{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":11,"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":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
["Warren Act 2025 Sch W-1.Z27.XLSM"]
["01/17/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF 2025 WATER RATES "]
["TEMPORARY IRRIGATION AND M&I WARREN ACT CONTRACTS"]
["2025 SPECIAL WATER RATES"]
[]
[]
["Category","A) Cost Component\n<Ref>","Related Footnotes","B) Irrigation: O&M\n<Sch A-8>","C) Irrigation: Construction\nCost\nof\nService\n<Sch S-1>","D) Irrigation: Construction\nRRA\nFull Cost\n 202(3)","E) Irrigation: Construction\nRRA\nFull Cost\n 205(a)(3)","F) Irrigation: Total\nCost\nof\nService\n(B+C)","G) Irrigation: Total\nRRA\nFull Cost\n 202(3)\n(B+D)","H) Irrigation: Total\nRRA\nFull Cost\n 205(a)(3)\n(B+E)","I) Irrigation: Incremental\nFee    2/\n(+H)","J) M&I:\nO&M\n<Sch A-8>","K) M&I:\nConstruction\n<Sch S-2>\n","L) M&I:\nCost\nof\nService\n(J+K)"]
["O&M Charge","O&M","3/",3.4577540035080543,"N/A","N/A","N/A",3.4577540035080543,"N/A","N/A","N/A",3.4577540035080543,"N/A",3.4577540035080543]
["Storage","San Felipe Unit","-",11.47,1.28,1.66,1.81,12.75,13.13,13.280000000000001,13.280000000000001,15.46,2.0999999999999996,17.560000000000002]
["Storage","All Other Contractors","-",12.68,2.08,2.7,2.93,14.76,15.379999999999999,15.61,15.61,16.66,3.0100000000000002,19.670000000000002]
["Storage Folsom SOD","San Felipe Unit","-",0,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0,0.75,0.75]
["Storage Folsom SOD","All Other Contractors","-",0,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0,0.77,0.77]
["Conveyance","Conveyance","1/",0,2.36,3.06,3.33,2.36,3.06,3.33,3.33,0,1.92,1.92]
["Conveyance Pumping","Corning Pumping Plant","1/",0,5.47,7.1,7.72,5.47,7.1,7.72,7.72,"N/A","N/A","N/A"]
["Conveyance Pumping","DMC California Aqueduct Intertie","1/",0,0,0,0,0,0,0,0,"N/A","N/A","N/A"]
["Conveyance Pumping","Dos Amigos Pumping Plant","1/",0,0.66999999999999993,0.87,0.95,0.66999999999999993,0.87,0.95,0.95,0,0.97,0.97]
["Conveyance Pumping","O'Neill Pumping Plant","1/",0,0.36,0.47,0.51,0.36,0.47,0.51,0.51,0,0.43,0.43]
["Conveyance Pumping","Jones Pumping Plant","1/",0,1.05,1.36,1.48,1.05,1.36,1.48,1.48,0,0.96,0.96]
["Other Cost","Other Cost","-","N/A",0.35,0.45,0.49,0.35,0.45,0.49,0.49,"N/A",1.2,1.2]
[]
["Footnotes:"]
[]
["1/"]
["Except for contractors who receive water through Folsom-South Canal, conveyance and conveyance pumping operation and maintenance costs will be billed directly to the Authorities.  However costs associated with extraordinary O&M are recovered through water rates (see Schedule A-8)."]
["Folsom-South Canal rate: "]
["A","B","C"]
["O&M Cost","Deliveries","Cost per A/F"]
["(Table 6)","(Sch. A-8)","(A/B)"]
[600000,13131.285714285714,45.69]
["2/"]
["In accordance with discretionary provisions under the Federal Register Volume 61, No. 244 Section 426.15, contractors are allowed to irrigate lands in excess of their entitlement.  However, they are required to pay an incremental fee equal to the RRA Full Cost 205(a)(3) rate."]
[]
["3/"]
["The excess capacity O&M charge for non-project contractors is calculated based on the share of the contract administration costs associated with administration of the Warren Act contracts."]
[]
["4/"]
["For Reserved Works ( Folsom-South Canal ) R-component would be equal to Conveyance construction cost."]