{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["OUTPUT","Footnotes"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":24,"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":219,"n_cols":10,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2024 Sch A-1 F.Z26.XLSM"]
["04/19/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST"]
["WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2024 IRRIGATION WATER RATES"]
["Full Cost Water Rates under RRA will be calculated as needed."]
[]
["Category","A) Facility/ Contractor*\n\n\n\n Ref","Related Footnotes","B) Project Use \nEnergy 5/ \nDirect Pumping\n<Sch A-2A>","C) Project Use\n Energy 5/ \nOther PUE\n Remittance\n <Sch A-2A>","D) Contract Rate\n\n","E) O&M\n Cost\nPer  AF\n\n <Sch A-2A>","E) Cost  of \nService\nWater Rate\n\n<Sch A-2A>","F) Full \nCost \nWater Rates \n202(3)\n <Sch A-3A>","G) Full \nCost \nWater Rates \n205(a)(3)\n<Sch A-3B>"]
["Black Butte D & R","4-E WD","7/",0,0,69.819999999999993,29.36,69.819999999999993,"N/A","N/A"]
["Black Butte D & R","Stony Creek WD","5/, 7/",0,0,26.380000000000003,26.15,26.380000000000003,"N/A","N/A"]
["Buchanan Unit","Chowchilla WD - BU","4/, 7/",0,0,23.470000000000002,54.78,23.470000000000002,"N/A","N/A"]
["Clear Creek Unit","Clear Creek CSD ","5/, 7/",0,0,30.950000000000003,26.15,30.950000000000003,"N/A","N/A"]
["Colusa Basin Drain","Colusa Drain MWC","7/",0,0,35.090000000000003,26.15,35.090000000000003,"N/A","N/A"]
["Corning Canal","Corning WD    ","5/, 7/",0,0,40.669999999999995,26.15,40.669999999999995,"N/A","N/A"]
["Corning Canal","Proberta WD   ","5/, 7/",0,0,29.59,26.15,29.59,"N/A","N/A"]
["Corning Canal","Thomes Creek WD   ","7/",0,0,420.52,25.99,420.52,"N/A","N/A"]
["Cow Creek Unit","Bella Vista WD ","5/, 7/",0,0,70.73,26.15,70.73,"N/A","N/A"]
["Cross Valley Canal","County of Fresno ","5/, 7/, 8/",0,0,43.92,26.06,55.01,"N/A","N/A"]
["Cross Valley Canal","County of Tulare ","5/, 7/, 8/",0,0,43.92,25.99,55.01,"N/A","N/A"]
["Cross Valley Canal","Hills Valley ID ","5/, 7/, 8/",0,0,43.92,10.15,55.01,"N/A","N/A"]
["Cross Valley Canal","Kern-Tulare ID ","5/, 7/, 8/",0,0,43.92,23.15,55.01,"N/A","N/A"]
["Cross Valley Canal","Lower Tule River ID - CVC ","5/, 7/, 8/",0,0,43.92,20.04,55.01,"N/A","N/A"]
["Cross Valley Canal","Pixley ID ","5/, 7/, 8/",0,0,43.92,23.15,55.01,"N/A","N/A"]
["Cross Valley Canal","Tri-Valley ID ","5/, 7/, 8/",0,0,43.92,23.15,55.01,"N/A","N/A"]
["Delta-Mendota Canal","Banta-Carbona ID ","5/, 7/",0,0,27.500000000000004,23.15,27.500000000000004,"N/A","N/A"]
["Delta-Mendota Canal","Byron Bethany ID ","5/, 7/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Canal","Del Puerto WD ","5/, 7/, 9/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Canal","Eagle Field WD ","5/, 7/",0,0,26.540000000000003,23.15,26.540000000000003,"N/A","N/A"]
["Delta-Mendota Canal","Mercy Springs WD ","5/, 7/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Canal","Oro Loma WD","7/",0,0,270.43,23.15,270.43,"N/A","N/A"]
["Delta-Mendota Canal","Pacheco WD - DMC ","5/, 7/",0,0,26.220000000000002,23.15,26.220000000000002,"N/A","N/A"]
["Delta-Mendota Canal","Panoche WD - DMC ","5/, 7/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Canal","Patterson WD ","5/, 7/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Canal","San Luis WD - DMC ","5/, 7/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","5/, 7/",0,0,27.235602878207501,23.15,27.235602878207501,"N/A","N/A"]
