{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["OUTPUT","Sheet1","Footnotes"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":33,"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":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Temporary 2024 IRR & M&I Rates Sch T-1.Z26.XLSM"]
["03/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION AND M&I TEMPORARY "]
["COST-OF-SERVICE WATER RATES"]
["2024 SPECIAL WATER RATES"]
[]
[]
["Category","A) Service Area / Contractor\n<Ref>","Related Footnotes","  B) Total\n Construction Cost\nPer Acre-Foot","C) O&M Costs Per Acre-Foot: \nWater Marketing  \n<Sch A-8>","D) O&M Costs Per Acre-Foot: Storage\n<Sch A-8>","E) O&M Costs Per Acre-Foot: Conveyance\n1/ \n<Sch A-8>","F) O&M Costs Per Acre-Foot: Conveyance\nPumping  1/\n<Sch A-8>","G) O&M Costs Per Acre-Foot: \nDirect Pumping  \n<Sch A-11>","H) O&M Costs Per Acre-Foot:\nTotal O&M Costs\nPer Acre-Foot\n(C+D+E+F+G)","I) Cost of\nService Rate\nPer Acre-Foot\n(B+H)"]
["Irrigation Costs per AF (Schedule T-2)","Sacramento, American, Stanislaus, San Joaquin Rivers & the Delta","-",2.7800000000000002,13.15,12.84,0,0,"-",25.990000000000002,28.770000000000003]
["Irrigation Costs per AF (Schedule T-2)","City of Coalinga","-",3.7800000000000002,13.15,12.84,0,0,15.73,41.72,45.5]
["Irrigation Costs per AF (Schedule T-2)","Delta-Mendota Canal and Pool","-",6.5200000000000005,13.15,12.84,0,0,"-",25.990000000000002,32.510000000000005]
["Irrigation Costs per AF (Schedule T-2)","Tehama-Colusa Canals","-",5.32,13.15,12.84,0,0,"2/",25.990000000000002,31.310000000000002]
["Irrigation Costs per AF (Schedule T-2)","Corning Canal ","-",10.290000000000001,13.15,12.84,0,0,"2/",25.990000000000002,36.28]
["Irrigation Costs per AF (Schedule T-2)","Friant-Kern Canal","3/",7.4300000000000006,10.15,12.84,0,0,"-",22.990000000000002,30.42]
["Irrigation Costs per AF (Schedule T-2)","Friant-Kern Canal: Kings County WD & Lakeside ID ","3/",5.42,10.15,12.84,0,0,"2/",22.990000000000002,28.410000000000004]
["M&I Costs per AF (including interest) (Schedule T-3)","Sacramento, American, Stanislaus, San Joaquin Rivers & the Delta","-",3.1499999999999995,10.6,15.51,0,0,"-",26.11,29.259999999999998]
["M&I Costs per AF (including interest) (Schedule T-3)","Delta-Mendota Canal and Pool","-",5.55,10.6,15.51,0,0,"-",26.11,31.66]
["M&I Costs per AF (including interest) (Schedule T-3)","Folsom-South Canal","-",4.75,10.6,15.51,6.55,0,"-",32.659999999999997,37.409999999999997]
["M&I Costs per AF (including interest) (Schedule T-3)","Musco Olive & Tracy Golf & Country Club","-",3.8499999999999996,10.6,15.51,0,0,"-",26.11,29.96]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant Dam","3/",4.0999999999999996,10.6,15.51,0,0,"-",26.11,30.21]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant-Kern & Madera Canals","3/",5.7,10.6,15.51,0,0,"-",26.11,31.81]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant-Kern & Madera Canals - Class 2","3/",2.5700000000000003,10.6,0,0,0,"-",10.6,13.17]
["M&I Costs per AF (including interest) (Schedule T-3)","San Luis Canal: Before Dos Amigos Pumping Plant","-",5.92,10.6,15.51,0,0,"2/",26.11,32.03]
["M&I Costs per AF (including interest) (Schedule T-3)","San Luis Canal: After Dos Amigos Pumping Plant","-",6.7,10.6,15.51,0,0,"2/",26.11,32.81]
["M&I Costs per AF (including interest) (Schedule T-3)","Coalinga Canal  ","-",7.21,10.6,15.51,0,0,"2/",26.11,33.32]
["M&I Costs per AF (including interest) (Schedule T-3)","San Felipe Unit: San Benito (before Coyote Pumping Plant)","-",6.59,10.6,15.28,0,0,"2/",25.88,32.47]
["M&I Costs per AF (including interest) (Schedule T-3)","San Felipe Unit: Santa Clara (after Coyote Pumping Plant)","-",7.26,10.6,15.28,0,0,"2/",25.88,33.14]
["M&I Costs per AF (including interest) (Schedule T-3)","Cross Valley Canal   ","-",4.38,10.6,15.51,0,0,"2/",26.11,30.49]
["M&I Costs per AF (including interest) (Schedule T-3)","Toyon Pipeline and Tehama-Colusa Canal","-",4.75,10.6,15.51,0,0,"-",26.11,30.86]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Footnotes","index":2,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Temporary 2024 IRR & M&I Rates Sch T-1.Z26.XLSM"]
["03/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION AND M&I TEMPORARY "]
["COST-OF-SERVICE WATER RATES"]
["2024 SPECIAL WATER RATES"]
[]
["Footnotes:"]
["1/","Conveyance and Conveyance Pumping O&M costs are billed directly to the Authorities (except Folsom South Canal contractors)."]
["2/","Project Use Energy cost and Cost of Service Rate are paid in advance. Please see forward included in the long term irrigation and M&I water rates for more information."]
["3/","As per letter signed 09/02/21, and Public Law 111-11; Title X, Water Marketing for the Friant Division is being reduced by $3.00."]