{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":14,"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":233,"n_cols":19,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
[{"$error":"#VALUE!"}]
["IRR 2026 Sch A-2A F.Z28.XLSM"]
["09/29/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION COST OF SERVICE"]
["WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2026 IRRIGATION WATER RATES"]
[null,null,null,""]
["Category","\n\nA) Facility/Contractor\n","Related Footnotes 5/","B) Construction\nCost Per A/F \n<Sch.  A-2Ba>","C) DMC Aqueduct\nIntertie\nConstruction\nCost Per A/F\n<Sch.  A-2Bc>","C) 5-yr Intertie Capital Cost per A/F - Sch A-2Bc Intertie\n\n1/","D) Folsom Safety of Dams (FSOD)\nConstruction\nCost Per A/F\n<Sch.  A-2Bc_FSOD>","E) Water\nMarketing\nEstimated O&M Costs Per Acre Foot \n<Sch.  A-8>","F) Storage\n(Includes Offset) Estimated O&M Costs Per Acre Foot \n<Sch.  A-8>","G) Direct\nPumping\nOffset Estimated O&M Costs Per Acre Foot \n<Sch.  A-11>","H) Conveyance \nEstimated O&M Costs Per Acre Foot \n\n<Sch.  A-8>","I) Conveyance/ XM Direct Pumping Estimated O&M Costs Per Acre Foot \n<Sch. A-8,        Sch. A-9>","J) Conveyance/ XM Storage Estimated O&M Costs Per Acre Foot \n<Sch. A-8,            Sch. A-8 XM>","K) Credit for\nOther PUE\nRemittance  1/ Estimated O&M Costs Per Acre Foot \n<Sch. A-11>","L) Total\n O&M\nEstimated O&M Costs Per Acre Foot \n(E+F+G+H+I+J+K)","M) Deficit\nCost\nPer A/F\n<Sch. A-6B>","N) Cost of Service Rate (B+C+D+L+M)","O) Direct\nPumping\nProject Use Energy\n<Sch. A-11>","P) Other PUE\nRemittance\n1/ Project Use Energy\n<Sch. A-11>"]
["Black Butte D & R","4-E WD","-",34.369999999999997,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,12.63,72.86,"-","-"]
["Black Butte D & R","Stony Creek WD ","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Buchanan Unit","Chowchilla WD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.39,0,22.509999999999998,0.2,23.06,"-","-"]
["Clear Creek Unit","Clear Creek CSD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,4.43,30.29,"-","-"]
["Colusa Basin Drain","Colusa Drain MWC","-",9.77,"-",null,0.35,12.62,12.5,0,0,0,0,0,25.119999999999997,0,35.239999999999995,"-","-"]
["Corning Canal","Corning WD","-",0,"-",null,0.35,12.62,12.5,12.09,0,0,0.45,0,37.659999999999997,0,38.01,"-","-"]
["Corning Canal","Proberta WD","-",0,"-",null,0.35,12.62,12.5,7.44,0,0,0.42,0,32.979999999999997,2.63,35.96,"-","-"]
["Corning Canal","Thomes Creek WD","-",304.79000000000002,"-",null,0.35,12.62,12.5,0,0,0,0.41,0,25.529999999999998,375.45,706.12,"-","-"]
["Cow Creek Unit","Bella Vista WD","-",0,"-",null,0.35,12.62,12.5,29.45,0,0,0.47,0,55.039999999999992,0,55.389999999999993,"-","-"]
["Cross Valley Canal  ","County of Fresno ","-",0,"-",null,0.35,12.62,12.5,12.149999999999999,0,0,0.48,0,37.749999999999993,0.04,38.139999999999993,"-","-"]
["Cross Valley Canal  ","County of Tulare ","-",0,"-",null,0.35,12.62,12.5,12.149999999999999,0,0,0.48,0,37.749999999999993,0,38.099999999999994,"-","-"]
["Cross Valley Canal  ","Hills Valley ID","-",0,"-",null,0.35,12.62,12.5,12.149999999999999,0,0,0.48,0,37.749999999999993,0.03,38.129999999999995,"-","-"]
["Cross Valley Canal  ","Kern-Tulare ID","-",0,"-",null,0.35,12.62,12.5,12.149999999999999,0,0,0.48,0,37.749999999999993,0,38.099999999999994,"-","-"]
["Cross Valley Canal  ","Lower Tule River ID - CVC","-",0,"-",null,0.35,12.62,12.5,12.149999999999999,0,0,0.48,0,37.749999999999993,0,38.099999999999994,"-","-"]
["Cross Valley Canal  ","Pixley ID","-",0,"-",null,0.35,12.62,12.5,12.149999999999999,0,0,0.48,0,37.749999999999993,0,38.099999999999994,"-","-"]
["Cross Valley Canal  ","Tri-Valley WD ","-",0,"-",null,0.35,12.62,12.5,12.149999999999999,0,0,0.48,0,37.749999999999993,0.05,38.149999999999991,"-","-"]
["Delta-Mendota Canal","Banta-Carbona ID","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Byron Bethany ID","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Del Puerto WD","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Eagle Field WD","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Mercy Springs WD ","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Oro Loma WD","-",86.3,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,112.21,"-","-"]
