{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["PAGE_1","PAGE_2","PAGE_3","PAGE_4","PAGE_5","PAGE_6","PAGE_7","PAGE_8","PAGE_9","PAGE_10","PAGE_11","PAGE_12","PAGE_13","PAGE_14","PAGE_15","PAGE_16","ActualDeliveries"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":65,"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":"PAGE_1","index":0,"n_rows":30,"n_cols":2,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["PAGE","FACILITIES"]
[2,"Black Butte D & R"]
["2","Clear Creek Unit"]
[2,"Contra Costa Canal"]
[2,"Cow Creek Unit"]
["3","Cross Valley Canal"]
["3 - 4","Delta-Mendota Canal"]
["4","Folsom D & R"]
[" 5","Folsom-South Canal"]
[" 5","Friant Dam"]
[" 6 - 7","Friant-Kern Canal"]
["7","New Melones D & R"]
["7 - 8","Sacramento River"]
["8","San Felipe Unit In-Basin"]
["9","San Luis Canal - Fresno"]
[10,"San Luis Canal - Tracy"]
[10,"Shasta D & R"]
[11,"Spring Creek Conduit"]
[11,"Tehama-Colusa Canal"]
[12,"Toyon Pipeline"]
[12,"Delta Mendota Exchange"]
["13 - 15","Totals by Service Area"]
[16,"Footnotes"]

{"sheet":"PAGE_2","index":1,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","BLACK BUTTE D&R: BBD&R COUNTY OF COLUSA\n\n AF","BLACK BUTTE D&R: BBD&R COUNTY OF COLUSA\n\nPW OF AF","BLACK BUTTE D&R: BBD&R ELK CREEK CSD\n\nAF","BLACK BUTTE D&R: BBD&R ELK CREEK CSD\n\nPW OF AF","BLACK BUTTE D&R: BBD&R US FOREST SVC\n\n AF","BLACK BUTTE D&R: BBD&R US FOREST SVC\n\nPW OF AF","BLACK BUTTE D&R: BBD&R WHITNEY CONST.\n\nAF","BLACK BUTTE D&R: BBD&R WHITNEY CONST.\n\nPW OF AF","BLACK BUTTE D&R: BBD&R TOTAL\n\nAF","BLACK BUTTE D&R: BBD&R TOTAL\n\n PW OF AF","CLEAR CREEK UNIT: ClCU CLEAR CREEK CSD \n\nAF","CLEAR CREEK UNIT: ClCU CLEAR CREEK CSD\n\nPW OF AF","CONTRA COSTA CANAL: CCC CONTRA COSTA WD\n\n AF","CONTRA COSTA CANAL: CCC CONTRA COSTA WD\n\nPW OF AF","COW  CREEK UNIT: CoCU BELLA VISTA WD\n\nAF","COW  CREEK UNIT: CoCU BELLA VISTA WD \n\nPW OF AF"]
[2024,7.1428571428571432,7.0113940000000001,14,13.742331,7,6.8711659999999997,4,3.92638,32.142857142857139,31.551271,1613.5714285714287,1583.873795,75905.428571428565,74508.396143999998,3487.1428571428573,3422.9623139999999]
[2025,7.1428571428571432,6.8823489999999996,14,13.489405,7,6.7447020000000002,4,3.8541159999999999,32.142857142857139,30.970572000000001,1613.5714285714287,1554.722743,75905.428571428565,73137.075968999998,3487.1428571428573,3359.9630069999998]
[2026,7.1428571428571432,6.7556799999999999,14,13.241134000000001,7,6.6205670000000003,4,3.7831809999999999,32.142857142857139,30.400562000000001,1613.5714285714287,1526.1082140000001,75905.428571428565,71790.994816999999,3487.1428571428573,3298.1231969999999]
[2027,7.1428571428571432,6.6313430000000002,14,12.997432,7,6.4987159999999999,4,3.713552,32.142857142857139,29.841042999999999,1613.5714285714287,1498.0203329999999,75905.428571428565,70469.688162999999,3487.1428571428573,3237.4215429999999]
[2028,7.1428571428571432,6.5092939999999997,14,12.758215,7,6.3791079999999996,4,3.6452040000000001,32.142857142857139,29.291820999999999,1613.5714285714287,1470.4494070000001,75905.428571428565,69172.700037999995,3487.1428571428573,3177.837098]
[2029,7.1428571428571432,6.3894909999999996,14,12.523402000000001,7,6.2617010000000004,4,3.5781149999999999,32.142857142857139,28.752708999999999,1613.5714285714287,1443.3859210000001,75905.428571428565,67899.582859000002,3487.1428571428573,3119.349299]
[2030,7.1428571428571432,6.2718930000000004,14,12.292909,7,6.1464549999999996,4,3.5122599999999999,32.142857142857139,28.223517000000001,1613.5714285714287,1416.8205359999999,75905.428571428565,66649.897284999999,3487.1428571428573,3061.937962]
[2031,7.1428571428571432,6.1564589999999999,14,12.066660000000001,7,6.0333300000000003,4,3.4476170000000002,32.142857142857139,27.704066000000001,1613.5714285714287,1390.7440839999999,75905.428571428565,65423.212058999998,3487.1428571428573,3005.583275]
[2032,7.1428571428571432,6.0431499999999998,14,11.844574,7,5.9222869999999999,4,3.3841640000000002,32.142857142857139,27.194175000000001,1613.5714285714287,1365.147567,75905.428571428565,64219.103862000004,3487.1428571428573,2950.2657920000001]
[2033,7.1428571428571432,5.9319259999999998,14,11.626576,7,5.813288,4,3.321879,32.142857142857139,26.693669,1613.5714285714287,1340.022152,75905.428571428565,63037.157164999997,3487.1428571428573,2895.9664210000001]
[2034,7.1428571428571432,5.8227500000000001,14,11.41259,7,5.7062949999999999,4,3.2607400000000002,32.142857142857139,26.202375000000004,1613.5714285714287,1315.359168,75905.428571428565,61876.964088000001,3487.1428571428573,2842.6664259999998]
