{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["OUTPUT","Footnotes"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"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":220,"n_cols":10,"rows_kept":220,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2026 Sch A-1 F.Z28.XLSM"]
["09/30/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST"]
["WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2026 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<Sch A-2A>\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/","-","-",72.86,32.979999999999997,72.86,"N/A","N/A"]
["Black Butte D & R","Stony Creek WD","5/, 7/","-","-",25.86,25.53,25.86,"N/A","N/A"]
["Buchanan Unit","Chowchilla WD - BU","7/","-","-",23.06,37.75,23.06,"N/A","N/A"]
["Clear Creek Unit","Clear Creek CSD ","5/, 7/","-","-",30.29,25.56,30.29,"N/A","N/A"]
["Colusa Basin Drain","Colusa Drain MWC","7/","-","-",35.239999999999995,25.56,35.239999999999995,"N/A","N/A"]
["Corning Canal","Corning WD    ","5/, 7/","-","-",38.01,25.56,38.01,"N/A","N/A"]
["Corning Canal","Proberta WD   ","5/, 7/","-","-",35.96,25.56,35.96,"N/A","N/A"]
["Corning Canal","Thomes Creek WD   ","7/","-","-",706.12,25.56,706.12,"N/A","N/A"]
["Cow Creek Unit","Bella Vista WD ","5/, 7/","-","-",55.389999999999993,25.56,55.389999999999993,"N/A","N/A"]
["Cross Valley Canal","County of Fresno ","5/, 7/, 8/","-","-",38.139999999999993,25.56,38.139999999999993,"N/A","N/A"]
["Cross Valley Canal","County of Tulare ","5/, 7/, 8/","-","-",38.099999999999994,25.56,38.099999999999994,"N/A","N/A"]
["Cross Valley Canal","Hills Valley ID ","5/, 7/, 8/","-","-",38.129999999999995,9.6199999999999992,38.129999999999995,"N/A","N/A"]
["Cross Valley Canal","Kern-Tulare ID ","5/, 7/, 8/","-","-",38.099999999999994,22.56,38.099999999999994,"N/A","N/A"]
["Cross Valley Canal","Lower Tule River ID - CVC ","5/, 7/, 8/","-","-",38.099999999999994,19.78,38.099999999999994,"N/A","N/A"]
["Cross Valley Canal","Pixley ID ","5/, 7/, 8/","-","-",38.099999999999994,22.56,38.099999999999994,"N/A","N/A"]
["Cross Valley Canal","Tri-Valley ID ","5/, 7/, 8/","-","-",38.149999999999991,22.56,38.149999999999991,"N/A","N/A"]
["Delta-Mendota Canal","Banta-Carbona ID ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Byron Bethany ID ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Del Puerto WD ","5/, 7/, 9/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Eagle Field WD ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Mercy Springs WD ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Oro Loma WD","7/","-","-",112.21,22.56,112.21,"N/A","N/A"]
["Delta-Mendota Canal","Pacheco WD - DMC ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Panoche WD - DMC ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Patterson WD ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","San Luis WD - DMC ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","5/, 7/","-","-",26.120228035828234,22.56,26.120228035828234,"N/A","N/A"]
["Delta-Mendota Canal","West Side ID ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Canal","West Stanislaus ID ","5/, 7/","-","-",25.91,22.56,25.91,"N/A","N/A"]
["Delta-Mendota Pool","Coelho Trust ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Delta-Mendota Pool","Fresno Slough WD  ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Delta-Mendota Pool","James ID  ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Delta-Mendota Pool","Laguna WD ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Delta-Mendota Pool","Recl Dist #1606 ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Delta-Mendota Pool","Tranquillity ID ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Delta-Mendota Pool","Tranquillity PUD ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Delta-Mendota Pool","Westlands WD     ","5/, 7/","-","-",25.91,9.6199999999999992,25.91,"N/A","N/A"]
