{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Output A-8XM"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":33,"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 A-8XM","index":0,"n_rows":229,"n_cols":7,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2025 Sch A-8 XM F.Z27.XLSM"]
["09/19/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2025 ALLOCATED IRRIGATION EXTRAORDINARY MAINTENANCE (XM) COSTS"]
["BY COMPONENT AND CONTRACTOR"]
[]
["Facility","A) Contractor","B) Total 7-Year Deliveries\n<Sch A-13> 2/","C) Ratio of Acre Feet By Contractor \n(B/(Total A/F))","D) Allocated Storage Expense\n(C*Total Expense)","E) 7-Year Avg Deliveries <Sch A-13>","F) 2025 XM Rate"]
["All Other Contractors Storage Expense","-","-","-",548068.26837246655,"-","-"]
["San Felipe Unit Storage Expense 1/ ","-","-","-",7161.9141240222098,"-","-"]
["Black Butte D & R","4-E WD",0,0,0,2.8571428571428572,0]
["Black Butte D & R","Stony Creek WD",856,7.7395538851999994E-5,42.418039,122.28571428571429,0.34687648714953268]
["Total","Total Black Butte D & R",856,7.7395538851999994E-5,42.418039,125.14285714285715,"-"]
["Buchanan Unit","Chowchilla WD - BU",168000,1.5189778653280001E-2,8325.0356830000001,24000,0.34687648679166666]
["Total","Total Buchanan Unit",168000,1.5189778653280001E-2,8325.0356830000001,24000,"-"]
["Clear Creek Unit","Clear Creek CSD",6879,6.2196718664199999E-4,340.88047899999998,982.71428571428567,0.34687648684401801]
["Total","Total Clear Creek Unit",6879,6.2196718664199999E-4,340.88047899999998,982.71428571428567,"-"]
["Colusa Basin Drain","Colusa Drain MWC",0,0,0,10000,0]
["Total","Total Colusa Basin Drain",0,0,0,10000,"-"]
["Corning Canal","Corning WD",33673,3.0445560511419998E-3,1668.6245630000001,4810.4285714285716,0.34687648682921035]
["Corning Canal","Proberta WD",1197,1.08227172905E-4,59.315879000000002,171,0.34687648538011695]
["Corning Canal","Thomes Creek WD",467,4.2223968042E-5,23.141617,66.714285714285708,0.34687648608137051]
["Total","Total Corning Canal",35337,3.1950071920889998E-3,1751.0820590000001,5048.1428571428569,"-"]
["Cow Creek Unit","Bella Vista WD",16534,1.4949273824599999E-3,819.32226200000002,2362,0.34687648687552924]
["Total","Total Cow Creek Unit",16534,1.4949273824599999E-3,819.32226200000002,2362,"-"]
["Cross Valley Canal","County of Fresno",2250,2.03434535535E-4,111.496014,321.42857142857144,0.34687648799999998]
["Cross Valley Canal","County of Tulare",3304,2.98732313515E-4,163.72570200000001,472,0.34687648728813564]
["Cross Valley Canal","Hills Valley ID",1673,1.5126487908899999E-4,82.903480000000002,239,0.34687648535564852]
["Cross Valley Canal","Kern-Tulare WD",39474,3.569055491426E-3,1956.086063,5639.1428571428569,0.34687648682677208]
["Cross Valley Canal","Lower Tule River ID - CVC",23326,2.109028433729E-3,1155.891562,3332.2857142857142,0.34687648692446199]
["Cross Valley Canal","Pixley ID",23326,2.109028433729E-3,1155.891562,3332.2857142857142,0.34687648692446199]
["Cross Valley Canal","Tri-Valley WD",871,7.8751769088999997E-5,43.161346000000002,124.42857142857143,0.34687648909299656]
["Total","Total Cross Valley Canal",94224,8.5192958561119986E-3,4669.1557290000001,13460.571428571428,"-"]
