{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT FSOD"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":92,"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 FSOD","index":0,"n_rows":226,"n_cols":5,"rows_kept":226,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2025 Sch A-2Bc FSOD F.Z27.XLSM"]
["09/25/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2025 ALLOCATED IRRIGATION FOLSOM SAFETY OF DAMS MODIFICATION PROJECT COSTS"]
["BY COMPONENT AND CONTRACTOR"]
[]
["Facility","A) Contractor","B) 2024-2073 Historical & Projected Deliveries\n<Sch A-13 FSOD>","C) 50-Year FSOD Rate\n","D) Total Allocated FSOD Cost\n(B*C)"]
["Black Butte D & R","4-E WD",142.85714285714292,0.37719235870274309,53.884622671820466]
["Black Butte D & R","Stony Creek WD",6114.2857142857192,0.37719235870274309,2306.2618503539165]
["Total","Total Black Butte D & R",6257.1428571428623,"-",2360.1464730257371]
["Buchanan Unit","Chowchilla WD - BU",1200000,0.37719235870274309,452630.83044329169]
["Total","Total Buchanan Unit",1200000,"-",452630.83044329169]
["Clear Creek Unit","Clear Creek CSD",49135.714285714246,0.37719235870274309,18533.615967972626]
["Total","Total Clear Creek Unit",49135.714285714246,"-",18533.615967972626]
["Colusa Basin Drain","Colusa Drain MWC",500000,0.37719235870274309,188596.17935137154]
["Total","Total Colusa Basin Drain",500000,"-",188596.17935137154]
["Corning Canal","Corning WD",240521.42857142867,0.37719235870274309,90722.844961410519]
["Corning Canal","Proberta WD",8550,0.37719235870274309,3224.9946669084534]
["Corning Canal","Thomes Creek WD",3335.7142857142876,0.37719235870274309,1258.2059393870081]
["Total","Total Corning Canal",252407.14285714296,"-",95206.045567705994]
["Cow Creek Unit","Bella Vista WD",118100,0.37719235870274309,44546.417562793962]
["Total","Total Cow Creek Unit",118100,"-",44546.417562793962]
["Cross Valley Canal","County of Fresno",16071.428571428554,0.37719235870274309,6062.020050579793]
["Cross Valley Canal","County of Tulare",23600,0.37719235870274309,8901.7396653847372]
["Cross Valley Canal","Hills Valley ID",11950,0.37719235870274309,4507.4486864977798]
["Cross Valley Canal","Kern-Tulare WD",281957.14285714307,0.37719235870274309,106352.07976737208]
["Cross Valley Canal","Lower Tule River ID - CVC",166614.28571428562,0.37719235870274309,62845.635422144143]
["Cross Valley Canal","Pixley ID",166614.28571428562,0.37719235870274309,62845.635422144143]
["Cross Valley Canal","Tri-Valley WD",6221.4285714285752,0.37719235870274309,2346.6753173577818]
["Total","Total Cross Valley Canal",673028.57142857136,"-",253861.23433148046]
["Delta-Mendota Canal","Banta-Carbona ID",298571.42857142875,0.37719235870274309,112618.86138410479]
["Delta-Mendota Canal","Byron Bethany ID",161785.71428571438,0.37719235870274309,61024.335175836684]
["Delta-Mendota Canal","Del Puerto WD",2128678.5714285704,0.37719235870274309,802921.29127712804]
["Delta-Mendota Canal","Eagle Field WD",89714.28571428571,0.37719235870274309,33839.543037903233]
["Delta-Mendota Canal","Mercy Springs WD",49878.571428571398,0.37719235870274309,18813.816005866094]
["Delta-Mendota Canal","Oro Loma WD",2757.1428571428587,0.37719235870274309,1039.9732175661352]
["Delta-Mendota Canal","Pacheco WD - DMC",7142.8571428571458,0.37719235870274309,2694.2311335910231]
["Delta-Mendota Canal","Panoche WD - DMC",389700,0.37719235870274309,146991.86218645898]
["Delta-Mendota Canal","Patterson WD",369250,0.37719235870274309,139278.27845098788]
["Delta-Mendota Canal","San Luis WD - DMC",312135.7142857142,0.37719235870274309,117735.20630679405]
["Delta-Mendota Canal","Santa Nella County WD - DMC",5792.8571428571431,0.37719235870274309,2185.0214493423191]
