{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":2,"defined_names":28,"comments":1,"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":268,"n_cols":6,"rows_kept":268,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2023 Sch B-1C F.Z27.XLSM"]
["08/07/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2023 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES"]
["BY COMPONENT AND BY CONTRACTOR"]
[]
["Category","A) Facility/Contractor\n<Ref>","Related Footnotes","B) Storage 1/\n<Sch B-6>","C) Direct Pumping\n<Sch B-6>","D) Allocable Share of Costs\n(B) + (C) "]
["Black Butte D & R","4-E WD","-",0,0,0]
["Black Butte D & R","Stony Creek WD","-",10.274663635592898,0,10.274663635592898]
["Total","Total Black Butte D & R","-",10.274663635592898,0,10.274663635592898]
["Buchanan Unit","Chowchilla WD - BU","-",2072.2010693632737,0,2072.2010693632737]
["Total","Total Buchanan Unit","-",2072.2010693632737,0,2072.2010693632737]
["Clear Creek Unit","Clear Creek CSD","-",21.93079465076131,0,21.93079465076131]
["Total","Total Clear Creek Unit","-",21.93079465076131,0,21.93079465076131]
["Colusa Basin Drain","Colusa Drain MWC","-",0,0,0]
["Total","Total Colusa Basin Drain","-",0,0,0]
["Corning Canal","Corning WD","-",453.03495878954573,985.83180000000004,1438.8667587895457]
["Corning Canal","Proberta WD","-",3.712693582609198,9.1442999999999994,12.856993582609197]
["Corning Canal","Thomes Creek WD","-",0,0,0]
["Total","Total Corning Canal","-",456.7476523721549,994.97610000000009,1451.7237523721549]
["Cow Creek Unit","Bella Vista WD","-",1.3814673795755157,2229.386,2230.7674673795755]
["Total","Total Cow Creek Unit","-",1.3814673795755157,2229.386,2230.7674673795755]
["Cross Valley Canal","County of Fresno","-",0,0,0]
["Cross Valley Canal","County of Tulare","-",43.170855611734865,59.932456249361131,103.10331186109599]
["Cross Valley Canal","Hills Valley ID  ","-",0,0,0]
["Cross Valley Canal","Kern-Tulare ID","1/",85.219268977564624,118.30666863623888,203.52593761380351]
["Cross Valley Canal","Lower-Tule River ID ","-",0,0,0]
["Cross Valley Canal","Pixley ID","-",0,0,0]
["Cross Valley Canal","Tri-Valley ID","-",0,0,0]
["Total","Total Cross Valley Canal","-",128.39012458929949,178.23912488560001,306.6292494748995]
["Delta-Mendota Canal","Banta-Carbona ID","-",62.511398925792086,0,62.511398925792086]
["Delta-Mendota Canal","Byron Bethany ID","-",233.46798714826213,0,233.46798714826213]
["Delta-Mendota Canal","Del Puerto WD","-",3772.2693633533922,0,3772.2693633533922]
["Delta-Mendota Canal","Eagle Field WD","-",167.58926148475473,0,167.58926148475473]
["Delta-Mendota Canal","Mercy Springs WD","-",25.470804810923568,0,25.470804810923568]
["Delta-Mendota Canal","Oro Loma WD","-",14.246382351872505,0,14.246382351872505]
["Delta-Mendota Canal","Pacheco WD - DMC","-",0,0,0]
["Delta-Mendota Canal","Panoche WD - DMC","-",538.25422776711036,0,538.25422776711036]
["Delta-Mendota Canal","Patterson WD","-",1122.4422459051066,0,1122.4422459051066]
["Delta-Mendota Canal","San Luis WD - DMC","-",557.68111279239099,0,557.68111279239099]
["Delta-Mendota Canal","Santa Nella County WD - DMC","-",0,0,0]
["Delta-Mendota Canal","West Side ID","-",0,0,0]
["Delta-Mendota Canal","West Stanislaus ID","-",689.09319727451191,0,689.09319727451191]
["Total","Total Delta-Mendota Canal","-",7183.0259818141167,0,7183.0259818141167]
["Delta-Mendota Pool","Coelho Trust","-",36.177177002633819,0,36.177177002633819]
["Delta-Mendota Pool","Fresno Slough WD","-",0,0,0]
["Delta-Mendota Pool","James ID","-",0,0,0]
["Delta-Mendota Pool","Laguna WD","-",0,0,0]
["Delta-Mendota Pool","Recl Dist #1606","-",0,0,0]
["Delta-Mendota Pool","Tranquillity ID","-",0,0,0]
["Delta-Mendota Pool","Tranquillity PUD","-",0,0,0]
["Delta-Mendota Pool","Westlands WD - DMP","-",0,0,0]