["Delta-Mendota Canal","Banta-Carbona ID",41800,3.7793615934949999E-3,2071.348164,5971.4285714285716,0.34687648679425837]
["Delta-Mendota Canal","Byron Bethany ID",22650,2.0479076577190002E-3,1122.393204,3235.7142857142858,0.34687648688741718]
["Delta-Mendota Canal","Del Puerto WD",298015,2.6945130269982999E-2,14767.770887999999,42573.571428571428,0.34687648680771099]
["Delta-Mendota Canal","Eagle Field WD",12560,1.1356167850309999E-3,622.39552500000002,1794.2857142857142,0.34687648686305733]
["Delta-Mendota Canal","Mercy Springs WD",6983,6.3137038295100003E-4,346.03407199999998,997.57142857142856,0.34687648632392953]
["Delta-Mendota Canal","Oro Loma WD",386,3.4900324763000002E-5,19.127761,55.142857142857146,0.34687649481865285]
["Delta-Mendota Canal","Pacheco WD - DMC",0,0,0,142.85714285714286,0]
["Delta-Mendota Canal","Panoche WD - DMC",54558,4.9328806176529997E-3,2703.5553380000001,7794,0.34687648678470617]
["Delta-Mendota Canal","Patterson WD",51695,4.6740214731029999E-3,2561.682855,7385,0.34687648679756261]
["Delta-Mendota Canal","San Luis WD - DMC",43699,3.9510603414860002E-3,2165.4508000000001,6242.7142857142853,0.34687648687612993]
["Delta-Mendota Canal","Santa Nella County WD - DMC",0,0,0,115.85714285714286,0]
["Delta-Mendota Canal","West Side ID",1957,1.76942838241E-4,96.976754999999997,279.57142857142856,0.34687648696985185]
["Delta-Mendota Canal","West Stanislaus ID",72360,6.5424546628049998E-3,3585.7117979999998,10337.142857142857,0.34687648681592037]
["Total","Total Delta-Mendota Canal",606663,5.4851646947229993E-2,30062.447159999996,86924.857142857145,"-"]
["Delta-Mendota Pool","Coelho Trust",4536,4.1012402363899998E-4,224.77596299999999,648,0.3468764861111111]
["Delta-Mendota Pool","Fresno Slough WD",9255,8.3679405616699995E-4,458.62026900000001,1322.1428571428571,0.346876486547812]
["Delta-Mendota Pool","James ID",80789,7.3045656405940004E-3,4003.4006420000001,11541.285714285714,0.34687648682370126]
["Delta-Mendota Pool","Laguna WD",1160,1.0488180498700001E-4,57.482388999999998,165.71428571428572,0.34687648534482757]
["Delta-Mendota Pool","Recl Dist #1606",323,2.9204157767999999E-5,16.005872,46.142857142857146,0.34687648297213619]
["Delta-Mendota Pool","Tranquillity ID",22986,2.0782872150259999E-3,1139.043275,3283.7142857142858,0.3468764867745584]
["Delta-Mendota Pool","Tranquillity PUD",29,2.6220451250000002E-6,1.43706,10,0.143706]
["Delta-Mendota Pool","Westlands WD - DMP",104,9.4031963090000001E-6,5.153594,3571.4285714285716,1.44300632E-3]
["Total","Total Delta-Mendota Pool",119182,1.0775882139615001E-2,5905.9190639999997,20588.428571428572,"-"]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",205480,1.8578545938546999E-2,10182.311501,29354.285714285714,0.34687648679676858]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",544554,4.9236040028321999E-2,26984.711200000002,77793.428571428565,0.34687648681306177]
["Friant-Kern Canal - Class 1","Exeter ID",57910,5.2359528679250004E-3,2869.6596220000001,8272.8571428571431,0.34687648685891903]
["Friant-Kern Canal - Class 1","Garfield WD",15725,1.4217813650169999E-3,779.233251,2246.4285714285716,0.34687648693163747]
["Friant-Kern Canal - Class 1","Hills Valley ID",6605,5.9719338098199995E-4,327.30274200000002,943.57142857142856,0.34687648660105985]
