null,null,"General Vessel Specifications"]
[null,null,null,"General Vessel Type",null,null,null,null,"MPP","MPP","MPP","MPP","MPP","MPP"]
[null,null,null,"Deadweight Tonnage  (DWT; Metric Tonnes)",null,null,null,null,11000,14000,16000,20000,24000,30000]
[null,null,null,"Light Displacement Tonnage  (LDT; Metric Tonnes)",null,null,null,null,4226.299,5378.9260000000004,6147.3440000000001,7684.18,9221.0160000000014,11526.27]
[null,null,null,"Displacement  (Metric Tonnes)",null,null,null,null,"?","?","?","?","?","?"]
[null,null,null,"TEU Capacity",null,null,null,null,429.38699999999994,535.28700000000003,605.88699999999994,747.08699999999999,888.28699999999992,1100.087]
[null,null,null,"Volumetric Capacity  (Cubic Meters)"]
[null,null,null,null,"Grain Cubic",null,null,null,"?","?","?","?","?","?"]
[null,null,null,null,"Bale Cubic",null,null,null,"?","?","?","?","?","?"]
[null,null,null,null,"Liquid Cubic",null,null,null,"?","?","?","?","?","?"]
[null,null,null,"Average Vessel Age  (Years)",null,null,null,null,5,5,5,5,5,5]
[null,null,null,"Average Functional Service Life  (Years)",null,null,null,null,30,30,30,30,28,27]
[null,null,null,"Length Overall  (LOA; Feet)",null,null,null,null,435.85279604404576,462.92353791327997,477.91260339434996,502.96074553222275,523.42656783574398,548.47470997361688]
[null,null,null,"Length Between Perpendiculars  (LBP; Feet)",null,null,null,null,"?","?","?","?","?","?"]
[null,null,null,"Extreme Breadth or Beam (XB; Feet)",null,null,null,null,66.38900601125421,70.501614589468204,72.778765307192614,76.584098929822787,79.693282888365133,83.498616510995348]
[null,null,null,"Summer Loadline Draft  (Feet)",null,null,null,null,26.484861231862791,28.360108833561657,29.398433133311588,31.133570969502234,32.551281809377301,34.28641964556796]
[null,null,null,"Immersion Rate (Metric Tonnes Per Inch or TPI)",null,null,null,null,"?","?","?","?","?","?"]
[null,null,null,"Horsepower  (Total)",null,null,null,null,6819.120621,8474.8506209999996,9578.6706209999993,11786.310621000001,13993.950621,17305.410620999999]
[null,null,null,"Service Speed  (Knots)",null,null,null,null,13.910104662640212,14.310136189922988,14.531633583156545,14.90177661815024,15.204205498478778,15.574348533472477]
[null,null,null,"Manning or Crew ",null,null,null,null,23,23,23,23,23,24]
[null,null,null,"Bunkerage Consumption (Metric Tonnes/Day)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,21.251382577685149,24.082818056851451,25.650583432756477,28.270467242330838,30.411068178220205,33.03095198779458]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.4910841711538225,1.601759275511476,1.6665355898783318,1.7806821297178892,1.879726563800318,2.0084752592410036]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.4910841711538225,1.601759275511476,1.6665355898783318,1.7806821297178892,1.879726563800318,2.0084752592410036]
[]
[null,null,"Annual Discount\\Interest Rate (%)",null,null,null,null,null,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2]
[null,null,"CRF (for specified rate & period)",null,null,null,null,null,5.8709999999999998E-2,5.8709999999999998E-2,5.8709999999999998E-2,5.8709999999999998E-2,6.0879999999999997E-2,6.2100000000000002E-2]
[]
[null,null,"Hull Asset Capital Costs  (Fixed Capital Asset)"]
[null,null,null,"Replacement Cost(s)  [1.]",null,null,null,null,19621392.608056001,23711778.157036986,26438701.856357642,31892549.254998952,37346396.653640263,45527167.751602232]
[null,null,null,"Scrap Value; Baseline",null,null,null,null,1972369.4338748064,2510300,2868900,3586100,4303400,5379200]
[null,null,null,"Scrap Value; Adjusted  (Discount of Future Value)",null,null,null,null,717980.91996979783,746600,853200,1066500,1387600,1806100]
[null,null,null,"Replacement Costs Adjusted for Scrap",null,null,null,null,18903411.688086204,22965200,25585500,30826000,35958800,43721100]
[null,null,null,"Average Annual Capital Asset Cost  (Adjusted for Scrap)",null,null,null,null,1109819.3002075411,1348300,1502200,1809800,2189200,2715100]