["Friant Dam - Class 2","Gravelly Ford WD","4/, 7/","-","-",9.6199999999999992,22.51,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD","4/, 7/","-","-",22.91,9.6199999999999992,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID","4/, 7/","-","-",20.132622664192599,25.51,20.132622664192599,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Exeter ID","4/, 7/","-","-",22.91,25.51,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Garfield WD","4/, 7/","-","-",26.77,18.649999999999999,26.77,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Hills Valley ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","International WD","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Ivanhoe ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lewis Creek WD","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lindmore ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Orange Cove ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Porterville ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Saucelito ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","So San Joaquin MUD","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Stone Corral ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Terra Bella ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Tri-Valley ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 1","Tulare ID","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID","4/, 7/","-","-",6.8426226641925956,18.649999999999999,6.8426226641925956,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Exeter ID","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Fresno ID","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Ivanhoe ID","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Kern-Tulare WD","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Lindmore ID","4/, 7/","-","-",9.6199999999999992,28.65,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Porterville ID","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Saucelito ID","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Friant-Kern Canal - Class 2","Tulare ID","4/, 7/","-","-",9.67,18.649999999999999,9.67,"N/A","N/A"]
["Hidden Unit","Madera ID - HU","7/","-","-",22.86,18.649999999999999,22.86,"N/A","N/A"]
["Madera Canal - Class 1","Chowchilla WD - MC","4/, 7/","-","-",22.97,18.649999999999999,22.97,"N/A","N/A"]
["Madera Canal - Class 1","Madera ID - MC","4/, 7/","-","-",22.91,18.649999999999999,22.91,"N/A","N/A"]
["Madera Canal - Class 2","Chowchilla WD - MC","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["Madera Canal - Class 2","Madera ID - MC","4/, 7/","-","-",9.6199999999999992,18.649999999999999,9.6199999999999992,"N/A","N/A"]
["New Melones D & R","Central San Joaquin WCD   ","5/, 7/","-","-",25.86,18.649999999999999,25.86,"N/A","N/A"]
["New Melones D & R","Stockton-East WD ","5/, 7/","-","-",25.86,18.649999999999999,25.86,"N/A","N/A"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","7/","-","-",48.23254296435934,18.649999999999999,48.23254296435934,"N/A","N/A"]
["Sacramento River - Shasta","Daniell, H & B","7/","-","-",69.002542964359336,18.649999999999999,69.002542964359336,"N/A","N/A"]
["Sacramento River - Shasta","Driscoll Strawberry","7/","-","-",167.80254296435933,18.649999999999999,167.80254296435933,"N/A","N/A"]
["Sacramento River - Shasta","Gjermann, H","7/","-","-",42.592542964359339,18.649999999999999,42.592542964359339,"N/A","N/A"]
["Sacramento River - Shasta","Leviathan Inc  ","1/, 2/, 6/, 10/","-","-",24.632542964359335,18.649999999999999,33.282542964359337,"N/A","N/A"]
["Sacramento River - Shasta","Redding Rancheria","7/","-","-",567.01254296435934,18.649999999999999,567.01254296435934,"N/A","N/A"]