[2035,7.1428571428571432,5.7155829999999996,14,11.202541999999999,7,5.6012709999999997,4,3.200726,32.142857142857139,25.720122,1613.5714285714287,1291.1501029999999,75905.428571428565,60738.124258000003,3487.1428571428573,2790.3474120000001]
[2036,7.1428571428571432,5.6103880000000004,14,10.996359999999999,7,5.4981799999999996,4,3.1418170000000001,32.142857142857139,25.246745000000001,1613.5714285714287,1267.386604,75905.428571428565,59620.244671,3487.1428571428573,2738.991325]
[2037,7.1428571428571432,5.5071289999999999,14,10.793972999999999,7,5.3969870000000002,4,3.0839919999999998,32.142857142857139,24.782080999999998,1613.5714285714287,1244.0604699999999,75905.428571428565,58522.939553999997,3487.1428571428573,2688.5804410000001]
[2038,7.1428571428571432,5.4057709999999997,14,10.595311000000001,7,5.2976559999999999,4,3.0272320000000001,32.142857142857139,24.325970000000002,1613.5714285714287,1221.163652,75905.428571428565,57445.830237000002,3487.1428571428573,2639.097366]
[2039,7.1428571428571432,5.3062779999999998,14,10.400304999999999,7,5.2001530000000002,4,2.9715159999999998,32.142857142857139,23.878252,1613.5714285714287,1198.688247,75905.428571428565,56388.545017999997,3487.1428571428573,2590.5250219999998]
[2040,7.1428571428571432,5.2086170000000003,14,10.208888999999999,7,5.104444,4,2.9168249999999998,32.142857142857139,23.438775,1613.5714285714287,1176.6265000000001,75905.428571428565,55350.719036000002,3487.1428571428573,2542.8466469999998]
[2041,7.1428571428571432,5.1127529999999997,14,10.020994999999999,7,5.010497,4,2.8631410000000002,32.142857142857139,23.007385999999997,1613.5714285714287,1154.9707980000001,75905.428571428565,54331.994145999997,3487.1428571428573,2496.0457879999999]
[2042,7.1428571428571432,5.0186529999999996,14,9.8365589999999994,7,4.9182800000000002,4,2.8104460000000002,32.142857142857139,22.583937999999996,1613.5714285714287,1133.713667,75905.428571428565,53332.018793000003,3487.1428571428573,2450.106295]
[2043,7.1428571428571432,4.926285,14,9.655519,7,4.8277590000000004,4,2.7587199999999998,32.142857142857139,22.168282999999999,1613.5714285714287,1112.847771,75905.428571428565,52350.447894999998,3487.1428571428573,2405.0123140000001]
[2044,7.1428571428571432,4.8356170000000001,14,9.4778099999999998,7,4.7389049999999999,4,2.7079460000000002,32.142857142857139,21.760278,1613.5714285714287,1092.36591,75905.428571428565,51386.942718999999,3487.1428571428573,2360.7482839999998]
[2045,7.1428571428571432,4.7466179999999998,14,9.3033710000000003,7,4.6516859999999998,4,2.6581060000000001,32.142857142857139,21.359781000000002,1613.5714285714287,1072.2610159999999,75905.428571428565,50441.170767000003,3487.1428571428573,2317.298929]
[2046,7.1428571428571432,4.6592570000000002,14,9.1321440000000003,7,4.5660720000000001,4,2.6091839999999999,32.142857142857139,20.966656999999998,1613.5714285714287,1052.526151,75905.428571428565,49512.805660999999,3487.1428571428573,2274.6492560000002]
[2047,7.1428571428571432,4.5735039999999998,14,8.964067,7,4.4820339999999996,4,2.5611619999999999,32.142857142857139,20.580766999999998,1613.5714285714287,1033.1545040000001,75905.428571428565,48601.527029999997,3487.1428571428573,2232.784545]
[2048,7.1428571428571432,4.4893289999999997,14,8.7990849999999998,7,4.3995420000000003,4,2.514024,32.142857142857139,20.201979999999999,1613.5714285714287,1014.13939,75905.428571428565,47707.020397,3487.1428571428573,2191.6903510000002]
[2049,7.1428571428571432,4.4067030000000003,14,8.6371380000000002,7,4.3185690000000001,4,2.4677539999999998,32.142857142857139,19.830164,1613.5714285714287,995.47424799999999,75905.428571428565,46828.977077000003,3487.1428571428573,2151.352492]
[2050,7.1428571428571432,4.3255980000000003,14,8.4781720000000007,7,4.2390860000000004,4,2.4223349999999999,32.142857142857139,19.465191000000001,1613.5714285714287,977.15263600000003,75905.428571428565,45967.094062999997,3487.1428571428573,2111.7570470000001]
[2051,7.1428571428571432,4.2459860000000003,14,8.3221329999999991,7,4.1610659999999999,4,2.3777520000000001,32.142857142857139,19.106937000000002,1613.5714285714287,959.16823199999999,75905.428571428565,45121.073926999998,3487.1428571428573,2072.8903529999998]
[2052,7.1428571428571432,4.1678389999999998,14,8.1689640000000008,7,4.0844820000000004,4,2.33399,32.142857142857139,18.755275000000001,1613.5714285714287,941.51482899999996,75905.428571428565,44290.624713999998,3487.1428571428573,2034.7389969999999]
[2053,7.1428571428571432,4.0911299999999997,14,8.0186150000000005,7,4.0093079999999999,4,2.2910330000000001,32.142857142857139,18.410086,1613.5714285714287,924.18633499999999,75905.428571428565,43475.459841999997,3487.1428571428573,1997.2898130000001]