[]
[null,null,"Operating Costs  (Quasi Fixed\\Variable Costs)"]
[null,null,null,"Crew Cost",null,null,null,null,536107.26690366457,577046.85524021753,599715.09881140839,637595.87181251368,668546.71697673236,706427.48997783789]
[null,null,null,"Lubes & Stores",null,null,null,null,240168.56390256074,260546.60189364327,271829.91829847381,290685.4042159731,306091.45797077892,324946.94388827833]
[null,null,null,"Maintenance & Repair",null,null,null,null,253394.88275861216,289189.92383431306,309204.99049716507,339999.21809259208,358478.90471431665,363108.67032121116]
[null,null,null,"Insurance",null,null,null,null,121723.13137499327,141860.20674410134,153756.29394716423,173879.757050068,189111.60508200916,202787.59887186601]
[null,null,null,"Administration",null,null,null,null,139210.31064316648,154452.5061241191,162892.10734535177,176995.47698126273,188518.76901867933,202622.13865459041]
[null,null,null,null,"Average Annual Operating Costs",null,null,null,1290604.1555829972,1423096.0938363944,1497398.4088995631,1619155.7281524097,1710747.4537625166,1799892.8417137838]
[]
[null,null,"Average Annual Total Fixed Capital Asset & Operating Costs",null,null,null,null,null,2400420,2771400,2999600,3428960,3899950,4514990]
[]
[null,null,"Intensity of Employment"]
[null,null,null,"Applied Allowances for Temporary Withdrawals from Service  (Days)   [2.]",null,null,null,null,17,17,17,17,17,17]
[null,null,null,"Applied Average Operating Days per Year:",null,null,null,null,348,348,348,348,348,348]
[null,null,null,"Applied Operational Hours Per Day",null,null,null,null,24,24,24,24,24,24]
[]
[null,null,"Average Daily Total Capital & Operating Costs  (Excluding Bunkerage)",null,null,null,null,null,6898,7964,8620,9853,11207,12974]
[]
[null,null,null,"Average Daily Bunkerage Costs (Variable)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,10965,12426,13235,14587,15692,17043]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1146,1231,1280,1368,1444,1543]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)  (PPMV)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation  (APG)",null,null,1146,1231,1280,1368,1444,1543]
[]
[null,null,null,"Average Daily Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,19009,21621,23135,25808,28343,31560]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,8044,9195,9900,11221,12651,14517]
[]
[null,null,null,"Average Hourly Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,792,901,964,1075,1181,1315]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,335,383,413,468,527,605]
[]
[]
[null,null,"Applied Bunkerage Cost(s) & Scrap\\Breakage Value (Per Metric Tonne)"]
[]
[null,null,null,null,"HVO Price  (Heavy Vicosity Oil)",null,null,null,515.9831689308312,515.9831689308312,515.9831689308312,515.9831689308312,515.9831689308312,515.9831689308312]
[null,null,null,null,"IFO Price  (Intermediate Fuel Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"MDO Price  (Marine Diesel Oil;)",null,null,null,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745,768.28474320657745]
[null,null,null,null,"MGO Price  (Marine Gasoline Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"Scrap Price  (Per Light Displacement Tonne)",null,null,null,466.68951578551503,466.68951578551503,466.68951578551503,466.68951578551503,466.68951578551503,466.68951578551503]
[]
[]
[null,null,null,"Note(s)",null,null,"[1.]  Excludes cost of containers for containerized cargo carriers."]
[null,null,null,null,null,null,"[2.]  Annual average number of days for drydocking or repairs and involuntary lay-up."]

{"sheet":"Int Oil Tanker VOC ","index":6,"n_rows":125,"n_cols":22,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Aggregate Vessel Operating Costs  (VOCs)"]
[null,null,"Deep-Draft Self-Propelled Carriers"]
[null,null,"Oil Tankers (Open Registry Flag)"]
[]
[null,null,"Maritime Strategies International, Ltd."]