["Sacramento River - Willows","Anderson, A/et al","7/","-","-",87.252542964359336,18.649999999999999,87.252542964359336,"N/A","N/A"]
["Sacramento River - Willows","Anderson, R & J","7/","-","-",136.36254296435933,18.649999999999999,136.36254296435933,"N/A","N/A"]
["Sacramento River - Willows","Andreotti, A/et al","7/","-","-",19.002542964359336,18.649999999999999,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","B & D Family Partnership","7/","-","-",28.052542964359333,18.649999999999999,28.052542964359333,"N/A","N/A"]
["Sacramento River - Willows","Baber, J/et al","7/","-","-",47.782542964359337,18.649999999999999,47.782542964359337,"N/A","N/A"]
["Sacramento River - Willows","Burdick, Claude","7/","-","-",25.172542964359334,18.649999999999999,25.172542964359334,"N/A","N/A"]
["Sacramento River - Willows","Butler, Diane","7/","-","-",26.682542964359335,18.649999999999999,26.682542964359335,"N/A","N/A"]
["Sacramento River - Willows","Butte Creek Farms Inc","7/","-","-",24.622542964359333,18.649999999999999,24.622542964359333,"N/A","N/A"]
["Sacramento River - Willows","Byrd, A & Osborne, J.","7/","-","-",25.162542964359332,18.649999999999999,25.162542964359332,"N/A","N/A"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","7/","-","-",23.402542964359334,18.649999999999999,23.402542964359334,"N/A","N/A"]
["Sacramento River - Willows","Carter MWC","7/","-","-",49.402542964359334,18.649999999999999,49.402542964359334,"N/A","N/A"]
["Sacramento River - Willows","Charter, Mary (Charter, N&M current)","7/","-","-",44.192542964359333,18.649999999999999,44.192542964359333,"N/A","N/A"]
["Sacramento River - Willows","Churkin, M Jr & C","7/","-","-",19.042542964359335,18.649999999999999,19.042542964359335,"N/A","N/A"]
["Sacramento River - Willows","Conaway Consv Grp","7/","-","-",75.512542964359341,18.649999999999999,75.512542964359341,"N/A","N/A"]
["Sacramento River - Willows","County of Sacramento","7/","-","-",335.55254296435936,18.649999999999999,335.55254296435936,"N/A","N/A"]
["Sacramento River - Willows","Cummings, W","7/","-","-",27.232542964359332,18.649999999999999,27.232542964359332,"N/A","N/A"]
["Sacramento River - Willows","Driver, Gary/et al","7/","-","-",22.752542964359336,18.649999999999999,22.752542964359336,"N/A","N/A"]
["Sacramento River - Willows","Driver, J & C Trustees (Driver, W/et al current)","7/","-","-",64.942542964359347,18.649999999999999,64.942542964359347,"N/A","N/A"]
["Sacramento River - Willows","Driver, Gregory","7/","-","-",44.412542964359332,18.649999999999999,44.412542964359332,"N/A","N/A"]
["Sacramento River - Willows","Driver, W/et al","7/","-","-",19.862542964359335,18.649999999999999,19.862542964359335,"N/A","N/A"]
["Sacramento River - Willows","Dyer, J & Wing, J","7/","-","-",35.632542964359338,18.649999999999999,35.632542964359338,"N/A","N/A"]
["Sacramento River - Willows","Eastside MWC","7/","-","-",30.962542964359336,18.649999999999999,30.962542964359336,"N/A","N/A"]
["Sacramento River - Willows","Ehrke, A & B","7/","-","-",32.802542964359333,18.649999999999999,32.802542964359333,"N/A","N/A"]
["Sacramento River - Willows","Empire Group, LLC","7/","-","-",255.69254296435932,18.649999999999999,255.69254296435932,"N/A","N/A"]
["Sacramento River - Willows","Feather WD","7/","-","-",39.112542964359335,18.649999999999999,39.112542964359335,"N/A","N/A"]
["Sacramento River - Willows","Fedora, S/Taylor, W","7/","-","-",247.35254296435932,18.649999999999999,247.35254296435932,"N/A","N/A"]
["Sacramento River - Willows","Four Corners Farmland Fund","7/","-","-",24.562542964359334,0,24.562542964359334,"N/A","N/A"]
