{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":46,"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":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2022 Sch B-5 F.Z26.XLSM"]
["7/27/2023"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2022 ALLOCATED M&I PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)"]
[]
["Category","A) Facility/Contractor\n<Ref>","B) Storage PUE Offset: Total A/F\n<2022 Sch B-2>","C) Storage PUE Offset: Ratio of A/F by Contractor\n(E/(Total A/F))","D) Storage PUE Offset: Total Cost\nC* Total (Sch B-6A)","E) Direct Pumping PUE Offset\n<Sch B-6A>","F) Direct Pumping PUE Credit\n<Sch B-6A>","G) Total PUE Offset & Credit\nD+E+F"]
["Total","All Other Contractors","-","-",1241739.4227584824,"-","-","-"]
["Total","San Felipe Unit Contractors","-","-",44014.986256497083,"-","-","-"]
["Black Butte D & R","County of Colusa",11,7.4606599999999998E-5,92.641955999999993,"-","-",92.641955999999993]
["Black Butte D & R","Elk Creek CSD",0,0,0,"-","-",0]
["Black Butte D & R","US Forest Service - BB",8,5.4259399999999998E-5,67.376035999999999,"-","-",67.376035999999999]
["Black Butte D & R","Whitney Const.",0,0,0,null,"-",0]
["Total","Total Black Butte D & R",19,1.28866E-4,160.01799199999999,0,0,160.01799199999999]
["Clear Creek Unit","Clear Creek CSD",0,0,0,"-","-",0]
["Total","Total Clear Creek Unit",0,0,0,"-","-",0]
["Contra Costa Canal","Contra Costa WD",58225,0.39490640259999998,490370.84840800002,0,-475943.91701048287,14426.931397517154]
["Total","Total Contra Costa Canal",58225,0.39490640259999998,490370.84840800002,0,-475943.91701048287,14426.931397517154]
["Cow Creek Unit","Bella Vista WD (Wintu PP)",1269,8.6068909000000006E-3,10687.515738,131972.6777094937,"-",142660.19344749369]
["Total","Total Cow Creek Unit",1269,8.6068909000000006E-3,10687.515738,131972.6777094937,"-",142660.19344749369]
["Cross Valley Canal","County of Fresno",0,0,0,"-","-",0]
["Cross Valley Canal","County of Tulare",0,0,0,"-","-",0]
["Total","Total Cross Valley Canal",0,0,0,0,0,0]
["Delta-Mendota Canal","Byron Bethany ID",4,2.7129699999999999E-5,33.688018,"-","-",33.688018]
["Delta-Mendota Canal","City of Tracy",3824,2.5935974000000001E-2,32205.721383,"-","-",32205.721383]
["Delta-Mendota Canal","Del Puerto WD",0,0,0,"-","-",0]
["Delta-Mendota Canal","Department of VA",319,2.1635920000000002E-3,2686.6174810000002,"-","-",2686.6174810000002]
["Delta-Mendota Canal","Panoche WD - DMC",25,1.695605E-4,210.54995700000001,"-","-",210.54995700000001]
["Delta-Mendota Canal","San Luis WD - DMC",3,2.0347300000000001E-5,25.266044999999998,"-","-",25.266044999999998]
["Total","Total Delta-Mendota Canal",4175,2.8316603499999999E-2,35161.842883999998,0,0,35161.842883999998]
["Folsom D & R","City of Folsom",1000,6.7824199999999999E-3,8421.9982959999998,"-",null,8421.9982959999998]
["Folsom D & R","City of Roseville",2187,1.48331525E-2,18418.910222999999,"-",null,18418.910222999999]
["Folsom D & R","El Dorado ID - FD&R",0,0,0,"-",null,0]
["Folsom D & R","Placer County WD",0,0,0,"-",null,0]
["Folsom D & R","Sacramento County WA",0,0,0,"-",null,0]
["Folsom D & R","San Juan WD",0,0,0,"-",null,0]
["Total","Total Folsom D & R",3187,2.1615572499999999E-2,26840.908518999997,0,0,26840.908518999997]
["Folsom-South Canal","East Bay MUD",31915,0.21646093329999999,268788.07436600002,"-","-",268788.07436600002]
["Folsom-South Canal","Sacramento County WA - FSC",0,0,0,"-","-",0]
["Folsom-South Canal","Sacramento MUD",4509,3.0581931600000001E-2,37974.790092000003,"-","-",37974.790092000003]
["Total","Total Folsom-South Canal",36424,0.24704286489999999,306762.864458,0,0,306762.864458]
["Friant Dam","County of Madera",49,3.3233859999999999E-4,412.67794099999998,"-","-",412.67794099999998]
["Friant Dam","Fresno County WW #18",298,2.0211612000000001E-3,2509.7555419999999,"-","-",2509.7555419999999]
["Total","Total Friant Dam",347,2.3534998000000001E-3,2922.4334829999998,0,0,2922.4334829999998]
["Friant-Kern Canal","Arvin-Edison WSD",338,2.2924578999999998E-3,2846.6353490000001,"-","-",2846.6353490000001]
["Friant-Kern Canal","City of Fresno",22140,0.15016277810000001,186463.041398,"-","-",186463.041398]
["Friant-Kern Canal","City of Lindsay",2529,1.7152740100000001E-2,21299.233591,"-","-",21299.233591]
["Friant-Kern Canal","City of Orange Cove",1100,7.4606619999999998E-3,9264.1981250000008,"-","-",9264.1981250000008]