[]
[null,null,"Generated:",null,null,null,2011]
[null,null,"Price Level:",null,null,null,"CY  2011"]
[null,null,"Currency:",null,null,null,"U.S. Dollars"]
[]
[null,null,"General Vessel Specifications"]
[null,null,null,"General Vessel Type",null,null,null,null,"Products","Products","Products","Products","Products","Products","Crude","Crude","Crude","Crude","Crude","Crude","Crude","Crude"]
[null,null,null,"Deadweight Tonnage  (DWT; Metric Tonnes)",null,null,null,null,20000,25000,35000,50000,60000,70000,80000,90000,110000,150000,165000,265000,300000,320000]
[null,null,null,"Light Displacement Tonnage  (LDT; Metric Tonnes)",null,null,null,null,2880.5399999999995,3600.6749999999997,5040.9449999999997,7201.3499999999995,8641.6200000000008,10081.89,11522.159999999998,12962.429999999998,15842.969999999998,21604.049999999996,23764.454999999994,38167.154999999999,43208.099999999991,46088.639999999992]
[null,null,null,"Displacement  (Metric Tonnes)",null,null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"TEU Capacity",null,null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,"Volumetric Capacity  (Cubic Meters)"]
[null,null,null,null,"Grain Cubic",null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"Bale Cubic",null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"Liquid Cubic",null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"Average Vessel Age  (Years)",null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Average Functional Service Life  (Years)",null,null,null,null,30,30,28.5,27,25,25,25,25,25,25,25,25,25,25]
[null,null,null,"Length Overall  (LOA; Feet)",null,null,null,null,518.26108519964168,537.35669734984003,574.58205171570251,628.00540842816008,662.01119634557449,694.72915768360974,726.15929244226572,756.30160062154266,812.72273724195873,910.1110915302404,941.31943974840692,1075.32506622188,1091.8021325497621,1094.1345528362519]
[null,null,null,"Length Between Perpendiculars  (LBP; Feet)",null,null,null,null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,"Extreme Breadth or Beam (XB; Feet)",null,null,null,null,80.306052345821215,84.048779111437838,91.34947264966469,101.838612974489,108.52343986936118,114.96192010689148,121.15405368707994,127.0998406099265,138.25237448359402,157.60128234282666,163.84094282850373,191.27374660252633,195.05528814373253,195.86126240904156]
[null,null,null,"Summer Loadline Draft  (Feet)",null,null,null,null,32.406776728712202,33.488308980012818,35.608902807481122,38.683616860851266,40.662641771209827,42.585039114724481,44.450808891395241,46.259951101222093,49.708352820344132,55.925625456461404,58.023513981774286,68.753352390336062,71.170969566645596,72.241013478323865]
[null,null,null,"Immersion Rate (Metric Tonnes Per Inch or TPI)",null,null,null,null,73.808939000000009,82.543575750000002,99.698573749999994,124.645382,140.75279500000002,156.44117400000002,171.71051900000001,186.56083000000001,215.00435000000002,266.86298199999999,284.58145375000009,378.61014375000008,401.62050700000003,412.46459900000008]
[null,null,null,"Horsepower  (Total)",null,null,null,null,9499.2000000000007,9922.7000000000007,10769.7,12040.2,12887.2,13734.2,14581.2,15428.2,17122.2,20510.2,21780.7,30250.7,33215.199999999997,34909.199999999997]
[null,null,null,"Service Speed  (Knots)",null,null,null,null,14.098365456327798,14.219482197392367,14.402110915624446,14.595705158320794,14.69466474130963,14.778333876552871,14.850811378184645,14.914741065363039,15.023660102092508,15.192004443302626,15.243736426145919,15.500894727849202,15.568227404231049,15.603257300041495]
[null,null,null,"Manning or Crew ",null,null,null,null,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
[null,null,null,"Bunkerage Consumption (Metric Tonnes/Day)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,24.245377999999999,25.511197499999998,28.0428365,31.840294999999998,34.371933999999996,36.903573000000002,39.435212,41.966851000000005,47.030129000000002,57.156685000000003,60.954143500000001,86.270533499999999,95.131270000000001,100.194548]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.7617612468366637,1.8824301071785625,2.0801904824409463,2.312555997098261,2.4411841201045896,2.5555036316783779,2.6588500640306303,2.7534717323517297,2.9225019678422424,3.204392755888732,3.2963619949531542,3.7942327573879586,3.9365805170825325,4.0127365020029382]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.7617612468366637,1.8824301071785625,2.0801904824409463,2.312555997098261,2.4411841201045896,2.5555036316783779,2.6588500640306303,2.7534717323517297,2.9225019678422424,3.204392755888732,3.2963619949531542,3.7942327573879586,3.9365805170825325,4.0127365020029382]