["Sacramento River - Willows","Kaelin, Cameron C.","7/","-","-",19.002542964359336,18.649999999999999,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Giusti, R & S  ","7/","-","-",19.002542964359336,18.649999999999999,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Glenn-Colusa ID","7/","-","-",65.842542964359339,18.649999999999999,65.842542964359339,"N/A","N/A"]
["Sacramento River - Willows","Green Valley Corp","7/","-","-",19.002542964359336,18.649999999999999,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Griffin, J/Prater","7/","-","-",52.392542964359336,18.649999999999999,52.392542964359336,"N/A","N/A"]
["Sacramento River - Willows","Hale, J/Marks, A","7/","-","-",152.27254296435933,18.649999999999999,152.27254296435933,"N/A","N/A"]
["Sacramento River - Willows","Hatfield, R & B","7/","-","-",45.842542964359339,18.649999999999999,45.842542964359339,"N/A","N/A"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","7/","-","-",19.002542964359336,19.079999999999998,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Howald Farms Inc","1/, 2/, 6/, 10/","-","-",34.872542964359333,21.12,50.472542964359334,"N/A","N/A"]
["Sacramento River - Willows","Jaeger, W & P","7/","-","-",65.902542964359327,21.12,65.902542964359327,"N/A","N/A"]
["Sacramento River - Willows","Jansen, P & S","7/","-","-",19.002542964359336,25.6,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Kary, C","7/","-","-",86.172542964359337,25.64,86.172542964359337,"N/A","N/A"]
["Sacramento River - Willows","King, Ben ","7/","-","-",19.002542964359336,13.12,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","King, L","7/","-","-",19.002542964359336,25.6,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","KLSY, LLC","7/","-","-",19.002542964359336,25.51,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Knights Landing Investors","7/","-","-",43.03254296435933,18.170000000000002,43.03254296435933,"N/A","N/A"]
["Sacramento River - Willows","L C Dennis Company","7/","-","-",43.512542964359334,25.51,43.512542964359334,"N/A","N/A"]
["Sacramento River - Willows","Lauppe, Alan; Joan Johnson, & Warren Lauppe","7/","-","-",29.002542964359336,0,29.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Lauppe, Alan","7/","-","-",19.002542964359336,0,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Lauppe, B ET UX (Natomas Basin Conserv current)","7/","-","-",36.762542964359341,0,36.762542964359341,"N/A","N/A"]
["Sacramento River - Willows","Lauppe, B & K (Natomas Basin Conserv current)","7/","-","-",29.542542964359335,0,29.542542964359335,"N/A","N/A"]
["Sacramento River - Willows","Leonard, James","7/","-","-",19.002542964359336,0,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Lockett, W & J (Driver W/et al current)","7/","-","-",27.342542964359332,0,27.342542964359332,"N/A","N/A"]
["Sacramento River - Willows","Lomo CS & Micheli, J","7/","-","-",20.752542964359336,0,20.752542964359336,"N/A","N/A"]
["Sacramento River - Willows","Lonon, M","7/","-","-",35.182542964359335,0,35.182542964359335,"N/A","N/A"]
["Sacramento River - Willows","M C M Properties","7/","-","-",37.082542964359334,0,37.082542964359334,"N/A","N/A"]
["Sacramento River - Willows","Maxwell ID","7/","-","-",31.352542964359333,0,31.352542964359333,"N/A","N/A"]
["Sacramento River - Willows","McClatchy Partners","7/","-","-",19.882542964359335,0,19.882542964359335,"N/A","N/A"]
["Sacramento River - Willows","Meridian Farms WC  ","1/, 2/, 6/, 10/","-","-",18.652542964359334,0,30.672542964359334,"N/A","N/A"]
["Sacramento River - Willows","Micke, D & N","7/","-","-",28.272542964359332,0,28.272542964359332,"N/A","N/A"]
["Sacramento River - Willows","Morehead, J/et ux","7/","-","-",19.032542964359337,0,19.032542964359337,"N/A","N/A"]
["Sacramento River - Willows","Munson, J & D (Sooch, Jagtar at al current)","7/","-","-",372.20254296435934,0,372.20254296435934,"N/A","N/A"]
