{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":17,"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":74,"n_cols":16,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2025 Sch A-2A F.Z27.XLSM"]
["03/20/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF M&I COST OF SERVICE AND PROJECT USE ENERGY (PUE) WATER RATES PER ACRE-FOOT BY CONTRACTOR"]
["2025 M&I WATER RATES"]
[]
["Category","A) Contractor","B) Construction Cost Per A/F\n\n<Sch. A-2Ba>","C) Folsom Safety of Dams (FSOD)\nConstruction\nCost Per A/F\n<Sch.  A-2Bc_FSOD>","D) Estimated O&M Cost Per A/F: Water Mrktg\n\n<Sch A-8>\n","E) Estimated O&M Cost Per A/F: Storage (Includes Offset)\n\n<Sch A-8>","F) Estimated O&M Cost Per A/F: Direct Pumping Offset\n\n<Sch A-11>","G) Estimated O&M Cost Per A/F: Conveyance  1/\n\n<Sch A-8>","H) Estimated O&M Cost Per A/F: Conveyance/ Direct Pumping \n\n<Sch. A-8, Sch. A-9>","I) Conveyance/ XM Storage Estimated O&M Costs Per Acre Foot \n<Sch. A-8, Sch. A-8 XM>","J) Estimated O&M Cost Per A/F: Credit for Other PUE Remittance 2/\n\n<Sch A-11>","K) Estimated O&M Cost Per A/F: Total O&M\n\nSUM(D:J)","L) Deficit Cost Per A/F\n  \n<Sch. A-6>","M) Cost of Service Rate\n\n(B+I+J)","N) PUE Direct  Pumping\n\n<Sch A-11>","O) PUE Other PUE Remittance 2/\n\n<Sch A-11>"]
["Black Butte D&R","County of Colusa","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,3.66,30.970000000000002,0,0]
["Black Butte D&R","Elk Creek CSD",0,0.62,9.93,16.66,0,0,0,0.1,0,26.69,7.56,34.870000000000005,0,0]
["Black Butte D&R","US Forest Service - BB",8.27,0.62,9.93,16.66,0,0,0,0.1,0,26.69,7.09,42.67,0,0]
["Black Butte D&R","Whitney Const.",0,0.62,9.93,16.66,0,0,0,0.1,0,26.69,4.62,31.930000000000003,0,0]
["Clear Creek Unit","Clear Creek CSD","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0.16,27.470000000000002,0,0]
["Contra Costa Canal","Contra Costa WD 3/","N/A",0.62,9.93,16.66,"-",0,0,0.13,-3.51,23.21,1.54,25.37,9.18,3.51]
["Cow Creek Unit","Bella Vista WD   ","N/A",0.62,9.93,16.66,25.4,0,0,0.17,0,52.16,0,52.779999999999994,0,0]
["Cross Valley Canal","County of Fresno","N/A",0.62,9.93,16.66,9.17,0,0,0.18,0,35.94,125.31,161.87,0,0]
["Cross Valley Canal","County of Tulare","N/A",0.62,9.93,16.66,9.17,0,0,0.18,0,35.94,158.06,194.62,0,0]
["Delta-Mendota Canal","Byron-Bethany ID","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,1.05,28.41,0,0]
["Delta-Mendota Canal","City of Tracy","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Delta-Mendota Canal","Del Puerto WD","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Delta-Mendota Canal","Department of VA","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,2.69,30.05,0,0]
["Delta-Mendota Canal","Panoche WD - DMC","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Delta-Mendota Canal","San Luis WD - DMC","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Delta-Mendota Canal","Santa Nella County WD","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Folsom D&R","City of Folsom","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0,27.310000000000002,0,0]
["Folsom D&R","City of Roseville","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0.27,27.580000000000002,0,0]
["Folsom D&R","El Dorado ID - FD&R","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0,27.310000000000002,0,0]
["Folsom D&R","Placer County WA","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0.22,27.53,0,0]
["Folsom D&R","Sacramento County WA","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,1.94,29.250000000000004,0,0]
["Folsom D&R","San Juan  WD  ","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0,27.310000000000002,0,0]
["Folsom-South Canal","East Bay MUD","N/A",0.62,9.93,16.66,0,7.49,0,0.1,0,34.18,46.06,80.86,0,0]
["Folsom-South Canal","Sacramento County WA - FSC","N/A",0.62,9.93,16.66,0,7.49,0,0.1,0,34.18,16.600000000000001,51.4,0,0]
["Folsom-South Canal","Sacramento MUD","N/A",0.62,9.93,16.66,0,7.49,0,0.1,0,34.18,3.03,37.83,0,0]
["Friant Dam","County of Madera","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,1.1499999999999999,28.46,0,0]
["Friant Dam","Fresno County WW#18","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,7.1,34.410000000000004,0,0]
["Friant-Kern Canal   ","Arvin-Edison WSD","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0.56000000000000005,27.919999999999998,0,0]
