{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["DigitalTwin"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":44,"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":"DigitalTwin","index":0,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Parameter","Value","Comment/Formula"]
["C_PM",7000,"Prev. maint. cost",null,null,null,null,null,null,"Tau","PM-Cost","Failure-Cost","Total-Cost"]
["C_EP",25000,"Expected prod. loss",null,null,null,null,null,null,{"$f":"60","v":60},{"$f":"C_PM/J3","v":116.66666666666667},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J3^(alpha-1)*C_U","v":28.698823206206985},{"$f":"K3+L3","v":145.36548987287367}]
["C_CM",35000,"Corr. maint. cost",null,null,null,null,null,null,{"$f":"J3+5","v":65},{"$f":"C_PM/J4","v":107.69230769230769},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J4^(alpha-1)*C_U","v":33.68125779061792},{"$f":"K4+L4","v":141.37356548292561}]
["alpha",3,"Ageing parameter",null,null,null,null,null,null,{"$f":"J4+5","v":70},{"$f":"C_PM/J5","v":100},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J5^(alpha-1)*C_U","v":39.062287141781724},{"$f":"K5+L5","v":139.06228714178172}]
["MTTF",175,"MTTF without maint.",null,null,null,null,null,null,{"$f":"J5+5","v":75},{"$f":"C_PM/J6","v":93.333333333333329},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J6^(alpha-1)*C_U","v":44.841911259698414},{"$f":"K6+L6","v":138.17524459303175}]
["C_U",{"$f":"C_EP+C_CM","v":60000},{"$f":"_xlfn.FORMULATEXT(B7)","v":"=C_EP+C_CM"},null,null,null,null,null,null,{"$f":"J6+5","v":80},{"$f":"C_PM/J7","v":87.5},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J7^(alpha-1)*C_U","v":51.020130144367975},{"$f":"K7+L7","v":138.52013014436798}]
["lambdaE",{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*tau_opt^(alpha-1)","v":7.6750516812287145E-4},{"$f":"_xlfn.FORMULATEXT(B8)","v":"=(GAMMA(1+1/alpha)/MTTF)^alpha*tau_opt^(alpha-1)"},null,null,null,null,null,null,{"$f":"J7+5","v":85},{"$f":"C_PM/J8","v":82.352941176470594},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J8^(alpha-1)*C_U","v":57.596943795790409},{"$f":"K8+L8","v":139.949884972261}]
["Analytical",{"$f":"MTTF/_xlfn.GAMMA(1+1/alpha)*(C_PM/((alpha-1)*C_U))^(1/alpha)","v":76.00383131751714},{"$f":"_xlfn.FORMULATEXT(B9)","v":"=MTTF/GAMMA(1+1/alpha)*(C_PM/((alpha-1)*C_U))^(1/alpha)"},null,null,null,null,null,null,{"$f":"J8+5","v":90},{"$f":"C_PM/J9","v":77.777777777777771},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J9^(alpha-1)*C_U","v":64.572352213965715},{"$f":"K9+L9","v":142.35012999174347}]
["C(tau)",{"$f":"C_PM/tau_opt+lambdaE*C_U","v":138.15093026211682},{"$f":"_xlfn.FORMULATEXT(B10)","v":"=C_PM/tau_opt+lambdaE*C_U"},null,null,null,null,null,null,{"$f":"J9+5","v":95},{"$f":"C_PM/J10","v":73.684210526315795},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J10^(alpha-1)*C_U","v":71.9463553988939},{"$f":"K10+L10","v":145.63056592520968}]
[null,null,null,null,null,null,null,null,null,{"$f":"J10+5","v":100},{"$f":"C_PM/J11","v":70},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J11^(alpha-1)*C_U","v":79.718953350574964},{"$f":"K11+L11","v":149.71895335057496}]
[null,null,null,null,null,null,null,null,null,{"$f":"J11+5","v":105},{"$f":"C_PM/J12","v":66.666666666666671},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J12^(alpha-1)*C_U","v":87.890146069008878},{"$f":"K12+L12","v":154.55681273567555}]
[null,null,null,null,null,null,null,null,null,{"$f":"J12+5","v":110},{"$f":"C_PM/J13","v":63.636363636363633},{"$f":"(_xlfn.GAMMA(1+1/alpha)/MTTF)^alpha*J13^(alpha-1)*C_U","v":96.4599335541957},{"$f":"K13+L13","v":160.09629719055934}]
[null,null,null,null,null,null,null,null,null,null,null,"Minimum=",{"$f":"MIN(M3:M13)","v":138.17524459303175}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["tau",90.962673882930616]