[2054,7.1428571428571432,4.0158329999999998,14,7.8710339999999999,7,3.9355169999999999,4,2.2488670000000002,32.142857142857139,18.071251,1613.5714285714287,907.17677100000003,75905.428571428565,42675.298003999997,3487.1428571428573,1960.5298780000001]
[2055,7.1428571428571432,3.9419219999999999,14,7.7261680000000004,7,3.8630840000000002,4,2.2074769999999999,32.142857142857139,17.738651000000001,1613.5714285714287,890.48026600000003,75905.428571428565,41889.863072,3487.1428571428573,1924.446506]
[2056,7.1428571428571432,3.8693719999999998,14,7.5839679999999996,7,3.7919839999999998,4,2.1668479999999999,32.142857142857139,17.412171999999998,1613.5714285714287,874.09105799999998,75905.428571428565,41118.883996999997,3487.1428571428573,1889.027245]
[2057,7.1428571428571432,3.7981560000000001,14,7.4443859999999997,7,3.7221929999999999,4,2.1269670000000001,32.142857142857139,17.091702000000002,1613.5714285714287,858.00349300000005,75905.428571428565,40362.094721000001,3487.1428571428573,1854.2598720000001]
[2058,7.1428571428571432,3.7282519999999999,14,7.3073730000000001,7,3.653686,4,2.0878209999999999,32.142857142857139,16.777132000000002,1613.5714285714287,842.21201699999995,75905.428571428565,39619.234082000003,3487.1428571428573,1820.13239]
[2059,7.1428571428571432,3.6596329999999999,14,7.1728810000000003,7,3.5864410000000002,4,2.0493950000000001,32.142857142857139,16.468350000000001,1613.5714285714287,826.71118300000001,75905.428571428565,38890.045724000003,3487.1428571428573,1786.6330210000001]
[2060,7.1428571428571432,3.5922779999999999,14,7.0408650000000002,7,3.5204330000000001,4,2.011676,32.142857142857139,16.165252000000002,1613.5714285714287,811.49563999999998,75905.428571428565,38174.278011000002,3487.1428571428573,1753.7502050000001]
[2061,7.1428571428571432,3.5261629999999999,14,6.9112790000000004,7,3.4556390000000001,4,1.9746509999999999,32.142857142857139,15.867732,1613.5714285714287,796.56013700000005,75905.428571428565,37471.683938000002,3487.1428571428573,1721.4725940000001]
[2062,7.1428571428571432,3.4612639999999999,14,6.7840769999999999,7,3.392039,4,1.9383079999999999,32.142857142857139,15.575688,1613.5714285714287,781.89952100000005,75905.428571428565,36782.021043000001,3487.1428571428573,1689.789049]
[2063,7.1428571428571432,3.3975599999999999,14,6.6592169999999999,7,3.3296079999999999,4,1.902633,32.142857142857139,15.289018,1613.5714285714287,767.50873200000001,75905.428571428565,36105.051331000002,3487.1428571428573,1658.688637]
[2064,7.1428571428571432,3.3350279999999999,14,6.5366549999999997,7,3.2683270000000002,4,1.8676159999999999,32.142857142857139,15.007626,1613.5714285714287,753.38280499999996,75905.428571428565,35440.541183000001,3487.1428571428573,1628.160625]
[2065,7.1428571428571432,3.273647,14,6.4163480000000002,7,3.2081740000000001,4,1.833242,32.142857142857139,14.731411,1613.5714285714287,739.51686299999994,75905.428571428565,34788.261284,3487.1428571428573,1598.194479]
[2066,7.1428571428571432,3.2133959999999999,14,6.2982560000000003,7,3.1491280000000001,4,1.7995019999999999,32.142857142857139,14.460281999999999,1613.5714285714287,725.90612399999998,75905.428571428565,34147.986536999997,3487.1428571428573,1568.7798560000001]
[2067,7.1428571428571432,3.1542539999999999,14,6.1823370000000004,7,3.0911689999999998,4,1.7663819999999999,32.142857142857139,14.194141999999999,1613.5714285714287,712.54588799999999,75905.428571428565,33519.495987000002,3487.1428571428573,1539.906608]
[2068,7.1428571428571432,3.0962000000000001,14,6.0685520000000004,7,3.0342760000000002,4,1.7338720000000001,32.142857142857139,13.9329,1613.5714285714287,699.43154700000002,75905.428571428565,32902.572747999999,3487.1428571428573,1511.564768]
[2069,7.1428571428571432,3.039215,14,5.956861,7,2.9784299999999999,4,1.7019599999999999,32.142857142857139,13.676466,1613.5714285714287,686.55857400000002,75905.428571428565,32297.003924000001,3487.1428571428573,1483.7445580000001]
[2070,7.1428571428571432,2.9832779999999999,14,5.8472249999999999,7,2.923613,4,1.670636,32.142857142857139,13.424752,1613.5714285714287,673.92252599999995,75905.428571428565,31702.580538999999,3487.1428571428573,1456.4363760000001]
[2071,7.1428571428571432,2.9283709999999998,14,5.7396070000000003,7,2.8698039999999998,4,1.639888,32.142857142857139,13.177669999999999,1613.5714285714287,661.51904400000001,75905.428571428565,31119.097462000002,3487.1428571428573,1429.6307979999999]
[2072,7.1428571428571432,2.8744749999999999,14,5.6339709999999998,7,2.8169849999999999,4,1.6097060000000001,32.142857142857139,12.935136999999997,1613.5714285714287,649.34384699999998,75905.428571428565,30546.353337,3487.1428571428573,1403.318575]
