{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Flow Chart A-2Ba","Flow Chart A-2Bb","OUTPUT A-2Bb","Footnote A-2Bb "],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":40,"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":"Flow Chart A-2Ba","index":0,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Flow Chart A-2Bb","index":1,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"OUTPUT A-2Bb","index":2,"n_rows":263,"n_cols":17,"rows_kept":263,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2024 Sch A-2Bb F.Z26.xlsm"]
["09/27/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION CONSTRUCTION COSTS ALLOCATION BY CONTRACTOR"]
["2025 IRRIGATION WATER RATES"]
[]
["Category","A) Contractor","Related Footnotes","B) Storage\n\n<Sch A-4>","C) Conveyance\n\n<Sch A-4>","D) Corning Conveyance Pumping\n\n<Sch A-4>","E) Jones Pumping Plant  FK/Madera Conveyance Pumping\n\n<Sch A-4>","F) Jones Pumping Plant Others Conveyance Pumping\n\n<Sch A-4>","G) O'Neill Conveyance Pumping\n\n<Sch A-4>","H) Dos Amigos Conveyance Pumping\n\n<Sch A-4>","I) Total Conveyance Pumping\n\n(D+E+F+G+H)","J) Direct Pumping\n\n<Sch A-4>","K) San Luis Drain\n\n<Sch A-4>","L) Other Costs\n\n<Sch A-4>","M) Constr. Cost/AF\n\n(B+C+I+J+K+L)","N) Historical & Projected Deliveries 1981-2030 \n\n<Sch A-7>","O) Total Allocated Construction Cost\n\n(M*N)"]
[]
["Black Butte D & R","4-E WD","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1234.0000000000002,4333.1262275868003]
["Black Butte D & R","Stony Creek WD","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,31863.999999999996,111888.76346501301]
["Total","Total Black Butte D & R","-","-","-","-","-","-","-","-","-","-","-","-","-",33098,116221.88969259981]
["Buchanan Unit","Chowchilla WD - BU","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1200000,4213737.0122400001]
["Total","Total Buchanan Unit","-","-","-","-","-","-","-","-","-","-","-","-","-",1200000,4213737.0122400001]
["Clear Creek Unit","Clear Creek CSD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,230430.00000000003,1593967.4708505101]
["Total","Total Clear Creek Unit","-","-","-","-","-","-","-","-","-","-","-","-","-",230430.00000000003,1593967.4708505101]
["Colusa Basin Drain","Colusa Drain MWC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,297358,1044157.00873805]
["Total","Total Colusa Basin Drain","-","-","-","-","-","-","-","-","-","-","-","-","-",297358,1044157.00873805]
["Corning Canal","Corning WD","-",3.0012190864999999,3.4059133840000002,3.3044506885999998,0,0,0,0,3.3044506885999998,5.5623878790000001,0,0.51022842369999999,15.7841994618,576847.99999999965,9105083.8911403995]
["Corning Canal","Proberta WD","-",3.0012190864999999,3.4059133840000002,3.3044506885999998,0,0,0,0,3.3044506885999998,1.6286590428000001,0,0.51022842369999999,11.8504706256,118389,1402965.3668941599]
["Corning Canal","Thomes Creek WD","-",3.0012190864999999,3.4059133840000002,3.3044506885999998,0,0,0,0,3.3044506885999998,0,0,0.51022842369999999,10.221811582799999,149525.00000000003,1528416.3769181699]
["Total","Total Corning Canal","-","-","-","-","-","-","-","-","-","-","-","-","-",844761.99999999965,12036465.63495273]
["Cow Creek Unit","Bella Vista WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,3.1681602175000001,0,0.51022842369999999,10.0855211117,389979,3933141.4376196498]
["Total","Total Cow Creek Unit","-","-","-","-","-","-","-","-","-","-","-","-","-",389979,3933141.4376196498]
["Cross Valley Canal","County of Fresno","2/",3.0012190864999999,0,0,0,0,0,0.55278630949999996,0.55278630949999996,1.1785180606000001,0,0.51022842369999999,5.2427518803000002,51552.000000000007,270274.34493322601]
["Cross Valley Canal","County of Tulare","2/",3.0012190864999999,0,0,0,0,0,0.55278630949999996,0.55278630949999996,1.1785180606000001,0,0.51022842369999999,5.2427518803000002,78714,412677.97150593402]
["Cross Valley Canal","Hills Valley ID","2/",3.0012190864999999,0,0,0,0,0,0.55278630949999996,0.55278630949999996,1.1785180606000001,0,0.51022842369999999,5.2427518803000002,54022,283223.94207756699]
["Cross Valley Canal","Kern-Tulare ID","2/",3.0012190864999999,0,0,0,0,0,0.55278630949999996,0.55278630949999996,1.1785180606000001,0,0.51022842369999999,5.2427518803000002,985262.99999999988,5165489.4458400197]
["Cross Valley Canal","Lower Tule River ID - CVC","2/",3.0012190864999999,0,0,0,0,0,0.55278630949999996,0.55278630949999996,1.1785180606000001,0,0.51022842369999999,5.2427518803000002,600362.99999999977,3147554.2471125498]
["Cross Valley Canal","Pixley ID","2/",3.0012190864999999,0,0,0,0,0,0.55278630949999996,0.55278630949999996,1.1785180606000001,0,0.51022842369999999,5.2427518803000002,606621.99999999977,3180368.6311313501]