["Delta-Mendota Canal","West Side ID",13978.571428571442,0.37719235870274309,5272.610328437635]
["Delta-Mendota Canal","West Stanislaus ID",516857.14285714261,0.37719235870274309,194954.56482664627]
["Total","Total Delta-Mendota Canal",4346242.8571428563,"-",1639369.594780663]
["Delta-Mendota Pool","Coelho Trust",32400,0.37719235870274309,12221.032421968875]
["Delta-Mendota Pool","Fresno Slough WD",66107.142857142826,0.37719235870274309,24935.109141384899]
["Delta-Mendota Pool","James ID",577064.28571428603,0.37719235870274309,217664.2390516852]
["Delta-Mendota Pool","Laguna WD",8285.7142857142771,0.37719235870274309,3125.3081149655823]
["Delta-Mendota Pool","Recl Dist #1606",2307.1428571428573,0.37719235870274309,870.23665614990023]
["Delta-Mendota Pool","Tranquillity ID",164185.71428571438,0.37719235870274309,61929.596836723271]
["Delta-Mendota Pool","Tranquillity PUD",500,0.37719235870274309,188.59617935137155]
["Delta-Mendota Pool","Westlands WD - DMP",178571.42857142858,0.37719235870274309,67355.778339775556]
["Total","Total Delta-Mendota Pool",1029421.4285714291,"-",388289.89674200467]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",1467714.285714285,0.37719235870274309,553610.61333028297]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",3889671.4285714305,0.37719235870274309,1467154.3407215262]
["Friant-Kern Canal - Class 1","Exeter ID",413642.85714285728,0.37719235870274309,156022.92494625613]
["Friant-Kern Canal - Class 1","Garfield WD",112321.42857142846,0.37719235870274309,42366.784575718782]
["Friant-Kern Canal - Class 1","Hills Valley ID",47178.571428571406,0.37719235870274309,17795.396637368693]
["Friant-Kern Canal - Class 1","International WD",36671.428571428587,0.37719235870274309,13832.182639856313]
["Friant-Kern Canal - Class 1","Ivanhoe ID",264800,0.37719235870274309,99880.53658448637]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",40414.285714285732,0.37719235870274309,15243.959753858009]
["Friant-Kern Canal - Class 1","Lewis Creek WD",37871.428571428594,0.37719235870274309,14284.813470299609]
["Friant-Kern Canal - Class 1","Lindmore ID",1150257.142857143,0.37719235870274309,433868.20482896385]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",971692.85714285763,0.37719235870274309,366515.12072032207]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",2389671.42857143,0.37719235870274309,901365.80266741139]
["Friant-Kern Canal - Class 1","Orange Cove ID",1362878.5714285716,0.37719235870274309,514067.38298256783]
["Friant-Kern Canal - Class 1","Porterville ID",525585.71428571374,0.37719235870274309,198246.91527189437]
["Friant-Kern Canal - Class 1","Saucelito ID",670800,0.37719235870274309,253020.63421780008]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",1779743.0000000019,0.37719235870274309,671305.46005469677]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",3592028.4999999981,0.37719235870274309,1354885.7024424756]
["Friant-Kern Canal - Class 1","Stone Corral ID",386314.49999999977,0.37719235870274309,145714.87745607077]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",265414.50000000012,0.37719235870274309,100112.32128890925]
["Friant-Kern Canal - Class 1","Terra Bella ID",1006992.9999999994,0.37719235870274309,379830.06486715114]
["Friant-Kern Canal - Class 1","Tri-Valley ID",12650,0.37719235870274309,4771.4833375896997]
["Friant-Kern Canal - Class 1","Tulare ID",1031150,0.37719235870274309,388941.90067633352]
["Total","Total Friant-Kern Canal - Class 1",21455464.928571433,"-",8092837.4234718373]
["Hidden Unit","Madera ID - HU",1200000,0.37719235870274309,452630.83044329169]
