{"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":8,"rows_kept":71,"cut":false,"hidden":false,"merged":[[7,6,7,7]]}
[]
["M&I 2025 Sch A-1 F.Z27.XLSM"]
["03/20/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF M&I PROJECT USE ENERGY AND CONTRACT/COST OF SERVICE WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2025 M&I WATER RATES"]
[]
[null,null,null,null,null,null,"KEEP"]
["Category","A) Contractor","Related Footnotes","B) Project Use Energy 2/ \nDirect Pumping\n\n<Sch. A-2A>","C) Project Use Energy 2/ Other PUE Remittance\n\n<Sch. A-2A>","D) Contract/Cost of Service Rate 1/\n\n<Sch. A-2A>","O&M\n\n<Sch. A-2A>","Cost of Service\nRate\n<Sch. A-2A>"]
["Black Butte D&R","County of Colusa","3/",0,0,30.970000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Black Butte D&R","Elk Creek CSD","-",0,0,34.870000000000005,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Black Butte D&R","U.S. Forest Service - BB","-",0,0,42.67,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Black Butte D&R","Whitney Const.","-",0,0,31.930000000000003,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Clear Creek Unit","Clear Creek CSD","3/",0,0,27.470000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Contra Costa Canal","Contra Costa WD","2/, 3/",9.18,3.51,25.37,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Cow Creek Unit","Bella Vista WD","3/",0,0,52.779999999999994,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Cross Valley Canal","County of Fresno","3/",0,0,161.87,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Cross Valley Canal","County of Tulare","3/",0,0,194.62,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","Byron Bethany ID","3/",0,0,28.41,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","City of Tracy","3/",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","Del Puerto WD","3/",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","Department of Veterans Affairs","3/",0,0,30.05,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","Panoche WD - DMC","3/",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","San Luis WD - DMC","3/",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","Santa Nella County WD","-",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom D&R","City of Folsom","3/",0,0,27.310000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom D&R","City of Roseville","3/",0,0,27.580000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom D&R","El Dorado ID - FD&R","3/",0,0,27.310000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom D&R","Placer County WA","3/",0,0,27.53,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom D&R","Sacramento County WA","3/",0,0,29.250000000000004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom D&R","San Juan  WD","3/",0,0,27.310000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom-South Canal","East Bay MUD","3/",0,0,80.86,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom-South Canal","Sacramento County WA   - FSC","3/",0,0,51.4,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Folsom-South Canal","Sacramento MUD","3/",0,0,37.83,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant Dam","County of Madera","3/",0,0,28.46,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant Dam","Fresno County WW#18","-",0,0,34.410000000000004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","Arvin-Edison WSD","-",0,0,27.919999999999998,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","City of Fresno","-",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","City of Lindsay","-",0,0,30.49,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","City of Orange Cove","-",0,0,29.31,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","Delano-Earlimart ID","-",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","Lindsay-Strathmore ID","-",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","Shafter-Wasco ID","-",0,0,27.439999999999998,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Friant-Kern Canal","Terra Bella ID","-",0,0,27.36,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["New Melones D& R","Stockton East WD","3/",0,0,27.310000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Sacramento River","City of Redding - SR ","-",0,0,25.23,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Sacramento River","City of West Sacramento","3/",0,0,27.46,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Sacramento River","Lake California P.O.A.","-",0,0,20.67,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Sacramento River","Riverview Golf & CC","-",0,0,19.910000000000004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Felipe Unit","San Benito County WD","2/, 3/",13.580000000000002,2.7591444245128649,24.070855575487137,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Felipe Unit","Santa Clara Valley WD","2/, 3/",15.830000000000002,3.2162620808267599,23.623737919173241,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Fresno","City of Avenal","3/",0,0,29.03,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Fresno","City of Coalinga","3/",0,0,72.989999999999995,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Fresno","City of Huron","3/",0,0,68.290000000000006,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Fresno","State of CA","3/",0,0,33.21,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Fresno","Westlands WD","2/, 3/",7.85,1.5957904250134149,25.824209574986586,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Tracy","Pacheco WD - SLC","3/",0,0,33.54,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Tracy","Panoche WD - SLC","3/",0,0,27.400000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Tracy","San Luis WD - SLC","2/, 3/",25.72,5.2248528387620814,22.24514716123792,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["San Luis Canal - Tracy","Santa Nella County WD","-",0,0,57.480000000000004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Shasta D&R","Centerville CSD","3/",0,0,27.310000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Shasta D&R","Mountain Gate CSD","3/",0,0,29.070000000000004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Shasta D&R","Shasta CWA","3/",0,0,27.310000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Spring Creek Conduit","City of Redding - SCC","3/",0,0,27.400000000000002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Spring Creek Conduit","Shasta CWA  - SCC","3/",0,0,27.450000000000003,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Spring Creek Conduit","Shasta CSD","3/",0,0,28.730000000000004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Tehama-Colusa Canal","Colusa County WD","2/, 3/",18.399999999999999,3.7392291480796809,23.60077085192032,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Tehama-Colusa Canal","Kanawha WD","2/, 3/",2.68,0.54370012029533288,26.766299879704668,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Toyon Pipeline","City of Redding - TP","3/",0,0,28.230000000000004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Toyon Pipeline","City of Shasta Lake","3/",0,0,41.059999999999995,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Toyon Pipeline","U.S. Forest Service","-",0,0,45.870000000000005,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Footnotes","index":1,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-1 F.Z27.XLSM"]
["03/20/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF M&I PROJECT USE ENERGY AND CONTRACT/COST OF SERVICE WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2025 M&I WATER RATES"]
[]
["ASSESSMENTS AND CHARGES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(#REF!)","v":{"$error":"#REF!"}},"Average"]
["CVPIA (October 1, 2024 - September 30, 2025)"]
[]
["Restoration Fund","M&I Surcharge ","Friant Surcharge"]
[26.67,55.56,7]
[]
["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/ 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."]