[]
[null,null,"Annual Discount\\Interest Rate (%)",null,null,null,null,null,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2,4.1250000000000002E-2]
[null,null,"CRF (for specified rate & period)",null,null,null,null,null,5.8709999999999998E-2,5.8709999999999998E-2,6.0310000000000002E-2,6.2100000000000002E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2,6.4860000000000001E-2]
[]
[null,null,"Hull Asset Capital Costs  (Fixed Capital Asset)"]
[null,null,null,"Replacement Cost(s)  [1.]",null,null,null,null,34481461.725720868,33712815.23428449,40606409.608862624,46731357.492004372,57840395.545307964,61133294.021721467,64426192.498134971,67719090.974548474,72532062.313861594,82158004.992487833,87307265.367356032,121635667.86647734,133650608.74116981,140516289.24099407]
[null,null,null,"Scrap Value; Baseline",null,null,null,null,1345578.2596989339,1681972.8246236676,2354761.9544731346,3363945.6492473353,4036734.7790968027,4709523.9089462692,5382313.0387957357,6055102.1686452031,7400680.4283441361,10091836.947742004,11101020.642516203,17828911.941010877,20183673.895484008,21529252.155182943]
[null,null,null,"Scrap Value; Adjusted  (Discount of Future Value)",null,null,null,null,489816.7149609772,612270.89370122156,910760.46806144761,1382415.6866672633,1798580.6970109888,2098344.1465128199,2398107.596014651,2697871.045516483,3297397.9445201452,4496451.7425274709,4946096.9167802176,7943731.411798534,8992903.4850549418,9592430.384058604]
[null,null,null,"Replacement Costs Adjusted for Scrap",null,null,null,null,33991645.01075989,33100544.340583269,39695649.140801176,45348941.805337109,56041814.848296978,59034949.875208646,62028084.902120322,65021219.92903199,69234664.369341448,77661553.249960363,82361168.450575814,113691936.4546788,124657705.25611487,130923858.85693546]
[null,null,null,"Average Annual Capital Asset Cost  (Adjusted for Scrap)",null,null,null,null,1995649.478581713,1943332.9582356436,2394044.5996817192,2816169.2861114345,3634872.1110605421,3829006.8489060327,4023141.5867515244,4217276.324597015,4490560.3309954861,5037128.3437924292,5341945.3857043469,7374058.9984504674,8085298.7629116103,8491721.4854608346]
[]
[null,null,"Operating Costs  (Quasi Fixed\\Variable Costs)"]
[null,null,null,"Crew Cost",null,null,null,null,1502067.5686070549,1504162.7610108813,1508353.1458185336,1514638.7230300123,1518829.1078376649,1523019.4926453172,1527209.8774529698,1531400.2622606223,1539781.0318759272,1556542.571106537,1562828.1483180157,1604731.9963945404,1619398.343221324,1627779.1128366292]
[null,null,null,"Lubes & Stores",null,null,null,null,334487.60408363375,336463.73207639169,340415.98806190753,346344.3720401813,350296.62802569719,354248.88401121303,358201.13999672892,362153.39598224475,370057.90795327647,385866.93189533992,391795.3158736137,431317.87572877231,445150.77167807781,453055.28364910954]
[null,null,null,"Maintenance & Repair",null,null,null,null,286662.3792795192,294055.17201495997,308840.75748584158,331019.13569216395,345804.72116304561,360590.30663392716,375375.89210480876,390161.47757569037,419732.64851745358,478874.99040097999,501053.36860730237,648909.22331611835,700658.77246420388,730229.94340596721]
[null,null,null,"Insurance",null,null,null,null,118635.0703784584,122019.9725571098,129043.75560218775,140214.37688924259,148084.75556023774,156293.77248159976,164841.42765332866,173727.72107542446,192516.22267071664,234156.88486570359,251169.01597158707,384054.92274023901,438565.31877418474,471576.62688488583]
[null,null,null,"Administration",null,null,null,null,118420.04109876484,121746.66997363647,128660.70336000458,139683.69253111881,147466.97803956966,155597.96439685358,164076.65160297061,172903.03965792074,191598.91831432033,233163.08581311657,250183.91462660173,383648.90552440559,438576.08489231882,471875.39919970836]