["Delta-Mendota Canal","West Side ID ","5/, 7/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Canal","West Stanislaus ID ","5/, 7/",0,0,26.380000000000003,23.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Pool","Coelho Trust ","5/, 7/",0,0,26.380000000000003,10.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Pool","Fresno Slough WD  ","5/, 7/",0,0,26.380000000000003,10.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Pool","James ID  ","5/, 7/",0,0,26.380000000000003,10.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Pool","Laguna WD ","5/, 7/",0,0,26.380000000000003,10.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Pool","Recl Dist #1606 ","5/, 7/",0,0,26.380000000000003,10.15,26.380000000000003,"N/A","N/A"]
["Delta-Mendota Pool","Tranquillity ID ","5/, 7/",0,0,26.377649765620482,10.15,26.377649765620482,"N/A","N/A"]
["Delta-Mendota Pool","Tranquillity PUD ","5/, 7/",0,0,26.290000000000003,10.15,26.290000000000003,"N/A","N/A"]
["Delta-Mendota Pool","Westlands WD     ","5/, 7/",0,0,26.220000000000002,10.15,26.220000000000002,"N/A","N/A"]
["Friant Dam - Class 2","Gravelly Ford WD","4/, 7/",0,0,10.15,23.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD","7/",0,0,23.377649765620482,10.15,23.377649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID","7/",0,0,20.267649765620479,26.15,20.267649765620479,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Exeter ID","7/",0,0,27.367649765620484,26.15,27.367649765620484,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Garfield WD","7/",0,0,32.077649765620478,26.15,32.077649765620478,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Hills Valley ID","7/",0,0,25.907649765620484,25.99,25.907649765620484,"N/A","N/A"]
["Friant-Kern Canal - Class 1","International WD","7/",0,0,27.297649765620484,25.99,27.297649765620484,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Ivanhoe ID","7/",0,0,28.727649765620484,26.15,28.727649765620484,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD","7/",0,0,23.377649765620482,26.15,23.377649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lewis Creek WD","7/",0,0,27.737649765620482,25.99,27.737649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lindmore ID","7/",0,0,23.377649765620482,25.99,23.377649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID","7/",0,0,28.667649765620482,26.15,28.667649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC","7/",0,0,29.497649765620483,26.15,29.497649765620483,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Orange Cove ID","7/",0,0,23.577649765620482,26.15,23.577649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Porterville ID","7/",0,0,24.527649765620481,28.37,24.527649765620481,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Saucelito ID","7/",0,0,23.377649765620482,26.15,23.377649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID","7/",0,0,23.387649765620484,26.15,23.387649765620484,"N/A","N/A"]
