{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Summary","O&M Costs"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Summary","index":0,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[40,0,40,10],[2,0,2,11],[16,0,16,11],[3,2,3,4],[3,5,3,7],[3,8,3,11],[17,2,17,4],[17,5,17,7],[17,8,17,11]],"flags":["formulas_cached_only"]}
[]
[]
["FY11 DOD Fixed Wing Aviation Reimbursable Rates"]
["Aircraft","DoD","Federal Agency",null,null,"FMS",null,null,"All Other Users"]
[null,"O&M","O&M","MilPers","Total","O&M","MilPersFMS","Total","O&M","MilPers","Asset Utl 4%","Total"]
["RC 12",1758,1758,142.27967307692307,1900.279673076923,1758,148.49815384615383,1906.4981538461539,1758,142.27967307692307,76.01118692307692,1976.2908599999998]
["C-12",1228,1228,142.27967307692307,1370.279673076923,1228,148.49815384615383,1376.4981538461539,1228,142.27967307692307,54.811186923076924,1425.09086]
["C-20",9641,9641,236.41791346153846,9877.417913461539,9641,248.85487499999996,9889.854874999999,9641,236.41791346153846,395.0967165384616,10272.51463]
["C-23",3381,3381,189.34879326923078,3570.3487932692306,3381,198.6765144230769,3579.6765144230767,3381,189.34879326923078,142.81395173076922,3713.1627449999996]
["C-26",1624,1624,189.34879326923078,1813.3487932692308,1624,198.6765144230769,1822.676514423077,1624,189.34879326923078,72.53395173076923,1885.882745]
["C-37",7570,7570,236.41791346153846,7806.417913461539,7570,248.85487499999996,7818.854875,7570,236.41791346153846,312.25671653846155,8118.67463]
["UC-35",2000,2000,189.34879326923078,2189.3487932692306,2000,198.6765144230769,2198.6765144230767,2000,189.34879326923078,87.57395173076922,2276.922745]
["DHC-7 ",5121,5121,189.34879326923078,5310.348793269231,5121,198.6765144230769,5319.676514423077,5121,189.34879326923078,212.4139517307692,5522.762745]
[]
[]
[]
["FY11 DOD Rotary Wing Aviation Reimbursable Rates"]
["Aircraft","DoD","Federal Agency",null,null,"FMS",null,null,"All Other Users"]
[null,"O&M","O&M","MilPers","Total","O&M","MilPersFMS","Total","O&M","MilPers","Asset Utl 4%","Total"]
["AH-64A                        ",12109.546444404436,12109.546444404436,142.27967307692307,12251.826117481358,12109.546444404436,148.49815384615383,12258.04459825059,12109.546444404436,142.27967307692307,490.0730446992543,12741.899162180613]
["AH-64D                        ",6859.645849925166,6859.645849925166,142.27967307692307,7001.925523002089,6859.645849925166,148.49815384615383,7008.144003771319,6859.645849925166,142.27967307692307,280.07702092008356,7282.002543922173]
["CH-47D                        ",11036.956365643457,11036.956365643457,236.41791346153846,11273.374279104995,11036.956365643457,248.85487499999996,11285.811240643456,11036.956365643457,236.41791346153846,450.93497116419985,11724.309250269194]
["CH-47F                   ",11727.416365643456,11727.416365643456,236.41791346153846,11963.834279104994,11727.416365643456,248.85487499999996,11976.271240643455,11727.416365643456,236.41791346153846,478.5533711641998,12442.387650269195]
["OH-58C                        ",2160.602998663692,2160.602998663692,118.20895673076923,2278.811955394461,2160.602998663692,124.42743749999998,2285.030436163692,2160.602998663692,118.20895673076923,91.15247821577844,2369.9644336102397]
["OH-58D                        ",3254.003573537343,3254.003573537343,189.34879326923078,3443.3523668065736,3254.003573537343,198.6765144230769,3452.6800879604198,3254.003573537343,189.34879326923078,137.73409467226296,3581.0864614788366]
["TH-67",552.4346110330914,552.4346110330914,142.27967307692307,694.7142841100144,552.4346110330914,148.49815384615383,700.9327648792453,552.4346110330914,142.27967307692307,27.78857136440058,722.502855474415]
["UH-1H                         ",3700.4967011290964,3700.4967011290964,189.34879326923078,3889.845494398327,3700.4967011290964,198.6765144230769,3899.173215552173,3700.4967011290964,189.34879326923078,155.59381977593307,4045.4393141742603]
