{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["INFORMATION","OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":2,"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":38,"n_cols":3,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["2023 San Juan WD Water Rate Sch O-3.Z25.XLSM"]
["01/09/2023"]
["CENTRAL VALLEY PROJECT"]
["SAN JUAN WATER DISTRICT M&I WATER RATES PER ACRE-FOOT"]
["WARREN ACT CONTRACT NO. 6-07-20-W1315"]
["2023 SPECIAL WATER RATES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["10/25/2022","JH","Updated file names, title, headings, and date"]
[null,"JH","Awaiting for schedule W-1 to be completed for the Construction cost "]
[null,"JH","Updated links for O&M cost"]
["10/26/2022","JH","Updated links for construction cost from W-1 schedule."]
["01/09/2023","KJ","Review"]

{"sheet":"OUTPUT","index":1,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"INFORMATION!A1","v":"2023 San Juan WD Water Rate Sch O-3.Z25.XLSM"}]
[{"$f":"INFORMATION!A2","v":"01/09/2023"}]
[{"$f":"INFORMATION!A3","v":"CENTRAL VALLEY PROJECT"}]
[{"$f":"INFORMATION!A4","v":"SAN JUAN WATER DISTRICT M&I WATER RATES PER ACRE-FOOT"}]
[{"$f":"INFORMATION!A5","v":"WARREN ACT CONTRACT NO. 6-07-20-W1315"}]
[{"$f":"INFORMATION!A6","v":"2023 SPECIAL WATER RATES"}]
["Category","Component","Related Footnotes","Cost Per Acre-Foot"]
["Construction Cost per Acre-foot","Conveyance","1/",{"$f":"[1]OUTPUT!$V$23","v":1.31}]
["Construction Cost per Acre-foot","Other Cost","2/",{"$f":"[1]OUTPUT!$V$35","v":0.73}]
["Total","Construction Cost per Acre-foot ","-",{"$f":"SUM(D9:D10)","v":2.04}]
["O&M Cost per Acre-foot","Water Marketing","-",{"$f":"[2]OUTPUT!$H$57","v":15.52}]
["O&M Cost per Acre-foot","Conveyance","1/",{"$f":"[2]OUTPUT!$J$57","v":17.23}]
["Total","O&M Cost per Acre-foot ","-",{"$f":"SUM(D12:D13)","v":32.75}]
["Grand Total","-","-",{"$f":"D11+D14","v":34.79}]
["Footnotes:"]
["1/ The Folsom pipeline is tied to storage unit for recovery purpose, therefore, storage rate is used."]
["2/ \"Other Costs\" represents a charge to all M&I water contractors for Deferred Interest, Level 2 Refuge Water, Trinity River Restoration Program and  \nEnvironmental Impact Statement (PEIS) costs.  These costs are O&M related but have been capitalized for repayment purposes."]