{"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 2025 IRR & M&I Rates Sch T-1.Z27.XLSM"]
["03/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION AND M&I TEMPORARY "]
["COST-OF-SERVICE WATER RATES"]
["2025 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","-",2.81,12.2,12.68,0,0,"-",24.88,27.689999999999998]
["Irrigation Costs per AF (Schedule T-2)","City of Coalinga","-",3.82,12.2,12.68,0,0,13.39,38.269999999999996,42.089999999999996]
["Irrigation Costs per AF (Schedule T-2)","Delta-Mendota Canal and Pool","-",6.22,12.2,12.68,0,0,"-",24.88,31.099999999999998]
["Irrigation Costs per AF (Schedule T-2)","Tehama-Colusa Canals","-",5.17,12.2,12.68,0,0,"2/",24.88,30.049999999999997]
["Irrigation Costs per AF (Schedule T-2)","Corning Canal ","-",10.64,12.2,12.68,0,0,"2/",24.88,35.519999999999996]
["Irrigation Costs per AF (Schedule T-2)","Friant-Kern Canal","3/",7,9.1999999999999993,12.68,0,0,"-",21.88,28.88]
["Irrigation Costs per AF (Schedule T-2)","Friant-Kern Canal: Kings County WD & Lakeside ID ","3/",5.3,9.1999999999999993,12.68,0,0,"2/",21.88,27.18]
["M&I Costs per AF (including interest) (Schedule T-3)","Sacramento, American, Stanislaus, San Joaquin Rivers & the Delta","-",4.21,9.93,16.66,0,0,"-",26.59,30.8]
["M&I Costs per AF (including interest) (Schedule T-3)","Delta-Mendota Canal and Pool","-",7.09,9.93,16.66,0,0,"-",26.59,33.68]
["M&I Costs per AF (including interest) (Schedule T-3)","Folsom-South Canal","-",6.13,9.93,16.66,7.49,0,"-",34.08,40.21]
["M&I Costs per AF (including interest) (Schedule T-3)","Musco Olive & Tracy Golf & Country Club","-",5.05,9.93,16.66,0,0,"-",26.59,31.64]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant Dam","3/",5.37,9.93,16.66,0,0,"-",26.59,31.96]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant-Kern & Madera Canals","3/",7.29,9.93,16.66,0,0,"-",26.59,33.880000000000003]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant-Kern & Madera Canals - Class 2","3/",3.12,9.93,0,0,0,"-",9.93,13.05]
["M&I Costs per AF (including interest) (Schedule T-3)","San Luis Canal: Before Dos Amigos Pumping Plant","-",7.52,9.93,16.66,0,0,"2/",26.59,34.11]
["M&I Costs per AF (including interest) (Schedule T-3)","San Luis Canal: After Dos Amigos Pumping Plant","-",8.49,9.93,16.66,0,0,"2/",26.59,35.08]
["M&I Costs per AF (including interest) (Schedule T-3)","Coalinga Canal  ","-",9.120000000000001,9.93,16.66,0,0,"2/",26.59,35.71]
["M&I Costs per AF (including interest) (Schedule T-3)","San Felipe Unit: San Benito (before Coyote Pumping Plant)","-",8.0399999999999991,9.93,15.46,0,0,"2/",25.39,33.43]
["M&I Costs per AF (including interest) (Schedule T-3)","San Felipe Unit: Santa Clara (after Coyote Pumping Plant)","-",8.94,9.93,15.46,0,0,"2/",25.39,34.33]
["M&I Costs per AF (including interest) (Schedule T-3)","Cross Valley Canal   ","-",5.6999999999999993,9.93,16.66,0,0,"2/",26.59,32.29]
["M&I Costs per AF (including interest) (Schedule T-3)","Toyon Pipeline and Tehama-Colusa Canal","-",6.13,9.93,16.66,0,0,"-",26.59,32.72]

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

{"sheet":"Footnotes","index":2,"n_rows":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Temporary 2025 IRR & M&I Rates Sch T-1.Z27.XLSM"]
["03/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION AND M&I TEMPORARY "]
["COST-OF-SERVICE WATER RATES"]
["2025 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."]