["UH-60A                        ",5707.84971435145,5707.84971435145,189.34879326923078,5897.19850762068,5707.84971435145,198.6765144230769,5906.526228774526,5707.84971435145,189.34879326923078,235.88794030482723,6133.086447925507]
["UH-60L                        ",4776.88971435145,4776.88971435145,189.34879326923078,4966.23850762068,4776.88971435145,198.6765144230769,4975.566228774526,4776.88971435145,189.34879326923078,198.6495403048272,5164.888047925508]
["UH-60M",4614.618671572446,4614.618671572446,189.34879326923078,4803.967464841677,4614.618671572446,198.6765144230769,4813.295185995523,4614.618671572446,189.34879326923078,192.15869859366708,4996.126163435344]
["LUH",2789.193917373166,2789.193917373166,118.20895673076923,2907.4028741039356,2789.193917373166,124.42743749999998,2913.621354873166,2789.193917373166,118.20895673076923,116.29611496415743,3023.698989068093]
["A/MH-6M",1822.1015999097099,1822.1015999097099,142.27967307692307,1964.381272986633,1822.1015999097099,148.49815384615383,1970.5997537558637,1822.1015999097099,142.27967307692307,78.57525091946532,2042.9565239060983]
["MH-60K/L/M",7684.780214146195,7684.780214146195,236.41791346153846,7921.198127607734,7684.780214146195,248.85487499999996,7933.635089146195,7684.780214146195,236.41791346153846,316.84792510430935,8238.046052712043]
["MH-47G",8961.658626552735,8961.658626552735,283.48703365384614,9245.145660206581,8961.658626552735,299.03323557692306,9260.691862129657,8961.658626552735,283.48703365384614,369.8058264082633,9614.951486614844]

{"sheet":"O&M Costs","index":1,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[12,0,12,6],[0,0,0,3]],"flags":["formulas_cached_only"]}
["FY11 DOD Fixed Wing Aviation O&M Reimbursable Rates"]
["Aircraft","Fuel","Other(CLS)","Total"]
["RC 12",183,1575,1758]
["C-12",183,1045,1228]
["C-20",2886,6755,9641]
["C-23",173,3208,3381]
["C-26",242,1382,1624]
["C-37",2040,5530,7570]
["UC-35",648,1352,2000]
["DHC-7 ",1334,3787,5121]
[]
[]
["FY11 DOD Rotary Wing Aviation O&M Reimbursable Rates"]
["Aircraft","Fuel","DLR","Consumables","Depot","Other(CLS)","Total"]
["AH-64A                        ",361.25532019704434,6969.78,1808.83,2030.2891666666667,939.391957540723,12109.546444404436]
["AH-64D                        ",389.8347257177764,2668.36,831.77,2030.2891666666667,939.391957540723,6859.645849925166]
["CH-47D                        ",1069.566699507389,4379.68,1471.23,2588.0210395833333,1528.4586265527334,11036.956365643457]
["CH-47F                   ",1069.566699507389,4778.04,1763.33,2588.0210395833333,1528.4586265527334,11727.416365643456]
["OH-58C                        ",69.11315270935961,234.01,96.66,1136.71,624.1098459543322,2160.602998663692]
["OH-58D                        ",112.40197362763367,1109.54,356.51,1136.71,538.8415999097098,3254.003573537343]
["TH-67",85.33541806144932,230.64486775530455,0,0,236.45432521633754,552.4346110330914]
["UH-1H                         ",252.0585714285714,728.02,357.21,1654.6489583333334,708.5591713671917,3700.4967011290964]
["UH-60A                        ",354.12054187192115,2150.83,586.22,1654.6489583333334,962.0302141461952,5707.84971435145]
["UH-60L                        ",354.12054187192115,1403.29,402.8,1654.6489583333334,962.0302141461952,4776.88971435145]
["UH-60M",354.12054187192115,1534.52,362.77,1654.6489583333334,708.5591713671917,4614.618671572446]
["LUH",348.2259005068856,0,0,191.74180235948504,2249.2262145067957,2789.193917373166]
["A/MH-6M",139.76,21.35,90.52000000000001,1031.63,538.8415999097098,1822.1015999097099]
["MH-60K/L/M",461.31,2227.77,836.21,3197.46,962.0302141461952,7684.780214146195]
["MH-47G",1271.35,1833.49,957.9399999999999,3370.42,1528.4586265527334,8961.658626552735]