["Total","Total Delta-Mendota Pool","-",36.177177002633819,0,36.177177002633819]
["Friant Dam - Class 2","Gravelly Ford WD","-",0,0,0]
["Total","Total Friant Dam - Class 2","-",0,0,0]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD","-",2582.9122912500966,0,2582.9122912500966]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID","1/",6895.2490583062918,0,6895.2490583062918]
["Friant-Kern Canal - Class 1","Exeter ID","-",907.88309351478426,0,907.88309351478426]
["Friant-Kern Canal - Class 1","Garfield WD","-",290.1081497108583,0,290.1081497108583]
["Friant-Kern Canal - Class 1","Hills Valley ID","-",85.737319244905436,0,85.737319244905436]
["Friant-Kern Canal - Class 1","International WD","-",76.412414432770703,0,76.412414432770703]
["Friant-Kern Canal - Class 1","Ivanhoe ID","-",787.86811491416131,0,787.86811491416131]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD","-",190.12444811408034,0,190.12444811408034]
["Friant-Kern Canal - Class 1","Lewis Creek WD","-",98.688575928425905,0,98.688575928425905]
["Friant-Kern Canal - Class 1","Lindmore ID","-",1970.2315084083557,0,1970.2315084083557]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID","-",1417.9035817118199,0,1417.9035817118199]
["Friant-Kern Canal - Class 1","Lower-Tule River ID ","1/",5836.7860204177778,0,5836.7860204177778]
["Friant-Kern Canal - Class 1","Orange Cove ID","-",2561.2405217330061,0,2561.2405217330061]
["Friant-Kern Canal - Class 1","Porterville ID","-",1108.9729389542454,0,1108.9729389542454]
["Friant-Kern Canal - Class 1","Saucelito ID","-",1340.2823833219204,0,1340.2823833219204]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID","-",3281.6757601816371,0,3281.6757601816371]
["Friant-Kern Canal - Class 1","So San Joaquin MUD","-",7832.7473587707273,0,7832.7473587707273]
["Friant-Kern Canal - Class 1","Stone Corral ID","-",933.8719485930485,0,933.8719485930485]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD","-",588.3324202767227,0,588.3324202767227]
["Friant-Kern Canal - Class 1","Terra Bella ID","-",2788.3192222507314,0,2788.3192222507314]
["Friant-Kern Canal - Class 1","Tri-Valley ID","-",24.780071121135812,0,24.780071121135812]
["Friant-Kern Canal - Class 1","Tulare ID","-",1892.7829934409035,0,1892.7829934409035]
["Total","Total Friant-Kern Canal - Class 1","-",43492.9101945984,0,43492.9101945984]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD","-",0,0,0]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Exeter ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Fresno ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Ivanhoe ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD","-",0,0,0]
["Friant-Kern Canal - Class 2","Kern Tulare River ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Lindmore ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","-",0,0,0]
["Friant-Kern Canal - Class 2","Porterville ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Saucelito ID","-",0,0,0]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","-",0,0,0]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","-",0,0,0]
["Friant-Kern Canal - Class 2","Tulare ID","-",0,0,0]
["Total","Total Friant-Kern Canal - Class 2","-",0,0,0]
["Hidden Unit","Madera ID - HU","-",2072.2010693632737,0,2072.2010693632737]
["Total","Total Hidden Unit","-",2072.2010693632737,0,2072.2010693632737]
["Madera Canal - Class 1","Chowchilla WD - MC","-",5497.5494370207643,0,5497.5494370207643]
["Madera Canal - Class 1","Madera ID - MC","-",5868.4734284367914,0,5868.4734284367914]
["Total","Total Madera Canal - Class 1","-",11366.022865457555,0,11366.022865457555]
["Madera Canal - Class 2","Chowchilla WD - MC","-",0,0,0]
["Madera Canal - Class 2","Madera ID - MC","-",0,0,0]
["Total","Total Madera Canal - Class 2","-",0,0,0]