["Delta-Mendota Canal","Pacheco WD - DMC ","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Panoche WD - DMC ","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Patterson WD","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","San Luis WD - DMC","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","Santa Nella County WD - DMC","-",0,0.21022803582823615,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,26.120228035828234,"-","-"]
["Delta-Mendota Canal","West Side ID","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Canal","West Stanislaus ID","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","Coelho Trust","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","Fresno Slough WD","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","James ID","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","Laguna WD ","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","Recl Dist #1606","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","Tranquillity ID","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","Tranquillity PUD","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Delta-Mendota Pool","Westland WD - DMP","2/",0,0,1.25,0.35,12.62,12.5,0,0,0,0.44,0,25.56,0,25.91,"-","-"]
["Friant Dam - Class 2","Gravelly Ford WD","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID","3/",0,"-",null,0.35,6.8426226641925956,12.5,0,0,0,0.44,0,19.782622664192598,0,20.132622664192599,"-","-"]
["Friant-Kern Canal - Class 1","Exeter ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Garfield WD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,3.86,26.77,"-","-"]
["Friant-Kern Canal - Class 1","Hills Valley ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","International WD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Ivanhoe ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Lewis Creek WD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Lindmore ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Lower Tule River ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Orange Cove ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Porterville ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Saucelito ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","So San Joaquin MUD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Stone Corral ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Terra Bella ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Tri-Valley ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 1","Tulare ID","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID","3/",0,"-",null,0,6.8426226641925956,0,0,0,0,0,0,6.8426226641925956,0,6.8426226641925956,"-","-"]
["Friant-Kern Canal - Class 2","Exeter ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Fresno ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Ivanhoe ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Kern-Tulare WD","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Lindmore ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Porterville ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Saucelito ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Friant-Kern Canal - Class 2","Tulare ID","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0.05,9.67,"-","-"]
["Hidden Unit","Madera ID - HU","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.39,0,22.509999999999998,0,22.86,"-","-"]
["Madera Canal - Class 1","Chowchilla WD - MC","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0.06,22.97,"-","-"]
["Madera Canal - Class 1","Madera ID - MC","-",0,"-",null,0.35,9.6199999999999992,12.5,0,0,0,0.44,0,22.56,0,22.91,"-","-"]
["Madera Canal - Class 2","Chowchilla WD - MC","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["Madera Canal - Class 2","Madera ID - MC","-",0,"-",null,0,9.6199999999999992,0,0,0,0,0,0,9.6199999999999992,0,9.6199999999999992,"-","-"]
["New Melones D & R","Central San Joaquin WCD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["New Melones D & R","Stockton East WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","4/",29.23,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,48.23254296435934,"-","-"]
["Sacramento River - Shasta","Daniell, H & B","4/",50,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,69.002542964359336,"-","-"]
["Sacramento River - Shasta","Driscoll Strawberry ","4/",38.840000000000003,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,109.96,167.80254296435933,"-","-"]
["Sacramento River - Shasta","Gjermann, H","4/",21.1,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,2.4900000000000002,42.592542964359339,"-","-"]