["Friant-Kern Canal - Class 1","So San Joaquin MUD","7/",0,0,25.417649765620482,26.15,25.417649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Stone Corral ID","7/",0,0,28.737649765620482,26.15,28.737649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD","7/",0,0,23.377649765620482,26.15,23.377649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Terra Bella ID","7/",0,0,25.577649765620482,26.15,25.577649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Tri-Valley ID","7/",0,0,23.387649765620484,26.15,23.387649765620484,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Tulare ID","7/",0,0,26.577649765620482,26.15,26.577649765620482,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID","7/",0,0,7.04,26.14,7.04,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Exeter ID","7/",0,0,11.33,26.16,11.33,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Fresno ID","7/",0,0,11.57,26.15,11.57,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Ivanhoe ID","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Kern-Tulare WD","7/",0,0,10.15,25.99,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Lindmore ID","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","7/",0,0,10.15,25.99,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Porterville ID","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Saucelito ID","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Tulare ID","7/",0,0,10.220000000000001,26.15,10.220000000000001,"N/A","N/A"]
["Hidden Unit","Madera ID - HU","7/",0,0,25.267649765620483,26.15,25.267649765620483,"N/A","N/A"]
["Madera Canal - Class 1","Chowchilla WD - MC","7/",0,0,23.437649765620481,25.99,23.437649765620481,"N/A","N/A"]
["Madera Canal - Class 1","Madera ID - MC","7/",0,0,24.207649765620481,25.99,24.207649765620481,"N/A","N/A"]
["Madera Canal - Class 2","Chowchilla WD - MC","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["Madera Canal - Class 2","Madera ID - MC","7/",0,0,10.15,26.15,10.15,"N/A","N/A"]
["New Melones D & R","Central San Joaquin WCD   ","5/, 7/",0,0,37.937649765620485,26.15,37.937649765620485,"N/A","N/A"]
["New Melones D & R","Stockton-East WD ","5/, 7/",0,0,26.377649765620482,26.15,26.377649765620482,"N/A","N/A"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","7/",0,0,59.077649765620478,26.15,59.077649765620478,"N/A","N/A"]
["Sacramento River - Shasta","Daniell, H & B","7/",0,0,65.650000000000006,26.15,65.650000000000006,"N/A","N/A"]
["Sacramento River - Shasta","Driscoll Strawberry","7/",0,0,129.23000000000002,26.15,129.23000000000002,"N/A","N/A"]
["Sacramento River - Shasta","Gjermann, H","7/",0,0,40.387649765620488,26.15,40.387649765620488,"N/A","N/A"]
["Sacramento River - Shasta","Leviathan Inc  ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E96","v":0},{"$f":"[1]MACRO_INPUT!F96","v":0},{"$f":"[1]MACRO_INPUT!C96+[1]MACRO_INPUT!H112","v":40.24764976562048},{"$f":"ROUND([1]MACRO_INPUT!C159,2)","v":26.15},{"$f":"[1]MACRO_INPUT!D96","v":46.517649765620483},"N/A","N/A"]
["Sacramento River - Shasta","Redding Rancheria","7/",0,0,382.32,26.15,382.32,"N/A","N/A"]
["Sacramento River - Willows","Anderson, A/et al","7/",0,0,75.539999999999992,25.99,75.539999999999992,"N/A","N/A"]
["Sacramento River - Willows","Anderson, R & J","7/",0,0,81.347649765620474,26.15,81.347649765620474,"N/A","N/A"]
["Sacramento River - Willows","Andreotti, A/et al ","7/",0,0,26.377649765620482,26.15,26.377649765620482,"N/A","N/A"]
["Sacramento River - Willows","B & D Family Partnership","7/",0,0,37.127649765620482,26.15,37.127649765620482,"N/A","N/A"]
["Sacramento River - Willows","Baber, J/et al","7/",0,0,51.83,26.15,51.83,"N/A","N/A"]