[2073,7.1428571428571432,2.8215699999999999,14,5.530278,7,2.765139,4,1.580079,32.142857142857139,12.697066,1613.5714285714287,637.39273300000002,75905.428571428565,29984.150515000001,3487.1428571428573,1377.490626]
["H&P/T",357.14285714285739,230.46863399999998,700,451.71851800000007,350,225.85926100000003,200,129.06243500000002,1607.1428571428557,1037.1088480000001,80678.571428571464,52062.863751999983,3795271.4285714305,2449134.8296929998,174357.14285714296,112514.78567699999]
["Projected Del. (A-2Bc)",357.14285714285739,230.46863399999998,700,451.71851800000007,350,225.85926100000003,200,129.06243500000002,1607.1428571428557,1037.1088480000001,80678.571428571464,52062.863751999983,3795271.4285714305,2449134.8296929998,174357.14285714296,112514.78567699999]

{"sheet":"PAGE_3","index":2,"n_rows":59,"n_cols":42,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","CROSS VALLEY CANAL: CVC COUNTY OF FRESNO\n\nAF","CROSS VALLEY CANAL: CVC COUNTY OF FRESNO \n\nPW OF AF","CROSS VALLEY CANAL: CVC COUNTY OF TULARE\n\nAF","CROSS VALLEY CANAL: CVC COUNTY OF TULARE \n\nPW OF AF","CROSS VALLEY CANAL: CVC TOTAL \n\nAF","CROSS VALLEY CANAL: CVC TOTAL \n\nPW OF AF","DELTA-MENDOTA CANAL: DMC BYRON-BETHANY ID\n\nAF","DELTA-MENDOTA CANAL: DMC BYRON-BETHANY ID\n\n PW OF AF","DELTA-MENDOTA CANAL: DMC CITY OF TRACY\n\n AF","DELTA-MENDOTA CANAL: DMC CITY OF TRACY \n\nPW OF AF","DELTA-MENDOTA CANAL: DMC DEL PUERTO WD \n\nAF","DELTA-MENDOTA CANAL: DMC DEL PUERTO WD\n\nPW OF AF","DELTA-MENDOTA CANAL: DMC DEPT. OF VETERANS AFFAIRS\n\n AF","DELTA-MENDOTA CANAL: DMC DEPT. OF VETERANS AFFAIRS\n\nPW OF AF","DELTA-MENDOTA CANAL: DMC PANOCHE WD\n\n AF","DELTA-MENDOTA CANAL: DMC PANOCHE WD \n\nPW OF AF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8206999999999994E-2,null,"ORESTIMBA",null,null,null,"SUNFLOWER"]
[2024,86,84.417178000000007,192,188.46625800000001,278,272.88343600000002,860.57142857142856,844.73269100000005,7107.8571428571431,6977.0376859999997,7.2857142857142856,7.1516209999999996,383.42857142857144,376.37160399999999,23.857142857142858,23.418054000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2025,86,82.863488000000004,192,184.99755400000001,278,267.861042,860.57142857142856,829.18546300000003,7107.8571428571431,6848.6259499999996,7.2857142857142856,7.0199959999999999,383.42857142857144,369.44451900000001,23.857142857142858,22.987047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2026,86,81.338392999999996,192,181.592691,278,262.931084,860.57142857142856,813.92438100000004,7107.8571428571431,6722.5776189999997,7.2857142857142856,6.8907939999999996,383.42857142857144,362.644927,23.857142857142858,22.563973000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2027,86,79.841367000000005,192,178.250494,278,258.09186099999999,860.57142857142856,798.94417799999997,7107.8571428571431,6598.8491969999995,7.2857142857142856,6.7639699999999996,383.42857142857144,355.97048000000001,23.857142857142858,22.148685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2028,86,78.371893999999998,192,174.96981,278,253.34170399999999,860.57142857142856,784.23968400000001,7107.8571428571431,6477.3979849999996,7.2857142857142856,6.6394789999999997,383.42857142857144,349.41887600000001,23.857142857142858,21.741040000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2029,86,76.929467000000002,192,171.74950699999999,278,248.67897399999998,860.57142857142856,769.80582400000003,7107.8571428571431,6358.1820710000002,7.2857142857142856,6.5172800000000004,383.42857142857144,342.98785400000003,23.857142857142858,21.340899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2030,86,75.513587000000001,192,168.58847299999999,278,244.10205999999999,860.57142857142856,755.63761899999997,7107.8571428571431,6241.1603150000001,7.2857142857142856,6.3973300000000002,383.42857142857144,336.67519399999998,23.857142857142858,20.948121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2031,86,74.123766000000003,192,165.48561699999999,278,239.60938299999998,860.57142857142856,741.73017800000002,7107.8571428571431,6126.2923339999998,7.2857142857142856,6.2795880000000004,383.42857142857144,330.47871800000001,23.857142857142858,20.562573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2032,86,72.759524999999996,192,162.43987000000001,278,235.19939500000001,860.57142857142856,728.07870300000002,7107.8571428571431,6013.5384869999998,7.2857142857142856,6.1640129999999997,383.42857142857144,324.39628800000003,23.857142857142858,20.184121000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2033,86,71.420393000000004,192,159.45017899999999,278,230.87057199999998,860.57142857142856,714.67848100000003,7107.8571428571431,5902.8598650000004,7.2857142857142856,6.0505649999999997,383.42857142857144,318.42580400000003,23.857142857142858,19.812633