{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Commercial Proposal_1Yr","Commercial Proposal_3 Yrs"],"not_rendered":{"defined_names":2,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Commercial Proposal_1Yr","index":0,"n_rows":50,"n_cols":23,"rows_kept":50,"merged":[[0,0,1,17],[7,0,7,1],[7,3,7,4],[7,6,7,7],[7,9,7,10],[7,12,7,13],[7,15,7,16],[7,18,7,19],[7,21,7,22]]}
["\nCOMMERCIAL PROPOSALS"]
[]
[]
["EXCHANGE RATE USD/ZAR",19]
["Estimated Flying hours per month",15,"(assumed for these calculation purposes only)"]
["NOTE: PAYMENT WILL BE BASED ON ACTUAL HOURS FLOWN AND ACTUAL COSTS INCURRED"]
[]
["OPTION 1\n1  AIRCRAFT ON AN AD HOC BASIS AS AND WHEN REQUIRED",null,null,"OPTION 2\n1 DEDICATED AIRCRAFT SHARING ",null,null,"OPTION 3\n1 DEDICATED AIRCRAFT FULL TIME ",null,null,"OPTION 4\nANY OTHER OPTION FOR 1 AIRCRAFT WHICH IS FIT FOR PURPOSE AND COMMERCIALLY ATTRACTIVE",null,null,"OPTION 5\n2  AIRCRAFTS ON AN AD HOC BASIS AS AND WHEN REQUIRED",null,null,"OPTION 6\n1 DEDICATED AIRCRAFT FULL TIME + 1 SHARING",null,null,"OPTION 7\n2 DEDICATED AIRCRAFTS FULLTIME ",null,null,"OPTION 8\nANY OTHER OPTION FOR 2 AIRCRAFTS WHICH ARE FIT FOR PURPOSE AND COMMERCIALLY ATTRACTIVE "]
[null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME"]
["Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer"]
["Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter"]
["Year of Manufacture",null,null,"Year of Manufacture H1",null,null,"Year of Manufacture H1",null,null,"Year of Manufacture H1",null,null,"Year of Manufacture",null,null,"Year of Manufacture",null,null,"Year of Manufacture",null,null,"Year of Manufacture"]
[{"$nulls":12},"H1",null,null,"H1",null,null,"H1",null,null,"H1"]
["Max Pax",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"H2",null,null,"H2",null,null,"H2",null,null,"H2"]
[]
["Helicopter Costs",null,null,"Helicopter Costs",null,null,"Helicopter Costs",null,null,"Helicopter Costs",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"Max Pax H1"]
["Fixed Rate per month  US $",null,null,"Fixed Rate per month  US $",null,null,"Fixed Rate per month  US $",null,null,"Fixed Rate per month  US $",null,null,"Max Pax H2",null,null,"Max Pax H2",null,null,"Max Pax H2",null,null,"Max Pax H2"]
["Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $"]
["Mobilisation cost  US$",null,null,"Mobilisation cost  US$",null,null,"Mobilisation cost  US$",null,null,"Mobilisation cost  US$",null,null,"Helicopter Costs (2 Helicopters)",null,null,"Helicopter Costs (2 Helicopters)",null,null,"Helicopter Costs (2 Helicopters)",null,null,"Helicopter Costs (2 Helicopters)"]
["Demobilisation cost  U$$",null,null,"Demobilisation cost  U$$",null,null,"Demobilisation cost  U$$",null,null,"Demobilisation cost  U$$",null,null,"Fixed Rate per month H1   US $",null,null,"Fixed Rate per month H1   US $",null,null,"Fixed Rate per month H1   US $",null,null,"Fixed Rate per month H1   US $"]
[{"$nulls":12},"Fixed Rate per month H2   US $",null,null,"Fixed Rate per month H2   US $",null,null,"Fixed Rate per month H2   US $",null,null,"Fixed Rate per month H2   US $"]
