{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":46,"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":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch B-5 F.Z28.XLSM"]
["08/20/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2024 ALLOCATED M&I PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)"]
[]
[]
["Category","A) Facility/Contractor\n\n<Ref>","B) Storage PUE Offset: Total A/F\n\n<2023 Sch B-2>","C) Storage PUE Offset: Ratio of A/F by Contractor\n(E/(Total A/F))","D) Storage PUE Offset: Total Cost\n\nC* Total (Sch B-6A)","E) Direct Pumping PUE Offset\n\n<Sch B-6A>","F) Direct Pumping PUE Credit\n\n<Sch B-6A>","G) Total PUE Offset & Credit\n\nD+E+F"]
["Total","All Other Contractors","-","-",-207782.25272146898,"-","-","-"]
["Total","San Felipe Unit Contractors","-","-",41946.65,"-","-","-"]
["Black Butte D & R","County of Colusa",6,2.0465199999999998E-5,-4.2523049999999998,"-","-",-4.2523049999999998]
["Black Butte D & R","Elk Creek CSD",0,0,0,"-","-",0]
["Black Butte D & R","US Forest Service - BB",4,1.3643500000000001E-5,-2.8348770000000001,"-","-",-2.8348770000000001]
["Black Butte D & R","Whitney Const.",0,0,0,"-","-",0]
["Total","Total Black Butte D & R",10,3.4108700000000001E-5,-7.0871820000000003,0,0,-7.0871820000000003]
["Clear Creek Unit","Clear Creek CSD",2096,7.1491916000000003E-3,-1485.475136,"-","-",-1485.475136]
["Total","Total Clear Creek Unit",2096,7.1491916000000003E-3,-1485.475136,"-","-",-1485.475136]
["Contra Costa Canal","Contra Costa WD",87528,0.2985469677,-62032.761491999998,0,-159588.0417819694,-221620.80327396939]
["Total","Total Contra Costa Canal",87528,0.2985469677,-62032.761491999998,0,-159588.0417819694,-221620.80327396939]
["Cow Creek Unit","Bella Vista WD (Wintu PP)",4254,1.4509857399999999E-2,-3014.8908569999999,98912.315178239995,"-",95897.424321239989]
["Total","Total Cow Creek Unit",4254,1.4509857399999999E-2,-3014.8908569999999,98912.315178239995,"-",95897.424321239989]
["Cross Valley Canal","County of Fresno",471,1.6065216000000001E-3,-333.80667699999998,8657.602147015099,"-",8323.7954700150985]
["Cross Valley Canal","County of Tulare",0,0,0,0,"-",0]
["Total","Total Cross Valley Canal",471,1.6065216000000001E-3,-333.80667699999998,8657.602147015099,0,8323.7954700150985]
["Delta-Mendota Canal","Byron Bethany ID",1194,4.0725834000000004E-3,-846.210553,"-","-",-846.210553]
["Delta-Mendota Canal","City of Tracy",6923,2.36134798E-2,-4906.4620269999996,"-","-",-4906.4620269999996]
["Delta-Mendota Canal","Del Puerto WD",71,2.42172E-4,-50.319043999999998,"-","-",-50.319043999999998]
["Delta-Mendota Canal","Department of VA",312,1.0641926E-3,-221.12033600000001,"-","-",-221.12033600000001]
["Delta-Mendota Canal","Panoche WD - DMC",25,8.5271800000000006E-5,-17.717967000000002,"-","-",-17.717967000000002]
["Delta-Mendota Canal","San Luis WD - DMC",3,1.0232599999999999E-5,-2.126153,"-","-",-2.126153]
["Delta-Mendota Canal","Santa Nella County WD - DMC",62,2.114742E-4,-43.940586000000003,"-","-",-43.940586000000003]
["Total","Total Delta-Mendota Canal",8590,2.9299406399999998E-2,-6087.8966659999987,0,0,-6087.8966659999987]
["Folsom D & R","City of Folsom",7018,2.3937512800000001E-2,-4973.7903340000003,"-",null,-4973.7903340000003]