["Friant-Kern Canal - Class 1","International WD",5134,4.6419240241599998E-4,254.40912599999999,733.42857142857144,0.34687648656018694]
["Friant-Kern Canal - Class 1","Ivanhoe ID",37072,3.351877822824E-3,1837.0578740000001,5296,0.34687648678247734]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",5658,5.1157004535900001E-4,280.37530900000002,808.28571428571433,0.34687648692117357]
["Friant-Kern Canal - Class 1","Lewis Creek WD",5302,4.7938218107000002E-4,262.73416200000003,757.42857142857144,0.34687648698604301]
["Friant-Kern Canal - Class 1","Lindmore ID",161036,1.4560126161962001E-2,7979.9431329999998,23005.142857142859,0.34687648681661243]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",136037,1.2299832849144E-2,6741.148091,19433.857142857141,0.34687648681608685]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",334554,3.0248816711721999E-2,16578.416595999999,47793.428571428572,0.34687648682126054]
["Friant-Kern Canal - Class 1","Orange Cove ID",190803,1.7251519859415001E-2,9455.0106159999996,27257.571428571428,0.346876486805763]
["Friant-Kern Canal - Class 1","Porterville ID",73582,6.6529422194380001E-3,3646.2665219999999,10511.714285714286,0.3468764868310184]
["Friant-Kern Canal - Class 1","Saucelito ID",93912,8.4910862671829998E-3,4653.694947,13416,0.34687648680679783]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",249164,2.2528250049796E-2,12347.018994,35594.86,0.34687645896064767]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",502884,4.5468432430213999E-2,24919.805027999999,71840.570000000007,0.3468764937137887]
["Friant-Kern Canal - Class 1","Stone Corral ID",54084,4.890023742167E-3,2680.0668449999998,7726.29,0.34687629444403456]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",37158,3.3596535428489999E-3,1841.3195000000001,5308.29,0.34687620683873716]
["Friant-Kern Canal - Class 1","Terra Bella ID",140979,1.2746665504528E-2,6986.0428910000001,20139.86,0.34687643762171139]
["Friant-Kern Canal - Class 1","Tri-Valley ID",1771,1.6012558330300001E-4,87.759750999999994,253,0.34687648616600786]
["Friant-Kern Canal - Class 1","Tulare ID",144361,1.3052450215274E-2,7153.6337880000001,20623,0.34687648683508704]
["Total","Total Friant-Kern Canal - Class 1",3003765,0.27158646116945701,148847.92148900003,429109.29857142846,"-"]
["Hidden Unit","Madera ID - HU",168000,1.5189778653280001E-2,8325.0356830000001,24000,0.34687648679166666]
["Total","Total Hidden Unit",168000,1.5189778653280001E-2,8325.0356830000001,24000,"-"]
["Madera Canal - Class 1","Chowchilla WD - MC",299185,2.7050916228461001E-2,14825.748815000001,42740.714285714283,0.3468764868058225]
["Madera Canal - Class 1","Madera ID - MC",435337,3.9361146842754997E-2,21572.595591000001,62191,0.34687648680677269]
["Total","Total Madera Canal - Class 1",734522,6.6412063071215999E-2,36398.344406000004,104931.71428571429,"-"]
["New Melones D & R","Central San Joaquin WCD",147045,1.329512501233E-2,7286.6361429999997,21006.428571428572,0.34687648679655886]
["New Melones D & R","Stockton-East  WD",46184,4.1757424840659996E-3,2288.5919520000002,6597.7142857142853,0.34687648674865762]