["Flying Hours per month ",15,null,"Flying Hours per month",15,null,"Flying Hours per month",15,null,"Flying Hours per month (assumed for calculation purposes only)",15,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $"]
[{"$nulls":12},"Mobilisation costs US$",null,null,"Mobilisation costs US$",null,null,"Mobilisation costs US$",null,null,"Mobilisation costs US$"]
["Flying Cost per month $",{"$f":"+B18*B22","v":0},null,"Flying Costs per month",{"$f":"+E18*E22","v":0},null,"Flying Costs per month",{"$f":"+H18*H22","v":0},null,"Flying Costs per month",{"$f":"+K18*K22","v":0},null,"Demobilisation costs US$",null,null,"Demobilisation costs US$",null,null,"Demobilisation costs US$",null,null,"Demobilisation costs US$"]
[]
["Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Total Fixed H1 and H2 per month",{"$f":"(N20+N21)","v":0},null,"Total Fixed H1 and H2 per month",{"$f":"(Q20+Q21)","v":0},null,"Total Fixed H1 and H2 per month",{"$f":"(T20+T21)","v":0},null,"Total Fixed H1 and H2 per month",{"$f":"(W20+W21)","v":0}]
[{"$nulls":12},"Total Flying Hours per month",15,null,"Total Flying Hours per month",15,null,"Total Flying Hours per month",15,null,"Total Flying Hours per month",15]
["Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)"]
[{"$nulls":12},"Flying Costs per month $",{"$f":"+N22*N27","v":0},null,"Flying Costs per month $",{"$f":"+Q22*Q27","v":0},null,"Flying Costs per month $",{"$f":"+T22*T27","v":0},null,"Flying Costs per month $",{"$f":"+W22*W27","v":0}]
["Total Fuel Used per month (KG)",{"$f":"+B22*B28","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+E22*E28","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+H22*H28","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+K22*K28","v":0}]
[{"$nulls":12},"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use "]
["Total Fuel Used per month (Ltrs)",{"$f":"+B30/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+E30/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+H30/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+K30/0.718","v":0}]
[{"$nulls":12},"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)"]
["Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83]
[{"$nulls":12},"Total Fuel Used per month (KG)",{"$f":"+N27*N33","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+Q27*Q33","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+T27*T33","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+W27*W33","v":0}]
["Fuel Cost per Month ZAR",{"$f":"+B32*B34","v":0},null,"Fuel Costs per Month R",{"$f":"+E32*E34","v":0},null,"Fuel Costs per Month R",{"$f":"+H32*H34","v":0},null,"Fuel Costs per Month R",{"$f":"+K32*K34","v":0}]
["Fuel Cost per Month $",{"$f":"+B36/$B$4","v":0},null,"Fuel Costs per Month $",{"$f":"+E36/$B$4","v":0},null,"Fuel Costs per Month $",{"$f":"+H36/$B$4","v":0},null,"Fuel Costs per Month $",{"$f":"+K36/$B$4","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+N35/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+Q35/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+T35/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+W35/0.718","v":0}]
[]
