{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":4,"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":"OUTPUT","index":0,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Bureau of Reclamation Logo"]
["Dunnigan WD - 2024 M&I Water Rates Sch O-6.Z26.xlsm"]
["01/09/2024"]
["CENTRAL VALLEY PROJECT"]
["DUNNIGAN WATER DISTRICT"]
["TEHAMA -COLUSA CANAL"]
["CONTRACT NO. 14-06-200-0399-P"]
["2024 M&I WATER RATES "]
["FOR TIERED PRICING PURPOSES"]
[]
["Category","A) Ref","B) Cost of Service\nRate per Acre-Foot\n<Sch S-1, S-2, A-8, A-11>","C) Full Cost\nRate per Acre-Foot\n<Sch S-1, S-2, A-8, A-11>"]
["Construction Costs per Acre-Foot","Storage",{"$f":"[1]OUTPUT!$M12+[1]OUTPUT!$M$14","v":2.1800000000000002},"TBD"]
["Construction Costs per Acre-Foot","Other Cost",{"$f":"[1]OUTPUT!$M$54","v":0.97},"TBD"]
["Construction Costs per Acre-Foot","Conveyance ",{"$f":"[1]OUTPUT!$M$17","v":1.6},"TBD"]
["Construction Costs per Acre-Foot","Direct Pumping",{"$f":"'[2]Linked Input'!O49","v":2.9299999999999997},"TBD"]
["Total","Total Construction",{"$f":"SUM(C12:C15)","v":7.68},"TBD"]
["O&M Costs per Acre-Foot","Water Marketing",{"$f":"[3]OUTPUT!$D$98","v":10.6},"TBD"]
["O&M Costs per Acre-Foot","Storage ",{"$f":"[3]OUTPUT!$E$102","v":15.51},"TBD"]
["O&M Costs per Acre-Foot","Conveyance",{"$f":"[3]OUTPUT!$F$98","v":0},"TBD"]
["O&M Costs per Acre-Foot","Direct Pumping Offset",{"$f":"[4]Output!$F$24","v":1.52},"TBD"]
["Total","Total O&M",{"$f":"SUM(C17:C20)","v":27.63},"TBD"]
["Grand Total","-",{"$f":"+C16+C21","v":35.31},"TBD"]