["Cross Valley Canal","Tri-Valley ID","2/",3.0012190864999999,0,0,0,0,0,0.55278630949999996,0.55278630949999996,1.1785180606000001,0,0.51022842369999999,5.2427518803000002,19725.000000000007,103413.280838918]
["Total","Total Cross Valley Canal","-","-","-","-","-","-","-","-","-","-","-","-","-",2396260.9999999995,12563001.863439564]
["Delta-Mendota Canal","Banta-Carbona ID","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,453097.25000000006,3750577.2440323802]
["Delta-Mendota Canal","Byron Bethany ID","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,467920.99999999983,3873282.9532840298]
["Delta-Mendota Canal","Del Puerto WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,3678256.9999999995,30447298.0180365]
["Delta-Mendota Canal","Eagle Field WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,131901.99999999997,1091837.6565789301]
["Delta-Mendota Canal","Mercy Springs WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,70387.592734780847,582643.35873432795]
["Delta-Mendota Canal","Oro Loma WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,14177.999999999998,117360.421335356]
["Delta-Mendota Canal","Pacheco WD - DMC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,42953.000000000015,355549.596390008]
["Delta-Mendota Canal","Panoche WD - DMC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,677253,5606058.5012437403]
["Delta-Mendota Canal","Patterson WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,450645,3730278.3941791099]
["Delta-Mendota Canal","San Luis WD - DMC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,724562.00000000023,5997665.5101980604]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,811.00000000000011,6713.1684090120998]
["Delta-Mendota Canal","West Side ID","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,60846.50224424999,503665.61857581098]
["Delta-Mendota Canal","West Stanislaus ID","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,1262537.0000000007,10450830.4606768]
["Total","Total Delta-Mendota Canal","-","-","-","-","-","-","-","-","-","-","-","-","-",8035350.344979031,66513760.901674062]
["Delta-Mendota Pool","Coelho Trust","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,90082,745666.62961853005]
["Delta-Mendota Pool","Fresno Slough WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,106806.99999999999,884110.20747392799]
["Delta-Mendota Pool","James ID","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,963545.99999999977,7975889.7260542205]
["Delta-Mendota Pool","Laguna WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,20722.000000000004,171529.31661103401]
["Delta-Mendota Pool","Recl Dist #1606","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,4964.9999999999982,41098.497103261499]
["Delta-Mendota Pool","Tranquillity ID","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,335433.99999999983,2776602.8755962602]
["Delta-Mendota Pool","Tranquillity PUD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,1550,12830.346527705]
["Delta-Mendota Pool","Westlands WD - DMP","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,327534.00000000006,2711209.4965195698]
["Total","Total Delta-Mendota Pool","-","-","-","-","-","-","-","-","-","-","-","-","-",1850639.9999999995,15318937.095504509]
["Friant Dam - Class 2","Gravelly Ford WD","-",0,0,0,0,0,0,0,0,0,0,0.51022842369999999,0.51022842369999999,233435,119105.172086409]
["Total","Total Friant Dam - Class 2","-","-","-","-","-","-","-","-","-","-","-","-","-",233435,119105.172086409]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,1823190.9999999998,14966271.4590679]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,4540981.9999999981,37276165.416975603]
["Friant-Kern Canal - Class 1","Exeter ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,465290.07826086966,3819488.8075155802]
["Friant-Kern Canal - Class 1","Garfield WD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,141111.00000000003,1158356.71186427]
["Friant-Kern Canal - Class 1","Hills Valley ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,14386.000000000005,118092.279530862]
["Friant-Kern Canal - Class 1","Hills Valley ID from \nLewis Creek WD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,6957.2413793103451,57110.836488891597]
["Friant-Kern Canal - Class 1","Hills Valley ID from  \nPorterville ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,32371,265728.15102832799]
["Friant-Kern Canal - Class 1","International WD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,48239.000000000007,395985.921888588]
