{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Information","OUTPUT","NOTES"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":2,"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":"Information","index":0,"n_rows":36,"n_cols":3,"rows_kept":36,"cut":false,"hidden":true,"merged":[[19,1,19,8],[21,1,21,8]]}
["2023 Rescheduled Water Rates Sch O-1.Z25.XLSM"]
["01/09/2023"]
["CENTRAL VALLEY PROJECT "]
["SCHEDULE OF IRRIGATION AND M&I RESCHEDULED WATER RATES  "]
["2023 SPECIAL WATER RATES  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"  a/   Refer to the file Temporary 2021 IRR & M&I Rates Sch T-2.Z23.XLS ( Irrigation) and file Temporary 2013 IRR & M&I Rates T-3.Z15.XLS (M&I)."]
[]
[null,"  b/   Refer to the file Temporary 2021 IRR & M&I Rates Sch T-1.Z23.XLS ( Irrigation & M&I)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["10/25/2022","JH","Updated file names, date, title, headings, and footnotes 3/"]
[null,"JH","Updated links on Output tab"]
[]
["01/09/2023","KJ","Review"]

{"sheet":"OUTPUT","index":1,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[19,1,19,8],[20,0,20,7]]}
["Bureau of Reclamation logo"]
[]
[{"$f":"Information!A1","v":"2023 Rescheduled Water Rates Sch O-1.Z25.XLSM"}]
[{"$f":"Information!A2","v":"01/09/2023"}]
[{"$f":"Information!A3","v":"CENTRAL VALLEY PROJECT "}]
[{"$f":"Information!A4","v":"SCHEDULE OF IRRIGATION AND M&I RESCHEDULED WATER RATES  "}]
[{"$f":"Information!A5","v":"2023 SPECIAL WATER RATES  "}]
[]
[]
["Category","Component","Related Footnotes","Construction and O&M Cost per Acre Foot   1/\nIrrigation\n<Sch T-1 & A-4>","Construction and O&M Cost per Acre Foot   1/\nM&I\n<Sch T-1 & TR-1>"]
["Construction","Storage","2/, 3/",{"$f":"[1]OUTPUT!$Q$19","v":3.1161752220999999},{"$f":"[2]OUTPUT!$R$19","v":4.91}]
["O&M","Storage","2/",{"$f":"[3]OUTPUT!$H$18","v":14.29},{"$f":"[3]OUTPUT!$H$36","v":15.32}]
["Total","-","-",{"$f":"SUM(D11:D12)","v":17.4061752221},{"$f":"SUM(E11:E12)","v":20.23}]
["50 Percent of Total","-","-",{"$f":"ROUND(D13*0.5,2)","v":8.6999999999999993},{"$f":"ROUND(E13*0.5,2)","v":10.119999999999999}]
[]
["Footnotes:"]
["1/"]
["Per current rescheduling guidelines, \"Rescheduled Water\" rates are based on 50 percent of the capital and O&M storage rates."]
[]
["2/"]
["Prior Year Special Water Rate schedules are used because of the timing requirements within the rescheduling guidelines. "]
[]
["3/"]
["M&I includes interest."]
[]
["Note: These rates are applicable to water rescheduled from WY 2022 to WY 2023"]

{"sheet":"NOTES","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}