["New Melones D & R","Central San Joaquin WCD","-",3346.5183853104631,0,3346.5183853104631]
["New Melones D & R","Stockton-East  WD","-",690.30198123164053,0,690.30198123164053]
["Total","Total New Melones D & R","-",4036.8203665421038,0,4036.8203665421038]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",847.87560421447279,0,847.87560421447279]
["Sacramento River - Shasta","Daniell, H & B","-",0,0,0]
["Sacramento River - Shasta","Driscoll Strawberry","-",0,0,0]
["Sacramento River - Shasta","Gjermann, H ","-",0,0,0]
["Sacramento River - Shasta","Leviathan Inc","-",22.36250320687866,0,22.36250320687866]
["Sacramento River - Shasta","Redding Rancheria","-",0,0,0]
["Total","Total Sacramento River - Shasta ","-",870.2381074213514,0,870.2381074213514]
["Sacramento River - Willows","Anderson, A/et al","-",0,0,0]
["Sacramento River - Willows","Anderson, R & J","-",0,0,0]
["Sacramento River - Willows","Andreotti, A/et al","-",70.454836358351301,0,70.454836358351301]
["Sacramento River - Willows","B & D Family Partnership","-",0,0,0]
["Sacramento River - Willows","Baber, J/et al","-",99.292967906990199,0,99.292967906990199]
["Sacramento River - Willows","Burdick, Claude","-",0,0,0]
["Sacramento River - Willows","Butler, Diane","-",22.794211762996007,0,22.794211762996007]
["Sacramento River - Willows","Butte Creek Farms Inc","-",36.177177002633819,0,36.177177002633819]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",1.3814673795755157,0,1.3814673795755157]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",0,0,0]
["Sacramento River - Willows","Canal Farms","-",7.857095721335746,0,7.857095721335746]
["Sacramento River - Willows","Carter MWC","-",27.370322457839904,0,27.370322457839904]
["Sacramento River - Willows","Charter, Mary (Formerly Beckley, Steven)","-",0,0,0]
["Sacramento River - Willows","Churkin, M Jr & C","-",4.1444021387265471,0,4.1444021387265471]
["Sacramento River - Willows","Conaway Consv Grp","-",116.1296015955668,0,116.1296015955668]
["Sacramento River - Willows","County of Sacramento","-",0,0,0]
["Sacramento River - Willows","Cummings, W","-",4.2307438499500165,0,4.2307438499500165]
["Sacramento River - Willows","Driver, Gary/et al","-",0,0,0]
["Sacramento River - Willows","Driver, Gregory","-",0,0,0]
["Sacramento River - Willows","Driver, J & C Trustees","-",0,0,0]
["Sacramento River - Willows","Driver, W/et al","-",5.180502673408184,0,5.180502673408184]
["Sacramento River - Willows","Dyer, J & Wing, J","-",17.095658822247007,0,17.095658822247007]
["Sacramento River - Willows","Eastside MWC","-",-6.6483117642071692,0,-6.6483117642071692]
["Sacramento River - Willows","Ehrke, A & B","-",11.310764170274535,0,11.310764170274535]
["Sacramento River - Willows","Empire Group, LLC","-",0,0,0]
["Sacramento River - Willows","Feather WD","-",371.7010668170372,0,371.7010668170372]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",0,0,0]
["Sacramento River - Willows","Kaelin, Cameron C.","-",7.7707540101122765,0,7.7707540101122765]
["Sacramento River - Willows","Giovannetti, B & M","-",0,0,0]
["Sacramento River - Willows","Giusti, R & S","-",0,0,0]
["Sacramento River - Willows","Glenn-Colusa ID","-",5247.8492081624909,0,5247.8492081624909]
["Sacramento River - Willows","Green Valley Corp","-",0,0,0]
["Sacramento River - Willows","Griffin, J/Prater","-",23.053236896666416,0,23.053236896666416]
["Sacramento River - Willows","Hale, J/Marks, A","-",0,0,0]
["Sacramento River - Willows","Hatfield, R & B","-",1.3814673795755157,0,1.3814673795755157]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",0,0,0]
["Sacramento River - Willows","Heidrick, M","-",0,0,0]
["Sacramento River - Willows","Henle Family Limited Partnership","-",0,0,0]
["Sacramento River - Willows","Howald Farms Inc","-",46.969890905567532,0,46.969890905567532]
