{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Output","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":46,"n_cols":13,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Bureau of Reclamation logo"]
["2024 Full Cost Temporary M&I Water Rates Sch TR-2a.Z26.XLSM"]
["01/13/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF M&I TEMPORARY FULL COST CONSTRUCTION COST PER ACRE-FOOT"]
["2024 SPECIAL WATER RATES"]
[]
["Category","A) Service Area / Contractor\n\nRef","Related Footnotes","B) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nOther\nCosts\n\n<Sch TR-2b>","C) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nStorage\n\n<Sch TR-2b>","D) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nConveyance\n\n<Sch TR-2b>","E) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nConveyance Pumping  \n\nCorning Pumping Plant\n                               <Sch TR-2Bb>","F) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT \n\nConveyance Pumping  \n\nJones\nPumping\nPlant\nFriant-Kern\nMadera\n\n<Sch TR-2b>","G) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nConveyance Pumping  \n\nJones\nPumping\nPlant\nAll\nOthers\n\n<Sch TR-2b>","H) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nConveyance Pumping  \n\nO'Neill\nPGP\n\n<Sch TR-2b>","I) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nConveyance Pumping  \n\nDos Amigos\nPP\n\n<Sch TR-2b>","J) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT\n\nDirect\nPumping\n\n<Sch TR-2b>","K) CONSTRUCTION COST (INCLUDING INTEREST) PER ACRE-FOOT        Total\n\nSUM(B:J)"]
["M&I Construction Cost per AF (including interest):","1. Sacramento, American, Stanislaus, San Joaquin Rivers & the Delta","-",1.2999999999999998,3.3200000000000003,"-","-","-","-","-","-","-",4.62]
["M&I Construction Cost per AF (including interest):","2. Delta-Mendota Canal and Pool","-",1.2999999999999998,3.3200000000000003,2.14,"-","-",1.08,"-","-","-",7.84]
["M&I Construction Cost per AF (including interest):","3. Folsom-South Canal, Toyon Pipeline and Tehama-Colusa Canal  ","-",1.2999999999999998,3.3200000000000003,2.14,"-","-","-","-","-","-",6.76]
["M&I Construction Cost per AF (including interest):","4. Musco Olive & Tracy Golf & Country Club (State Delta Pumping Plant)","1/",1.2999999999999998,3.3200000000000003,"-","-","-","-","-","-",0.94,5.5600000000000005]
["M&I Construction Cost per AF (including interest):","5. Friant Dam","-",1.2999999999999998,3.3200000000000003,"-","-",1.26,"-","-","-","-",5.88]
["M&I Construction Cost per AF (including interest):","6. Friant-Kern & Madera Canals","-",1.2999999999999998,3.3200000000000003,2.14,"-",1.26,"-","-","-","-",8.02]
["M&I Construction Cost per AF (including interest):","7. San Luis Canal: Before Dos Amigos Pumping Plant","-",1.2999999999999998,3.3200000000000003,2.14,"-","-",1.08,0.5,"-","-",8.34]
["M&I Construction Cost per AF (including interest):","7. San Luis Canal: After Dos Amigos Pumping Plant","-",1.2999999999999998,3.3200000000000003,2.14,"-","-",1.08,0.5,1.03,"-",9.3699999999999992]
["M&I Construction Cost per AF (including interest):","8. Coalinga Canal (Pleasant Valley Pumping Plant)","2/",1.2999999999999998,3.3200000000000003,2.14,"-","-",1.08,0.5,1.03,0.67999999999999994,10.049999999999999]
["M&I Construction Cost per AF (including interest):","9. San Felipe Unit: San Benito (before Coyote Pumping Plant)","3/",1.2999999999999998,2.46,2.14,"-","-",1.08,0.5,"-",1.75,9.23]
["M&I Construction Cost per AF (including interest):","9. Santa Clara (after Coyote Pumping Plant)","4/",1.2999999999999998,2.46,2.14,"-","-",1.08,0.5,"-",2.65,10.130000000000001]
["M&I Construction Cost per AF (including interest):","10. M&I Construction Cost per AF (including interest): Cross Valley Canal (State Delta Pumping Plant)","5/",1.2999999999999998,3.3200000000000003,"-","-","-","-","-",0.7,0.94,6.26]
["Total","-","-","-","-","-","-","-","-","-","-","-","-"]
["M&I Construction Rates (excluding interest):","1. Sacramento, American, Stanislaus, San Joaquin Rivers & the Delta.","-",0.83,1.7,"-","-","-","-","-","-","-",2.5299999999999998]
["M&I Construction Rates (excluding interest):","2. Delta-Mendota Canal and Pool","-",0.83,1.7,1.37,"-","-",0.69,"-","-","-",4.59]