[null,null,null,null,"Average Annual Operating Costs",null,null,null,2360272.6634474313,2378448.3076329795,2415314.3503284752,2471900.3001827188,2510482.1906262152,2549750.4201689106,2589704.9888108065,2630345.8965519024,2713686.7293316945,2888604.4640816771,2957029.7633971204,3452662.9237040761,3642349.2910301089,3754516.3659763001]
[]
[null,null,"Average Annual Total Fixed Capital Asset & Operating Costs",null,null,null,null,null,4355920,4321780,4809360,5288070,6145350,6378760,6612850,6847620,7204250,7925730,8298980,10826720,11727650,12246240]
[]
[null,null,"Intensity of Employment"]
[null,null,null,"Applied Allowances for Temporary Withdrawals from Service  (Days)   [2.]",null,null,null,null,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,null,null,"Applied Average Operating Days per Year:",null,null,null,null,348,348,348,348,348,348,348,348,348,348,348,348,348,348]
[null,null,null,"Applied Operational Hours Per Day",null,null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Average Daily Total Capital & Operating Costs  (Excluding Bunkerage)",null,null,null,null,null,12517,12419,13820,15196,17659,18330,19002,19677,20702,22775,23848,31111,33700,35190]
[]
[null,null,null,"Average Daily Bunkerage Costs (Variable)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,12523,13177,14485,16446,17754,19062,20369,21677,24292,29523,31484,44561,49138,51753]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1443,1542,1704,1894,2000,2093,2178,2256,2394,2625,2700,3108,3225,3287]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)  (PPMV)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,"Auxiliary Power Generation  (APG)",null,null,1443,1542,1704,1894,2000,2093,2178,2256,2394,2625,2700,3108,3225,3287]
[]
[null,null,null,"Average Daily Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,26483,27138,30009,33536,37413,39485,41549,43610,47388,54923,58032,78780,86063,90230]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,13960,13961,15524,17090,19659,20423,21180,21933,23096,25400,26548,34219,36925,38477]
[]
[null,null,null,"Average Hourly Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,1103,1131,1250,1397,1559,1645,1731,1817,1975,2288,2418,3283,3586,3760]
[null,null,null,null,null,null,"Economic Speed",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,582,582,647,712,819,851,883,914,962,1058,1106,1426,1539,1603]
[]
[]
[null,null,"Applied Bunkerage Cost(s) & Scrap\\Breakage Value (Per Metric Tonne)"]
[]
[null,null,null,null,"HVO Price  (Heavy Vicosity Oil)",null,null,null,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201,516.52735326981201]
[null,null,null,null,"IFO Price  (Intermediate Fuel Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"MDO Price  (Marine Diesel Oil;)",null,null,null,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976,819.18769751324976]
[null,null,null,null,"MGO Price  (Marine Gasoline Oil)",null,null,null,"Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic.","Not Applic."]
[null,null,null,null,"Scrap Price  (Per Light Displacement Tonne)",null,null,null,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853,467.12708717772853]
[]
[]
[null,null,null,"Note(s)",null,null,"[1.]  Excludes cost of containers for containerized cargo carriers."]
[null,null,null,null,null,null,"[2.]  Annual average number of days for drydocking or repairs and involuntary lay-up."]

{"sheet":"RoRo VOC","index":7,"n_rows":125,"n_cols":10,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Aggregate Vessel Operating Costs  (VOCs)"]
[null,null,"Deep-Draft Self-Propelled Carriers"]
[null,null,"Roll-On Roll-Of (Open Registry Flag)"]
[]
[null,null,"Maritime Strategies International, Ltd."]
[]
[null,null,"Generated:",null,null,null,2011]
[null,null,"Price Level:",null,null,null,2011]
[null,null,"Currency:",null,null,null,"U.S. Dollars"]
[]
[null,null,"General Vessel Specifications"]
[null,null,null,"General Vessel Type",null,null,null,null,"RoRo(1.2k Line Metres)","RoRo(2.5k Line Metres)"]
[null,null,null,"Deadweight Tonnage  (DWT; Metric Tonnes)",null,null,null,null,8000,28000]
[null,null,null,"Light Displacement Tonnage  (LDT; Metric Tonnes)",null,null,null,null,4647.6536368843099,6671.6802691867097]
[null,null,null,"Displacement  (Metric Tonnes)",null,null,null,null,"?","?"]
[null,null,null,"TEU Capacity",null,null,null,null,"Not Applic.","Not Applic."]