["Total","Total Hidden Unit",1200000,"-",452630.83044329169]
["Madera Canal - Class 1","Chowchilla WD - MC",2137035.714285715,0.37719235870274309,806073.54170343024]
["Madera Canal - Class 1","Madera ID - MC",3109550,0.37719235870274309,1172898.4990041149]
["Total","Total Madera Canal - Class 1",5246585.7142857146,"-",1978972.0407075451]
["New Melones D & R","Central San Joaquin WCD",1050321.4285714275,0.37719235870274309,396173.21703889145]
["New Melones D & R","Stockton-East  WD",329885.71428571414,0.37719235870274309,124430.37067376771]
["Total","Total New Melones D & R",1380207.1428571416,"-",520603.58771265915]
["Sacramento River - Shasta","Anderson-Cottonwood ID",200000,0.37719235870274309,75438.471740548615]
["Sacramento River - Shasta","Daniell, H & B",50,0.37719235870274309,18.859617935137155]
["Sacramento River - Shasta","Driscoll Strawberry",3500,0.37719235870274309,1320.1732554596008]
["Sacramento River - Shasta","Gjermann, H",128.57142857142853,0.37719235870274309,48.496160404638381]
["Sacramento River - Shasta","Leviathan Inc",11657.142857142851,0.37719235870274309,4396.9852100205462]
["Sacramento River - Shasta","Redding Rancheria",964.28571428571524,0.37719235870274309,363.72120303478835]
["Total","Total Sacramento River - Shasta",216299.99999999997,"-",81586.707187403328]
["Sacramento River - Willows","Anderson, A/et al",321.42857142857139,0.37719235870274309,121.24040101159598]
["Sacramento River - Willows","Anderson, R & J",535.71428571428578,0.37719235870274309,202.06733501932669]
["Sacramento River - Willows","Andreotti, A/et al",55921.428571428602,0.37719235870274309,21093.135544884124]
["Sacramento River - Willows","B & D Family Partnership",814.28571428571502,0.37719235870274309,307.1423492293768]
["Sacramento River - Willows","Baber, J/et al",98357.142857142797,0.37719235870274309,37099.562709548351]
["Sacramento River - Willows","Butler, Diane",10071.428571428567,0.37719235870274309,3798.8658983633395]
["Sacramento River - Willows","Butte Creek Farms Inc",17164.285714285706,0.37719235870274309,6474.2374140192233]
["Sacramento River - Willows","Byrd, A & Osborne, J.",6371.4285714285752,0.37719235870274309,2403.254171163193]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",2857.1428571428592,0.37719235870274309,1077.6924534364096]
["Sacramento River - Willows","Carter MWC",24250,0.37719235870274309,9146.9146985415191]
["Sacramento River - Willows","Charter, Mary",4185.7142857142871,0.37719235870274309,1578.8194442843394]
["Sacramento River - Willows","Churkin, M Jr & C",2021.4285714285693,0.37719235870274309,762.46741080625839]
["Sacramento River - Willows","Conaway Consv Grp",33600,0.37719235870274309,12673.663252412169]
["Sacramento River - Willows","County of Sacramento",1642.8571428571438,0.37719235870274309,619.67316072593542]
["Sacramento River - Willows","Cummings, W",3928.5714285714266,0.37719235870274309,1481.8271234750614]
["Sacramento River - Willows","Driver, Gary/et al",157.14285714285705,0.37719235870274309,59.273084939002452]
["Sacramento River - Willows","Driver, J & C Trustees",1914.2857142857133,0.37719235870274309,722.05394380239352]
["Sacramento River - Willows","Driver, Gregory",100,0.37719235870274309,37.719235870274311]
["Sacramento River - Willows","Driver, W/et al",757.142857142857,0.37719235870274309,285.58850016064827]
["Sacramento River - Willows","Dyer, J & Wing, J",7771.4285714285752,0.37719235870274309,2931.3234733470335]
["Sacramento River - Willows","Eastside MWC",17871.428571428562,0.37719235870274309,6740.9662962447337]
["Sacramento River - Willows","Ehrke, A & B",5528.5714285714257,0.37719235870274309,2085.3348973994498]