["Total Cost per Month $",{"$f":"+B24+B37+B17","v":0},null,"Total Costs per Month",{"$f":"+E24+E37+E17","v":0},null,"Total Costs per Month",{"$f":"+H24+H37+H17","v":0},null,"Total Costs per Month",{"$f":"+K24+K37+K17","v":0},null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83]
[]
["Total Cost Per Annum $",{"$f":"+B39*12","v":0},null,"Total Costs Per Annum",{"$f":"+E39*12","v":0},null,"Total Costs Per Annum",{"$f":"+H39*12","v":0},null,"Total Costs Per Annum",{"$f":"+K39*12","v":0},null,"Fuel Cost per Month R",{"$f":"+N37*N39","v":0},null,"Fuel Cost per Month R",{"$f":"+Q37*Q39","v":0},null,"Fuel Cost per Month R",{"$f":"+T37*T39","v":0},null,"Fuel Cost per Month R",{"$f":"+W37*W39","v":0}]
[{"$nulls":12},"Fuel Cost per Month $",{"$f":"+N41/$B$4","v":0},null,"Fuel Cost per Month $",{"$f":"+Q41/$B$4","v":0},null,"Fuel Cost per Month $",{"$f":"+T41/$B$4","v":0},null,"Fuel Cost per Month $",{"$f":"+W41/$B$4","v":0}]
["*Total Cost over Contract Period  US$",{"$f":"+B41+B20+B19","v":0},null,"*Total Cost over Contract Period  US$",{"$f":"+E41+E20+E19","v":0},null,"*Total Cost over Contract Period  US$",{"$f":"+H41+H20+H19","v":0},null,"*Total Cost over Contract Period  US$",{"$f":"+K41+K20+K19","v":0}]
["*Total Cost of Ownership  ZAR",{"$f":"+B43*$B$4","v":0},null,"*Total Cost of Ownership  ZAR",{"$f":"+E43*$B$4","v":0},null,"*Total Cost of Ownership  ZAR",{"$f":"+H43*$B$4","v":0},null,"*Total Cost of Ownership  ZAR",{"$f":"+K43*$B$4","v":0},null,"Total Cost per Month $",{"$f":"+N26+N29+N42","v":0},null,"Total Cost per Month $",{"$f":"+Q26+Q29+Q42","v":0},null,"Total Cost per Month $",{"$f":"+T26+T29+T42","v":0},null,"Total Cost per Month $",{"$f":"+W26+W29+W42","v":0}]
[{"$nulls":12},"Total Cost Per Annum $",{"$f":"+N44*12","v":0},null,"Total Cost Per Annum $",{"$f":"+Q44*12","v":0},null,"Total Cost Per Annum $",{"$f":"+T44*12","v":0},null,"Total Cost Per Annum $",{"$f":"+W44*12","v":0}]
[]
[{"$nulls":12},"*Total Cost over Contract Period US$",{"$f":"N45+N23+N24","v":0},null,"*Total Cost over Contract Period US$",{"$f":"Q45+Q23+Q24","v":0},null,"*Total Cost over Contract Period US$",{"$f":"T45+T23+T24","v":0},null,"*Total Cost over Contract Period US$",{"$f":"W45+W23+W24","v":0}]
[{"$nulls":12},"*Total Cost of Ownership ZAR",{"$f":"+N47*$B$4","v":0},null,"*Total Cost of Ownership ZAR",{"$f":"+Q47*$B$4","v":0},null,"*Total Cost of Ownership ZAR",{"$f":"+T47*$B$4","v":0},null,"*Total Cost of Ownership ZAR",{"$f":"+W47*$B$4","v":0}]
[]
[null,null,"*","includes mob and demob costs"]

{"sheet":"Commercial Proposal_3 Yrs","index":1,"n_rows":56,"n_cols":23,"rows_kept":56,"merged":[[0,0,1,17],[7,0,7,1],[7,3,7,4],[7,6,7,7],[7,9,7,10],[7,12,7,13],[7,15,7,16],[7,18,7,19],[7,21,7,22]]}
["\nCOMMERCIAL PROPOSALS"]
[]
[]
["EXCHANGE RATE USD/ZAR",19]
["Estimated Flying hours per month",15,"(assumed for these calculation purposes only)"]
["NOTE: PAYMENT WILL BE ABSED ON ACTUAL HOURS FLOWN AND ACTUAL COSTS INCURRED"]
[]
