{"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":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":false,"merged":[[15,3,15,5],[15,6,15,8],[15,9,15,12],[1,1,1,12],[2,3,2,5],[2,6,2,8],[2,9,2,12],[14,1,14,12]],"flags":["formulas_cached_only"]}
[]
[null,"FY12 DOD Fixed Wing Aviation Reimbursable Rates"]
[null,"Aircraft","DoD","Federal Agency",null,null,"FMS",null,null,"All Other Users"]
[null,null,"O&M","O&M","MilPers","Total","O&M","MilPersFMS","Total","O&M","MilPers","Asset Utl 4%","Total"]
[null,"RC 12",1637.1025545029543,1637.1025545029543,146.5086346153846,1783.6111891183389,1637.1025545029543,152.62517307692303,1789.7277275798774,1637.1025545029543,146.5086346153846,71.34444756473356,1854.9556366830725]
[null,"C-12",1310.622455255641,1310.622455255641,146.5086346153846,1457.1310898710256,1310.622455255641,152.62517307692303,1463.247628332564,1310.622455255641,146.5086346153846,58.28524359484102,1515.4163334658665]
[null,"C-20",12219.974811456108,12219.974811456108,244.45217307692306,12464.426984533031,12219.974811456108,256.68524999999994,12476.660061456108,12219.974811456108,244.45217307692306,498.57707938132125,12963.004063914352]
[null,"C-23",3053.170758876298,3053.170758876298,195.48040384615382,3248.6511627224518,3053.170758876298,204.6552115384615,3257.8259704147595,3053.170758876298,195.48040384615382,129.94604650889806,3378.59720923135]
[null,"C-26",1586.4821104635284,1586.4821104635284,195.48040384615382,1781.9625143096823,1586.4821104635284,204.6552115384615,1791.13732200199,1586.4821104635284,195.48040384615382,71.2785005723873,1853.2410148820695]
[null,"C-37",12467.895193787243,12467.895193787243,244.45217307692306,12712.347366864165,12467.895193787243,256.68524999999994,12724.580443787243,12467.895193787243,244.45217307692306,508.4938946745666,13220.841261538731]
[null,"UC-35",1881.3828934586868,1881.3828934586868,195.48040384615382,2076.8632973048407,1881.3828934586868,204.6552115384615,2086.0381049971484,1881.3828934586868,195.48040384615382,83.07453189219363,2159.9378291970343]
[null,"DHC-7 ",5257.370460610261,5257.370460610261,195.48040384615382,5452.8508644564145,5257.370460610261,204.6552115384615,5462.025672148722,5257.370460610261,195.48040384615382,218.1140345782566,5670.964899034671]
[]
[]
[null,"FY12 DOD Rotary Wing Aviation Reimbursable Rates"]
[null,"Aircraft","DoD","Federal Agency",null,null,"FMS",null,null,"All Other Users"]
[null,null,"O&M","O&M","MilPers","Total","O&M","MilPersFMS","Total","O&M","MilPers","Asset Utl 4%","Total"]
[null,"AH-64A                        ",10724.994963384697,10724.994963384697,146.5086346153846,10871.503598000081,10724.994963384697,152.62517307692303,10877.62013646162,10724.994963384697,146.5086346153846,434.8601439200033,11306.363741920084]
[null,"AH-64D                        ",5971.065260034522,5971.065260034522,146.5086346153846,6117.573894649907,5971.065260034522,152.62517307692303,6123.690433111445,5971.065260034522,146.5086346153846,244.70295578599627,6362.276850435903]
[null,"CH-47D                        ",10100.131743011041,10100.131743011041,244.45217307692306,10344.583916087964,10100.131743011041,256.68524999999994,10356.816993011042,10100.131743011041,244.45217307692306,413.7833566435186,10758.367272731482]
[null,"CH-47F                   ",10938.029438489084,10938.029438489084,244.45217307692306,11182.481611566007,10938.029438489084,256.68524999999994,11194.714688489084,10938.029438489084,244.45217307692306,447.2992644626403,11629.780876028648]
[null,"OH-58C                        ",1239.009963597132,1239.009963597132,122.22608653846153,1361.2360501355934,1239.009963597132,128.34262499999997,1367.352588597132,1239.009963597132,122.22608653846153,54.449442005423734,1415.685492141017]
[null,"OH-58D                        ",2354.816928851392,2354.816928851392,195.48040384615382,2550.2973326975457,2354.816928851392,204.6552115384615,2559.4721403898534,2354.816928851392,195.48040384615382,102.01189330790183,2652.3092260054477]
[null,"TH-67",599.0800879432529,599.0800879432529,146.5086346153846,745.5887225586375,599.0800879432529,152.62517307692303,751.705261020176,599.0800879432529,146.5086346153846,29.8235489023455,775.412271460983]
[null,"UH-1H                         ",2648.8715865044173,2648.8715865044173,195.48040384615382,2844.351990350571,2648.8715865044173,204.6552115384615,2853.526798042879,2648.8715865044173,195.48040384615382,113.77407961402285,2958.126069964594]