["Sacramento River - Willows","Empire Group, LLC",114.28571428571439,0.37719235870274309,43.107698137456396]
["Sacramento River - Willows","Feather WD",142207.14285714284,0.37719235870274309,53639.447638663652]
["Sacramento River - Willows","Fedora, S/Taylor, W",142.85714285714292,0.37719235870274309,53.884622671820466]
["Sacramento River - Willows","Four Corners Farmland",1335.7142857142856,0.37719235870274309,503.82122198152109]
["Sacramento River - Willows","Gillaspy, W",2800,0.37719235870274309,1056.1386043676807]
["Sacramento River - Willows","Giusti, R & S",15042.85714285715,0.37719235870274309,5674.0507673426955]
["Sacramento River - Willows","Glenn-Colusa ID",3104142.8571428577,0.37719235870274309,1170858.9660359866]
["Sacramento River - Willows","Green Valley Corp",6271.4285714285752,0.37719235870274309,2365.5349352929188]
["Sacramento River - Willows","Griffin, J/Prater",34157.142857142884,0.37719235870274309,12883.813280832277]
["Sacramento River - Willows","Hale, J/Marks, A",214.28571428571419,0.37719235870274309,80.826934007730628]
["Sacramento River - Willows","Hatfield, R & B",600,0.37719235870274309,226.31541522164585]
["Sacramento River - Willows","Heidrick & McGinnis Properties",1428.5714285714296,0.37719235870274309,538.84622671820478]
["Sacramento River - Willows","Heidrick, M",1578.57142857143,0.37719235870274309,595.42508052361643]
["Sacramento River - Willows","Howald Farms Inc",46000,0.37719235870274309,17350.848500326181]
["Sacramento River - Willows","Jaeger, W & P",3464.2857142857124,0.37719235870274309,1306.702099791645]
["Sacramento River - Willows","Jansen, P & S",1642.8571428571438,0.37719235870274309,619.67316072593542]
["Sacramento River - Willows","Kary, C",4285.7142857142862,0.37719235870274309,1616.5386801546135]
["Sacramento River - Willows","King, Ben ",50,0.37719235870274309,18.859617935137155]
["Sacramento River - Willows","King, L",92.857142857142875,0.37719235870274309,35.025004736683293]
["Sacramento River - Willows","KLSY, LLC",2571.4285714285711,0.37719235870274309,969.92320809276782]
["Sacramento River - Willows","Knights Landing Investors",30621.428571428587,0.37719235870274309,11550.168869704718]
["Sacramento River - Willows","Knights Landing Properties",571.42857142857167,0.37719235870274309,215.53849068728186]
["Sacramento River - Willows","L C Dennis Company",13157.14285714285,0.37719235870274309,4962.77374807466]
["Sacramento River - Willows","Lauppe Alan, Johnson J, & Lauppe W",0,0.37719235870274309,0]
["Sacramento River - Willows","Lauppe, Alan",350,0.37719235870274309,132.01732554596009]
["Sacramento River - Willows","Lauppe, B ET UX",3857.142857142861,0.37719235870274309,1454.8848121391534]
["Sacramento River - Willows","Lauppe, B & K",3892.857142857139,0.37719235870274309,1468.3559678071056]
["Sacramento River - Willows","Leonard, James",0,0.37719235870274309,0]
["Sacramento River - Willows","Lockett, W & J",1992.8571428571438,0.37719235870274309,751.69048627189557]
["Sacramento River - Willows","Lomo CS & Micheli, J",19942.857142857138,0.37719235870274309,7522.2933249861317]
["Sacramento River - Willows","Lonon, M",18200,0.37719235870274309,6864.900928389924]
["Sacramento River - Willows","M C M Properties",22814.285714285703,0.37719235870274309,8605.37424068972]
["Sacramento River - Willows","Maxwell ID",176685.71428571438,0.37719235870274309,66644.501320507552]
["Sacramento River - Willows","McClatchy Partners ",1228.5714285714289,0.37719235870274309,463.40775497765594]
["Sacramento River - Willows","Meridian Farms WC",367835.71428571403,0.37719235870274309,138744.82068653675]
["Sacramento River - Willows","Micke, D & N",135.71428571428561,0.37719235870274309,51.190391538229377]