["OPTION 1\n1  AIRCRAFT ON AN AD HOC BASIS AS AND WHEN REQUIRED",null,null,"OPTION 2\n1 DEDICATED AIRCRAFT SHARING ",null,null,"OPTION 3\n1 DEDICATED AIRCRAFT FULL TIME ",null,null,"OPTION 4\nANY OTHER OPTION FOR 1 AIRCRAFT WHICH IS FIT FOR PURPOSE AND COMMERCIALLY ATTRACTIVE",null,null,"OPTION 5\n2  AIRCRAFTS ON AN AD HOC BASIS AS AND WHEN REQUIRED",null,null,"OPTION 6\n1 DEDICATED AIRCRAFT FULL TIME + 1 SHARING",null,null,"OPTION 7\n2 DEDICATED AIRCRAFTS FULL TIME ",null,null,"OPTION 8\nANY OTHER OPTION FOR 2 AIRCRAFTS WHICH ARE FIT FOR PURPOSE AND COMMERCIALLY ATTRACTIVE "]
[null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME",null,null,"SUPPLIER NAME"]
["Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer",null,null,"Helicopter Manufacturer"]
["Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter",null,null,"Model Helicopter"]
["Year of Manufacture",null,null,"Year of Manufacture H1",null,null,"Year of Manufacture H1",null,null,"Year of Manufacture H1",null,null,"Year of Manufacture",null,null,"Year of Manufacture",null,null,"Year of Manufacture",null,null,"Year of Manufacture"]
[{"$nulls":12},"H1",null,null,"H1",null,null,"H1",null,null,"H1"]
["Max Pax",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"H2",null,null,"H2",null,null,"H2",null,null,"H2"]
[]
["Helicopter Costs",null,null,"Helicopter Costs",null,null,"Helicopter Costs",null,null,"Helicopter Costs",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"Max Pax H1",null,null,"Max Pax H1"]
["Fixed Rate per month  US $",null,null,"Fixed Rate per month  US $",null,null,"Fixed Rate per month  US $",null,null,"Fixed Rate per month  US $",null,null,"Max Pax H2",null,null,"Max Pax H2",null,null,"Max Pax H2",null,null,"Max Pax H2"]
["Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $"]
["Mobilisation cost  US$",null,null,"Mobilisation cost  US$",null,null,"Mobilisation cost  US$",null,null,"Mobilisation cost  US$",null,null,"Helicopter Costs (2 Helicopters)",null,null,"Helicopter Costs (2 Helicopters)",null,null,"Helicopter Costs (2 Helicopters)",null,null,"Helicopter Costs (2 Helicopters)"]
["Demobilisation cost  U$$",null,null,"Demobilisation cost  U$$",null,null,"Demobilisation cost  U$$",null,null,"Demobilisation cost  U$$",null,null,"Fixed Rate per month H1   US $",null,null,"Fixed Rate per month H1   US $",null,null,"Fixed Rate per month H1   US $",null,null,"Fixed Rate per month H1   US $"]
[{"$nulls":12},"Fixed Rate per month H2   US $",null,null,"Fixed Rate per month H2   US $",null,null,"Fixed Rate per month H2   US $",null,null,"Fixed Rate per month H2   US $"]
["Flying Hours per month ",15,null,"Flying Hours per month",15,null,"Flying Hours per month",15,null,"Flying Hours per month (assumed for calculation purposes only)",15,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $",null,null,"Flying rate per hour US $"]
[{"$nulls":12},"Mobilisation costs US$",null,null,"Mobilisation costs US$",null,null,"Mobilisation costs US$",null,null,"Mobilisation costs US$"]
["Flying Cost per month $",{"$f":"+B18*B22","v":0},null,"Flying Costs per month",{"$f":"+E18*E22","v":0},null,"Flying Costs per month",{"$f":"+H18*H22","v":0},null,"Flying Costs per month",{"$f":"+K18*K22","v":0},null,"Demobilisation costs US$",null,null,"Demobilisation costs US$",null,null,"Demobilisation costs US$",null,null,"Demobilisation costs US$"]
[]
["Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Total Fixed H1 and H2 per month",{"$f":"(N20+N21)","v":0},null,"Total Fixed H1 and H2 per month",{"$f":"(Q20+Q21)","v":0},null,"Total Fixed H1 and H2 per month",{"$f":"(T20+T21)","v":0},null,"Total Fixed H1 and H2 per month",{"$f":"(W20+W21)","v":0}]
[{"$nulls":12},"Total Flying Hours per month",15,null,"Total Flying Hours per month",15,null,"Total Flying Hours per month",15,null,"Total Flying Hours per month",15]
["Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)"]
[{"$nulls":12},"Flying Costs per month $",{"$f":"+N22*N27","v":0},null,"Flying Costs per month $",{"$f":"+Q22*Q27","v":0},null,"Flying Costs per month $",{"$f":"+T22*T27","v":0},null,"Flying Costs per month $",{"$f":"+W22*W27","v":0}]
["Total Fuel Used per month (KG)",{"$f":"+B22*B28","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+E22*E28","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+H22*H28","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+K22*K28","v":0}]
[{"$nulls":12},"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use ",null,null,"Projected Fuel Use "]
["Total Fuel Used per month (Ltrs)",{"$f":"+B30/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+E30/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+H30/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+K30/0.718","v":0}]
[{"$nulls":12},"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)",null,null,"Ave Fuel Consumption (kg/hour)"]
["Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83]
[{"$nulls":12},"Total Fuel Used per month (KG)",{"$f":"+N27*N33","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+Q27*Q33","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+T27*T33","v":0},null,"Total Fuel Used per month (KG)",{"$f":"+W27*W33","v":0}]
["Fuel Cost per Month ZAR",{"$f":"+B32*B34","v":0},null,"Fuel Costs per Month R",{"$f":"+E32*E34","v":0},null,"Fuel Costs per Month R",{"$f":"+H32*H34","v":0},null,"Fuel Costs per Month R",{"$f":"+K32*K34","v":0}]
["Fuel Cost per Month $",{"$f":"+B36/$B$4","v":0},null,"Fuel Costs per Month $",{"$f":"+E36/$B$4","v":0},null,"Fuel Costs per Month $",{"$f":"+H36/$B$4","v":0},null,"Fuel Costs per Month $",{"$f":"+K36/$B$4","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+N35/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+Q35/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+T35/0.718","v":0},null,"Total Fuel Used per month (Ltrs)",{"$f":"+W35/0.718","v":0}]
[]
["Total Cost per Month $",{"$f":"+B24+B37+B17","v":0},null,"Total Costs per Month",{"$f":"+E24+E37+E17","v":0},null,"Total Costs per Month",{"$f":"+H24+H37+H17","v":0},null,"Total Costs per Month",{"$f":"+K24+K37+K17","v":0},null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83,null,"Fuel Cost  R/Ltr",11.83]
[]
["Total Cost Per Annum $",{"$f":"+B39*12","v":0},null,"Total Costs Per Annum",{"$f":"+E39*12","v":0},null,"Total Costs Per Annum",{"$f":"+H39*12","v":0},null,"Total Costs Per Annum",{"$f":"+K39*12","v":0},null,"Fuel Cost per Month R",{"$f":"+N37*N39","v":0},null,"Fuel Cost per Month R",{"$f":"+Q37*Q39","v":0},null,"Fuel Cost per Month R",{"$f":"+T37*T39","v":0},null,"Fuel Cost per Month R",{"$f":"+W37*W39","v":0}]