["Folsom D & R","City of Roseville",30931,0.1055017395,-21921.389099,"-",null,-21921.389099]
["Folsom D & R","El Dorado ID - FD&R",7011,2.3913636700000001E-2,-4968.8293039999999,"-",null,-4968.8293039999999]
["Folsom D & R","Placer County WD",0,0,0,"-",null,0]
["Folsom D & R","Sacramento County WA",10067,3.43372672E-2,-7134.6747310000001,"-",null,-7134.6747310000001]
["Folsom D & R","San Juan WD",2850,9.7209905000000003E-3,-2019.849305,"-",null,-2019.849305]
["Total","Total Folsom D & R",57877,0.19741114669999998,-41018.532773000006,0,0,-41018.532773000006]
["Folsom-South Canal","East Bay MUD",0,0,0,"-","-",0]
["Folsom-South Canal","Sacramento County WA - FSC",3672,1.2524728799999999E-2,-2602.416365,"-","-",-2602.416365]
["Folsom-South Canal","Sacramento MUD",3170,1.08124702E-2,-2246.639416,"-","-",-2246.639416]
["Total","Total Folsom-South Canal",6842,2.3337198999999999E-2,-4849.055781,0,0,-4849.055781]
["Friant Dam","County of Madera",19,6.4806600000000004E-5,-13.465661000000001,"-","-",-13.465661000000001]
["Friant Dam","Fresno County WW #18",72,2.4558289999999998E-4,-51.027768000000002,"-","-",-51.027768000000002]
["Total","Total Friant Dam",91,3.1038949999999995E-4,-64.493429000000006,0,0,-64.493429000000006]
["Friant-Kern Canal","Arvin-Edison WSD",471,1.6065216000000001E-3,-333.80667699999998,"-","-",-333.80667699999998]
["Friant-Kern Canal","City of Fresno",59999,0.20464902109999999,-42522.434621,"-","-",-42522.434621]
["Friant-Kern Canal","City of Lindsay",2780,9.4822293000000005E-3,-1970.238965,"-","-",-1970.238965]
["Friant-Kern Canal","City of Orange Cove",1299,4.4307252E-3,-920.62606300000004,"-","-",-920.62606300000004]
["Friant-Kern Canal","Delano-Earlimart ID",274,9.3457939999999997E-4,-194.18901299999999,"-","-",-194.18901299999999]
["Friant-Kern Canal","Lindsay-Strathmore ID",410,1.3984583000000001E-3,-290.574816,"-","-",-290.574816]
["Friant-Kern Canal","Shafter-Wasco ID",174,5.9349209999999997E-4,-123.317126,"-","-",-123.317126]
["Friant-Kern Canal","Terra Bella ID",1176,4.0111877000000001E-3,-833.45361600000001,"-","-",-833.45361600000001]
["Total","Total Friant-Kern Canal",66583,0.2271062147,-47188.640897000005,0,0,-47188.640897000005]
["New Melones D & R","Stockton East WD",31883,0.1087488915,-22596.089657,"-","-",-22596.089657]
["Total","Total New Melones D & R",31883,0.1087488915,-22596.089657,"-","-",-22596.089657]
["Sacramento River","City of Redding - SR",2324,7.9268709000000007E-3,-1647.063093,"-","-",-1647.063093]
["Sacramento River","City of West Sacramento",3829,1.3060235999999999E-2,-2713.6852570000001,"-","-",-2713.6852570000001]
["Sacramento River","Lake California P.O.A.",200,6.8217479999999997E-4,-141.74381700000001,"-","-",-141.74381700000001]
["Sacramento River","Riverview Golf & CC",25,8.5271800000000006E-5,-17.717967000000002,"-","-",-17.717967000000002]
["Total","Total Sacramento River",6378,2.1754553500000003E-2,-4520.210133999999,0,0,-4520.210133999999]
["San Luis Canal - Fresno","City of Avenal",2274,7.7563272000000004E-3,-1611.6271380000001,"-","-",-1611.6271380000001]
["San Luis Canal - Fresno","City of Coalinga",3753,1.28010096E-2,-2659.8226119999999,379154.16041964799,"-",376494.337807648]