["Friant-Kern Canal - Class 1","Ivanhoe ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,282005.93506493501,2314939.7826393899]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,16450.999999999996,135043.52082317599]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD from Ivanhoe ID ","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,33275.064935064933,273149.46960373002]
["Friant-Kern Canal - Class 1","Lewis Creek WD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,44972.517241379319,369171.90861083398]
["Friant-Kern Canal - Class 1","Lindmore ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,1372407.0000000007,11265860.633540301]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,1159343.9999999995,9516861.9296835195]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,2626629.0000000005,21561560.273312099]
["Friant-Kern Canal - Class 1","Orange Cove ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,1595666.9999999995,13098564.813163601]
["Friant-Kern Canal - Class 1","Porterville ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,645293.87500000023,5297110.0143231498]
["Friant-Kern Canal - Class 1","Saucelito ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,882791,7246684.3833816797]
["Friant-Kern Canal - Class 1","Saucelito ID from Tea Pot Dome WD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,9410.32,77247.750584933805]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,2068603.0200000007,16980817.883791499]
["Friant-Kern Canal - Class 1","So San Joaquin MUD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,4098156.9899999988,33641088.615628697]
["Friant-Kern Canal - Class 1","Stone Corral ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,420036.02999999985,3448005.85762501]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,305006.22999999986,2503745.3754910501]
["Friant-Kern Canal - Class 1","Terra Bella ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,1179935.0200000007,9685890.1856035609]
["Friant-Kern Canal - Class 1","Tri-Valley ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,3626,29765.230472605599]
["Friant-Kern Canal - Class 1","Tri-Valley ID from Exeter ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,12274.121739130436,100756.222397693]
["Friant-Kern Canal - Class 1","Tulare ID","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,1295836,10637302.039354499]
["Total","Total Friant-Kern Canal - Class 1","-","-","-","-","-","-","-","-","-","-","-","-","-",25124247.443620689,206240765.47439101]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,3935123.0000000009,15410499.6987419]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,1268438.9999999993,4967386.99841718]
["Friant-Kern Canal - Class 2","Exeter ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,230818.00000000003,903916.01976969896]
["Friant-Kern Canal - Class 2","Fresno ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,668843.99999999977,2619287.9512292999]
["Friant-Kern Canal - Class 2","Ivanhoe ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,10559.151898734184,41351.136204487797]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,75925.999999999985,297336.98289142997]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD from Ivanhoe ID ","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,67593.848101265816,264707.09449269]
["Friant-Kern Canal - Class 2","Kern-Tulare WD","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,38978.999999999993,152647.291522338]
["Friant-Kern Canal - Class 2","Kern-Tulare WD from So San Joaquin MUD","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,54763.7,214462.41511433999]
["Friant-Kern Canal - Class 2","Lindmore ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,325084.99999999988,1273078.95955615]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,3623190.9999999986,14188929.7523824]
["Friant-Kern Canal - Class 2","Porterville ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,446990.31999999995,1750477.4797892]
["Friant-Kern Canal - Class 2","Saucelito ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,505315.99999999988,1978889.11369973]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,609849,2388255.1652840399]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,777574.03000000026,3045090.1674647802]
["Friant-Kern Canal - Class 2","Tulare ID","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,1767348,6921185.3915549796]
["Total","Total Friant-Kern Canal - Class 2","-","-","-","-","-","-","-","-","-","-","-","-","-",14406399.050000001,56417501.618114635]
["Hidden Unit","Madera ID - HU","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1200000,4213737.0122400001]
["Total","Total Hidden Unit","-","-","-","-","-","-","-","-","-","-","-","-","-",1200000,4213737.0122400001]
