"Analysedaten Projekt","Long Term Maintenance Contract",#2005-04-18 21:22:35#,"SPEMANN PG-ROI for Powerplants V61"
"Cover",6,2,"Long Term Maintenance Contract"
"Cover",12,3,"40,000 EOT Maintenance"
"Cover",14,3,"32,000 EOT Maintenance"
"Cover",16,3,"Delta"
"Input",3,3,
"Tab",2,14,3
"Tab",16,3,3
"Tab",36,3,3
"Tab",32,3,2
"Tab",27,3,1
"Tab",10,3,2
"Tab",11,3,2
"Tab",1,1,2
"Tab",1,2,2
"Tab",1,3,2
"Tab",1,6,7
"Tab",1,4,2
"Tab",41,3,1
"Tab",46,3,1
"Tab",4,4,1
"Tab",53,3,1
"Tab",56,3,.1
"Tab",7,1,3
"Tab",3,5,0
"SingleSens Tab",3,2,"11"
"Sprache",9,4,2
"Input",3,2,"USD"
"Input",22,1,"Long Term Maintenance"
"Input",23,1,"Other Costs B"
"Input",30,1,"Other Revenues D"
"Input",31,1,"Other Revenues E"
"Input",32,1,"Other Revenues F"
"Input",4,2,36892
"Input",7,2,37257
"Input",38,5,37622
"Input",44,5,38353
"Input",48,5,0
"Input",38,13,37622
"Input",44,13,38353
"Input",48,13,0
"Tab",1,10,"End_Data_Tab"
"Input",5,2,"vk27","nk","P"
"Input",6,2,"vk0","nk1","P"
"Input",8,2,"vk0","nk35","P"
"Input",13,5,"vk720","nk","P"
"Input",14,5,"vk8000","nk","P"
"Input",15,5,"vk0","nk565","P"
"Input",13,13,"=In_MWel_neu.A",0,"F"
"Input",14,13,"=In_VBHel_neu.A",0,"F"
"Input",15,13,"=In_eta_neu.A",0,"F"
"Input",22,5,"vk3","nk","P"
"Input",22,6,"vk0","nk75","P"
"Input",22,7,"vk2","nk","P"
"Input",22,9,"vk0","nk03","P"
"Input",25,5,"vk3","nk","P"
"Input",25,9,"vk0","nk02","P"
"Input",22,13,"vk2","nk5","P"
"Input",22,17,"vk0","nk03","P"
"Input",25,13,"vk3","nk","P"
"Input",25,17,"vk0","nk02","P"
"Input",33,5,"vk30","nk","P"
"Input",33,9,"vk0","nk02","P"
"Input",33,13,"vk30","nk","P"
"Input",33,17,"vk0","nk02","P"
"Input",36,5,"vk360","nk","P"
"Input",39,5,"vk25","nk","P"
"Input",40,5,"vk15","nk","P"
"Input",42,5,"vk0","nk7","P"
"Input",43,5,"vk0","nk08","P"
"Input",45,5,"vk10","nk","P"
"Input",53,5,"vk0","nk1","P"
"Input",54,5,"vk10","nk","P"
"Input",42,7,"vk16","nk","N"
"Input",42,8,"vk0","nk1","P"
"Input",43,7,"vk6","nk","N"
"Input",43,8,"vk0","nk2","P"
"Input",44,7,"vk2","nk","N"
"Input",44,8,"vk0","nk2","P"
"Input",45,7,"vk1","nk","N"
"Input",45,8,"vk0","nk1","P"
"Input",46,7,"vk1","nk","P"
"Input",46,8,"vk0","nk1","P"
"Input",47,7,"vk13","nk","P"
"Input",47,8,"vk0","nk3","P"
"Input",36,13,"vk360","nk","P"
"Input",39,13,"vk25","nk","P"
"Input",40,13,"vk15","nk","P"
"Input",42,13,"vk0","nk7","P"
"Input",43,13,"vk0","nk08","P"
"Input",45,13,"vk10","nk","P"
"Input",53,13,"vk0","nk1","P"
"Input",54,13,"vk10","nk","P"
"Input",42,15,"vk16","nk","N"
"Input",42,16,"vk0","nk1","P"
"Input",43,15,"vk6","nk","N"
"Input",43,16,"vk0","nk2","P"
"Input",44,15,"vk2","nk","N"
"Input",44,16,"vk0","nk2","P"
"Input",45,15,"vk1","nk","N"
"Input",45,16,"vk0","nk1","P"
"Input",46,15,"vk1","nk","P"
"Input",46,16,"vk0","nk1","P"
"Input",47,15,"vk13","nk","P"
"Input",47,16,"vk0","nk3","P"
"Costs",18,9,"vk3","nk","P"
"Costs",23,9,"vk3","nk","P"
"Costs",28,9,"vk3","nk","P"
"Costs",33,9,"vk3","nk","P"
"Costs",17,24,"vk2","nk5","P"
"Costs",21,24,"vk2","nk5","P"
"Costs",25,24,"vk2","nk5","P"
"Costs",29,24,"vk2","nk5","P"
"Costs",33,24,"vk2","nk5","P"
"Power",13,11,"=In_VBHel_neu.A",0,"F"
"Power",14,11,"=In_VBHel_neu.A",0,"F"
"Power",15,11,"=In_VBHel_neu.A",0,"F"
"Power",16,11,"=In_VBHel_neu.A",0,"F"
