{"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":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
["2025 San Juan WD Water Rate Sch O-3.Z27.XLSM"]
["01/20/2025"]
["CENTRAL VALLEY PROJECT"]
["SAN JUAN WATER DISTRICT M&I WATER RATES PER ACRE-FOOT"]
["WARREN ACT CONTRACT NO. 21-WC-20-W5744"]
["2025 SPECIAL WATER RATES"]
[]
["Category","A) Reference","Related Footnotes","B) Cost Per Acre-Foot"]
["Construction Cost per Acre-foot","Conveyance","1/",3.7800000000000002]
["Construction Cost per Acre-foot","Other Cost","2/",0.43]
["Total","Total Construction","-",4.21]
["O&M Cost per Acre-foot","Water Marketing","-",9.93]
["O&M Cost per Acre-foot","Conveyance","1/",16.66]
["Total","Total O&M","-",26.59]
["Grand Total","-","-",30.8]
[]
["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  "]
["Environmental Impact Statement (PEIS) costs.  These costs are O&M related but have been capitalized for repayment purposes."]