["Madera Canal - Class 1","Chowchilla WD - MC","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,2347073.9999999991,19266739.808676299]
["Madera Canal - Class 1","Madera ID - MC","-",3.0012190864999999,3.4059133840000002,0,1.2914726614000001,0,0,0,1.2914726614000001,0,0,0.51022842369999999,8.2088335556000001,3532065,28994133.6925603]
["Total","Total Madera Canal - Class 1","-","-","-","-","-","-","-","-","-","-","-","-","-",5879138.9999999991,48260873.501236603]
["Madera Canal - Class 2","Chowchilla WD - MC","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,1839386.0000000005,7203296.4150980702]
["Madera Canal - Class 2","Madera ID - MC","-",0,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,3.9161418077000003,1932704.9999999993,7568746.8524508299]
["Total","Total Madera Canal - Class 2","-","-","-","-","-","-","-","-","-","-","-","-","-",3772091,14772043.2675489]
["New Melones D & R","Central San Joaquin WCD","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,827533.99999999965,2905842.2039058502]
["New Melones D & R","Stockton East WD","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,185071.00000000003,649867.10216022399]
["Total","Total New Melones D & R","-","-","-","-","-","-","-","-","-","-","-","-","-",1012604.9999999997,3555709.3060660744]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,317798,1115930.99584654]
["Sacramento River - Shasta","Daniell, H & B","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,121,424.88514873420002]
["Sacramento River - Shasta","Driscoll Strawberry","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,5814,20415.555824302799]
["Sacramento River - Shasta","Gjermann, H ","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,177.00000000000009,621.52620930540002]
["Sacramento River - Shasta","Leviathan Inc","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,12949.999999999998,45473.245257089999]
["Sacramento River - Shasta","Redding Rancheria","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1058.0000000000002,3715.1114657916]
["Total","Total Sacramento River - Shasta","-","-","-","-","-","-","-","-","-","-","-","-","-",337918,1186581.3197517642]
["Sacramento River - Willows","Anderson, A/et al","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,258.99999999999994,909.46490514180005]
["Sacramento River - Willows","Anderson, R & J","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,3465.0000000000005,12167.165622843]
["Sacramento River - Willows","Andreotti, A/et al","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,64163.000000000007,225305.00659696301]
["Sacramento River - Willows","B & D Family Partnership","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,848.00000000000034,2977.7074886495998]
["Sacramento River - Willows","Baber, J/et al","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,112059.99999999999,393492.80799301201]
["Sacramento River - Willows","Burdick, Claude","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,210.00000000000009,737.40397714200003]
["Sacramento River - Willows","Butler, Diane","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,10915.171428571422,38328.051536263301]
["Sacramento River - Willows","Butte Creek Farms Inc","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,14791.999999999996,51941.331570878399]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,7988.0000000000009,28049.442711477601]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,4004.0000000000014,14059.835830840801]
["Sacramento River - Willows","Carter MWC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,28189,98984.193865027803]
["Sacramento River - Willows","Charter, Mary","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,4321.9999999999991,15176.4761390844]
["Sacramento River - Willows","Churkin, M Jr & C","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1574.9999999999993,5530.5298285649997]
["Sacramento River - Willows","Conaway Consv Grp","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,35960,126271.652466792]
["Sacramento River - Willows","County of Sacramento","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,3356.9999999999986,11787.9292917414]
["Sacramento River - Willows","Cummings, W","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,4042.9999999999991,14196.782283738599]
["Sacramento River - Willows","Driver, Gary/et al","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,274.00000000000011,962.13661779480003]
["Sacramento River - Willows","Driver, J & C Trustees","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,2107.9999999999995,7402.1313515016]
["Sacramento River - Willows","Driver, Gregory","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,155,544.27436408100004]