[null,"UH-60A                        ",5189.236615837082,5189.236615837082,195.48040384615382,5384.717019683236,5189.236615837082,204.6552115384615,5393.8918273755435,5189.236615837082,195.48040384615382,215.38868078732943,5600.105700470565]
[null,"UH-60L                        ",4009.3959769654066,4009.3959769654066,195.48040384615382,4204.87638081156,4009.3959769654066,204.6552115384615,4214.051188503868,4009.3959769654066,195.48040384615382,168.1950552324624,4373.071436044022]
[null,"UH-60M",3647.898408318368,3647.898408318368,195.48040384615382,3843.378812164522,3647.898408318368,204.6552115384615,3852.5536198568298,3647.898408318368,195.48040384615382,153.7351524865809,3997.113964651103]
[null,"LUH",2566.335144170497,2566.335144170497,122.22608653846153,2688.5612307089586,2566.335144170497,128.34262499999997,2694.677769170497,2566.335144170497,122.22608653846153,107.54244922835835,2796.103679937317]
[null,"A/MH-6M",1871.2319600081078,1871.2319600081078,146.5086346153846,2017.7405946234924,1871.2319600081078,152.62517307692303,2023.857133085031,1871.2319600081078,146.5086346153846,80.7096237849397,2098.450218408432]
[null,"MH-60K/L/M",7885.051877864793,7885.051877864793,244.45217307692306,8129.504050941716,7885.051877864793,256.68524999999994,8141.7371278647925,7885.051877864793,244.45217307692306,325.18016203766865,8454.684212979384]
[null,"MH-47G",9407.102033886347,9407.102033886347,293.4239423076923,9700.52597619404,9407.102033886347,308.7152884615384,9715.817322347886,9407.102033886347,293.4239423076923,388.0210390477616,10088.547015241802]

{"sheet":"O&M Costs","index":1,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[[11,1,11,7],[0,1,0,4]],"flags":["formulas_cached_only"]}
[null,"FY12 DOD Fixed Wing Aviation O&M Reimbursable Rates"]
[null,"Aircraft","Fuel","Other(CLS)","Total"]
[null,"RC 12",219.79496080617497,1417.3075936967793,1637.1025545029543]
[null,"C-12",219.79496080617497,1090.827494449466,1310.622455255641]
[null,"C-20",3466.7186235210916,8753.256187935016,12219.974811456108]
[null,"C-23",207.29477346174795,2845.87598541455,3053.170758876298]
[null,"C-26",290.62935575792807,1295.8527547056003,1586.4821104635284]
[null,"C-37",2450.0367195076947,10017.858474279548,12467.895193787243]
[null,"UC-35",778.1366621905815,1103.2462312681052,1881.3828934586868]
[null,"DHC-7 ",1602.107344644062,3655.263115966199,5257.370460610261]
[]
[null,"FY12 DOD Rotary Wing Aviation O&M Reimbursable Rates"]
[null,"Aircraft","Fuel","DLR","Consumables","Depot","Other(CLS)","Total"]
[null,"AH-64A                        ",370.6480295566502,6814.49,1780.35,590.4926066426425,1169.0143271854042,10724.994963384697]
[null,"AH-64D                        ",399.99832620647527,2886.84,924.72,590.4926066426425,1169.0143271854042,5971.065260034522]
[null,"CH-47D                        ",1096.8039408866996,3846.46,1330.69,1806.4137743946335,2019.7640277297069,10100.131743011041]
[null,"CH-47F                   ",1097.5523645320197,4136.63,1562.18,2121.903046227356,2019.7640277297069,10938.029438489084]
[null,"OH-58C                        ",70.76059113300492,279.97,102.92,106.50008241033152,678.8592900537955,1239.009963597132]
[null,"OH-58D                        ",115.15088576752186,1175.48,386.63,106.50008241033152,571.0559606735387,2354.816928851392]
[null,"TH-67",85.46319267812844,237.17038574519964,0,0,276.4465095199249,599.0800879432529]
[null,"UH-1H                         ",257.4820689655172,640.87,354.47999999999996,658.6591357508959,737.3803817880042,2648.8715865044173]
[null,"UH-60A                        ",363.40802955665026,2324.19,647.87,658.6591357508959,1195.1094505295364,5189.236615837082]
[null,"UH-60L                        ",363.40802955665026,1310.67,372.47,767.7384968792198,1195.1094505295364,4009.3959769654066]
[null,"UH-60M",363.66073891625615,1587.38,347.1,845.579555888786,504.17811351332574,3647.898408318368]
[null,"LUH",354.06602590890094,0,0,151.1742582532386,2061.0948600083575,2566.335144170497]
[null,"A/MH-6M",143.95,12.767192832358951,94.20880650221018,1049.25,571.0559606735387,1871.2319600081078]
[null,"MH-60K/L/M",475.15,2134.0393632127802,828.6430641224762,3252.1099999999997,1195.1094505295364,7885.051877864793]
[null,"MH-47G",1309.49,1685.3373798950342,964.5006262616068,3428.0099999999998,2019.7640277297069,9407.102033886347]