["Sacramento River - Shasta","Leviathan Inc","4/",8.3000000000000007,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,5.98,33.282542964359337,"-","-"]
["Sacramento River - Shasta","Redding Rancheria","4/",31.21,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,516.79999999999995,567.01254296435934,"-","-"]
["Sacramento River - Willows","Anderson, A/et al","4/",17.45,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,50.8,87.252542964359336,"-","-"]
["Sacramento River - Willows","Anderson, R & J","4/",117.3,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.06,136.36254296435933,"-","-"]
["Sacramento River - Willows","Andreotti, A/et al","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","B & D Family Partnership","4/",9.0500000000000007,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,28.052542964359333,"-","-"]
["Sacramento River - Willows","Baber, J/et al","4/",28.78,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,47.782542964359337,"-","-"]
["Sacramento River - Willows","Burdick, Claude","4/",6.17,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,25.172542964359334,"-","-"]
["Sacramento River - Willows","Butler, Diane","4/",7.68,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,26.682542964359335,"-","-"]
["Sacramento River - Willows","Butte Creek Farms Inc","4/",5.62,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,24.622542964359333,"-","-"]
["Sacramento River - Willows","Byrd, A & Osborne, J.","4/",6.16,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,25.162542964359332,"-","-"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","4/",4.4000000000000004,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,23.402542964359334,"-","-"]
["Sacramento River - Willows","Carter MWC","4/",28.63,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,1.77,49.402542964359334,"-","-"]
["Sacramento River - Willows","Charter, Mary","4/",24.88,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.31,44.192542964359333,"-","-"]
["Sacramento River - Willows","Churkin, M Jr & C","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.04,19.042542964359335,"-","-"]
["Sacramento River - Willows","Conaway Consv Grp","4/",33.04,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,23.47,75.512542964359341,"-","-"]
["Sacramento River - Willows","County of Sacramento","4/",47.5,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,269.05,335.55254296435936,"-","-"]
["Sacramento River - Willows","Cummings, W","4/",8.23,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,27.232542964359332,"-","-"]
["Sacramento River - Willows","Driver, Gary/et al","4/",3.75,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,22.752542964359336,"-","-"]
["Sacramento River - Willows","Driver, J & C Trustees","4/",45.88,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.06,64.942542964359347,"-","-"]
["Sacramento River - Willows","Driver, Gregory","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,25.41,44.412542964359332,"-","-"]
["Sacramento River - Willows","Driver, W/et al","4/",0.86,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.862542964359335,"-","-"]
["Sacramento River - Willows","Dyer, J & Wing, J","4/",14.92,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,1.71,35.632542964359338,"-","-"]
["Sacramento River - Willows","Eastside MWC","4/",11.96,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,30.962542964359336,"-","-"]
["Sacramento River - Willows","Ehrke, A & B","4/",13.76,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.04,32.802542964359333,"-","-"]
["Sacramento River - Willows","Empire Group, LLC","4/",236.69,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,255.69254296435932,"-","-"]
["Sacramento River - Willows","Feather WD","-",10.11,"-",null,0.35,12.62,15.642542964359336,0,0,0,0.39,0,28.652542964359334,0,39.112542964359335,"-","-"]
["Sacramento River - Willows","Fedora, S/Taylor, W","4/",89.6,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,138.75,247.35254296435932,"-","-"]
["Sacramento River - Willows","Four Corners Farmland Fund","4/",5.56,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,24.562542964359334,"-","-"]
["Sacramento River - Willows","Kaelin, Cameron C.","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Giusti, R & S  ","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Glenn-Colusa ID","4/",46.84,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,65.842542964359339,"-","-"]