"Power",17,11,"=In_VBHel_neu.A",0,"F"
"Power",18,11,"=In_VBHel_neu.A",0,"F"
"Power",18,12,"=IF(SUM(K$11:K18,L$11:L17)+SUMPRODUCT(L$11:L17,O$11:O17)/In_VBHel_neu.A*12/11/In_VBHel_neu.A*12*41000>41000,-In_VBHel_neu.A/12,0)",0,"F"
"Power",19,11,"=In_VBHel_neu.A",0,"F"
"Power",20,11,"=In_VBHel_neu.A",0,"F"
"Power",21,11,"=In_VBHel_neu.A",0,"F"
"Power",22,11,"=In_VBHel_neu.A",0,"F"
"Power",23,11,"=In_VBHel_neu.A",0,"F"
"Power",23,12,"=IF(SUM(K$11:K23,L$11:L22)+SUMPRODUCT(L$11:L22,O$11:O22)/In_VBHel_neu.A*12/11/In_VBHel_neu.A*12*41000>41000,-In_VBHel_neu.A/12,0)",0,"F"
"Power",24,11,"=In_VBHel_neu.A",0,"F"
"Power",25,11,"=In_VBHel_neu.A",0,"F"
"Power",26,11,"=In_VBHel_neu.A",0,"F"
"Power",27,11,"=In_VBHel_neu.A",0,"F"
"Power",28,11,"=In_VBHel_neu.A",0,"F"
"Power",28,12,"=IF(SUM(K$11:K28,L$11:L27)+SUMPRODUCT(L$11:L27,O$11:O27)/In_VBHel_neu.A*12/11/In_VBHel_neu.A*12*41000>41000,-In_VBHel_neu.A/12,0)",0,"F"
"Power",29,11,"=In_VBHel_neu.A",0,"F"
"Power",30,11,"=In_VBHel_neu.A",0,"F"
"Power",31,11,"=In_VBHel_neu.A",0,"F"
"Power",32,11,"=In_VBHel_neu.A",0,"F"
"Power",33,11,"=In_VBHel_neu.A",0,"F"
"Power",33,12,"=IF(SUM(K$11:K33,L$11:L32)+SUMPRODUCT(L$11:L32,O$11:O32)/In_VBHel_neu.A*12/11/In_VBHel_neu.A*12*41000>41000,-In_VBHel_neu.A/12,0)",0,"F"
"Power",34,11,"=In_VBHel_neu.A",0,"F"
"Power",35,11,"=In_VBHel_neu.A",0,"F"
"Power",36,11,"=In_VBHel_neu.A",0,"F"
"Power",37,11,"=In_VBHel_neu.A",0,"F"
"Power",8,12,"vk720","nk","P"
"Power",13,30,"=In_VBHel_neu.B",0,"F"
"Power",14,30,"=In_VBHel_neu.B",0,"F"
"Power",15,30,"=In_VBHel_neu.B",0,"F"
"Power",16,30,"=In_VBHel_neu.B",0,"F"
"Power",17,30,"=In_VBHel_neu.B",0,"F"
"Power",17,31,"=IF(SUM(AD$11:AD17,AE$11:AE16)+SUMPRODUCT(AE$11:AE16,AH$11:AH16)/In_VBHel_neu.B*12/11/In_VBHel_neu.B*12*33000>33000,-In_VBHel_neu.B/12,0)",0,"F"
"Power",18,30,"=In_VBHel_neu.B",0,"F"
"Power",19,30,"=In_VBHel_neu.B",0,"F"
"Power",20,30,"=In_VBHel_neu.B",0,"F"
"Power",21,30,"=In_VBHel_neu.B",0,"F"
"Power",21,31,"=IF(SUM(AD$11:AD21,AE$11:AE20)+SUMPRODUCT(AE$11:AE20,AH$11:AH20)/In_VBHel_neu.B*12/11/In_VBHel_neu.B*12*33000>33000,-In_VBHel_neu.B/12,0)",0,"F"
"Power",22,30,"=In_VBHel_neu.B",0,"F"
"Power",23,30,"=In_VBHel_neu.B",0,"F"
"Power",24,30,"=In_VBHel_neu.B",0,"F"
"Power",25,30,"=In_VBHel_neu.B",0,"F"
"Power",25,31,"=IF(SUM(AD$11:AD25,AE$11:AE24)+SUMPRODUCT(AE$11:AE24,AH$11:AH24)/In_VBHel_neu.B*12/11/In_VBHel_neu.B*12*33000>33000,-In_VBHel_neu.B/12,0)",0,"F"
"Power",26,30,"=In_VBHel_neu.B",0,"F"
"Power",27,30,"=In_VBHel_neu.B",0,"F"
"Power",28,30,"=In_VBHel_neu.B",0,"F"
"Power",29,30,"=In_VBHel_neu.B",0,"F"
"Power",29,31,"=IF(SUM(AD$11:AD29,AE$11:AE28)+SUMPRODUCT(AE$11:AE28,AH$11:AH28)/In_VBHel_neu.B*12/11/In_VBHel_neu.B*12*33000>33000,-In_VBHel_neu.B/12,0)",0,"F"
"Power",30,30,"=In_VBHel_neu.B",0,"F"
"Power",31,30,"=In_VBHel_neu.B",0,"F"
"Power",32,30,"=In_VBHel_neu.B",0,"F"
"Power",33,30,"=In_VBHel_neu.B",0,"F"
"Power",33,31,"=IF(SUM(AD$11:AD33,AE$11:AE32)+SUMPRODUCT(AE$11:AE32,AH$11:AH32)/In_VBHel_neu.B*12/11/In_VBHel_neu.B*12*33000>33000,-In_VBHel_neu.B/12,0)",0,"F"
"Power",34,30,"=In_VBHel_neu.B",0,"F"
"Power",35,30,"=In_VBHel_neu.B",0,"F"
"Power",36,30,"=In_VBHel_neu.B",0,"F"
"Power",37,30,"=In_VBHel_neu.B",0,"F"
"Power",8,31,"vk720","nk","P"