{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"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":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[[18,1,18,8]]}
[]
["2025 Rescheduled Water Rates Sch O-1.Z27.XLSM"]
["01/11/2025"]
["CENTRAL VALLEY PROJECT "]
["SCHEDULE OF IRRIGATION AND M&I RESCHEDULED WATER RATES  "]
["2025 SPECIAL WATER RATES  "]
[]
["Category","A) Facility/Contractor Ref","Related Footnotes","B) Construction and O&M Cost per Acre Foot   1/\nIrrigation\n<Sch T-1 & A-4>","C) Construction and O&M Cost per Acre Foot   1/\nM&I\n<Sch T-1 & TR-1>"]
["Construction","Storage","2/, 3/",3.0836583230999999,5.0199999999999996]
["Construction","Storage - Folsom SOD","2/, 3/",0.22606742160000001,0.28999999999999998]
["O&M","Storage","2/",12.84,15.51]
["Total","-","-",16.1497257447,20.82]
["50% of Total","-","-",8.07,10.41]
[]
["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 2024 to WY 2025"]