["Sacramento River - Willows","Burdick, Claude","7/",0,0,40.427649765620487,26.15,40.427649765620487,"N/A","N/A"]
["Sacramento River - Willows","Butler, Diane (2365L)","7/",0,0,50.767649765620476,26.15,50.767649765620476,"N/A","N/A"]
["Sacramento River - Willows","Butte Creek Farms Inc","7/",0,0,38.67764976562048,26.15,38.67764976562048,"N/A","N/A"]
["Sacramento River - Willows","Byrd, A & Osborne, J.","7/",0,0,37.467649765620479,25.99,37.467649765620479,"N/A","N/A"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","7/",0,0,34.457649765620481,26.15,34.457649765620481,"N/A","N/A"]
["Sacramento River - Willows","Carter MWC","7/",0,0,60.327649765620485,26.15,60.327649765620485,"N/A","N/A"]
["Sacramento River - Willows","Charter, Mary","7/",0,0,41.087649765620483,26.15,41.087649765620483,"N/A","N/A"]
["Sacramento River - Willows","Churkin, M Jr & C","7/",0,0,28.257649765620481,26.15,28.257649765620481,"N/A","N/A"]
["Sacramento River - Willows","Conaway Consv Grp","7/",0,0,61.62764976562049,26.15,61.62764976562049,"N/A","N/A"]
["Sacramento River - Willows","County of Sacramento","7/",0,0,245.99,26.15,245.99,"N/A","N/A"]
["Sacramento River - Willows","Cummings, W","7/",0,0,36.56764976562048,26.15,36.56764976562048,"N/A","N/A"]
["Sacramento River - Willows","Driver, Gary/et al","7/",0,0,31.520000000000003,25.99,31.520000000000003,"N/A","N/A"]
["Sacramento River - Willows","Driver, J & C Trustees","7/",0,0,29.297649765620481,26.15,29.297649765620481,"N/A","N/A"]
["Sacramento River - Willows","Driver, Gregory","7/",0,0,60.3,26.15,60.3,"N/A","N/A"]
["Sacramento River - Willows","Driver, W/et al","7/",0,0,64.7,26.15,64.7,"N/A","N/A"]
["Sacramento River - Willows","Dyer, J & Wing, J","7/",0,0,52.097649765620481,26.15,52.097649765620481,"N/A","N/A"]
["Sacramento River - Willows","Eastside MWC","7/",0,0,47.907649765620484,26.15,47.907649765620484,"N/A","N/A"]
["Sacramento River - Willows","Ehrke, A & B","7/",0,0,39.957649765620481,26.15,39.957649765620481,"N/A","N/A"]
["Sacramento River - Willows","Empire Group, LLC","7/",0,0,235.27,26.15,235.27,"N/A","N/A"]
["Sacramento River - Willows","Feather WD","7/",0,0,48.727649765620484,26.15,48.727649765620484,"N/A","N/A"]
["Sacramento River - Willows","Fedora, S/Taylor, W","7/",0,0,198.94,26.15,198.94,"N/A","N/A"]
["Sacramento River - Willows","Four Corners Farmland Fund","7/",0,0,35.527649765620481,0,35.527649765620481,"N/A","N/A"]
["Sacramento River - Willows","Gillaspy, W","7/",0,0,55.227649765620477,26.15,55.227649765620477,"N/A","N/A"]
["Sacramento River - Willows","Giusti, R & S  ","7/",0,0,48.527649765620481,26.15,48.527649765620481,"N/A","N/A"]
["Sacramento River - Willows","Glenn-Colusa ID","7/",0,0,42.06764976562048,26.15,42.06764976562048,"N/A","N/A"]
["Sacramento River - Willows","Green Valley Corp","7/",0,0,46.177649765620487,25.99,46.177649765620487,"N/A","N/A"]
["Sacramento River - Willows","Griffin, J/Prater","7/",0,0,60.077649765620478,26.15,60.077649765620478,"N/A","N/A"]
["Sacramento River - Willows","Hale, J/Marks, A","7/",0,0,191.46,25.99,191.46,"N/A","N/A"]
["Sacramento River - Willows","Hatfield, R & B","7/",0,0,38.697649765620483,21.92,38.697649765620483,"N/A","N/A"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","7/",0,0,35.700000000000003,21.61,35.700000000000003,"N/A","N/A"]