["Friant-Kern Canal","Delano-Earlimart ID",145,9.8345089999999995E-4,1221.1897530000001,"-","-",1221.1897530000001]
["Friant-Kern Canal","Lindsay-Strathmore ID",390,2.6451437999999998E-3,3284.5793349999999,"-","-",3284.5793349999999]
["Friant-Kern Canal","Shafter-Wasco ID",154,1.0444927E-3,1296.987762,"-","-",1296.987762]
["Friant-Kern Canal","Terra Bella ID",1350,9.1562669999999992E-3,11369.697699,"-","-",11369.697699]
["Total","Total Friant-Kern Canal",28146,0.1908979925,237045.563012,0,0,237045.563012]
["New Melones D & R","Stockton East WD",0,0,0,"-","-",0]
["Total","Total New Melones D & R",0,0,0,"-","-",0]
["Sacramento River","City of Redding - SR",2748,1.8638090100000001E-2,23143.651242,"-","-",23143.651242]
["Sacramento River","City of West Sacramento",0,0,0,"-","-",0]
["Sacramento River","Lake California P.O.A.",0,0,0,"-","-",0]
["Sacramento River","Riverview Golf & CC",0,0,0,"-","-",0]
["Total","Total Sacramento River",2748,1.8638090100000001E-2,23143.651242,0,0,23143.651242]
["San Luis Canal - Fresno","City of Avenal",2337,1.5850515499999999E-2,19682.209966999999,"-","-",19682.209966999999]
["San Luis Canal - Fresno","City of Coalinga",3764,2.5529028799999999E-2,31700.401485999999,128944.0050088717,"-",160644.40649487168]
["San Luis Canal - Fresno","City of Huron",719,4.8765600000000003E-3,6055.4167989999996,"-","-",6055.4167989999996]
["San Luis Canal - Fresno","State of CA",0,0,0,"-","-",0]
["San Luis Canal - Fresno","Westlands WD",3932,2.6668475300000001E-2,33115.297124999997,"-",-6382.1169689531825,26733.180156046816]
["Total","Total San Luis Canal - Fresno",10752,7.2924579600000011E-2,90553.325377000001,128944.0050088717,-6382.1169689531825,213115.2134169185]
["San Luis Canal - Tracy","Pacheco WD - SLC",0,0,0,"-","-",0]
["San Luis Canal - Tracy","Panoche WD - SLC",158,1.0716224000000001E-3,1330.67578,"-","-",1330.67578]
["San Luis Canal - Tracy","San Luis WD - SLC",705,4.7816061000000003E-3,5937.5087979999998,"-",-3391.8957474291597,2545.6130505708402]
["Total","Total San Luis Canal - Tracy",863,5.8532285E-3,7268.1845780000003,0,-3391.8957474291597,3876.2888305708402]
["Shasta Dam","Centerville CSD",48,3.2555620000000003E-4,404.255968,"-","-",404.255968]
["Shasta Dam","Mountain Gate CSD",258,1.7498644E-3,2172.8756100000001,"-","-",2172.8756100000001]
["Shasta Dam","Shasta CWA  ",48,3.2555620000000003E-4,404.255968,"-","-",404.255968]
["Total","Total Shasta Dam",354,2.4009767999999998E-3,2981.3875459999999,0,0,2981.3875459999999]
["Spring Creek Conduit","City of Redding - SCC",255,1.7295170999999999E-3,2147.6095650000002,"-","-",2147.6095650000002]
["Spring Creek Conduit","Shasta CWA  - SCC",13,8.8171500000000001E-5,109.486028,"-","-",109.486028]
["Spring Creek Conduit","Shasta CSD  ",170,1.1530113999999999E-3,1431.7397100000001,"-","-",1431.7397100000001]
["Total","Total Spring Creek Conduit",438,2.9706999999999997E-3,3688.8353029999998,0,0,3688.8353029999998]
["Tehama-Colusa Canal","Colusa County WD",16,1.085187E-4,134.751948,"-",-774.69468831857603,-639.94274031857606]
["Tehama-Colusa Canal","Kanawha WD",7,4.7476899999999999E-5,58.953938000000001,"-",-42.395856660136694,16.558081339863307]
["Total","Total Tehama-Colusa Canal",23,1.5599560000000001E-4,193.70588599999999,0,-817.09054497871273,-623.38465897871276]
["Toyon Pipeline","City of Redding - TP",9,6.1041800000000002E-5,75.798008999999993,"-","-",75.798008999999993]
["Toyon Pipeline","City of Shasta Lake  ",461,3.1266955999999999E-3,3882.541189,1130.0751,"-",5012.6162889999996]
["Toyon Pipeline","US Forest Service - TP",0,0,0,"-","-",0]
["Total","Total Toyon Pipeline",470,3.1877373999999997E-3,3958.3391980000001,1130.0751,0,5088.4142979999997]
["Total","Total AF/Cost without San Felipe Unit",147440,1.0000000006999998,1241739.4236240005,262046.75781836538,-486535.02027184394,1017251.1611705216]
["San Felipe Unit","SB County WD - IB",1997,3.1531246999999998E-2,1387.847403,"-",-40380.652107201902,-38992.804704201902]
["San Felipe Unit","SC Valley WD - IB",61337,0.96846875300000002,42627.138852999997,"-",-1020885.4944209541,-978258.35556795413]
["Total","Total San Felipe Unit",63334,1,44014.986255999997,0,-1061266.146528156,-1017251.160272156]
["GRAND TOTAL","GRAND TOTAL",210774,"-",1285754.4098800004,262046.75781836538,-1547801.1668,8.9836562983691692E-4]