["Sacramento River - Willows","Morehead, J/et ux",1000,0.37719235870274309,377.19235870274309]
["Sacramento River - Willows","Munson, J & D",57.142857142857196,0.37719235870274309,21.553849068728198]
["Sacramento River - Willows","Natomas Basin Conserv",3400,0.37719235870274309,1282.4540195893264]
["Sacramento River - Willows","Natomas Central MWC",755264.28571428556,0.37719235870274309,284879.91737251385]
["Sacramento River - Willows","Nelson, Henry E",2800,0.37719235870274309,1056.1386043676807]
["Sacramento River - Willows","O'Brien, J & F",10000,0.37719235870274309,3771.923587027431]
["Sacramento River - Willows","Odysseus Farms ",10985.714285714286,0.37719235870274309,4143.7274834629925]
["Sacramento River - Willows","Oji Brothers Farm Inc",60064.285714285776,0.37719235870274309,22655.789602366927]
["Sacramento River - Willows","Oji, M/et al",40178.571428571406,0.37719235870274309,15155.050126449491]
["Sacramento River - Willows","Pacific Realty Inc",38342.85714285713,0.37719235870274309,14462.632725116602]
["Sacramento River - Willows","Pelger MWC",66407.142857142826,0.37719235870274309,25048.266848995721]
["Sacramento River - Willows","Pelger Road 1700, LLC",59714.285714285776,0.37719235870274309,22523.772276820968]
["Sacramento River - Willows","Penner, R & L",150,0.37719235870274309,56.578853805411462]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",78271.428571428551,0.37719235870274309,29523.384761890411]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",575764.28571428603,0.37719235870274309,217173.88898537162]
["Sacramento River - Willows","Provident ID",243471.4285714287,0.37719235870274309,91835.562419583628]
["Sacramento River - Willows","Quad-H-Ranches Inc",10942.857142857149,0.37719235870274309,4127.5620966614479]
["Sacramento River - Willows","Recl Dist # 108",1058385.7142857148,0.37719235870274309,399215.00398871629]
["Sacramento River - Willows","Recl Dist #1000",878.5714285714281,0.37719235870274309,331.39042943169557]
["Sacramento River - Willows","Recl Dist #1004",449178.57142857119,0.37719235870274309,169426.72483587134]
["Sacramento River - Willows","Reische, E",400,0.37719235870274309,150.87694348109724]
["Sacramento River - Willows","Reische, L",2007.1428571428562,0.37719235870274309,757.0789485390768]
["Sacramento River - Willows","Richter, H Jr/et al",27528.571428571417,0.37719235870274309,10383.566788859795]
["Sacramento River - Willows","River Garden Farms Co",14578.571428571442,0.37719235870274309,5498.9257436592816]
["Sacramento River - Willows","Roberts Ditch Irr Co",13392.85714285715,0.37719235870274309,5051.6833754831696]
["Sacramento River - Willows","Rubio, E & E",128.57142857142853,0.37719235870274309,48.496160404638381]
["Sacramento River - Willows","Saeed, F",23014.285714285703,0.37719235870274309,8680.8127124302682]
["Sacramento River - Willows","Seaver, C",1928.5714285714305,0.37719235870274309,727.44240606957669]
["Sacramento River - Willows","Sutter MWC",1832235.7142857153,0.37719235870274309,691105.31077083421]
["Sacramento River - Willows","Swenson Farms",12764.28571428571,0.37719235870274309,4814.591035727155]
["Sacramento River - Willows","Sycamore Mutual Water Company",371935.71428571403,0.37719235870274309,140291.30935721801]
["Sacramento River - Willows","T & P Farms",6114.2857142857192,0.37719235870274309,2306.2618503539165]
["Sacramento River - Willows","Tarke, S",33828.571428571413,0.37719235870274309,12759.878648687074]