["Sacramento River - Willows","Howald Farms Inc  ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E133","v":0},{"$f":"[1]MACRO_INPUT!F133","v":0},{"$f":"[1]MACRO_INPUT!C133+[1]MACRO_INPUT!H150","v":46.017649765620483},{"$f":"ROUND([1]MACRO_INPUT!C201,2)","v":23.56},{"$f":"[1]MACRO_INPUT!D133","v":56.607649765620479},"N/A","N/A"]
["Sacramento River - Willows","Jaeger, W & P","7/",0,0,79.570000000000007,26.15,79.570000000000007,"N/A","N/A"]
["Sacramento River - Willows","Jansen, P & S","7/",0,0,39.557649765620482,26.18,39.557649765620482,"N/A","N/A"]
["Sacramento River - Willows","Kary, C","7/",0,0,77.75,19.45,77.75,"N/A","N/A"]
["Sacramento River - Willows","King, Ben ","7/",0,0,26.220000000000002,25.99,26.220000000000002,"N/A","N/A"]
["Sacramento River - Willows","King, L","7/",0,0,26.220000000000002,26.15,26.220000000000002,"N/A","N/A"]
["Sacramento River - Willows","KLSY, LLC","7/",0,0,28.807649765620482,21.63,28.807649765620482,"N/A","N/A"]
["Sacramento River - Willows","Knights Landing Investors","7/",0,0,43.257649765620478,26.15,43.257649765620478,"N/A","N/A"]
["Sacramento River - Willows","L C Dennis Company","7/",0,0,47.337649765620483,27.67,47.337649765620483,"N/A","N/A"]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","7/",0,0,51.67,0,51.67,"N/A","N/A"]
["Sacramento River - Willows","Lauppe, B ET UX","7/",0,0,51.907649765620484,26.15,51.907649765620484,"N/A","N/A"]
["Sacramento River - Willows","Lauppe, B & K","7/",0,0,55.607649765620479,26.15,55.607649765620479,"N/A","N/A"]
["Sacramento River - Willows","Leonard, James","7/",0,0,76.58,26.15,76.58,"N/A","N/A"]
["Sacramento River - Willows","Lockett, W & J","7/",0,0,34.447649765620483,25.6,34.447649765620483,"N/A","N/A"]
["Sacramento River - Willows","Lomo CS & Micheli, J","7/",0,0,35.987649765620482,25.99,35.987649765620482,"N/A","N/A"]
["Sacramento River - Willows","Lonon, M","7/",0,0,46.547649765620484,26.15,46.547649765620484,"N/A","N/A"]
["Sacramento River - Willows","M C M Properties","7/",0,0,54.297649765620484,26.15,54.297649765620484,"N/A","N/A"]
["Sacramento River - Willows","Maxwell ID  ","7/",0,0,37.377649765620482,24.71,37.377649765620482,"N/A","N/A"]
["Sacramento River - Willows","McClatchy Partners","7/",0,0,33.897649765620486,29.19,33.897649765620486,"N/A","N/A"]
["Sacramento River - Willows","Meridian Farms WC  ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E152","v":0},{"$f":"[1]MACRO_INPUT!F152","v":0},{"$f":"[1]MACRO_INPUT!C152+[1]MACRO_INPUT!H169","v":27.987649765620482},{"$f":"ROUND([1]MACRO_INPUT!C220,2)","v":0},{"$f":"[1]MACRO_INPUT!D152","v":38.717649765620486},"N/A","N/A"]
["Sacramento River - Willows","Micke, D & N","7/",0,0,34.64,0,34.64,"N/A","N/A"]
["Sacramento River - Willows","Morehead, J/et ux   ","7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["Sacramento River - Willows","Munson, J & D","7/",0,0,53.517649765620483,0,53.517649765620483,"N/A","N/A"]
["Sacramento River - Willows","Natomas Basin Conserv","7/",0,0,52.867649765620484,0,52.867649765620484,"N/A","N/A"]
["Sacramento River - Willows","Natomas Central MWC      ","1/, 2/, 6/",0,0,28.497649765620483,0,36.827649765620485,"N/A","N/A"]
["Sacramento River - Willows","Nelson, Henry E","7/",0,0,42.357649765620479,0,42.357649765620479,"N/A","N/A"]
["Sacramento River - Willows","O'Brien, J & F","7/",0,0,35.657649765620484,0,35.657649765620484,"N/A","N/A"]