999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2034,86,70.105907000000002,192,156.515513,278,226.62142,860.57142857142856,701.52488900000003,7107.8571428571431,5794.2182720000001,7.2857142857142856,5.9392050000000003,383.42857142857144,312.56520599999999,23.857142857142858,19.447984000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2035,86,68.815613999999997,192,153.63486,278,222.45047399999999,860.57142857142856,688.61338799999999,7107.8571428571431,5687.5762180000002,7.2857142857142856,5.8298940000000004,383.42857142857144,306.81247200000001,23.857142857142858,19.090046000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2036,86,67.549069000000003,192,150.80722399999999,278,218.35629299999999,860.57142857142856,675.93952200000001,7107.8571428571431,5582.8969010000001,7.2857142857142856,5.7225960000000002,383.42857142857144,301.165617,23.857142857142858,18.738695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,57]
[2037,86,66.305835000000002,192,148.031631,278,214.33746600000001,860.57142857142856,663.498918,7107.8571428571431,5480.1441969999996,7.2857142857142856,5.6172719999999998,383.42857142857144,295.62269199999997,23.857142857142858,18.393810999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,9]
[2038,86,65.085481999999999,192,145.30712199999999,278,210.39260400000001,860.57142857142856,651.28728100000001,7107.8571428571431,5379.2826480000003,7.2857142857142856,5.5138860000000003,383.42857142857144,290.181783,23.857142857142858,18.055275000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2039,86,63.887590000000003,192,142.632758,278,206.52034800000001,860.57142857142856,639.30039899999997,7107.8571428571431,5280.2774460000001,7.2857142857142856,5.4124040000000004,383.42857142857144,284.84101399999997,23.857142857142858,17.722968999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2040,86,62.711744000000003,192,140.00761499999999,278,202.719359,860.57142857142856,627.53413399999999,7107.8571428571431,5183.0944250000002,7.2857142857142856,5.3127890000000004,383.42857142857144,279.59854200000001,23.857142857142858,17.39678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2041,86,61.557541000000001,192,137.43078800000001,278,198.98832900000002,860.57142857142856,615.98442599999998,7107.8571428571431,5087.700049,7.2857142857142856,5.2150080000000001,383.42857142857144,274.45255600000002,23.857142857142858,17.076592999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2042,86,60.424579999999999,192,134.901387,278,195.32596699999999,860.57142857142856,604.647289,7107.8571428571431,4994.0613979999998,7.2857142857142856,5.1190259999999999,383.42857142857144,269.40128199999998,23.857142857142858,16.7623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2043,86,59.312471000000002,192,132.41854000000001,278,191.73101100000002,860.57142857142856,593.51881100000003,7107.8571428571431,4902.1461579999996,7.2857142857142856,5.0248109999999997,383.42857142857144,264.44297599999999,23.857142857142858,16.453792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2044,86,58.220829999999999,192,129.98138900000001,278,188.20221900000001,860.57142857142856,582.59515199999998,7107.8571428571431,4811.9226090000002,7.2857142857142856,4.9323290000000002,383.42857142857144,259.57592799999998,23.857142857142858,16.150960999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2045,86,57.149281000000002,192,127.58909300000001,278,184.73837400000002,860.57142857142856,571.87254199999995,7107.8571428571431,4723.3596159999997,7.2857142857142856,4.8415499999999998,383.42857142857144,254.79845700000001,23.857142857142858,15.853704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2046,86,56.097453999999999,192,125.24082799999999,278,181.33828199999999,860.57142857142856,561.34727999999996,7107.8571428571431,4636.4266170000001,7.2857142857142856,4.7524420000000003,383.42857142857144,250.108914,23.857142857142858,15.561918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2047,86,55.064985999999998,192,122.935782,278,178.00076799999999,860.57142857142856,551.01573499999995,7107.8571428571431,4551.0936119999997,7.2857142857142856,4.664974,383.42857142857144,245.505683,23.857142857142858,15.275503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2048,86,54.051519999999996,192,120.67316,278,174.72467999999998,860.57142857142856,540.87434199999996,7107.8571428571431,4467.3311519999997,7.2857142857142856,4.5791149999999998,383.42857142857144,240.98717300000001,23.857142857142858,14.994358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2049,86,53.056705999999998,192,118.452181,278,171.50888699999999,860.57142857142856,530.91959899999995,7107.8571428571431,4385.110334,7.2857142857142856,4