["Sacramento River - Willows","Tisdale Irr & Drain Co",71450,0.37719235870274309,26950.394029310995]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",3764.2857142857124,0.37719235870274309,1419.8598074024678]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",3614.2857142857124,0.37719235870274309,1363.2809535970564]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",18042.857142857141,0.37719235870274309,6805.6278434509213]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR",6314.2857142857201,0.37719235870274309,2381.7003220944657]
["Sacramento River - Willows","Wallace, J & J",0,0.37719235870274309,0]
["Sacramento River - Willows","Wallace, K Trust",4335.7142857142862,0.37719235870274309,1635.3982980897506]
["Sacramento River - Willows","Wisler, J",192.85714285714297,0.37719235870274309,72.744240606957646]
["Sacramento River - Willows","Yockey, W",92.857142857142875,0.37719235870274309,35.025004736683293]
["Sacramento River - Willows","Young, R/et al",128.57142857142853,0.37719235870274309,48.496160404638381]
["Total","Total Sacramento River - Willows",10238621.428571429,"-",3861929.7665073075]
["San Luis Canal - Fresno","Westlands WD - SLC",23922078.57142856,0.37719235870274309,9023225.2414294854]
["San Luis Canal - Fresno","Westlands DD#2 ",58471.428571428602,0.37719235870274309,22054.976059576118]
["Total","Total San Luis Canal - Fresno",23980549.999999989,"-",9045280.2174890619]
["San Luis Canal - Tracy","Pacheco WD - SLC",196450,0.37719235870274309,74099.438867153876]
["San Luis Canal - Tracy","Panoche WD - SLC",1022621.4285714275,0.37719235870274309,385724.98870282545]
["San Luis Canal - Tracy","San Luis WD - SLC",1505107.1428571441,0.37719235870274309,567714.91331463272]
["San Luis Canal - Tracy","Santa Nella County WD - SLC",22821.428571428572,0.37719235870274309,8608.0684718233151]
["Total","Total San Luis Canal - Tracy",2747000.0000000005,"-",1036147.4093564354]
["Tehama-Colusa Canal","4-M WD",69335.714285714232,0.37719235870274309,26152.90161376803]
["Tehama-Colusa Canal","Colusa County WD",1120292.8571428573,0.37719235870274309,422565.90522354952]
["Tehama-Colusa Canal","Cortina WD",33228.571428571413,0.37719235870274309,12533.563233465429]
["Tehama-Colusa Canal","Davis WD - TCC",110250,0.37719235870274309,41585.457546977428]
["Tehama-Colusa Canal","Dunnigan WD",300792.85714285698,0.37719235870274309,113456.76726665147]
["Tehama-Colusa Canal","Glenn Valley WD",40307.142857142862,0.37719235870274309,15203.54628685414]
["Tehama-Colusa Canal","Glide WD",201607.14285714304,0.37719235870274309,76044.673745606662]
["Tehama-Colusa Canal","Holthouse WD",14521.428571428558,0.37719235870274309,5477.371894590543]
["Tehama-Colusa Canal","Kanawha WD",890457.14285714237,0.37719235870274309,335873.63003799098]
["Tehama-Colusa Canal","Kirkwood WD",15000,0.37719235870274309,5657.8853805411463]
["Tehama-Colusa Canal","La Grande WD",146585.71428571435,0.37719235870274309,55291.01132355498]
["Tehama-Colusa Canal","Myers-Marsh MWC",1785.7142857142865,0.37719235870274309,673.55778339775577]
["Tehama-Colusa Canal","Orland-Artois WD",862707.14285714237,0.37719235870274309,325406.54208398989]
["Tehama-Colusa Canal","Westside WD",1232450,0.37719235870274309,464870.72248319571]
["Total","Total Tehama-Colusa Canal",5039321.4285714272,"-",1900793.5359041337]
["Total","Total A/F/Expense without San Felipe Unit",79678643.5,"-",30054175.479999982]
["San Felipe Unit","San Benito County WD",421700,0.37720657593390861,159068.01307132925]
["San Felipe Unit","Santa Clara Valley WD",610635.71428571409,0.37720657593390861,230335.80692867073]
["Total","Total San Felipe Unit",1032335.7142857141,"-",389403.81999999995]
["Grand Total","-",80710979.214285716,"-",30443579.299999982]
[]
["FOOTNOTES"]
["1/ - San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section."]
["* - See Schedule B-2 for name changes."]