["Sacramento River - Willows","Driver, W/et al","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1234.9999999999998,4336.6376750970003]
["Sacramento River - Willows","Dyer, J & Wing, J","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,5984.0000000000009,21012.501901036801]
["Sacramento River - Willows","Eastside MWC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,24286.000000000007,85279.014232717207]
["Sacramento River - Willows","Ehrke, A & B","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,5875.9999999999991,20633.2655699352]
["Sacramento River - Willows","Empire Group, LLC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1071.5599999999995,3762.7266940299]
["Sacramento River - Willows","Feather WD","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,408541.99999999988,1434573.7887121299]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,466.99999999999983,1639.8459872634]
["Sacramento River - Willows","Four Corners Farmland Fund","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1964.0000000000005,6896.4829100327997]
["Sacramento River - Willows","Kaelin, Cameron C.","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,2909,10214.8008071718]
["Sacramento River - Willows","Giusti, R & S","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,27661.999999999989,97133.661027152397]
["Sacramento River - Willows","Glenn-Colusa ID","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,4312963.0000000009,15144743.1879347]
["Sacramento River - Willows","Green Valley Corp","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,8199,28790.358136129798]
["Sacramento River - Willows","Griffin, J/Prater","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,44740.999999999985,157105.67305385799]
["Sacramento River - Willows","Hale, J/Marks, A","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,922.00000000000034,3237.5546044043999]
["Sacramento River - Willows","Hatfield, R & B","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,639.82857142857142,2246.7244440977001]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,639.99999999999989,2247.326406528]
["Sacramento River - Willows","Howald Farms Inc","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,56185,197290.67836058699]
["Sacramento River - Willows","Jaeger, W & P","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,6142.0000000000027,21567.3106076484]
["Sacramento River - Willows","Jansen, P & S","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1493.0000000000002,5242.5911327286003]
["Sacramento River - Willows","Kary, C","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,10524.000000000004,36954.473597344797]
["Sacramento River - Willows","King, Ben ","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,126.80999999999999,445.28665876849999]
["Sacramento River - Willows","King, L","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,324.78999999999979,1140.4830368379]
["Sacramento River - Willows","KLSY, LLC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1526.9999999999993,5361.9803480753999]
["Sacramento River - Willows","Knights Landing Investors","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,38076.000000000007,133701.87539837501]
["Sacramento River - Willows","L C Dennis Company","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,12846.999999999998,45111.566163539399]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,122,428.39659624439997]
["Sacramento River - Willows","Lauppe, Alan","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,14,49.1602651428]
["Sacramento River - Willows","Lauppe, B ET UX","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,3814.2880562060905,13393.672298150501]
["Sacramento River - Willows","Lauppe, B & K","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,3574.71194379391,12552.413354717301]
["Sacramento River - Willows","Leonard, James","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,618.08571428571418,2170.3755425188001]
["Sacramento River - Willows","Lockett, W & J","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1909.0000000000002,6703.3532969717999]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,28124.999999999989,98759.461224375002]
["Sacramento River - Willows","Lonon, M","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,15725,55217.512097895]
["Sacramento River - Willows","M C M Properties","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,25524.999999999996,89629.697697854994]
["Sacramento River - Willows","Maxwell ID","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,248375.00000000003,872155.77534592501]
["Sacramento River - Willows","McClatchy Partners ","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1226.0000000000007,4305.0346475052002]
