{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Summary"],"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,2],[6,1,6,2],[7,1,7,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[16,0,16,2],[19,1,19,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[29,0,29,2],[31,0,31,2],[32,1,32,5]]}
["Columbia River Basin Protection and Restoration Funding"]
["(Budget authority in millions)"]
[]
["Department and Agency",null,null,"FY 2023\nActual","FY 2024\nEstimated","FY 2025\nEstimated"]
[]
["Department of Energy "]
[null,"Office of Environmental Management",null,153,{"v":152.7,"d":"153"},142]
[null,"Bonneville Power Administration",null,88,132,60]
[null,null,"Subtotal, Department of Energy",{"$f":"SUM(D7:D8)","v":241},{"$f":"SUM(E7:E8)","v":{"v":284.7,"d":"285"}},202]
[]
["Department of Agriculture"]
[null,"National Institure of Food and Agriculture",null,2,"---","---"]
[null,"Natural Resources Conservation Service",null,209,233,233]
[null,"Forest Service",null,{"v":16.5,"d":"17"},{"v":16.5,"d":"17"},{"v":16.5,"d":"17"}]
[null,null,"Subtotal, Department of Agriculture",{"$f":"SUM(D12:D14)","v":{"v":227.5,"d":"228"}},{"$f":"SUM(E12:E14)","v":{"v":249.5,"d":"250"}},{"v":249.5,"d":"250"}]
[]
["U.S. Environmental Protection Agency",null,null,{"v":45.7,"d":"46"},{"v":18.7,"d":"19"},18]
[]
["Department of Commerce 1"]
[null,"National Oceanic and Atmospheric Administration",null,36,{"v":36.2,"d":"36"},46]
[null,null,"Subtotal, Department of Commerce",{"$f":"SUM(D20)","v":36},{"$f":"SUM(E20)","v":{"v":36.2,"d":"36"}},{"$f":"SUM(F20)","v":46}]
[]
["Department of the Interior "]
[null,"Bureau of Land Management",null,{"v":7.255,"d":"7"},{"v":7.255,"d":"7"},{"v":7.255,"d":"7"}]
[null,"Bureau of Reclamation",null,{"v":0.804,"d":"1"},{"v":0.804,"d":"1"},{"v":0.866,"d":"1"}]
[null,"National Park Service",null,{"v":0.123,"d":"0.1"},{"v":0.123,"d":"0.1"},{"v":0.129,"d":"0.1"}]
[null,"U.S. Geological Survey",null,{"v":0.983,"d":"1"},{"v":0.983,"d":"1"},{"v":0.983,"d":"1"}]
[null,null,"Subtotal, Department of the Interior",{"$f":"SUM(D24:D27)","v":{"v":9.165,"d":"9"}},{"$f":"SUM(E24:E27)","v":{"v":9.165,"d":"9"}},{"v":9.233,"d":"9"}]
[]
["U.S. Army Corps of Engineers",null,null,{"v":2.382,"d":"2"},{"v":2.408,"d":"2"},{"v":3.211,"d":"3"}]
[]
["Total, Columbia River Basin Protection and Restoration Funding",null,null,{"$f":"D28+D9+D30+D21+D15+D17","v":{"v":561.7470000000001,"d":"562"}},{"$f":"E28+E9+E30+E21+E15+E17","v":{"v":600.673,"d":"601"}},{"$f":"F28+F9+F30+F21+F15+F17","v":{"v":527.944,"d":"528"}}]
[1,"The Pacific Coastal Salmon Recovery Fund program makes awards to applicants who subsequently make funding allocation decisions; allocations are not finalized for FY23.  Applications have not been received for FY24. "]