["San Luis Canal - Fresno","City of Huron",951,3.2437410000000001E-3,-673.99181199999998,"-","-",-673.99181199999998]
["San Luis Canal - Fresno","State of CA",1,3.4108999999999998E-6,-0.70872400000000002,"-","-",-0.70872400000000002]
["San Luis Canal - Fresno","Westlands WD",4077,1.39061328E-2,-2889.4476,"-",-5367.1548380391096,-8256.60243803911]
["Total","Total San Luis Canal - Fresno",11056,3.7710621499999999E-2,-7835.5978859999996,379154.16041964799,-5367.1548380391096,365951.40769560891]
["San Luis Canal - Tracy","Pacheco WD - SLC",0,0,0,"-","-",0]
["San Luis Canal - Tracy","Panoche WD - SLC",118,4.0248310000000001E-4,-83.628844999999998,"-","-",-83.628844999999998]
["San Luis Canal - Tracy","San Luis WD - SLC",243,8.2884229999999998E-4,-172.21871999999999,"-",-1021.2602940094075,-1193.4790140094076]
["San Luis Canal - Tracy","Santa Nella County WD - SLC",259,8.8341630000000003E-4,-183.55822900000001,"-","-",-183.55822900000001]
["Total","Total San Luis Canal - Tracy",620,2.1147417000000001E-3,-439.40579400000001,0,-1021.2602940094075,-1460.6660880094075]
["Shasta Dam","Centerville CSD",1121,3.8235895999999998E-3,-794.47406100000001,"-","-",-794.47406100000001]
["Shasta Dam","Mountain Gate CSD",581,1.9817176999999998E-3,-411.76576799999998,"-","-",-411.76576799999998]
["Shasta Dam","Shasta CWA  ",91,3.1038950000000001E-4,-64.493430000000004,"-","-",-64.493430000000004]
["Total","Total Shasta Dam",1793,6.1156967999999997E-3,-1270.7332590000001,0,0,-1270.7332590000001]
["Spring Creek Conduit","City of Redding - SCC",6314,2.1536257600000001E-2,-4474.8521190000001,"-","-",-4474.8521190000001]
["Spring Creek Conduit","Shasta CWA  - SCC",0,0,0,"-","-",0]
["Spring Creek Conduit","Shasta CSD  ",403,1.3745821999999999E-3,-285.613786,"-","-",-285.613786]
["Total","Total Spring Creek Conduit",6717,2.2910839799999999E-2,-4760.465905,0,0,-4760.465905]
["Tehama-Colusa Canal","Colusa County WD",128,4.3659189999999999E-4,-90.716048999999998,"-",-246.54434279671244,-337.26039179671244]
["Tehama-Colusa Canal","Kanawha WD",36,1.2279150000000001E-4,-25.513894000000001,"-",-7.4045575700903621,-32.918451570090362]
["Total","Total Tehama-Colusa Canal",164,5.5938340000000002E-4,-116.22994299999999,0,-253.9489003668028,-370.17884336680282]
["Toyon Pipeline","City of Redding - TP",17,5.7984900000000001E-5,-12.048233,"-","-",-12.048233]
["Toyon Pipeline","City of Shasta Lake  ",210,7.1628350000000002E-4,-148.83099899999999,43865.055999999997,"-",43716.225000999999]
["Toyon Pipeline","US Forest Service - TP",0,0,0,"-","-",0]
["Total","Total Toyon Pipeline",227,7.7426839999999997E-4,-160.879232,43865.055999999997,0,43704.176767999998]
["Total","Total AF/Cost without San Felipe Unit",293180,0.99999999989999999,-207782.25270000001,530589.13374490314,-166230.40581438472,156576.47523051838]
["San Felipe Unit","SB County WD - IB",3119,3.5473011399999997E-2,1487.9739939999999,"-",-4515.8162347163125,-3027.8422407163125]
["San Felipe Unit","SC Valley WD - IB",84807,0.96452698859999997,40458.676006000002,"-",-194007.30895089897,-153548.63294489897]
["Total","Total San Felipe Unit",87926,1,41946.65,0,-198523.12518561527,-156576.47518561527]
["GRAND TOTAL","GRAND TOTAL",381106,"-",-165835.60270000002,530589.13374490314,-364753.53099999996,4.4903106754645705E-5]