["Sacramento River - Willows","Meridian Farms WC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,483004.99999999983,1696046.70466415]
["Sacramento River - Willows","Micke, D & N","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,145.28571428571433,510.16315969620001]
["Sacramento River - Willows","Morehead, J/et ux","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1540,5407.6291657080001]
["Sacramento River - Willows","Munson, J & D","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,992.99999999999977,3486.8673776286]
["Sacramento River - Willows","Natomas Basin Conserv","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,6596,23161.507777279199]
["Sacramento River - Willows","Natomas Central MWC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,964850.99999999977,3388023.6416639802]
["Sacramento River - Willows","Nelson, Henry E","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,3345,11745.791921619]
["Sacramento River - Willows","O'Brien, J & F","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,11674,40992.638234074802]
["Sacramento River - Willows","Odysseus Farms ","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,17640.000000000004,61941.934079928003]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,77633.999999999971,272607.71600686701]
["Sacramento River - Willows","Pacific Realty Inc","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,44060.000000000015,154714.37729941201]
["Sacramento River - Willows","Pelger MWC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,75713.999999999985,265865.73678728298]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,83706.999999999971,293932.736736311]
["Sacramento River - Willows","Penner, R & L","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,284,997.25109289679995]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,105330.99999999996,369864.27769687597]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,652101.99999999977,2289821.9442964401]
["Sacramento River - Willows","Provident ID","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,222517.00000000006,781356.76562717406]
["Sacramento River - Willows","Quad-H-Ranches Inc","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,13059.000000000002,45855.993035701802]
["Sacramento River - Willows","RD Heer Capital ","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,52776.999999999993,185323.66524582499]
["Sacramento River - Willows","Recl Dist # 108","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1320497.0000000002,4636855.9028765699]
["Sacramento River - Willows","Recl Dist #1000","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1229.428571428572,4317.0738961116003]
["Sacramento River - Willows","Recl Dist #1004","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,599579.00000000035,2105390.1867182101]
["Sacramento River - Willows","Reische, E","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1012.5093749999997,3555.3735238979002]
["Sacramento River - Willows","Reische, L","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,5164.4906249999976,18134.8377466075]
["Sacramento River - Willows","Richter, H Jr/et al","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,35360.999999999993,124168.29540818201]
["Sacramento River - Willows","River Garden Farms Co","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,18956.999999999993,66566.510450861402]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,13725.000000000002,48194.617077495001]
["Sacramento River - Willows","Rubio, E & E","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,165.00000000000009,579.38883918299996]
["Sacramento River - Willows","Saeed, F","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,28632.999999999996,100543.27655955699]
["Sacramento River - Willows","Seaver, C","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,1138.4285714285716,3997.5321726833999]
["Sacramento River - Willows","Sutter MWC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,3132284.9999999986,10998854.364486801]
["Sacramento River - Willows","Swenson Farms","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,10222.999999999996,35897.527896774598]
["Sacramento River - Willows","Sycamore Mutual Water Company","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,424916.99999999983,1492073.7416916499]
["Sacramento River - Willows","T & P Farms","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,10886.999999999996,38229.1290435474]