[]
["Total Cost Y2 (based on 7% escalation) $",{"$f":"+B$41*(1.07)^1","v":0},null,"Total Cost Y2 (based on 7% escalation) $",{"$f":"+E$41*(1.07)^1","v":0},null,"Total Cost Y2 (based on 7% escalation) $",{"$f":"+H$41*(1.07)^1","v":0},null,"Total Cost Y2 (based on 7% escalation) $",{"$f":"+K$41*(1.07)^1","v":0}]
["Total Cost Y3 (based on 7% escalation) $",{"$f":"+B$43*(1.07)^1","v":0},null,"Total Cost Y3 (based on 7% escalation) $",{"$f":"+E$43*(1.07)^1","v":0},null,"Total Cost Y3 (based on 7% escalation) $",{"$f":"+H$43*(1.07)^1","v":0},null,"Total Cost Y3 (based on 7% escalation) $",{"$f":"+K$43*(1.07)^1","v":0}]
[{"$nulls":12},"Fuel Cost per Month $",{"$f":"+N41/$B$4","v":0},null,"Fuel Cost per Month $",{"$f":"+Q41/$B$4","v":0},null,"Fuel Cost per Month $",{"$f":"+T41/$B$4","v":0},null,"Fuel Cost per Month $",{"$f":"+W41/$B$4","v":0}]
["*Total Cost over Contract Period  US$",{"$f":"+B41+B20+B19+B43+B44","v":0},null,"*Total Cost over Contract Period  US$",{"$f":"+E41+E20+E19+E43+E44","v":0},null,"*Total Cost over Contract Period  US$",{"$f":"+H41+H20+H19+H43+H44","v":0},null,"*Total Cost over Contract Period  US$",{"$f":"+K41+K20+K19+K43+K44","v":0}]
["*Total Cost of Ownership  ZAR",{"$f":"+B46*$B$4","v":0},null,"*Total Cost of Ownership  ZAR",{"$f":"+E46*$B$4","v":0},null,"*Total Cost of Ownership  ZAR",{"$f":"+H46*$B$4","v":0},null,"*Total Cost of Ownership  ZAR",{"$f":"+K46*$B$4","v":0},null,"Total Cost per Month $",{"$f":"+N26+N29+N45","v":0},null,"Total Cost per Month $",{"$f":"+Q26+Q29+Q45","v":0},null,"Total Cost per Month $",{"$f":"+T26+T29+T45","v":0},null,"Total Cost per Month $",{"$f":"+W26+W29+W45","v":0}]
[{"$nulls":12},"Total Cost Per Annum $",{"$f":"+N47*12","v":0},null,"Total Cost Per Annum $",{"$f":"+Q47*12","v":0},null,"Total Cost Per Annum $",{"$f":"+T47*12","v":0},null,"Total Cost Per Annum $",{"$f":"+W47*12","v":0}]
[]
[{"$nulls":12},"Total Cost Y2 (based on 7% escalation) $",{"$f":"+N$48*(1.07)^1","v":0},null,"Total Cost Y2 (based on 7% escalation) $",{"$f":"+Q$48*(1.07)^1","v":0},null,"Total Cost Y2 (based on 7% escalation) $",{"$f":"+T$48*(1.07)^1","v":0},null,"Total Cost Y2 (based on 7% escalation) $",{"$f":"+W$48*(1.07)^1","v":0}]
[{"$nulls":12},"Total Cost Y3 (based on 7% escalation) $",{"$f":"+N$49*(1.07)^1","v":0},null,"Total Cost Y3 (based on 7% escalation) $",{"$f":"+Q$49*(1.07)^1","v":0},null,"Total Cost Y3 (based on 7% escalation) $",{"$f":"+T$49*(1.07)^1","v":0},null,"Total Cost Y3 (based on 7% escalation) $",{"$f":"+W$49*(1.07)^1","v":0}]
[]
[{"$nulls":12},"*Total Cost over Contract Period US$",{"$f":"N48+N23+N24+N50+N51","v":0},null,"*Total Cost over Contract Period US$",{"$f":"Q48+Q23+Q24+Q50+Q51","v":0},null,"*Total Cost over Contract Period US$",{"$f":"T48+T23+T24+T50+T51","v":0},null,"*Total Cost over Contract Period US$",{"$f":"W48+W23+W24+W50+W51","v":0}]
[{"$nulls":12},"*Total Cost of Ownership ZAR",{"$f":"+N53*$B$4","v":0},null,"*Total Cost of Ownership ZAR",{"$f":"+Q53*$B$4","v":0},null,"*Total Cost of Ownership ZAR",{"$f":"+T53*$B$4","v":0},null,"*Total Cost of Ownership ZAR",{"$f":"+W53*$B$4","v":0}]
[]
[null,null,"*","includes mob and demob costs"]