[null,null,null,"Volumetric Capacity  (Cubic Meters)"]
[null,null,null,null,"Grain Cubic",null,null,null,"?","?"]
[null,null,null,null,"Bale Cubic",null,null,null,"?","?"]
[null,null,null,null,"Liquid Cubic",null,null,null,"?","?"]
[null,null,null,"Average Vessel Age  (Years)",null,null,null,null,5,5]
[null,null,null,"Average Functional Service Life  (Years)",null,null,null,null,30,30]
[null,null,null,"Length Overall  (LOA; Feet)",null,null,null,null,491.016673054948,669.59898631381884]
[null,null,null,"Length Between Perpendiculars  (LBP; Feet)",null,null,null,null,"?","?"]
[null,null,null,"Extreme Breadth or Beam (XB; Feet)",null,null,null,null,74.160364745911636,94.270911553176404]
[null,null,null,"Summer Loadline Draft  (Feet)",null,null,null,null,21.917292537600002,35.153876985600007]
[null,null,null,"Immersion Rate (Metric Tonnes Per Inch or TPI)",null,null,null,null,"?","?"]
[null,null,null,"Horsepower  (Total)",null,null,null,null,"?","?"]
[null,null,null,"Service Speed  (Knots)",null,null,null,null,16.941833005456346,19.697911536146151]
[null,null,null,"Manning or Crew ",null,null,null,null,20.806000000000001,25.605999999999998]
[null,null,null,"Bunkerage Consumption (Metric Tonnes/Day)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,32.1283904857751,54.790872585856306]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.3407110084790439,1.944753783948471]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1.3407110084790439,1.944753783948471]
[]
[null,null,"Annual Discount\\Interest Rate (%)",null,null,null,null,null,4.1250000000000002E-2,4.1250000000000002E-2]
[null,null,"CRF (for specified rate & period)",null,null,null,null,null,5.8709999999999998E-2,5.8709999999999998E-2]
[]
[null,null,"Hull Asset Capital Costs  (Fixed Capital Asset)"]
[null,null,null,"Replacement Cost(s)  [1.]",null,null,null,null,43657796.402325816,62964336.575504549]
[null,null,null,"Scrap Value; Baseline",null,null,null,null,2171682.8727869187,3117438.3689693729]
[null,null,null,"Scrap Value; Adjusted  (Discount of Future Value)",null,null,null,null,790534.89681344107,1134808.3323845745]
[null,null,null,"Replacement Costs Adjusted for Scrap",null,null,null,null,42867261.505512372,61829528.243119985]
[null,null,null,"Average Annual Capital Asset Cost  (Adjusted for Scrap)",null,null,null,null,2516736.9229886313,3630011.6031535743]
[]
[null,null,"Operating Costs  (Quasi Fixed\\Variable Costs)"]
[null,null,null,"Crew Cost",null,null,null,null,859952.53658985812,1201089.6594714897]
[null,null,null,"Lubes & Stores",null,null,null,null,118703.66392333967,192252.03678869462]
[null,null,null,"Maintenance & Repair",null,null,null,null,673116.25715862121,697772.45846332458]
[null,null,null,"Insurance",null,null,null,null,246413.84720466938,306138.08860037429]
[null,null,null,"Administration",null,null,null,null,247593.41512042921,281716.21016886795]
[null,null,null,null,"Average Annual Operating Costs",null,null,null,2145779.7199969175,2678968.4534927509]
[]
[null,null,"Average Annual Total Fixed Capital Asset & Operating Costs",null,null,null,null,null,4662516.6429855488,6308980.0566463247]
[]
[null,null,"Intensity of Employment"]
[null,null,null,"Applied Allowances for Temporary Withdrawals from Service  (Days)   [2.]",null,null,null,null,17,17]
[null,null,null,"Applied Average Operating Days per Year:",null,null,null,null,348,348]
[null,null,null,"Applied Operational Hours Per Day",null,null,null,null,24,24]
[]
[null,null,"Average Daily Total Capital & Operating Costs  (Excluding Bunkerage)",null,null,null,null,null,13398.036330418243,18129.253036340015]
[]
[null,null,null,"Average Daily Bunkerage Costs (Variable)"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)"]
[null,null,null,null,null,null,"Service Speed",null,16595.192502436421,28300.98440011586]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation",null,null,1098.293964066615,1593.118374502928]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s)  (PPMV)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,"Auxiliary Power Generation  (APG)",null,null,1098.293964066615,1593.118374502928]
[]
[null,null,null,"Average Daily Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,31091.522796921279,48023.355810958805]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,14496.330294484858,19722.371410842941]
[]
[null,null,null,"Average Hourly Total Vessel Costs; Inclusive"]
[null,null,null,null,"At-Sea"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Service Speed",null,1295.4801165383867,2000.9731587899503]
[null,null,null,null,null,null,"Economic Speed",null,"?","?"]