.4948370000000004,383.42857142857144,236.551827,23.857142857142858,14.718389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2050,86,52.080202,192,116.27208,278,168.352282,860.57142857142856,521.14807299999995,7107.8571428571431,4304.4027809999998,7.2857142857142856,4.4121100000000002,383.42857142857144,232.19811200000001,23.857142857142858,14.447498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2051,86,51.121670999999999,192,114.132103,278,165.25377399999999,860.57142857142856,511.55639000000002,7107.8571428571431,4225.180644,7.2857142857142856,4.3309059999999997,383.42857142857144,227.92452700000001,23.857142857142858,14.181592999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2052,86,50.180781000000003,192,112.03151200000001,278,162.21229300000002,860.57142857142856,502.14124199999998,7107.8571428571431,4147.4165830000002,7.2857142857142856,4.2511960000000002,383.42857142857144,223.72959700000001,23.857142857142858,13.920582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2053,86,49.257209000000003,192,109.969583,278,159.22679199999999,860.57142857142856,492.89937900000001,7107.8571428571431,4071.0837630000001,7.2857142857142856,4.1729529999999997,383.42857142857144,219.611875,23.857142857142858,13.664375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2054,86,48.350633999999999,192,107.94560199999999,278,156.29623599999999,860.57142857142856,483.82761099999999,7107.8571428571431,3996.1558409999998,7.2857142857142856,4.0961499999999997,383.42857142857144,215.56993800000001,23.857142857142858,13.412884]
[2055,86,47.460745000000003,192,105.95887399999999,278,153.41961900000001,860.57142857142856,474.92280799999997,7107.8571428571431,3922.6069600000001,7.2857142857142856,4.0207610000000003,383.42857142857144,211.60239300000001,23.857142857142858,13.166021000000001]
[2056,86,46.587235,192,104.00870999999999,278,150.595945,860.57142857142856,466.18189799999999,7107.8571428571431,3850.41174,7.2857142857142856,3.9467590000000001,383.42857142857144,207.70787100000001,23.857142857142858,12.923700999999999]
[2057,86,45.729801000000002,192,102.09444000000001,278,147.824241,860.57142857142856,457.60186299999998,7107.8571428571431,3779.545267,7.2857142857142856,3.8741189999999999,383.42857142857144,203.88502700000001,23.857142857142858,12.685841999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2058,86,44.888148000000001,192,100.215401,278,145.10354899999999,860.57142857142856,449.17974299999997,7107.8571428571431,3709.983084,7.2857142857142856,3.8028170000000001,383.42857142857144,200.132541,23.857142857142858,12.452360000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2059,86,44.061985999999997,192,98.370946000000004,278,142.43293199999999,860.57142857142856,440.91263099999998,7107.8571428571431,3641.7011859999998,7.2857142857142856,3.7328260000000002,383.42857142857144,196.44911999999999,23.857142857142858,12.223176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2060,86,43.251029000000003,192,96.560436999999993,278,139.811466,860.57142857142856,432.79767399999997,7107.8571428571431,3574.676011,7.2857142857142856,3.6641240000000002,383.42857142857144,192.83349200000001,23.857142857142858,11.998208999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2061,86,42.454998000000003,192,94.783251000000007,278,137.238249,860.57142857142856,424.83207299999998,7107.8571428571431,3508.8844279999998,7.2857142857142856,3.596686,383.42857142857144,189.28441000000001,23.857142857142858,11.777383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2062,86,41.673617999999998,192,93.038774000000004,278,134.71239199999999,860.57142857142856,417.01307800000001,7107.8571428571431,3444.3037330000002,7.2857142857142856,3.5304890000000002,383.42857142857144,185.800648,23.857142857142858,11.560622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2063,86,40.906618999999999,192,91.326403999999997,278,132.233023,860.57142857142856,409.33799099999999,7107.8571428571431,3380.9116399999998,7.2857142857142856,3.4655109999999998,383.42857142857144,182.38100399999999,23.857142857142858,11.347849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2064,86,40.153736000000002,192,89.64555,278,129.799286,860.57142857142856,401.80416200000002,7107.8571428571431,3318.6862719999999,7.2857142857142856,3.4017279999999999,383.42857142857144,179.02429799999999,23.857142857142858,11.138992999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2065,86,39.414709999999999,192,87.995632000000001,278,127.410342,860.57142857142856,394.40899400000001,7107.8571428571431,3257.6061570000002,7.2857142857142856,3.3391199999999999,383.42857142857144,175.72937200000001,23.857142857142858,10.933980999