["Sacramento River - Willows","Odysseus Farms Prtnrshp","7/",0,0,45.167649765620482,0,45.167649765620482,"N/A","N/A"]
["Sacramento River - Willows","Oji Brothers Farm Inc","7/",0,0,52.487649765620482,0,52.487649765620482,"N/A","N/A"]
["Sacramento River - Willows","Pacific Realty Inc","7/",0,0,35.13764976562048,0,35.13764976562048,"N/A","N/A"]
["Sacramento River - Willows","Pelger MWC     ","1/, 2/, 6/",0,0,26.147649765620482,0,26.38764976562048,"N/A","N/A"]
["Sacramento River - Willows","Pelger Road 1700, LLC","7/",0,0,47.617649765620484,0,47.617649765620484,"N/A","N/A"]
["Sacramento River - Willows","Penner, R & L","7/",0,0,235.74,0,235.74,"N/A","N/A"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","7/",0,0,42.99764976562048,0,42.99764976562048,"N/A","N/A"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID ","7/",0,0,40.157649765620484,0,40.157649765620484,"N/A","N/A"]
["Sacramento River - Willows","Provident ID","7/",0,0,34.99764976562048,0,34.99764976562048,"N/A","N/A"]
["Sacramento River - Willows","Quad-H-Ranches Inc     ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E169","v":0},{"$f":"[1]MACRO_INPUT!F169","v":0},{"$f":"[1]MACRO_INPUT!C169+[1]MACRO_INPUT!H186","v":40.06764976562048},{"$f":"ROUND([1]MACRO_INPUT!C238,2)","v":0},{"$f":"[1]MACRO_INPUT!D169","v":50.707649765620488},"N/A","N/A"]
["Sacramento River - Willows","RD Heer Capital","7/",0,0,38.217649765620486,0,38.217649765620486,"N/A","N/A"]
["Sacramento River - Willows","Recl Dist # 108","7/",0,0,38.787649765620479,0,38.787649765620479,"N/A","N/A"]
["Sacramento River - Willows","Recl Dist #1000","7/",0,0,41.440000000000005,0,41.440000000000005,"N/A","N/A"]
["Sacramento River - Willows","Recl Dist #1004","7/",0,0,41.777649765620481,0,41.777649765620481,"N/A","N/A"]
["Sacramento River - Willows","Reische, E","7/",0,0,69.737649765620475,0,69.737649765620475,"N/A","N/A"]
["Sacramento River - Willows","Reische, L","7/",0,0,57.697649765620483,0,57.697649765620483,"N/A","N/A"]
["Sacramento River - Willows","Richter, H Jr/et al","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E176","v":0},{"$f":"[1]MACRO_INPUT!F176","v":0},{"$f":"[1]MACRO_INPUT!C176+[1]MACRO_INPUT!H193","v":26.147649765620482},{"$f":"ROUND([1]MACRO_INPUT!C244,2)","v":0},{"$f":"[1]MACRO_INPUT!D176","v":35.447649765620483},"N/A","N/A"]
["Sacramento River - Willows","River Garden Farms Co","7/",0,0,37.657649765620484,0,37.657649765620484,"N/A","N/A"]
["Sacramento River - Willows","Roberts Ditch Irr Co","7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["Sacramento River - Willows","Rubio, E & E","7/",0,0,56.447649765620483,0,56.447649765620483,"N/A","N/A"]
["Sacramento River - Willows","Saeed, F","7/",0,0,45.37764976562049,0,45.37764976562049,"N/A","N/A"]
["Sacramento River - Willows","Seaver, C","7/",0,0,90.65,0,90.65,"N/A","N/A"]
["Sacramento River - Willows","Sutter MWC    ","1/, 2/, 6/",0,0,26.147649765620482,0,38.957649765620481,"N/A","N/A"]
["Sacramento River - Willows","Swenson Farms","7/",0,0,35.847649765620481,0,35.847649765620481,"N/A","N/A"]
["Sacramento River - Willows","Sycamore Mutual Water Company","7/",0,0,36.547649765620484,0,36.547649765620484,"N/A","N/A"]
["Sacramento River - Willows","T & P Farms, LLC","7/",0,0,49.017649765620483,0,49.017649765620483,"N/A","N/A"]