["Sacramento River - Willows","Green Valley Corp","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Griffin, J/Prater","4/",33.39,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,52.392542964359336,"-","-"]
["Sacramento River - Willows","Hale, J/Marks, A","4/",56.28,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,76.989999999999995,152.27254296435933,"-","-"]
["Sacramento River - Willows","Hatfield, R & B","4/",26.84,"-",null,0.35,2.6199999999999992,15.642542964359336,0,null,null,0.39,0,18.652542964359334,0,45.842542964359339,"-","-"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Howald Farms Inc","4/",15.25,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,16.22,50.472542964359334,"-","-"]
["Sacramento River - Willows","Jaeger, W & P","4/",40.44,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,6.46,65.902542964359327,"-","-"]
["Sacramento River - Willows","Jansen, P & S","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Kary, C","4/",59.75,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,7.42,86.172542964359337,"-","-"]
["Sacramento River - Willows","King, Ben ","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","King, L","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","KLSY, LLC","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Knights Landing Investors","4/",17.13,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,6.9,43.03254296435933,"-","-"]
["Sacramento River - Willows","L C Dennis Company","4/",12.68,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,11.83,43.512542964359334,"-","-"]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-",0,"-",null,0.35,12.62,15.642542964359336,0,0,0,0.39,0,28.652542964359334,0,29.002542964359336,"-","-"]
["Sacramento River - Willows","Lauppe, Alan","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Lauppe, B ET UX","4/",17.760000000000002,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,36.762542964359341,"-","-"]
["Sacramento River - Willows","Lauppe, B & K","4/",10.54,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,29.542542964359335,"-","-"]
["Sacramento River - Willows","Leonard, James","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Lockett, W & J","4/",8.3000000000000007,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.04,27.342542964359332,"-","-"]
["Sacramento River - Willows","Lomo CS & Micheli, J","4/",1.75,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,20.752542964359336,"-","-"]
["Sacramento River - Willows","Lonon, M","4/",16.18,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,35.182542964359335,"-","-"]
["Sacramento River - Willows","M C M Properties","4/",18.079999999999998,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,37.082542964359334,"-","-"]
["Sacramento River - Willows","Maxwell ID","4/",12.35,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,31.352542964359333,"-","-"]
["Sacramento River - Willows","McClatchy Partners","4/",0.88,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.882542964359335,"-","-"]
["Sacramento River - Willows","Meridian Farms WC  ","4/",11.67,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,30.672542964359334,"-","-"]
["Sacramento River - Willows","Micke, D & N","2/, 5/",5.6,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,3.67,28.272542964359332,"-","-"]
["Sacramento River - Willows","Morehead, J/et ux  ","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.03,19.032542964359337,"-","-"]
["Sacramento River - Willows","Munson, J & D","4/",352.8,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.4,372.20254296435934,"-","-"]
["Sacramento River - Willows","Natomas Basin Conserv","4/",18.079999999999998,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,37.082542964359334,"-","-"]
["Sacramento River - Willows","Natomas Central MWC  ","4/",7.75,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,1.05,27.802542964359336,"-","-"]
["Sacramento River - Willows","Nelson, Henry E","4/",15.78,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,34.782542964359337,"-","-"]
["Sacramento River - Willows","O'Brien, J & F","4/",8.89,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,27.892542964359336,"-","-"]
["Sacramento River - Willows","Odysseus Farms Prtnrshp","4/",8.17,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,27.172542964359334,"-","-"]
["Sacramento River - Willows","Oji Brothers Farm Inc","4/",23.1,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,42.102542964359337,"-","-"]
