{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Information","OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"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":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["Dos Palos JPA 2023 M&I Water Rates Sch O-4.Z25.XLSM"]
["01/09/2023"]
["CENTRAL VALLEY PROJECT"]
["DOS PALOS AREA JOINT POWER AUTHORITY M&I WATER RATES"]
["2023 SPECIAL WATER RATES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["10/26/2022","JH","Updated file names, title, headings, and date"]
[null,"JH","Updated manual input O&M rates "]
[null,"JH","Updated links for construction costs"]
["01/09/2023","KJ","Review"]

{"sheet":"OUTPUT","index":1,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"Information!A1","v":"Dos Palos JPA 2023 M&I Water Rates Sch O-4.Z25.XLSM"}]
[{"$f":"Information!A2","v":"01/09/2023"}]
[{"$f":"Information!A3","v":"CENTRAL VALLEY PROJECT"}]
[{"$f":"Information!A4","v":"DOS PALOS AREA JOINT POWER AUTHORITY M&I WATER RATES"}]
[{"$f":"Information!A5","v":"2023 SPECIAL WATER RATES"}]
["Category","Component / Facility","Total Cost Per Acre-Foot"]
["O&M <Sch A-2A>","Water Marketing",15.52]
["O&M <Sch A-2A>","Conveyance",0]
["Construction <Sch S-2>","Other Costs",{"$f":"[1]OUTPUT!$Y$89","v":0.73}]
["Construction <Sch S-2>","Conveyance",{"$f":"[1]OUTPUT!$Y$26","v":1.22}]
["Construction <Sch S-2>","O'Neill Pumping Plant",{"$f":"[1]OUTPUT!$Y$40","v":0.26}]
["Construction <Sch S-2>","Dos Amigos Pumping Plant",{"$f":"[1]OUTPUT!$Y$35","v":0.55000000000000004}]
["Total","Cost per Acre-Foot",{"$f":"SUM(C8:C13)","v":18.28}]