["Sacramento River - Willows","Jaeger, W & P","-",0,0,0]
["Sacramento River - Willows","Jansen, P & S","-",3.4536684489387892,0,3.4536684489387892]
["Sacramento River - Willows","Kary, C","-",0,0,0]
["Sacramento River - Willows","King, Ben ","-",0,0,0]
["Sacramento River - Willows","King, L","-",0,0,0]
["Sacramento River - Willows","KLSY, LLC","-",7.7707540101122765,0,7.7707540101122765]
["Sacramento River - Willows","Knights Landing Investors","-",4.5761106948438961,0,4.5761106948438961]
["Sacramento River - Willows","Lauppe, Alan ","-",1.2087839571285763,0,1.2087839571285763]
["Sacramento River - Willows","Lauppe, B & K","-",9.7566133682520793,0,9.7566133682520793]
["Sacramento River - Willows","Lauppe, B ET UX","-",8.2888042774530941,0,8.2888042774530941]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-",0,0,0]
["Sacramento River - Willows","Leonard, James","-",0,0,0]
["Sacramento River - Willows","Lockett, W & J","-",4.0580604275030776,0,4.0580604275030776]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",40.14889571891343,0,40.14889571891343]
["Sacramento River - Willows","Lonon, M","-",36.695227269974637,0,36.695227269974637]
["Sacramento River - Willows","M C M Properties","-",50.078192509612443,0,50.078192509612443]
["Sacramento River - Willows","Maxwell ID","-",0,0,0]
["Sacramento River - Willows","McClatchy Partners, LLC","-",2.590251336704092,0,2.590251336704092]
["Sacramento River - Willows","Meridian Farms WC","-",717.41327855580994,0,717.41327855580994]
["Sacramento River - Willows","Micke, D & N","-",0,0,0]
["Sacramento River - Willows","Morehead, J/et ux","-",0,0,0]
["Sacramento River - Willows","Munson, J & D","-",0,0,0]
["Sacramento River - Willows","Natomas Basin Conserv","-",7.5117288764418673,0,7.5117288764418673]
["Sacramento River - Willows","Natomas Central MWC","-",1531.4429319706826,0,1531.4429319706826]
["Sacramento River - Willows","Nelson, T & H","-",0,0,0]
["Sacramento River - Willows","O'Brien, J & F","-",2.6765930479275615,0,2.6765930479275615]
["Sacramento River - Willows","Odysseus Farms ","-",35.400101601622588,0,35.400101601622588]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",101.96956095491775,0,101.96956095491775]
["Sacramento River - Willows","Oji, M/et al","-",51.632343311634898,0,51.632343311634898]
["Sacramento River - Willows","Pacific Realty Inc","-",63.202132615579849,0,63.202132615579849]
["Sacramento River - Willows","Pelger MWC","-",149.97555239516691,0,149.97555239516691]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",61.993348658451268,0,61.993348658451268]
["Sacramento River - Willows","Penner, R & L","-",0,0,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",150.75262779617813,0,150.75262779617813]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-",1150.6759854751811,0,1150.6759854751811]
["Sacramento River - Willows","Provident ID","-",388.53770050561377,0,388.53770050561377]
["Sacramento River - Willows","Quad-H-Ranches Inc","-",26.765930479275614,0,26.765930479275614]
["Sacramento River - Willows","Recl Dist # 108","-",1716.3005357001314,0,1716.3005357001314]
["Sacramento River - Willows","Recl Dist #1000","-",0,0,0]
["Sacramento River - Willows","Recl Dist #1004","-",1022.2858608858817,0,1022.2858608858817]
["Sacramento River - Willows","Reische, E","-",0,0,0]
["Sacramento River - Willows","Reische, L","-",0,0,0]
["Sacramento River - Willows","Richter, H Jr/et al","-",10.188321924369427,0,10.188321924369427]
["Sacramento River - Willows","River Garden Farms Co","-",0,0,0]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",25.902513367040918,0,25.902513367040918]
["Sacramento River - Willows","Rubio, E & E","-",0.25902513367040919,0,0.25902513367040919]
["Sacramento River - Willows","Saeed, F","-",2.0722010693632735,0,2.0722010693632735]
["Sacramento River - Willows","Seaver, C","-",0,0,0]
