{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["OUTPUT","Footnotes"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":19,"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":71,"n_cols":6,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-1 F.Z26.XLSM"]
["01/18/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF M&I PROJECT USE ENERGY AND CONTRACT/COST OF SERVICE WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2024 M&I WATER RATES"]
[]
[]
["Category","A) Contractor","Related Footnotes","B) Project Use Energy 3/ \nDirect Pumping\n\n<Sch. A-2A>","C) Project Use Energy 3/ Other PUE Remittance\n\n<Sch. A-2A>","D) Contract/Cost of Service Rate 1/\n\n<Sch. A-2A>"]
["Black Butte D&R","County of Colusa","4/",0,0,30.123189571428572]
["Black Butte D&R","Elk Creek CSD","-",0,0,33.090000000000003]
["Black Butte D&R","U.S. Forest Service - BB","-",0,0,38.43]
["Black Butte D&R","Whitney Const.","-",0,0,30.44]
["Clear Creek Unit","Clear Creek CSD","4/",0,0,26.880000000000003]
["Contra Costa Canal","Contra Costa WD","2/, 4/",19.809999999999999,3.8831992148839767,24.086800785116026]
["Cow Creek Unit","Bella Vista WD","4/",0,0,70.790000000000006]
["Cross Valley Canal","County of Fresno","4/",0,0,167.8]
["Cross Valley Canal","County of Tulare","4/",0,0,197.54]
["Delta-Mendota Canal","Byron Bethany ID","4/",0,0,28.16]
["Delta-Mendota Canal","City of Tracy","4/",0,0,26.82]
["Delta-Mendota Canal","Del Puerto WD","4/",0,0,26.44]
["Delta-Mendota Canal","Department of Veterans Affairs","4/",0,0,29.11]
["Delta-Mendota Canal","Panoche WD - DMC","4/",0,0,31.1]
["Delta-Mendota Canal","San Luis WD - DMC","4/",0,0,26.44]
["Delta-Mendota Canal","Santa Nella County WD","-",0,0,26.3]
["Folsom D&R","City of Folsom","4/",0,0,26.42]
["Folsom D&R","City of Roseville","4/",0,0,27.110000000000003]
["Folsom D&R","El Dorado ID - FD&R","4/",0,0,26.68]
["Folsom D&R","Placer County WA","4/",0,0,26.490000000000002]
["Folsom D&R","Sacramento County WA","4/",0,0,28.82]
["Folsom D&R","San Juan  WD","4/",0,0,26.44]
["Folsom-South Canal","East Bay MUD","4/",0,0,67.97999999999999]
["Folsom-South Canal","Sacramento County WA   - FSC","4/",0,0,46.459999999999994]
["Folsom-South Canal","Sacramento MUD","4/",0,0,35.739999999999995]
["Friant Dam","County of Madera","4/",0,0,27.09]
["Friant Dam","Fresno County WW#18","-",0,0,33.19]
["Friant-Kern Canal","Arvin-Edison WSD","-",0,0,26.96]
["Friant-Kern Canal","City of Fresno","-",0,0,26.44]
["Friant-Kern Canal","City of Lindsay","-",0,0,29.37]
["Friant-Kern Canal","City of Orange Cove","-",0,0,28.61]
["Friant-Kern Canal","Delano-Earlimart ID","-",0,0,26.85]
["Friant-Kern Canal","Lindsay-Strathmore ID","-",0,0,26.73]
["Friant-Kern Canal","Shafter-Wasco ID","-",0,0,29.470000000000002]
["Friant-Kern Canal","Terra Bella ID","-",0,0,27.62]
["New Melones D& R","Stockton East WD","4/",0,0,26.44]
["Sacramento River","City of Redding - SR ","-",0,0,33.78]
["Sacramento River","City of West Sacramento","4/",0,0,26.78]
["Sacramento River","Lake California P.O.A.","-",0,0,30.17]
["Sacramento River","Riverview Golf & CC","-",0,0,29.34]
["San Felipe Unit","San Benito County WD","2/, 4/",18.34,3.5937335247580409,25.036266475241959]
["San Felipe Unit","Santa Clara Valley WD","2/, 4/",19.75,3.870352872613624,22.339647127386378]
["San Luis Canal - Fresno","City of Avenal","4/",0,0,27.970000000000002]
["San Luis Canal - Fresno","City of Coalinga","4/","-","-",75.88]
["San Luis Canal - Fresno","City of Huron","4/",0,0,66.41]
["San Luis Canal - Fresno","State of CA","4/",0,0,32.58]
["San Luis Canal - Fresno","Westlands WD","2/, 4/",11.19,2.1929367606117567,24.247063239388243]
["San Luis Canal - Tracy","Pacheco WD - SLC","4/",0,0,31.55]
["San Luis Canal - Tracy","Panoche WD - SLC","4/",0,0,29.84]
["San Luis Canal - Tracy","San Luis WD - SLC","2/, 4/",30.86,6.0478728098667673,20.392127190133234]
["San Luis Canal - Tracy","Santa Nella County WD","-",0,0,26.3]
["Shasta D&R","Centerville CSD","4/",0,0,26.44]
["Shasta D&R","Mountain Gate CSD","4/",0,0,28.53]
["Shasta D&R","Shasta CWA","4/",0,0,26.44]
["Spring Creek Conduit","City of Redding - SCC","4/",0,0,26.87]
["Spring Creek Conduit","Shasta CWA  - SCC","4/",0,0,26.44]
["Spring Creek Conduit","Shasta CSD","4/",0,0,27.950000000000003]
["Tehama-Colusa Canal","Colusa County WD","2/, 4/",20.8,4.0769377020842015,23.323062297915801]
["Tehama-Colusa Canal","Kanawha WD","2/, 4/",2.52,0.49419952301817111,26.55580047698183]
["Toyon Pipeline","City of Redding - TP","4/",0,0,27.490000000000002]
["Toyon Pipeline","City of Shasta Lake","4/",0,0,28.5]
["Toyon Pipeline","U.S. Forest Service","-",0,0,43.03]

{"sheet":"Footnotes","index":1,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["M&I 2024 Sch A-1 F.Z26.XLSM"]
["01/09/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF M&I PROJECT USE ENERGY AND CONTRACT/COST OF SERVICE WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2024 M&I WATER RATES"]
[]
[]
["ASSESSMENTS AND CHARGES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},"Average"]
["CVPIA (October 1, 2023 - September 30, 2024)"]
[]
["Restoration Fund","M&I Surcharge ","Friant Surcharge"]
[25.99,54.15,7]
[]
[]
["Footnotes:"]
[]
["1/"]
["Rates are adjusted annually to the greatest of the CVP minimum rate of $15.00 per acre-foot or the cost of service rate; otherwise noted."]
[]
["2/"]
["Project Use Energy cost and Cost of Service Rate are paid in advance.  Please see forward for further details."]
[]
["3/"]
["As per letter signed 09/15/2021, and 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."]