["Sacramento River - Willows","Pacific Realty Inc","4/",6.04,null,null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,25.042542964359335,"-","-"]
["Sacramento River - Willows","Pelger MWC","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Pelger Road 1700, LLC","4/",16.2,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,35.202542964359338,"-","-"]
["Sacramento River - Willows","Penner, R & L","4/",36.53,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,268.13,323.66254296435932,"-","-"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","4/",19.11,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,38.112542964359335,"-","-"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID  ","4/",12.3,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,31.302542964359333,"-","-"]
["Sacramento River - Willows","Provident ID","4/",8.68,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,27.682542964359335,"-","-"]
["Sacramento River - Willows","Quad-H-Ranches Inc  ","4/",8.8800000000000008,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,1.02,28.902542964359334,"-","-"]
["Sacramento River - Willows","RD Heer Capital ","4/",7.9,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,2.1800000000000002,29.082542964359334,"-","-"]
["Sacramento River - Willows","Recl Dist # 108","4/",7.72,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,26.722542964359334,"-","-"]
["Sacramento River - Willows","Recl Dist #1000","4/",10.53,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,6.85,36.382542964359331,"-","-"]
["Sacramento River - Willows","Recl Dist #1004","4/",12.29,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,31.292542964359335,"-","-"]
["Sacramento River - Willows","Reische, E","4/",51.45,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,4.0599999999999996,74.512542964359341,"-","-"]
["Sacramento River - Willows","Reische, L","4/",38.520000000000003,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0.03,57.55254296435934,"-","-"]
["Sacramento River - Willows","Richter, H Jr/et al","4/",3.69,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,22.692542964359333,"-","-"]
["Sacramento River - Willows","River Garden Farms Co","4/",5.93,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,24.932542964359335,"-","-"]
["Sacramento River - Willows","Roberts Ditch Irr Co","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Rubio, E & E","4/",22.71,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,41.712542964359336,"-","-"]
["Sacramento River - Willows","Saeed, F","4/",11.52,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,5.56,36.082542964359334,"-","-"]
["Sacramento River - Willows","Seaver, C","4/",17.739999999999998,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,73.599999999999994,110.34254296435932,"-","-"]
["Sacramento River - Willows","Sutter MWC  ","4/",12.68,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,31.682542964359335,"-","-"]
["Sacramento River - Willows","Swenson Farms","4/",7.91,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,26.912542964359332,"-","-"]
["Sacramento River - Willows","Sycamore Mutual Water Company","4/",3.51,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,22.512542964359334,"-","-"]
["Sacramento River - Willows","T & P Farms, LLC","4/",12.66,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,31.662542964359332,"-","-"]
["Sacramento River - Willows","Tarke, S","4/",20.9,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,39.902542964359334,"-","-"]
["Sacramento River - Willows","Tisdale Irr & Drain Co  ","4/",5.27,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,24.272542964359332,"-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","4/",9.5,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,28.502542964359336,"-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","4/",5.42,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,17.420000000000002,41.842542964359339,"-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","4/",13.19,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,13.12,45.312542964359331,"-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 880XR","4/",5.27,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,24.272542964359332,"-","-"]
["Sacramento River - Willows","Wallace, J & J","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,124.3,143.30254296435933,"-","-"]