["Sacramento River - Willows","Tarke, S","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,39959.999999999993,140317.442507592]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,85968,301872.11955687398]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,6976.0000000000027,24495.857831155201]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,2352.9999999999995,8262.4359915006007]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,21553.373333333322,75683.5391277444]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,8637.626666666667,30330.572652703799]
["Sacramento River - Willows","Wallace, J & J","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,2949,10355.2587075798]
["Sacramento River - Willows","Wallace, K Trust","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,8903.9142857142906,31265.6276496057]
["Sacramento River - Willows","Western Almonds, LLC","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,834.00000000000011,2928.5472235068]
["Sacramento River - Willows","Wisler, J","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,357.142857142857,1254.0883965]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,2296.9999999999991,8065.7949309293999]
["Sacramento River - Willows","Yockey, W","-",3.0012190864999999,0,0,0,0,0,0,0,0,0,0.51022842369999999,3.5114475102,98.142857142857167,344.6234913582]
["Total","Total Sacramento River - Willows","-","-","-","-","-","-","-","-","-","-","-","-","-",14204697.588571427,49879049.980533063]
["San Felipe Unit","San Benito County WD","-",2.2186938579,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0,1.8613459144,2.3283110199000001,0,0.51022842369999999,10.324492599899999,597166,6165435.94791188]
["San Felipe Unit","Santa Clara Valley WD","-",2.2186938579,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0,1.8613459144,2.4315324647000001,0,0.51022842369999999,10.4277140447,610472.00000000023,6365827.4482960999]
["San Felipe Unit","Santa Clara Valley WD from Mercy Springs WD ","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,21598.107979452052,178781.42562526499]
["Total","Total San Felipe Unit","-","-","-","-","-","-","-","-","-","-","-","-","-",1229236.1079794522,12710044.821833245]
["San Luis Canal - Fresno","Westlands WD - SLC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0.89471878099999991,2.7560646954000001,1.8814946966999999,1.3324758046,0.51022842369999999,12.887396090899999,34724742.000000007,447511504.30831099]
["San Luis Canal - Fresno","Westlands WD - SLC from Broadview WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,503647,4169010.0242832499]
["San Luis Canal - Fresno","Westlands WD - SLC from Centinella WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,44302,366716.13669057202]
["San Luis Canal - Fresno","Westlands WD - SLC from Mercy Springs WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,64794.323938356167,536344.27687579405]
["San Luis Canal - Fresno","Westlands WD - SLC from Oro Loma WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,87220,721976.01557834202]
["San Luis Canal - Fresno","Westlands WD - SLC from Widren WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,53050,439128.95696435502]
["Total","Total Westlands WD - SLC","-","-","-","-","-","-","-","-","-","-","-","-","-",35477755.323938362,453744679.71870327]
["San Luis Canal - Fresno","Westlands WD-(DD #2)","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0.89471878099999991,2.7560646954000001,1.8814946966999999,0,0.51022842369999999,11.5549202863,25517.000000000007,294846.900945517]
["San Luis Canal - Fresno","Westlands WD-(DD#2) from Mercy Springs WD","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,67533.243145493165,559016.07206221705]
["Total","Total Westlands WD-(DD #2)","-","-","-","-","-","-","-","-","-","-","-","-","-",93050.243145493179,853862.97300773405]
["San Luis Canal - Tracy","Pacheco WD - SLC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0.89471878099999991,2.7560646954000001,0,0,0.51022842369999999,9.673425589599999,251172,2429693.6521910098]
["San Luis Canal - Tracy","Panoche WD - SLC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0.89471878099999991,2.7560646954000001,1.01263706E-2,1.3324758046,0.51022842369999999,11.016027764799999,1914982.0000000005,21095494.881092198]
["San Luis Canal - Tracy","San Luis WD--SLC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0.83463660505708903,2.6959825194570888,4.1363792267999999,1.3324758046,0.51022842369999999,15.082198445057086,2668527.9999999991,40247268.852191299]
["San Luis Canal - Tracy","Santa Nella County WD - SLC","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0.50106388749999997,0.83463660505708903,2.6959825194570888,4.5494720217999998,1.3324758046,0.51022842369999999,15.495291240057087,3195.0000000000005,49507.4555119824]
["Total","Total San Luis Canal - Tracy","-","-","-","-","-","-","-","-","-","-","-","-","-",4837877,63821964.840986483]
