{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Information","OUTPUT"],"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":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["2023 Rescheduled Water Rates for Sac River Settlement Cont Sch O-2.Z25.XLSM"]
["01/09/2023"]
["CENTRAL VALLEY PROJECT  "]
["SCHEDULE OF IRRIGATION AND M&I RESCHEDULED WATER RATES PER ACRE-FOOT  "]
["FOR SACRAMENTO RIVER SETTLEMENT CONTRACTS  "]
["2023 SPECIAL WATER RATES  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["10/25/2022","JH","Updated file names, date, title, headings, and footnotes"]
[null,"JH","Updated some links on output tab"]
[null,null,"Awaiting for TR-1 to be completed first."]
["10/26/2022","JH","Updated M&I Construction cost from TR-1 schedule"]
["01/09/2023","KJ","Review"]

{"sheet":"OUTPUT","index":1,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"Information!A1","v":"2023 Rescheduled Water Rates for Sac River Settlement Cont Sch O-2.Z25.XLSM"}]
[{"$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 PER ACRE-FOOT  "}]
[{"$f":"Information!A5","v":"FOR SACRAMENTO RIVER SETTLEMENT CONTRACTS  "}]
[{"$f":"Information!A6","v":"2023 SPECIAL WATER RATES  "}]
["Category","Component","Related Footnotes","Construction and O&M Cost per Acre-Foot 1/ Irrigation\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","2a/, 3/",{"$f":"[1]OUTPUT!$Q$19","v":3.0838906563999999},{"$f":"[2]OUTPUT!$R$19","v":4.97}]
["O&M","Storage","2b/",{"$f":"[3]OUTPUT!$H$18","v":13.04},{"$f":"[3]OUTPUT!$H$36","v":17.23}]
["Total","-","-",{"$f":"SUM(D9:D10)","v":16.1238906564},{"$f":"SUM(E9:E10)","v":22.2}]
["50 % of Total","-","-",{"$f":"ROUND(D11*0.5,2)","v":8.06},{"$f":"ROUND(E11*0.5,2)","v":11.1}]
["Footnotes:"]
["1/ In accordance with Article 3 (c)(1) of settlement contract, rescheduled water rates are based on 50% of the Construction and O&M storage costs."]
["2/ a/  Refer to the files:  Temporary 2023 Cost of Additional CVP Service When Transferring CVP Water to CVP M&I Contractors.Z25.XLSM; and IRR 2023 Sch A-4.Z25.XLSM."]
["2/ b/ Refer to the file:  Temporary 2023 IRR & M&I Rates Sch T-1.Z25.XLSM (Irrigation & M&I)."]
["3/ M&I includes interest."]