{"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 2026 IRR & M&I Rates Sch T-1.Z28.XLSM"]
["02/25/2026"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION AND M&I TEMPORARY "]
["COST-OF-SERVICE WATER RATES"]
["2026 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","-",2.89,12.62,12.5,0,0,"-",25.119999999999997,28.009999999999998]
["Irrigation Costs per AF (Schedule T-2)","City of Coalinga","-",4,12.62,12.5,0,0,17.38,42.5,46.5]
["Irrigation Costs per AF (Schedule T-2)","Delta-Mendota Canal and Pool","-",6.4700000000000006,12.62,12.5,0,0,"-",25.119999999999997,31.589999999999996]
["Irrigation Costs per AF (Schedule T-2)","Tehama-Colusa Canals","-",5.36,12.62,12.5,0,0,"2/",25.119999999999997,30.479999999999997]
["Irrigation Costs per AF (Schedule T-2)","Corning Canal ","-",11.11,12.62,12.5,0,0,"2/",25.119999999999997,36.229999999999997]
["Irrigation Costs per AF (Schedule T-2)","Friant-Kern Canal","3/",7.32,9.6199999999999992,12.5,0,0,"-",22.119999999999997,29.439999999999998]
["Irrigation Costs per AF (Schedule T-2)","Friant-Kern Canal: Kings County WD & Lakeside ID ","3/",5.2,9.6199999999999992,12.5,0,0,"2/",22.119999999999997,27.319999999999997]
["M&I Costs per AF (including interest) (Schedule T-3)","Sacramento, American, Stanislaus, San Joaquin Rivers & the Delta","-",4.66,12.42,18.010000000000002,0,0,"-",30.43,35.090000000000003]
["M&I Costs per AF (including interest) (Schedule T-3)","Delta-Mendota Canal and Pool","-",8.1999999999999993,12.42,18.010000000000002,0,0,"-",30.43,38.629999999999995]
["M&I Costs per AF (including interest) (Schedule T-3)","Folsom-South Canal","-",6.99,12.42,18.010000000000002,7.95,0,"-",38.380000000000003,45.370000000000005]
["M&I Costs per AF (including interest) (Schedule T-3)","Musco Olive & Tracy Golf & Country Club","-",5.7,12.42,18.010000000000002,0,0,"-",30.43,36.130000000000003]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant Dam","3/",5.95,12.42,18.010000000000002,0,0,"-",30.43,36.380000000000003]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant-Kern & Madera Canals","3/",8.2800000000000011,12.42,18.010000000000002,0,0,"-",30.43,38.71]
["M&I Costs per AF (including interest) (Schedule T-3)","Friant-Kern & Madera Canals - Class 2","3/",3.74,12.42,0,0,0,"-",12.42,16.16]
["M&I Costs per AF (including interest) (Schedule T-3)","San Luis Canal: Before Dos Amigos Pumping Plant","-",8.76,12.42,18.010000000000002,0,0,"2/",30.43,39.19]
["M&I Costs per AF (including interest) (Schedule T-3)","San Luis Canal: After Dos Amigos Pumping Plant","-",9.9499999999999993,12.42,18.010000000000002,0,0,"2/",30.43,40.379999999999995]
["M&I Costs per AF (including interest) (Schedule T-3)","Coalinga Canal  ","-",10.719999999999999,12.42,18.010000000000002,0,0,"2/",30.43,41.15]
["M&I Costs per AF (including interest) (Schedule T-3)","San Felipe Unit: San Benito (before Coyote Pumping Plant)","-",9.9500000000000011,12.42,16.64,0,0,"2/",29.060000000000002,39.010000000000005]
["M&I Costs per AF (including interest) (Schedule T-3)","San Felipe Unit: Santa Clara (after Coyote Pumping Plant)","-",10.83,12.42,16.64,0,0,"2/",29.060000000000002,39.89]
["M&I Costs per AF (including interest) (Schedule T-3)","Cross Valley Canal   ","-",6.53,12.42,18.010000000000002,0,0,"2/",30.43,36.96]
["M&I Costs per AF (including interest) (Schedule T-3)","Toyon Pipeline and Tehama-Colusa Canal","-",6.99,12.42,18.010000000000002,0,0,"-",30.43,37.42]

{"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 2026 IRR & M&I Rates Sch T-1.Z28.XLSM"]
["02/25/2026"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION AND M&I TEMPORARY "]
["COST-OF-SERVICE WATER RATES"]
["2026 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."]