["Total","   Total New Melones D & R",193229,1.7470867496395998E-2,9575.2280950000004,27604.142857142859,"-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID",33073,2.9903068416659998E-3,1638.8922930000001,4000,0.40972307325000001]
["Sacramento River - Shasta","Daniell, H & B",0,0,0,1,0]
["Sacramento River - Shasta","Driscoll Strawberry",0,0,0,70,0]
["Sacramento River - Shasta","Gjermann, H",18,1.627476284E-6,0.89196799999999998,2.5714285714285716,0.34687644444444443]
["Sacramento River - Shasta","Leviathan Inc",1632,1.47557849775E-4,80.871775,233.14285714285714,0.34687648590686276]
["Sacramento River - Shasta","Redding Rancheria",0,0,0,19.285714285714285,0]
["Total","Total Sacramento River - Shasta ",34723,3.1394921677249995E-3,1720.6560360000001,4326,"-"]
["Sacramento River - Willows","Anderson, A/et al",0,0,0,6.4285714285714288,0]
["Sacramento River - Willows","Anderson, R & J",75,6.7811511840000003E-6,3.7165339999999998,10.714285714285714,0.3468765066666667]
["Sacramento River - Willows","Andreotti, A/et al",7829,7.0786176831299998E-4,387.95657399999999,1118.4285714285713,0.34687648716311154]
["Sacramento River - Willows","B & D Family Partnership",114,1.0307349800000001E-5,5.6491309999999997,16.285714285714285,0.34687646491228069]
["Sacramento River - Willows","Baber, J/et al",13770,1.245019357474E-3,682.35560299999997,1967.1428571428571,0.346876486637618]
["Sacramento River - Willows","Burdick, Claude ",18,1.627476284E-6,0.89196799999999998,2.5714285714285716,0.34687644444444443]
["Sacramento River - Willows","Butler, Diane",1410,1.2748564226899999E-4,69.870835,201.42857142857142,0.34687648581560288]
["Sacramento River - Willows","Butte Creek Farms Inc",2403,2.1726808395099999E-4,119.077743,343.28571428571428,0.34687648813982525]
["Sacramento River - Willows","Byrd, A & Osborne, J.",892,8.0650491420999998E-5,44.201974999999997,127.42857142857143,0.34687648542600896]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",400,3.6166139650999998E-5,19.821514000000001,57.142857142857146,0.34687649500000001]
["Sacramento River - Willows","Carter MWC",3395,3.0696011028499999E-4,168.235096,485,0.34687648659793813]
["Sacramento River - Willows","Charter, Mary",586,5.2983394588000001E-5,29.038516999999999,83.714285714285708,0.34687648293515361]
["Sacramento River - Willows","Churkin, M Jr & C",283,2.5587543803E-5,14.023721,40.428571428571431,0.34687649116607772]
["Sacramento River - Willows","Conaway Consv Grp",9125,8.25040060781E-4,452.17827699999998,672,0.67288434077380954]
["Sacramento River - Willows","County of Sacramento",0,0,0,32.857142857142854,0]
["Sacramento River - Willows","Cummings, W",550,4.9728442019999998E-5,27.254581000000002,78.571428571428569,0.34687648545454547]
["Sacramento River - Willows","Driver, Gary/et al",0,0,0,3.1428571428571428,0]
["Sacramento River - Willows","Driver, J & C Trustees",268,2.4231313566000001E-5,13.280414,38.285714285714285,0.34687648507462687]
["Sacramento River - Willows","Driver, Gregory",13,1.1753995389999999E-6,0.64419899999999997,2,0.32209949999999998]
["Sacramento River - Willows","Driver, W/et al",174,1.5732270747999999E-5,8.6223580000000002,15.142857142857142,0.56940100000000005]
["Sacramento River - Willows","Dyer, J & Wing, J",1088,9.8371899849999998E-5,53.914516999999996,155.42857142857142,0.34687648805147059]