[null,null,null,null,null,null,"Half-Power",null,"?","?"]
[null,null,null,null,null,null,"Base Idle",null,"?","?"]
[null,null,null,null,"In-Port"]
[null,null,null,null,null,"Propulsion\\Prime Mover(s) & Auxiliary Power Generation (PPMV&APG)"]
[null,null,null,null,null,null,"Within-Harbor\\Channel  Transit",null,"?","?"]
[null,null,null,null,null,null,"Maneuvering",null,"?","?"]
[null,null,null,null,null,null,"Dockside\\Static Condition",null,604.01376227020239,821.76547545178926]
[]
[]
[null,null,"Applied Bunkerage Cost(s) & Scrap\\Breakage Value (Per Metric Tonne)"]
[]
[null,null,null,null,"HVO Price  (Heavy Vicosity Oil)",null,null,null,516.52735326981201,516.52735326981201]
[null,null,null,null,"IFO Price  (Intermediate Fuel Oil)",null,null,null,"Not Applic.","Not Applic."]
[null,null,null,null,"MDO Price  (Marine Diesel Oil;)",null,null,null,819.18769751324976,819.18769751324976]
[null,null,null,null,"MGO Price  (Marine Gasoline Oil)",null,null,null,"Not Applic.","Not Applic."]
[null,null,null,null,"Scrap Price  (Per Light Displacement Tonne)",null,null,null,467.26435368423233,467.26435368423233]
[]
[]
[null,null,null,"Note(s)",null,null,"[1.]  Excludes cost of containers for containerized cargo carriers."]
[null,null,null,null,null,null,"[2.]  Annual average number of days for drydocking or repairs and involuntary lay-up."]

{"sheet":"POH Variables","index":8,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":true,"merged":[[24,5,24,7]]}
[null,"Data from the Port of Houston Tariff 15"]
[null,"Port Dues (100 ft. & < 250 ft.)",282]
[null,"Port Dues  (> 250 ft.)",603]
[]
[null,"Vessel Characteristics"]
[null,"Length",{"$f":"length_overall","v":579.28991350030674}]
[null,"Cargo",{"$f":"'Vessel Operating Cost Model'!C25","v":1400},{"$f":"'Vessel Operating Cost Model'!D25","v":"TEUs"},{"$f":"IF(D7=\"TEUs\",0,C7)","v":0}]
[null,"Extreme Breadth",{"$f":"extreme_breadth","v":84.750084012110761}]
[null,"Summerline Draft",{"$f":"summer_loadline_draft","v":33.629977806680031}]
[null,"Number of Days at Port",{"$f":"'Vessel Operating Cost Model'!C6","v":2}]
[]
[null,null,"Charge"]
[null,"Port Dues",{"$f":"IF(C6>250,C3,C2)","v":603}]
[null,"Pilotage",{"$f":"IF(C9>40,D26,C26) + E14*G14","v":701.6571671725435},"Units",{"$f":"(C6*C8)/100","v":490.94868836519373},"Cost Per Unit",{"$f":"IF(E14>G76,H77,VLOOKUP(CEILING(E14,100),G45:H77,2))","v":1.2829999999999999}]
[null,"Dockage",{"$f":"E15*C6*C10","v":8225.9167717043547},"Rate per foot",{"$f":"IF(C6>900,H41,VLOOKUP(CEILING(C6,100),G29:H41,2))","v":7.1}]
[null,"Wharfage",{"$f":"IF(C7=\"Not Applic.\", (C34+ C33)*#REF!,C7*C35)","v":85722}]
[null,"Cargo Handling (Throughput Charge)",{"$f":"IF(D7=\"TEUs\",C39*C7,0)","v":140000}]
[null,"Wharfage Storage",{"$f":"IF(C10<7,0,IF(AND(C10>7,C10<14),0.27*E7,IF(AND(C10>13,C10<21),0.36*E7,IF(C10>20,E7*0.59,0))))","v":0}]
[null,"Terminal Use",0]
[null,"Harbor Security Fee",{"$f":"(0.08*C15)+(C42*C7)","v":5558.0733417363481},"Charge",{"$f":"IF(Data!A10=2,'POH Variables'!C42,IF(OR(Data!A10=1,Data!A10=3,Data!A10=5),'POH Variables'!C43,'POH Variables'!C44))","v":3.5}]
[null,"Total",{"$f":"SUM(C13:C20)","v":240810.64728061325}]
[]
[]
[]