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2066,86,38.689286000000003,192,86.376080999999999,278,125.06536700000001,860.57142857142856,387.14993299999998,7107.8571428571431,3197.6502150000001,7.2857142857142856,3.2776640000000001,383.42857142857144,172.49509,23.857142857142858,10.732742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2067,86,37.977212999999999,192,84.786337000000003,278,122.76355000000001,860.57142857142856,380.024474,7107.8571428571431,3138.7977569999998,7.2857142857142856,3.2173389999999999,383.42857142857144,169.32033300000001,23.857142857142858,10.535207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2068,86,37.278246000000003,192,83.225852000000003,278,120.504098,860.57142857142856,373.03015799999997,7107.8571428571431,3081.0284740000002,7.2857142857142856,3.1581239999999999,383.42857142857144,166.20400799999999,23.857142857142858,10.341308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2069,86,36.592143999999998,192,81.694087999999994,278,118.28623199999998,860.57142857142856,366.16457300000002,7107.8571428571431,3024.3224279999999,7.2857142857142856,3.0999989999999999,383.42857142857144,163.145039,23.857142857142858,10.150976999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2070,86,35.918669000000001,192,80.190516000000002,278,116.109185,860.57142857142856,359.42534699999999,7107.8571428571431,2968.6600520000002,7.2857142857142856,3.0429439999999999,383.42857142857144,160.142369,23.857142857142858,9.9641490000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2071,86,35.257589000000003,192,78.714617000000004,278,113.972206,860.57142857142856,352.810157,7107.8571428571431,2914.0221369999999,7.2857142857142856,2.986939,383.42857142857144,157.194964,23.857142857142858,9.7807600000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2072,86,34.608676000000003,192,77.265880999999993,278,111.874557,860.57142857142856,346.31671799999998,7107.8571428571431,2860.3898279999999,7.2857142857142856,2.9319639999999998,383.42857142857144,154.301805,23.857142857142858,9.6007459999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
[2073,86,33.971707000000002,192,75.843810000000005,278,109.815517,860.57142857142856,339.942791,7107.8571428571431,2807.744616,7.2857142857142856,2.8780019999999999,383.42857142857144,151.461894,23.857142857142858,9.4240449999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(#REF!*#REF!,6)","v":{"$error":"#REF!"}}]
["H&P/T",4300,2774.8423200000002,9600,6194.9968050000007,13900,8969.8391249999986,43028.571428571406,27766.860670000009,355392.85714285716,229339.33475800007,364.28571428571411,235.07800399999996,19171.428571428565,12371.556113000002,1192.8571428571436,769.76522799999987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ8:AJ57)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AL8:AL57)","v":0},null,{"$f":"SUM(AN8:AN57)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AP8:AP57)","v":0}]
["Projected Del. (A-2Bc)",4300,2774.8423200000002,9600,6194.9968050000007,13900,8969.8391249999986,43028.571428571406,27766.860670000009,355392.85714285716,229339.33475800007,364.28571428571411,235.07800399999996,19171.428571428565,12371.556113000002,1192.8571428571436,769.76522799999987]

{"sheet":"PAGE_4","index":3,"n_rows":59,"n_cols":27,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","DELTA-MENDOTA CANAL: DMC SAN LUIS WD\n\nAF","DELTA-MENDOTA CANAL: DMC SAN LUIS WD\n\n PW OF AF","DELTA-MENDOTA CANAL: DMC SANTA NELLA COUNTY WD\nAF","DELTA-MENDOTA CANAL: DMC SANTA NELLA COUNTY WD\nPW OF AF","DELTA-MENDOTA CANAL: DMC TOTAL\n\nAF","DELTA-MENDOTA CANAL: DMC TOTAL \n\nPW OF AF","FOLSOM  D&R: FD&R CITY OF FOLSOM\n\nAF","FOLSOM  D&R: FD&R CITY OF FOLSOM\n\n PW OF AF","FOLSOM  D&R: FD&R CITY OF ROSEVILLE \n\nAF","FOLSOM  D&R: FD&R CITY OF ROSEVILLE\n \nPW OF AF","FOLSOM  D&R: FD&R EL DORADO ID\n\nAF","FOLSOM  D&R: FD&R EL DORADO ID\n\nPW OF AF","FOLSOM  D&R: FD&R PLACER COUNTY WA\n\nAF","FOLSOM  D&R: FD&R PLACER COUNTY WA \n\nPW OF AF","FOLSOM  D&R: FD&R SACRAMENTO COUNTY WA\n\nAF","FOLSOM  D&R: FD&R SACRAMENTO COUNTY WA\n\nPW OF AF","FOLSOM  D&R: FD&R SAN JUAN WD\n\nAF","FOLSOM  D&R: FD&R SAN JUAN WD\n\nPW OF AF","FOLSOM  D&R: FD&R TOTAL\n\nAF","FOLSOM  D&R: FD&R TOTAL\n\nPW OF AF",null,null,null,null,null,""]
[2024,12.857142857142858,12.620507999999999,5.4285714285714288,5.328659,8401.2857142857138,8246.6608230000002,3206.8571428571427,3147.8352319999999,21833.857142857141,21432.007011000002,3713.7142857142858,3645.3637159999998,5000,4907.9754599999997,2910.1428571428573,2856.5819459999998,1092.8571428571429,1072.7432080000001,37757.428571428565,37062.506572999999]