["Sacramento River - Willows","Eastside MWC",2502,2.2621920351499999E-4,123.98356699999999,357.42857142857144,0.34687648641087127]
["Sacramento River - Willows","Ehrke, A & B",774,6.9981480224000004E-5,38.354629000000003,110.57142857142857,0.34687648966408274]
["Sacramento River - Willows","Empire Group, LLC",0,0,0,2.2857142857142856,0]
["Sacramento River - Willows","Feather WD",19909,1.800079185763E-3,986.566282,2844.1428571428573,0.34687648671455118]
["Sacramento River - Willows","Fedora, S/Taylor, W",0,0,0,2.8571428571428572,0]
["Sacramento River - Willows","Four Corners Farmland Fund Yolo, LLC",187,1.6907670286999999E-5,9.2665579999999999,26.714285714285715,0.34687650267379677]
["Sacramento River - Willows","Kaelin, Cameron C. Trust",392,3.5442816858000001E-5,19.425083000000001,56,0.34687648214285716]
["Sacramento River - Willows","Giusti, R & S",2106,1.9041472526099999E-4,104.360269,300.85714285714283,0.346876487654321]
["Sacramento River - Willows","Glenn-Colusa ID",434580,3.9292702423465997E-2,21535.083376999999,62082.857142857145,0.34687648681255462]
["Sacramento River - Willows","Green Valley Corp",878,7.9384676533000002E-5,43.508222000000004,125.42857142857143,0.34687648519362191]
["Sacramento River - Willows","Griffin, J/Prater",4782,4.3236619952400002E-4,236.966194,683.14285714285711,0.34687648640736096]
["Sacramento River - Willows","Hale, J/Marks, A",0,0,0,4.2857142857142856,0]
["Sacramento River - Willows","Hatfield, R & B",84,7.5948893269999998E-6,4.1625180000000004,12,0.34687650000000003]
["Sacramento River - Willows","Heidrick & McGinnis Properties",0,0,0,28.571428571428573,0]
["Sacramento River - Willows","Henle Family Limted Partnership",0,0,0,0,0]
["Sacramento River - Willows","Howald Farms Inc",6440,5.8227484837600001E-4,319.12636800000001,920,0.34687648695652173]
["Sacramento River - Willows","Jaeger, W & P",0,0,0,69.285714285714292,0]
["Sacramento River - Willows","Jansen, P & S",230,2.0795530299000001E-5,11.39737,32.857142857142854,0.34687647826086959]
["Sacramento River - Willows","Kary, C",356,3.2187864288999997E-5,17.641147,85.714285714285708,0.20581338166666668]
["Sacramento River - Willows","King, Ben ",0,0,0,1,0]
["Sacramento River - Willows","King, L",0,0,0,1.8571428571428572,0]
["Sacramento River - Willows","KLSY, LLC",360,3.2549525686000003E-5,17.839362000000001,51.428571428571431,0.34687648333333332]
["Sacramento River - Willows","Knights Landing Investors",4287,3.87610601706E-4,212.437071,612.42857142857144,0.34687648635409379]
["Sacramento River - Willows","L C Dennis Company",1842,1.6654507309100001E-4,91.27807,263.14285714285717,0.3468764875135722]
["Sacramento River - Willows","Lauppe Alan, Johnson J, & Lauppe W",0,0,0,0,0]
["Sacramento River - Willows","Lauppe, Alan",14,1.265814888E-6,0.69375299999999995,7,9.910757142857142E-2]
["Sacramento River - Willows","Lauppe, B ET UX",540,4.8824288528E-5,26.759042999999998,77.142857142857139,0.34687648333333332]
["Sacramento River - Willows","Lauppe, B & K",545,4.9276365273999999E-5,27.006812,77.857142857142861,0.34687648440366969]
["Sacramento River - Willows","Leonard, James",0,0,0,0,0]
["Sacramento River - Willows","Lockett, W & J",279,2.5225882406000001E-5,13.825506000000001,39.857142857142854,0.34687649462365594]