[null,"I           ZONE DRAFT RATES          ","40 Ft & Under","Over 40 Ft",null,"Dockage Based on Length in Feet "]
[null,"1.  Sea - To and Including Barbours Cut",71.77,77.87,null,"LOA Equal ","LOA Less ","Rate "]
[null,"2.  Baytown - To and Including Lynchburg",73.02,173.55,null,"or ","than ","Per "]
[null,"3.  Above Lynchburg - To and Including Shell",74.290000000000006,180.03,null,"Over Feet ","Feet ","Foot "]
[null,"4.  Above Shell - To and Including Targa",75.5,186.51,null,0,200,2.85]
[null,"5.  Above Targa - To and Including U.S. Gypsum",76.819999999999993,192.98,null,200,300,3.44]
[null,"6.  Above U.S. Gypsum - To and Including Turning Basin",78.05,"-",null,300,350,3.44]
[null,null,null,null,null,350,400,3.86]
[null,"Loading or Unloading",32.770000000000003,"metric tons",null,400,450,5.0599999999999996]
[null,"Wharfage Export/Import",4.13,"metric tons",null,450,500,5.23]
[null,"Containers, Loaded",61.23,"per container",null,500,550,6.98]
[null,"Containers, Empty",13.25,"per container",null,550,600,7.1]
[null,null,null,null,null,600,650,8.11]
[null,"Throughput Charges - Container Only",null,null,null,650,700,8.25]
[null,"Loaded Throughput Charge",100,null,null,700,800,10.53]
[null,"Empty Handling Charge",33.979999999999997,null,null,800,900,12.65]
[null,null,null,null,null,900,"And Over ",15.14]
[null,"Containers",3.5,"per container"]
[null,"Bulk Cargo (dry or liquid)",3.7499999999999999E-2,"per metric ton"]
[null,"Break-bulk",0.47,"per metric ton",null,"Units",null,"Cost per Units"]
[null,null,null,null,null,0,200,0]
[null,null,null,null,null,201,300,0.85299999999999998]
[null,null,null,null,null,301,400,1.073]
[null,null,null,null,null,401,500,1.2829999999999999]
[null,null,null,null,null,501,600,1.498]
[null,null,null,null,null,601,700,1.7589999999999999]
[null,null,null,null,null,701,800,2.024]
[null,null,null,null,null,801,900,2.2909999999999999]
[null,null,null,null,null,901,1000,2.81]
[null,null,null,null,null,1001,1050,2.91]
[null,null,null,null,null,1051,1100,3.5139999999999998]
[null,null,null,null,null,1101,1150,3.847]
[null,null,null,null,null,1151,1200,3.863]
[null,null,null,null,null,1201,1250,5.1180000000000003]
[null,null,null,null,null,1251,1300,5.2009999999999996]
[null,null,null,null,null,1301,1350,5.2839999999999998]
[null,null,null,null,null,1351,1400,5.3659999999999997]
[null,null,null,null,null,1401,1450,5.4470000000000001]
[null,null,null,null,null,1451,1500,5.5289999999999999]
[null,null,null,null,null,1501,1550,5.6109999999999998]
[null,null,null,null,null,1551,1600,5.694]
[null,null,null,null,null,1601,1650,5.7759999999999998]
[null,null,null,null,null,1651,1700,5.8579999999999997]
[null,null,null,null,null,1701,1750,5.94]
[null,null,null,null,null,1751,1800,6.0220000000000002]
[null,null,null,null,null,1801,1850,6.1040000000000001]
[null,null,null,null,null,1851,1900,6.1859999999999999]
[null,null,null,null,null,1901,2000,6.2679999999999998]
[null,null,null,null,null,2001,2100,6.52]
[null,null,null,null,null,2101,2200,6.774]
[null,null,null,null,null,2201,2300,7.0270000000000001]
[null,null,null,null,null,2301,2400,7.2809999999999997]
[null,null,null,null,null,2401,"over",7.5339999999999998]