["Sacramento River - Willows","Natomas Basin Conserv","7/","-","-",37.082542964359334,0,37.082542964359334,"N/A","N/A"]
["Sacramento River - Willows","Natomas Central MWC","1/, 2/, 6/","-","-",19.702542964359335,0,27.802542964359336,"N/A","N/A"]
["Sacramento River - Willows","Nelson, T & H (Van Ruiten Capital current)","7/","-","-",34.782542964359337,0,34.782542964359337,"N/A","N/A"]
["Sacramento River - Willows","O'Brien, J & F","7/","-","-",27.892542964359336,0,27.892542964359336,"N/A","N/A"]
["Sacramento River - Willows","Odysseus Farms Prtnrshp","7/","-","-",27.172542964359334,0,27.172542964359334,"N/A","N/A"]
["Sacramento River - Willows","Oji Brothers Farm Inc","7/","-","-",42.102542964359337,0,42.102542964359337,"N/A","N/A"]
["Sacramento River - Willows","Pacific Realty Inc","7/","-","-",25.042542964359335,0,25.042542964359335,"N/A","N/A"]
["Sacramento River - Willows","Pelger MWC","1/, 2/, 6/","-","-",18.652542964359334,0,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Pelger Road 1700, LLC","7/","-","-",35.202542964359338,0,35.202542964359338,"N/A","N/A"]
["Sacramento River - Willows","Penner, R & L","7/","-","-",323.66254296435932,0,323.66254296435932,"N/A","N/A"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","7/","-","-",38.112542964359335,0,38.112542964359335,"N/A","N/A"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","7/","-","-",31.302542964359333,0,31.302542964359333,"N/A","N/A"]
["Sacramento River - Willows","Provident ID","7/","-","-",27.682542964359335,0,27.682542964359335,"N/A","N/A"]
["Sacramento River - Willows","Quad-H-Ranches Inc","1/, 2/, 6/, 10/","-","-",19.672542964359334,0,28.902542964359334,"N/A","N/A"]
["Sacramento River - Willows","RD Heer Capital","7/","-","-",29.082542964359334,0,29.082542964359334,"N/A","N/A"]
["Sacramento River - Willows","Recl Dist # 108","7/","-","-",26.722542964359334,0,26.722542964359334,"N/A","N/A"]
["Sacramento River - Willows","Recl Dist #1000","7/","-","-",36.382542964359331,0,36.382542964359331,"N/A","N/A"]
["Sacramento River - Willows","Recl Dist #1004","7/","-","-",31.292542964359335,0,31.292542964359335,"N/A","N/A"]
["Sacramento River - Willows","Reische, E","7/","-","-",74.512542964359341,0,74.512542964359341,"N/A","N/A"]
["Sacramento River - Willows","Reische, L","7/","-","-",57.55254296435934,0,57.55254296435934,"N/A","N/A"]
["Sacramento River - Willows","Richter, H Jr/et al","1/, 2/, 6/, 10/","-","-",18.652542964359334,0,22.692542964359333,"N/A","N/A"]
["Sacramento River - Willows","River Garden Farms Co","7/","-","-",24.932542964359335,0,24.932542964359335,"N/A","N/A"]
["Sacramento River - Willows","Roberts Ditch Irr Co","7/","-","-",19.002542964359336,0,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Rubio, E & E","7/","-","-",41.712542964359336,0,41.712542964359336,"N/A","N/A"]
["Sacramento River - Willows","Saeed, F","7/","-","-",36.082542964359334,0,36.082542964359334,"N/A","N/A"]
["Sacramento River - Willows","Seaver, C","7/","-","-",110.34254296435932,0,110.34254296435932,"N/A","N/A"]
["Sacramento River - Willows","Sutter MWC","1/, 2/, 6/","-","-",18.652542964359334,0,31.682542964359335,"N/A","N/A"]
["Sacramento River - Willows","Swenson Farms","7/","-","-",26.912542964359332,0,26.912542964359332,"N/A","N/A"]
["Sacramento River - Willows","Sycamore Mutual Water Company","7/","-","-",22.512542964359334,0,22.512542964359334,"N/A","N/A"]
["Sacramento River - Willows","T & P Farms, LLC","7/","-","-",31.662542964359332,0,31.662542964359332,"N/A","N/A"]
["Sacramento River - Willows","Tarke, S","7/","-","-",39.902542964359334,0,39.902542964359334,"N/A","N/A"]