["Sacramento River - Willows","Wallace, K Trust","4/",30.09,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,6.31,55.402542964359341,"-","-"]
["Sacramento River - Willows","Western Almonds, LLC","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Wisler, J","4/",30.9,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,49.902542964359334,"-","-"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["Sacramento River - Willows","Yockey, W","4/",0,"-",null,0.35,2.6199999999999992,15.642542964359336,0,0,0,0.39,0,18.652542964359334,0,19.002542964359336,"-","-"]
["San Felipe Unit","San Benito County WD  ","1/","-",0,1.25,0.35,12.62,11.13,0,0,0,1.56,-6.23,19.079999999999998,"-",19.43,13.94,6.230107394709556]
["San Felipe Unit","Santa Clara Valley WD  ","1/",0,0,1.25,0.35,12.62,11.13,0,0,0,1.57,-7.16,18.16,0,18.510000000000002,16.009999999999998,7.1560483110757387]
["San Luis Canal - Fresno","Westlands WD - SLC","-","-",0,1.25,0.35,12.62,12.5,0,0,0,0.5,-4.5,21.119999999999997,"-",21.47,10.06,4.4968116976038077]
["San Luis Canal - Fresno","Westlands WD - SLC (DD#2)","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.5,-4.5,21.119999999999997,0,21.47,10.06,4.4968116976038077]
["San Luis Canal - Tracy","Pacheco WD - SLC","-","-",0,1.25,0.35,12.62,12.5,0,0,0,0.48,0,25.599999999999998,"-",25.95,"-","-"]
["San Luis Canal - Tracy","Panoche WD - SLC","-",0,0,1.25,0.35,12.62,12.5,0.04,0,0,0.48,0,25.639999999999997,0,25.99,"-","-"]
["San Luis Canal - Tracy","San Luis WD - SLC","-",0,0,1.25,0.35,12.62,12.5,0,0,0,0.55000000000000004,-12.55,13.119999999999997,0,13.469999999999997,28.08,12.553714407984819]
["San Luis Canal - Tracy","Santa Nella County WD  ","-",0,1.3098645449906965E-2,1.25,0.35,12.62,12.5,0,null,0,0.48,0,25.599999999999998,0,25.963098645449904,"-","-"]
["Tehama-Colusa Canal","4-M WD","-","-","-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Colusa County WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.42,-7.37,18.169999999999998,0,18.52,16.489999999999998,7.3709378002578267]
["Tehama-Colusa Canal","Cortina WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Davis WD - TCC","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Dunnigan WD","-",0,"-",null,0.35,12.62,12.5,1.31,0,0,0.39,0,26.819999999999997,0,27.169999999999998,"-","-"]
["Tehama-Colusa Canal","Glenn Valley WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Glide WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Holthouse WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Kanawha WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.4,-1.18,24.339999999999996,0,24.689999999999998,2.65,1.1836378132991443]
["Tehama-Colusa Canal","Kirkwood WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,40.15,66.009999999999991,"-","-"]
["Tehama-Colusa Canal","La Grande WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.39,0,25.509999999999998,0,25.86,"-","-"]
["Tehama-Colusa Canal","Orland-Artois WD","-",0,"-",null,0.35,12.62,12.5,0,0,0,0.4,-2.5099999999999998,23.009999999999998,0,23.36,5.61,2.5063855360054457]
["Tehama-Colusa Canal","Westside WD","-",0,"-",null,0.35,12.62,12.5,2.11,0,0,0.4,0,27.629999999999995,0,27.979999999999997,"-","-"]
[]
["Footnotes:",null,null,null,null,36.25]
["1/"]
["Project Use Energy payment is being remitted to Western Area Power Authority for storage and direct pumping based on the deliveries of a select few contractors. The rates for the select few contractors are reduced as a credit in the O&M rates.  All contractors will ultimately pay for the storage and direct pumping service but as an offset to the amount "]
["paid by the select few.  Refer to schedule A-11 and A-9 for calculation details."]
["2/"]
["The historical construction cost and repayment have been moved to San Luis Canal since the contractor is not taking water. If the contractor takes water, payment will be made at the San Luis Canal rate and trued-up."]
["3/"]
["Trinity PUD payment will be submitted by Delano-Earlimart ID (DEID). Their rate has been reduced as a credit in the O&M rates. All contractors will ultimately pay for the trinity pud as an offset as an offset to the amount paid by DEID. Refer to schedule A-8 for calculation details."]
["4/"]
["As per agreement made 01/10/2025, Water Marketing for Sacramento River Settlement contractors that have executed"]
["this agreement is being reduced by $10.00."]
["5/"]
["Henle Family Limited Partnership Rate to be determined.  For draft, refer to the O&M rates generally for Sac River Contractors."]