["M&I Construction Rates (excluding interest):","3. Folsom-South Canal , Toyon Pipeline and   Tehama-Colusa Canal","-",0.83,1.7,1.37,"-","-","-","-","-","-",3.9]
["M&I Construction Rates (excluding interest):","4. Musco Olive & Tracy Golf & Country Club (State Delta Pumping Plant)","1/",0.83,1.7,"-","-","-","-","-","-",0.6,3.13]
["M&I Construction Rates (excluding interest):","5. Friant Dam","-",0.83,1.7,"-","-",0.81,"-","-","-","-",3.34]
["M&I Construction Rates (excluding interest):","6. Friant-Kern & Madera Canals","-",0.83,1.7,1.37,"-",0.81,"-","-","-","-",4.71]
["M&I Construction Rates (excluding interest):","7. San Luis Canal: Before Dos Amigos Pumping Plant","-",0.83,1.7,1.37,"-","-",0.69,0.32,"-","-",4.91]
["M&I Construction Rates (excluding interest):","7. San Luis Canal: After Dos Amigos Pumping Plant","-",0.83,1.7,1.37,"-","-",0.69,0.32,0.66,"-",5.57]
["M&I Construction Rates (excluding interest):","8. Coalinga Canal (Pleasant Valley Pumping Plant)","2/",0.83,1.7,1.37,"-","-",0.69,0.32,0.66,0.43,6]
["M&I Construction Rates (excluding interest):","9. San Felipe Unit: San Benito (before Coyote Pumping Plant)","3/",0.83,1.1499999999999999,1.37,"-","-",0.69,0.32,"-",1.1200000000000001,5.48]
["M&I Construction Rates (excluding interest):","9. San Felipe Unit: Santa Clara (after Coyote Pumping Plant)","4/",0.83,1.1499999999999999,1.37,"-","-",0.69,0.32,"-",1.7,6.0600000000000005]
["M&I Construction Rates (excluding interest):","10. Cross Valley Canal (State Delta Pumping Plant)","5/",0.83,1.7,"-","-","-","-","-",0.45,0.6,3.58]
["Total","-","-","-","-","-","-","-","-","-","-","-","-"]
["M&I Construction Interest Cost/AF:","1. Sacramento, American, Stanislaus, San Joaquin Rivers & the Delta","-",0.47,1.62,"-","-","-","-","-","-","-",2.09]
["M&I Construction Interest Cost/AF:","2. Delta-Mendota Canal and Pool","-",0.47,1.62,0.77,"-","-",0.39,"-","-","-",3.25]
["M&I Construction Interest Cost/AF:","3. Folsom-South Canal , Toyon Pipeline and Tehama-Colusa Canal","-",0.47,1.62,0.77,"-","-","-","-","-","-",2.86]
["M&I Construction Interest Cost/AF:","4. Musco Olive & Tracy Golf & Country Club (State Delta Pumping Plant)","1/",0.47,1.62,"-","-","-","-","-","-",0.34,2.4299999999999997]
["M&I Construction Interest Cost/AF:","5. Friant Dam","-",0.47,1.62,"-","-",0.44999999999999996,"-","-","-","-",2.54]
["M&I Construction Interest Cost/AF:","6. Friant-Kern & Madera Canals","-",0.47,1.62,0.77,"-",0.44999999999999996,"-","-","-","-",3.3099999999999996]
["M&I Construction Interest Cost/AF:","7. San Luis Canal: Before Dos Amigos Pumping Plant","-",0.47,1.62,0.77,"-","-",0.39,0.18,"-","-",3.43]
["M&I Construction Interest Cost/AF:","7. San Luis Canal: After Dos Amigos Pumping Plant","-",0.47,1.62,0.77,"-","-",0.39,0.18,0.37,"-",3.8000000000000003]
["M&I Construction Interest Cost/AF:","8. Coalinga Canal (Pleasant Valley Pumping Plant)","2/",0.47,1.62,0.77,"-","-",0.39,0.18,0.37,0.25,4.0500000000000007]
["M&I Construction Interest Cost/AF:","9. San Felipe Unit: San Benito (before Coyote Pumping Plant)","3/",0.47,1.31,0.77,"-","-",0.39,0.18,"-",0.63,3.75]
["M&I Construction Interest Cost/AF:","9. San Felipe Unit: Santa Clara (after Coyote Pumping Plant)","4/",0.47,1.31,0.77,"-","-",0.39,0.18,"-",0.95,4.07]
["M&I Construction Interest Cost/AF:","10. Cross Valley Canal (State Delta Pumping Plant)","5/",0.47,1.62,"-","-","-","-","-",0.25,0.34,2.6799999999999997]

{"sheet":"Footnotes","index":1,"n_rows":17,"n_cols":1,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["2024 Full Cost Temporary M&I Water Rates Sch TR-2a.Z26.XLSM"]
["01/13/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF M&I TEMPORARY FULL COST CONSTRUCTION COST PER ACRE-FOOT"]
["2024 SPECIAL WATER RATES"]
[]
["Footnotes:"]
[]
["1/ Storage and project use energy at State-Delta Pumping Plant"]
[]
["2/ Direct Pumping from Pleasant Valley Pumping Plant (City of Coalinga)."]
[]
["3/ Direct Pumping from Wm. R. Gianelli Pump/Generator and Pacheco PP "]
[]
["4/ Direct Pumping from W.R. Gianelli Pump/Generator, Pacheco PP, and Coyote PP "]
[]
["5/ Effective March 1, 1996, Cross Valley Canal contract water is pumped and delivered through the State and/or State's side of joint-use facilities.Therefore, (1) these contractors will no longer be allocated Conveyance costs; and (2) Conveyance Pumping and Direct Pumping costs will be limited to Project Use Energy only. "]