["Friant-Kern Canal   ","City of Fresno","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Friant-Kern Canal   ","City of Lindsay","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,3.13,30.49,0,0]
["Friant-Kern Canal   ","City of Orange Cove","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,1.95,29.31,0,0]
["Friant-Kern Canal   ","Delano-Earlimart ID","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Friant-Kern Canal   ","Lindsay-Strathmore ID","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["Friant-Kern Canal   ","Shafter-Wasco","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0.08,27.439999999999998,0,0]
["Friant-Kern Canal   ","Terra Bella ID","N/A",0.62,9.93,16.66,0,0,0,0.15,0,26.74,0,27.36,0,0]
["New Melones D & R","Stockton East WD","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0,27.310000000000002,0,0]
["Sacramento River","City of Redding - SR",3.63,0.62,0,16.66,0,0,0,0.1,0,16.760000000000002,4.22,25.23,0,0]
["Sacramento River","City of West Sacramento","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0.15,27.46,0,0]
["Sacramento River","Lake California P.O.A.",3.28,0.62,0,16.66,0,0,0,0.1,0,16.760000000000002,0.01,20.67,0,0]
["Sacramento River","Riverview Golf & CC",1.75,0.62,0,16.66,0,0,0,0.1,0,16.760000000000002,0.78,19.910000000000004,0,0]
["San Felipe Unit","SB County WD - IB","N/A",0.62,9.93,15.46,0,0,0,0.82,-2.7591444245128649,23.450855575487136,0,24.070855575487137,13.580000000000002,2.7591444245128649]
["San Felipe Unit","SC Valley WD - IB","N/A",0.62,9.93,15.46,0,0,0,0.83,-3.2162620808267599,23.00373791917324,0,23.623737919173241,15.830000000000002,3.2162620808267599]
["San Luis Canal - Fresno","City of Avenal","N/A",0.62,9.93,16.66,0,0,0,0.19,0,26.78,1.63,29.03,0,0]
["San Luis Canal - Fresno","City of Coalinga","N/A",0.62,9.93,16.66,32.119999999999997,0,0,0.19,0,58.899999999999991,13.47,72.989999999999995,0,0]
["San Luis Canal - Fresno","City of Huron","N/A",0.62,9.93,16.66,0,0,0,0.19,0,26.78,40.89,68.290000000000006,0,0]
["San Luis Canal - Fresno","State of CA","N/A",0.62,9.93,16.66,0,0,0,0.19,0,26.78,5.81,33.21,0,0]
["San Luis Canal - Fresno","Westlands WD","N/A",0.62,9.93,16.66,0,0,0,0.21,-1.5957904250134149,25.204209574986585,0,25.824209574986586,7.85,1.5957904250134149]
["San Luis Canal - Tracy","Pacheco WD - SLC","N/A",0.62,9.93,16.66,0,0,0,0.19,0,26.78,6.14,33.54,0,0]
["San Luis Canal - Tracy","Panoche WD - SLC","N/A",0.62,9.93,16.66,0,0,0,0.19,0,26.78,0,27.400000000000002,0,0]
["San Luis Canal - Tracy","San Luis WD - SLC   ","N/A",0.62,9.93,16.66,0,0,0,0.26,-5.2248528387620814,21.625147161237919,0,22.24514716123792,25.72,5.2248528387620814]
["San Luis Canal - Tracy","Santa Nella County WD",23.37,0.62,9.93,16.66,0,0,0,0.19,0,26.78,6.71,57.480000000000004,0,0]
["Shasta D&R","Centerville CSD","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0,27.310000000000002,0,0]
["Shasta D&R","Mountain Gate CSD","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,1.76,29.070000000000004,0,0]
["Shasta D&R","Shasta CWA ","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0,27.310000000000002,0,0]
["Spring Creek Conduit","City of Redding - SCC","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0.09,27.400000000000002,0,0]
["Spring Creek Conduit","Shasta CWA   - SCC         ","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0.14000000000000001,27.450000000000003,0,0]
["Spring Creek Conduit","Shasta CSD","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,1.42,28.730000000000004,0,0]
["Tehama-Colusa Canal","Colusa County WD   ","N/A",0.62,9.93,16.66,"-",0,0,0.13,-3.7392291480796809,22.980770851920319,0,23.60077085192032,18.399999999999999,3.7392291480796809]
["Tehama-Colusa Canal","Kanawha WD","N/A",0.62,9.93,16.66,"-",0,0,0.1,-0.54370012029533288,26.146299879704667,0,26.766299879704668,2.68,0.54370012029533288]
["Toyon Pipeline","City of Redding - TP","N/A",0.62,9.93,16.66,0,0,0,0.1,0,26.69,0.92,28.230000000000004,0,0]
["Toyon Pipeline","City of Shasta Lake","N/A",0.62,9.93,16.66,13.66,0,0,0.19,0,40.44,0,41.059999999999995,0,0]
["Toyon Pipeline","US Forest Service",0,0.62,9.93,16.66,0,0,0,0.1,0,26.69,18.559999999999999,45.870000000000005,0,0]
[]
[]
[]
[null,null,null,null,""]