["Sacramento River - Willows","Tisdale Irr & Drain Co","1/, 2/, 6/, 10/","-","-",18.652542964359334,0,24.272542964359332,"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","7/","-","-",28.502542964359336,0,28.502542964359336,"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","1/, 2/, 6/, 10/","-","-",36.072542964359336,0,41.842542964359339,"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","1/, 2/, 6/, 10/","-","-",31.772542964359332,0,45.312542964359331,"N/A","N/A"]
["Sacramento River - Willows","Van Ruiten Brothers 880XR","1/, 2/, 6/, 10/","-","-",18.652542964359334,0,24.272542964359332,"N/A","N/A"]
["Sacramento River - Willows","Wallace, J & J","7/","-","-",143.30254296435933,0,143.30254296435933,"N/A","N/A"]
["Sacramento River - Willows","Wallace, K Trust","7/","-","-",55.402542964359341,0,55.402542964359341,"N/A","N/A"]
["Sacramento River - Willows","Western Almonds, LLC","7/","-","-",19.002542964359336,0,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Wisler, J","7/","-","-",49.902542964359334,0,49.902542964359334,"N/A","N/A"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","7/","-","-",19.002542964359336,0,19.002542964359336,"N/A","N/A"]
["Sacramento River - Willows","Yockey, W","7/","-","-",19.002542964359336,0,19.002542964359336,"N/A","N/A"]
["San Felipe Unit","San Benito County WD  ","3/, 5/, 7/",13.94,6.230107394709556,19.43,0,19.43,"N/A","N/A"]
["San Felipe Unit","Santa Clara Valley WD ","3/, 5/, 7/",16.009999999999998,7.1560483110757387,18.510000000000002,0,18.510000000000002,"N/A","N/A"]
["San Luis Canal - Fresno","Westlands WD - SLC    ","3/, 5/, 7/",10.06,4.4968116976038077,21.47,0,21.47,"N/A","N/A"]
["San Luis Canal - Fresno","Westlands WD - SLC (DD#2)  ","3/, 5/, 7/",10.06,4.4968116976038077,21.47,0,21.47,"N/A","N/A"]
["San Luis Canal - Tracy","Pacheco WD - SLC ","5/, 7/","-","-",25.95,0,25.95,"N/A","N/A"]
["San Luis Canal - Tracy","Panoche WD - SLC ","5/, 7/","-","-",25.99,0,25.99,"N/A","N/A"]
["San Luis Canal - Tracy","San Luis WD - SLC   ","3/, 5/, 7/",28.08,12.553714407984819,13.469999999999997,0,13.469999999999997,"N/A","N/A"]
["San Luis Canal - Tracy","Santa Nella County WD - SLC   ","5/, 7/","-","-",25.963098645449904,0,25.963098645449904,"N/A","N/A"]
["Tehama-Colusa Canal","4-M WD  ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Colusa County WD  ","3/, 5/, 7/",16.489999999999998,7.3709378002578267,18.52,0,18.52,"N/A","N/A"]
["Tehama-Colusa Canal","Cortina WD  ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Davis WD - TCC    ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Dunnigan WD ","5/, 7/","-","-",27.169999999999998,0,27.169999999999998,"N/A","N/A"]
["Tehama-Colusa Canal","Glenn Valley WD ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Glide WD   ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Holthouse WD  ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Kanawha WD  ","3/, 5/, 7/",2.65,1.1836378132991443,24.689999999999998,0,24.689999999999998,"N/A","N/A"]
["Tehama-Colusa Canal","Kirkwood WD  ","5/, 7/","-","-",66.009999999999991,0,66.009999999999991,"N/A","N/A"]
["Tehama-Colusa Canal","La Grande WD  ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Myers-Marsh MWC  ","5/, 7/","-","-",25.86,0,25.86,"N/A","N/A"]
["Tehama-Colusa Canal","Orland-Artois WD ","3/, 5/, 7/",5.61,2.5063855360054457,23.36,0,23.36,"N/A","N/A"]
["Tehama-Colusa Canal","Westside WD ","5/, 7/","-","-",27.979999999999997,0,27.979999999999997,"N/A","N/A"]

{"sheet":"Footnotes","index":1,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-1 F.Z28.XLSM"]
["09/30/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST"]
["WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2026 IRRIGATION WATER RATES"]
[]
["ASSESSMENTS AND CHARGES:"]
["CVPIA (October 1, 2025 - September 30, 2026)"]
[]
["Restoration Fund","Friant Surcharge 4/"]
[]
[13.64,7]
["*"]
["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. "]
[" 2025 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."]