["Sacramento River - Willows","Tarke, S","7/",0,0,50.777649765620481,0,50.777649765620481,"N/A","N/A"]
["Sacramento River - Willows","Tisdale Irr & Drain Co ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E187","v":0},{"$f":"[1]MACRO_INPUT!F187","v":0},{"$f":"[1]MACRO_INPUT!C187+[1]MACRO_INPUT!H204","v":26.647649765620482},{"$f":"ROUND([1]MACRO_INPUT!C255,2)","v":0},{"$f":"[1]MACRO_INPUT!D187","v":33.767649765620483},"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L  ","7/",0,0,44.737649765620482,0,44.737649765620482,"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL  ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E189","v":0},{"$f":"[1]MACRO_INPUT!F189","v":0},{"$f":"[1]MACRO_INPUT!C189+[1]MACRO_INPUT!H206","v":41.267649765620483},{"$f":"ROUND([1]MACRO_INPUT!C257,2)","v":0},{"$f":"[1]MACRO_INPUT!D189","v":46.047649765620484},"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S  ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E190","v":0},{"$f":"[1]MACRO_INPUT!F190","v":0},{"$f":"[1]MACRO_INPUT!C190+[1]MACRO_INPUT!H207","v":42.287649765620486},{"$f":"ROUND([1]MACRO_INPUT!C258,2)","v":0},{"$f":"[1]MACRO_INPUT!D190","v":53.697649765620483},"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 880XR  ","1/, 2/, 6/, 10/",{"$f":"[1]MACRO_INPUT!E191","v":0},{"$f":"[1]MACRO_INPUT!F191","v":0},{"$f":"[1]MACRO_INPUT!C191+[1]MACRO_INPUT!H208","v":27.827649765620482},{"$f":"ROUND([1]MACRO_INPUT!C259,2)","v":0},{"$f":"[1]MACRO_INPUT!D191","v":36.757649765620478},"N/A","N/A"]
["Sacramento River - Willows","Wallace, J & J","7/",0,0,304.91764976562047,0,304.91764976562047,"N/A","N/A"]
["Sacramento River - Willows","Wallace, K Trust","7/",0,0,81.827649765620478,0,81.827649765620478,"N/A","N/A"]
["Sacramento River - Willows","Western Almonds, LLC","7/",0,0,33.737649765620482,0,33.737649765620482,"N/A","N/A"]
["Sacramento River - Willows","Wisler, J","7/",0,0,54.35,0,54.35,"N/A","N/A"]
["Sacramento River - Willows","Yocha Dahe Wintun Nation","7/",0,0,30.757649765620481,0,30.757649765620481,"N/A","N/A"]
["Sacramento River - Willows","Yockey, W","7/",0,0,80.330000000000013,0,80.330000000000013,"N/A","N/A"]
["San Felipe Unit","San Benito County WD  ","3/, 5/, 7/",18.34,3.9825192707581811,22.147480729241817,0,22.147480729241817,"N/A","N/A"]
["San Felipe Unit","Santa Clara Valley WD ","3/, 5/, 7/",19.75,4.289063662352671,21.840936337647328,0,21.840936337647328,"N/A","N/A"]
["San Luis Canal - Fresno","Westlands WD - SLC    ","3/, 5/, 7/",11.9,2.584330073828649,23.793319691791833,0,23.793319691791833,"N/A","N/A"]
["San Luis Canal - Fresno","Westlands WD - SLC (DD#2)  ","3/, 5/, 7/",11.9,2.584330073828649,23.793319691791833,0,23.793319691791833,"N/A","N/A"]
["San Luis Canal - Tracy","Pacheco WD - SLC ","5/, 7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["San Luis Canal - Tracy","Panoche WD - SLC ","5/, 7/",0,0,26.407649765620484,0,26.407649765620484,"N/A","N/A"]
["San Luis Canal - Tracy","San Luis WD - SLC   ","3/, 5/, 7/",30.86,6.7022274069919581,19.675422358628524,0,19.675422358628524,"N/A","N/A"]
["San Luis Canal - Tracy","Santa Nella County WD - SLC   ","5/, 7/",0,0,27.235602878207501,0,27.235602878207501,"N/A","N/A"]
["Tehama-Colusa Canal","4-M WD  ","5/, 7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["Tehama-Colusa Canal","Colusa County WD  ","3/, 5/, 7/",20.8,4.5181196302120199,21.859530135408463,0,21.859530135408463,"N/A","N/A"]