["Sacramento River - Willows","Lomo CS & Micheli, J",2792,2.5243965476200002E-4,138.354164,398.85714285714283,0.34687648567335244]
["Sacramento River - Willows","Lonon, M",2548,2.3037830957499999E-4,126.263041,364,0.34687648626373629]
["Sacramento River - Willows","M C M Properties",3194,2.8878662511099999E-4,158.27478600000001,456.28571428571428,0.3468764877896055]
["Sacramento River - Willows","Maxwell ID",24736,2.2365140759970001E-3,1225.762397,3533.7142857142858,0.34687648686125483]
["Sacramento River - Willows","McClatchy Partners ",172,1.555144005E-5,8.5232510000000001,24.571428571428573,0.34687649418604649]
["Sacramento River - Willows","Meridian Farms WC",51497,4.6561192339760003E-3,2551.8712059999998,7356.7142857142853,0.34687648682447519]
["Sacramento River - Willows","Micke, D & N",0,0,0,2.7142857142857144,0]
["Sacramento River - Willows","Morehead, J/et ux",140,1.2658148878E-5,6.9375299999999998,20,0.34687649999999998]
["Sacramento River - Willows","Munson, J & D",8,7.2332279300000001E-7,0.39643,1.1428571428571428,0.34687625]
["Sacramento River - Willows","Natomas Basin Conserv",476,4.3037706183999997E-5,23.587600999999999,68,0.34687648529411763]
["Sacramento River - Willows","Natomas Central MWC",105737,9.560247770606E-3,5239.6684409999998,15105.285714285714,0.34687648682107491]
["Sacramento River - Willows","Nelson, Henry E",392,3.5442816858000001E-5,19.425083000000001,56,0.34687648214285716]
["Sacramento River - Willows","O'Brien, J & F",1400,1.2658148877700001E-4,69.375297000000003,200,0.34687648500000001]
["Sacramento River - Willows","Odysseus Farms ",1538,1.3905880695700001E-4,76.213719999999995,219.71428571428572,0.34687648894668399]
["Sacramento River - Willows","Oji Brothers Farm Inc",8409,7.6030267080599997E-4,416.697768,1201.2857142857142,0.34687648662147702]
["Sacramento River - Willows","Pacific Realty Inc",5368,4.8534959411199998E-4,266.00471199999998,766.85714285714289,0.34687648733233978]
["Sacramento River - Willows","Pelger MWC",9297,8.4059150083099995E-4,460.701528,1328.1428571428571,0.34687648660858345]
["Sacramento River - Willows","Pelger Road 1700, LLC",8360,7.5587231869900001E-4,414.269633,1194.2857142857142,0.34687648696172252]
["Sacramento River - Willows","Penner, R & L",0,0,0,3,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",10958,9.9077139573000008E-4,543.01036299999998,1565.4285714285713,0.34687648667640081]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",80607,7.2881100470529999E-3,3994.3818529999999,11515.285714285714,0.34687648679395089]
["Sacramento River - Willows","Provident ID",34086,3.0818975903309999E-3,1689.0902759999999,4869.4285714285716,0.34687648688611156]
["Sacramento River - Willows","Quad-H-Ranches Inc",1532,1.3851631486200001E-4,75.916397000000003,218.85714285714286,0.34687648759791123]
["Sacramento River - Willows","RD Heer Capital",5625,5.0858633883700002E-4,278.74003399999998,803.57142857142856,0.34687648675555555]
["Sacramento River - Willows","Recl Dist # 108",148174,1.3397203941494001E-2,7342.5823650000002,21167.714285714286,0.3468764867993035]
["Sacramento River - Willows","Recl Dist #1000",0,0,0,17.571428571428573,0]