["Tehama-Colusa Canal","4-M WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,93340.000000000029,645666.46586462797]
["Tehama-Colusa Canal","Colusa County WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,7.1789393083000004,0,0.51022842369999999,14.0963002025,1662570.9999999993,23436099.923970599]
["Tehama-Colusa Canal","Cortina WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,3.1219398907000002,0,0.51022842369999999,10.0393007849,44651.999999999993,448274.85864735499]
["Tehama-Colusa Canal","Davis WD - TCC","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,1.3332702624999999,0,0.51022842369999999,8.2506311567000008,128797,1062656.5410894901]
["Tehama-Colusa Canal","Dunnigan WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,3.4906216673000001,0,0.51022842369999999,10.407982561499999,469146.00000000012,4882863.3867974803]
["Tehama-Colusa Canal","Glenn Valley WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,42392.999999999985,293247.68038782099]
["Tehama-Colusa Canal","Glide WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,361625.99999999988,2501497.55072597]
["Tehama-Colusa Canal","Holthouse WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,51077.000000000007,353318.04239305301]
["Tehama-Colusa Canal","Kanawha WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,2.0991602992999998,0,0.51022842369999999,9.0165211934999991,1338458.0000000007,12068234.923609599]
["Tehama-Colusa Canal","Kirkwood WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,23295,161139.92203038899]
["Tehama-Colusa Canal","La Grande WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,208853.00000000003,1444711.57483635]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,0,0,0.51022842369999999,6.9173608942000007,7013.9999999999973,48518.369311918803]
["Tehama-Colusa Canal","Orland-Artois WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,4.1892198141000003,0,0.51022842369999999,11.106580708300001,1747965.0000000007,19413914.347783599]
["Tehama-Colusa Canal","Westside WD","-",3.0012190864999999,3.4059133840000002,0,0,0,0,0,0,4.1168742806000003,0,0.51022842369999999,11.034235174799999,1688384,18630026.1213695]
["Total","Total Tehama-Colusa Canal","-","-","-","-","-","-","-","-","-","-","-","-","-",7867571.0000000009,85390169.70881775]
["Assignments of Historical Costs to M&I","Banta-Carbona ID to City of Tracy (M&I)","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,102856.75,851411.44852485205]
["Assignments of Historical Costs to M&I","West Side ID to City of Tracy (M&I)","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,44884.995511500005,371541.96535937302]
["Assignments of Historical Costs to M&I","West Side ID to City of Tracy (M&I)","-",3.0012190864999999,3.4059133840000002,0,0,1.3602820269,0,0,1.3602820269,0,0,0.51022842369999999,8.2776429211,56599.502244249998,468510.46908990003]
["Total","Sub-Total","-","-","-","-","-","-","-","-","-","-","-","-","-",204341.24775575,1691463.882974125]
["Total","Less: Total Assignments of Historical Costs to M&I","-","-","-","-","-","-","-","-","-","-","-","-","-",-204341.24775575,-1691463.882974125]
["Total","Total Assignments","-","-","-","-","-","-","-","-","-","-","-","-","-",0,0]
["Grand Total","-","-","-","-","-","-","-","-","-","-","-","-","-","-",130953900.10223447,1118499479.0300286]

{"sheet":"Footnote A-2Bb ","index":3,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["IRR 2025 Sch A-2B F.Z27.xlsm"]
["09/27/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION CONSTRUCTION COSTS ALLOCATION BY CONTRACTOR"]
["2025 IRRIGATION WATER RATES"]
[]
["Footnotes:"]
[]
["1/ San Luis Water District - San Luis Canal's Conveyance Pumping share of Dos Amigos:"]
[null,"x",null,null,null,"/",null,null,0]
[2489330.947016058,"Dos Amigos PP San Luis WD deliveries (Schedule A-7)"]
[0.89471878100000002,"times:  Dos Amigos PP Conveyance Pumping rate (Capital and PUE) (Schedule A-4)"]
[2227251.1504197828,"Subtotal"]
[2668527.9999999991,"divided by:  Historical & Projected Deliveries for San Luis WD  (Schedule A-7)"]
[0.83463660505708903,"San Luis Water District  and Santa Nella County WD - San Luis Canal's Conveyance Pumping share of Dos Amigos"]
[]
["2/ Cross Valley Canal contract water can be pumped and delivered through the State and/or Federal side of joint-use facilities.  For the WY 2025 water rate, these contractors will "]
["not be allocated Conveyance & Conveyance Pumping O&M costs due to the variability of deliveries. If special circumstances arise that water is pumped through Federal facilities, a "]
["Special Rate will be developed for additional service components."]
[]
["* Name changes and new assignments:  See Schedule A-13, page 28"]