["Tehama-Colusa Canal","Cortina WD  ","5/, 7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["Tehama-Colusa Canal","Davis WD - TCC    ","5/, 7/",0,0,28.777649765620481,0,28.777649765620481,"N/A","N/A"]
["Tehama-Colusa Canal","Dunnigan WD ","5/, 7/",0,0,27.897649765620482,0,27.897649765620482,"N/A","N/A"]
["Tehama-Colusa Canal","Glenn Valley WD ","5/, 7/",0,0,28.677649765620483,0,28.677649765620483,"N/A","N/A"]
["Tehama-Colusa Canal","Glide WD   ","5/, 7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["Tehama-Colusa Canal","Holthouse WD  ","5/, 7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["Tehama-Colusa Canal","Kanawha WD  ","3/, 5/, 7/",2.52,0.54767948310433712,25.829970282516147,0,25.829970282516147,"N/A","N/A"]
["Tehama-Colusa Canal","Kirkwood WD  ","5/, 7/",0,0,61.740000000000009,0,61.740000000000009,"N/A","N/A"]
["Tehama-Colusa Canal","La Grande WD  ","5/, 7/",0,0,29.647649765620482,0,29.647649765620482,"N/A","N/A"]
["Tehama-Colusa Canal","Myers-Marsh MWC  ","5/, 7/",0,0,26.377649765620482,0,26.377649765620482,"N/A","N/A"]
["Tehama-Colusa Canal","Orland-Artois WD ","3/, 5/, 7/",6.61,1.4355153541704853,24.942134411449999,0,24.942134411449999,"N/A","N/A"]
["Tehama-Colusa Canal","Westside WD ","5/, 7/",0,0,29.417649765620482,0,29.417649765620482,"N/A","N/A"]

{"sheet":"Footnotes","index":1,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["IRR 2024 Sch A-1 F.Z26.XLSM"]
["01/12/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST"]
["WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2024 IRRIGATION WATER RATES"]
[]
["ASSESSMENTS AND CHARGES:"]
["CVPIA (October 1, 2023 - September 30, 2024)"]
[]
["Restoration Fund","Friant Surcharge 4/"]
[13,7]
[]
["*"]
["Contractor Name Changes see Schedule A-13 page 36"]
[]
["Footnotes:"]
[" "]
["1/ Contractors have full relief of construction charges pusuant to results of Ability-to-Pay study."]
[]
["2/ Contractors have full relief of CVPIA Restoration Fund Charges pursuant to results of an Ability-to-Pay study."]
[]
["3/ Project Use Energy cost and Cost of Service Rate are paid in advance. Please see foreword for further details."]
[]
["4/ As per letter signed 02/24/2023 Public Law 111-11; Title X, Water Marketing for the Friant Division is being reduced by $3.00 per Acre Foot, and the"]
["Friant Surcharge will remain at $7.00 per Acre Foot."]
[]
["5/ Contractor entered into a repayment contract for construction based on the Water Infrastructure Improvement for the Nations Act. "]
[" 2024 Water Rates and Charges will reflect the requirements under the legislation, per PEC TRMR-122, based on the effective date of the contract. "]
[]
["6/ Contractor applicable rate is \"Contract Rate\""]
[]
["7/ Contractor applicable rate is \"Cost of Service Water Rate\""]
[]
["8/ Contract rate does not include direct pumping for Dos Amigos."]
[]
["9/ Surplus of Intertie Construction costs are greater than the Unpaid Allocated Construction costs resulting in an overall surplus."]
[]
["10/ Sacramento River Contractors Ability to Pay study expires on March 31, 2024.  Until the new study is completed, Reclamation will charge for water and "]
["Restoration Fund charges based on the existing study. Once the new study is finalized, all applicable charges will be determined and communicated to contractors."]