["Sacramento River - Willows","Recl Dist #1004",62885,5.6857692298299999E-3,3116.1896959999999,8983.5714285714294,0.34687648679335292]
["Sacramento River - Willows","Reische, E",56,5.0632595509999998E-6,2.7750119999999998,8,0.34687649999999998]
["Sacramento River - Willows","Reische, L",281,2.5406713105000001E-5,13.924613000000001,40.142857142857146,0.34687648042704627]
["Sacramento River - Willows","Richter, H Jr/et al",3854,3.4846075553399998E-4,190.98028299999999,550.57142857142856,0.34687648702646601]
["Sacramento River - Willows","River Garden Farms Co",2041,1.8453772756799999E-4,101.139273,291.57142857142856,0.34687648750612449]
["Sacramento River - Willows","Roberts Ditch Irr Co",1875,1.6952877961199999E-4,92.913345000000007,267.85714285714283,0.34687648800000004]
["Sacramento River - Willows","Rubio, E & E",18,1.627476284E-6,0.89196799999999998,2.5714285714285716,0.34687644444444443]
["Sacramento River - Willows","Saeed, F",3222,2.9131825488599999E-4,159.66229200000001,460.28571428571428,0.34687648789571696]
["Sacramento River - Willows","Seaver, C",0,0,0,38.571428571428569,0]
["Sacramento River - Willows","Sutter MWC",256513,2.3192712450528001E-2,12711.189752,36644.714285714283,0.34687648682133071]
["Sacramento River - Willows","Swenson Farms",1787,1.61572228889E-4,88.552611999999996,255.28571428571428,0.34687648796866255]
["Sacramento River - Willows","Sycamore Mutual Water Company",52071,4.7080176443749996E-3,2580.3150780000001,7438.7142857142853,0.3468764868352826]
["Sacramento River - Willows","T & P Farms",856,7.7395538851999994E-5,42.418039,122.28571428571429,0.34687648714953268]
["Sacramento River - Willows","Tarke, S",4736,4.28207093464E-4,234.68672000000001,676.57142857142856,0.3468764864864865]
["Sacramento River - Willows","Tisdale Irr & Drain Co",10003,9.0442473731400003E-4,495.68650000000002,1429,0.34687648705388385]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",527,4.7648888989999997E-5,26.114844000000002,75.285714285714292,0.34687648576850094]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",506,4.5750166658000003E-5,25.074214999999999,72.285714285714292,0.3468764920948616]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",2526,2.28389171894E-4,125.17285800000001,360.85714285714283,0.34687648693586703]
["Sacramento River - Willows","Van Ruiten Brothers 880XR",884,7.9927168628E-5,43.805545000000002,126.28571428571429,0.34687648755656109]
["Sacramento River - Willows","Wallace, J & J",0,0,0,0,0]
["Sacramento River - Willows","Wallace, K Trust",607,5.4882116920000002E-5,30.079146999999999,86.714285714285708,0.34687648929159803]
["Sacramento River - Willows","Western Almonds, LLC",80,7.2332279299999999E-6,3.9643030000000001,11.428571428571429,0.34687651250000001]
["Sacramento River - Willows","Wisler, J",0,0,0,3.8571428571428572,0]
["Sacramento River - Willows","Yocha Dehe Wintun Nation",221,1.9981792157E-5,10.951385999999999,31.571428571428573,0.34687647963800899]
["Sacramento River - Willows","Yockey, W",13,1.1753995389999999E-6,0.64419899999999997,1.8571428571428572,0.34687638461538456]
["Total","Total Sacramento River - Willows ",1436088,0.12984439789661509,71163.594314000002,204772.42857142843,"-"]