["Sacramento River - Willows","Sutter MWC","-",3385.5448387834717,0,3385.5448387834717]
["Sacramento River - Willows","Swenson Farms ","-",28.06105614762766,0,28.06105614762766]
["Sacramento River - Willows","Sycamore MWC","-",722.8528063628886,0,722.8528063628886]
["Sacramento River - Willows","T & P Farms","-",13.210281817190868,0,13.210281817190868]
["Sacramento River - Willows","Tarke, S","-",20.376643848738855,0,20.376643848738855]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-",126.74963207605357,0,126.74963207605357]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",1.9858593581398039,0,1.9858593581398039]
["Sacramento River - Willows","Van Ruiten Brothers 880XR","-",0,0,0]
["Sacramento River - Willows","Wallace, J & J","-",0,0,0]
["Sacramento River - Willows","Wallace, K Trust","-",0,0,0]
["Sacramento River - Willows","Western Almonds, LLC","-",0,0,0]
["Sacramento River - Willows","Wisler, J","-",0,0,0]
["Sacramento River - Willows","Yockey, W","-",1.1224422459051064,0,1.1224422459051064]
["Total","Total Sacramento River - Willows ","-",17800.984261231533,0,17800.984261231533]
["San Felipe Unit","San Benito County WD","-",0,11040.3845468251,11040.3845468251]
["San Felipe Unit","Santa Clara Valley WD","-",0,0,0]
["Total","Total San Felipe Unit","-",0,11040.3845468251,11040.3845468251]
["San Luis Canal - Fresno","Westlands WD - SLC","-",52756.598733475694,89629.441599999991,142386.04033347568]
["San Luis Canal - Fresno","Westlands WD - SLC (DD #2)","-",181.14491014683949,0,181.14491014683949]
["Total","Total San Luis Canal - Fresno","-",52937.743643622533,89629.441599999991,142567.18524362252]
["San Luis Canal - Tracy","Pacheco WD - SLC","-",365.48446360894735,0,365.48446360894735]
["San Luis Canal - Tracy","Panoche WD - SLC","-",1433.6177731544915,10.981299999999999,1444.5990731544914]
["San Luis Canal - Tracy","San Luis WD - SLC","-",2513.4072137152039,10138.1014,12651.508613715203]
["San Luis Canal - Tracy","Santa Nella County WD - SLC","-",0,0,0]
["Total","Total San Luis Canal - Tracy","-",4312.509450478643,10149.082699999999,14461.592150478642]
["Tehama-Colusa Canal","4-M WD","-",98.774917639649374,0,98.774917639649374]
["Tehama-Colusa Canal","Colusa County WD","-",2695.7609078191717,6310.0166900000004,9005.7775978191712]
["Tehama-Colusa Canal","Cortina WD","-",39.717187162796073,0,39.717187162796073]
["Tehama-Colusa Canal","Davis WD - TCC","-",168.02097004087207,0,168.02097004087207]
["Tehama-Colusa Canal","Dunnigan WD","-",663.62239246358831,128.96789999999999,792.5902924635883]
["Tehama-Colusa Canal","Glenn Valley WD","-",58.453338498289007,0,58.453338498289007]
["Tehama-Colusa Canal","Glide WD","-",340.27268393169419,0,340.27268393169419]
["Tehama-Colusa Canal","Holthouse WD","-",23.312262030336825,0,23.312262030336825]
["Tehama-Colusa Canal","Kanawha WD","-",1530.4931731472243,499.2747,2029.7678731472242]
["Tehama-Colusa Canal","Kirkwood WD","-",0,0,0]
["Tehama-Colusa Canal","La Grande WD","-",383.52988125465254,0,383.52988125465254]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",3.2809850264918494,0,3.2809850264918494]
["Tehama-Colusa Canal","Orland-Artois WD","-",1692.729248536124,1792.1104,3484.8396485361241]
["Tehama-Colusa Canal","Westside WD","-",1358.5868261012961,379.33120000000002,1737.9180261012962]
["Total","Total Tehama-Colusa Canal","-",9056.5547736521876,9109.7008900000001,18166.255663652188]
["Grand Total   ","Grand Total   ","-",155856.113663175,123331.21096171069,279187.32462488569]
[]
["Footnotes"]
["* See Schedule B-2 for name changes"]
[]
["1/ Deliveries used to allocate storage Extraordinary O&M are the same as for routine O&M (see Schedule B-4A)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D218","v":0}]
[null,null,null,{"$f":"D265+D267","v":0}]