["San Luis Canal - Fresno","Westlands WD - SLC",3349091,0.30280923202197002,165960.131441,478441.57142857142,0.3468764868100031]
["San Luis Canal - Fresno","Westlands DD#2 ",8186,7.4014004795099997E-4,405.64727399999998,1169.4285714285713,0.34687648644026386]
["Total","Total San Luis Canal - Fresno",3357277,0.303549372069921,166365.77871499999,479611,"-"]
["San Luis Canal - Tracy","Pacheco WD - SLC",27503,2.4866933470310002E-3,1362.8777170000001,3929,0.34687648689233902]
["San Luis Canal - Tracy","Panoche WD - SLC",143167,1.2944494288416999E-2,7094.4665699999996,20452.428571428572,0.34687648683006556]
["San Luis Canal - Tracy","San Luis WD - SLC",210715,1.9051870291225001E-2,10441.725560000001,30102.142857142859,0.34687648681868877]
["San Luis Canal - Tracy","Santa Nella County WD - SLC",0,0,0,456.42857142857144,0]
["Total","Total San Luis Canal - Tracy",381385,3.4483057926673E-2,18899.069846999999,54940.000000000007,"-"]
["Tehama-Colusa Canal","4-M WD",9707,8.7766179397300004E-4,481.01857999999999,1386.7142857142858,0.34687648707118574]
["Tehama-Colusa Canal","Colusa County WD",156841,1.4180833772374999E-2,7772.0650100000003,22405.857142857141,0.34687648682423605]
["Tehama-Colusa Canal","Cortina WD",4652,4.2061220413700001E-4,230.524202,664.57142857142856,0.34687648624247636]
["Tehama-Colusa Canal","Davis WD - TCC",15435,1.3955609137700001E-3,764.86265300000002,2205,0.34687648662131521]
["Tehama-Colusa Canal","Dunnigan WD",42111,3.807480767073E-3,2086.7593910000001,6015.8571428571431,0.34687648683241906]
["Tehama-Colusa Canal","Glenn Valley WD",5643,5.1021381512199998E-4,279.632002,806.14285714285711,0.3468764866205919]
["Tehama-Colusa Canal","Glide WD",28225,2.5519732291000002E-3,1398.6555490000001,4032.1428571428573,0.34687648690876882]
["Tehama-Colusa Canal","Holthouse WD",2033,1.83814404775E-4,100.74284299999999,290.42857142857144,0.34687648844072794]
["Tehama-Colusa Canal","Kanawha WD",124664,1.1271539083527E-2,6177.5729069999998,17809.142857142859,0.34687648678848743]
["Tehama-Colusa Canal","Kirkwood WD",0,0,0,300,0]
["Tehama-Colusa Canal","La Grande WD",20522,1.855503794777E-3,1016.942752,2931.7142857142858,0.34687648689211581]
["Tehama-Colusa Canal","Myers-Marsh MWC",250,2.2603837281999999E-5,12.388446,35.714285714285715,0.34687648799999998]
["Tehama-Colusa Canal","Orland-Artois WD",120779,1.0920275452169E-2,5985.0564569999997,17254.142857142859,0.3468764867982016]
["Tehama-Colusa Canal","Westside WD",172543,1.5600535584362E-2,8550.1585230000001,24649,0.34687648679459615]
["Total","Total Tehama-Colusa Canal",703405,6.3598608652442004E-2,34856.379314999998,100786.42857142857,"-"]
["Total","Total A/F/Expense without San Felipe Unit",11060069,1,548068.26837499999,1593572.8699999996,"-"]
["San Felipe Unit","San Benito County WD",59038,0.408491146982917,2925.5785150000002,8434,0.34687912200616555]
["San Felipe Unit","Santa Clara Valley WD",85489,0.591508853017083,4236.3356089999997,12212.714285714286,0.34687912202739529]
["Total","Total San Felipe Unit",144527,1,7161.9141239999999,20646.714285714286,"-"]
["GRAND TOTAL","GRAND TOTAL",11204596,"-",555230.18249899999,1614219.584285714,"-"]
[]
["FOOTNOTES"]
["1/ - San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section."]
["2/ - Excludes Class 2 Deliveries"]