[2025,12.857142857142858,12.388229000000001,5.4285714285714288,5.2305859999999997,8401.2857142857138,8094.8817899999985,3206.8571428571427,3089.8996139999999,21833.857142857141,21037.552895000001,3713.7142857142858,3578.2711319999999,5000,4817.6446230000001,2910.1428571428573,2804.0068179999998,1092.8571428571429,1052.999468,37757.428571428565,36380.374550000008]
[2026,12.857142857142858,12.160225000000001,5.4285714285714288,5.1343170000000002,8401.2857142857138,7945.8962359999996,3206.8571428571427,3033.0302959999999,21833.857142857141,20650.358670000001,3713.7142857142858,3512.4133809999998,5000,4728.9763169999997,2910.1428571428573,2752.3993300000002,1092.8571428571429,1033.619109,37757.428571428565,35710.797102999997]
[2027,12.857142857142858,11.936417,5.4285714285714288,5.0398209999999999,8401.2857142857138,7799.6527479999995,3206.8571428571427,2977.2076529999999,21833.857142857141,20270.290719000001,3713.7142857142858,3447.7677359999998,5000,4641.9399439999997,2910.1428571428573,2701.7416739999999,1092.8571428571429,1014.595445,37757.428571428565,35053.543171000005]
[2028,12.857142857142858,11.716728,5.4285714285714288,4.947063,8401.2857142857138,7656.1008549999997,3206.8571428571427,2922.4124200000001,21833.857142857141,19897.217883000001,3713.7142857142858,3384.3118880000002,5000,4556.5054659999996,2910.1428571428573,2652.0163670000002,1092.8571428571429,995.92190900000003,37757.428571428565,34408.385933000005]
[2029,12.857142857142858,11.501083,5.4285714285714288,4.8560129999999999,8401.2857142857138,7515.1910239999997,3206.8571428571427,2868.6256880000001,21833.857142857141,19531.011418999999,3713.7142857142858,3322.02394,5000,4472.6434019999997,2910.1428571428573,2603.2062500000002,1092.8571428571429,977.59205799999995,37757.428571428565,33775.102756999993]
[2030,12.857142857142858,11.289407000000001,5.4285714285714288,4.7666380000000004,8401.2857142857138,7376.8746240000009,3206.8571428571427,2815.8288969999999,21833.857142857141,19171.544951,3713.7142857142858,3260.8823950000001,5000,4390.3248119999998,2910.1428571428573,2555.2944779999998,1092.8571428571429,959.59956599999998,37757.428571428565,33153.475099000003]
[2031,12.857142857142858,11.081626,5.4285714285714288,4.678909,8401.2857142857138,7241.1039260000007,3206.8571428571427,2764.0038249999998,21833.857142857141,18818.694431,3713.7142857142858,3200.8661539999998,5000,4309.5212879999999,2910.1428571428573,2508.2645189999998,1092.8571428571429,941.93822399999999,37757.428571428565,32543.288441000001]
[2032,12.857142857142858,10.87767,5.4285714285714288,4.5927939999999996,8401.2857142857138,7107.8320759999997,3206.8571428571427,2713.1325889999998,21833.857142857141,18472.338092000002,3713.7142857142858,3141.9545069999999,5000,4230.2049450000004,2910.1428571428573,2462.1001409999999,1092.8571428571429,924.60193800000002,37757.428571428565,31944.332212000001]
[2033,12.857142857142858,10.677467,5.4285714285714288,4.5082639999999996,8401.2857142857138,6977.0130800000006,3206.8571428571427,2663.1976330000002,21833.857142857141,18132.356409,3713.7142857142858,3084.1271240000001,5000,4152.3484120000003,2910.1428571428573,2416.7854149999998,1092.8571428571429,907.58472400000005,37757.428571428565,31356.399716999997]
[2034,12.857142857142858,10.48095,5.4285714285714288,4.4252900000000004,8401.2857142857138,6848.6017960000008,3206.8571428571427,2614.1817259999998,21833.857142857141,17798.632057999999,3713.7142857142858,3027.3640479999999,5000,4075.9248219999999,2910.1428571428573,2372.304701,1092.8571428571429,890.88071100000002,37757.428571428565,30779.288066000001]
[2035,12.857142857142858,10.288049000000001,5.4285714285714288,4.3438429999999997,8401.2857142857138,6722.5539099999996,3206.8571428571427,2566.0679519999999,21833.857142857141,17471.049873,3713.7142857142858,2971.6456910000002,5000,4000.9078009999998,2910.1428571428573,2328.642652,1092.8571428571429,874.48413400000004,37757.428571428565,30212.798103000001]
[2036,12.857142857142858,10.098698000000001,5.4285714285714288,4.2638949999999998,8401.2857142857138,6598.8259239999988,3206.8571428571427,2518.8397070000001,21833.857142857141,17149.496808,3713.7142857142858,2916.9528260000002,5000,3927.2714609999998,2910.1428571428573,2285.7841979999998,1092.8571428571429,858.38933399999996,37757.428571428565,29656.734334000001]
[2037,12.857142857142858,9.9128319999999999,5.4285714285714288,4.1854180000000003,8401.2857142857138,6477.3751400000001,3206.8571428571427,2472.4806939999999,21833.857142857141,16833.861896999999,3713.7142857142858,2863.2665769999999,5000,3854.9903909999998,2910.1428571428573,2243.7145500000001,1092.8571428571429,842.59075700000005,37757.428571428565,29110.904866000001]
[2038,12.857142857142858,9.7303879999999996,5.4285714285714288,4.1083860000000003,8401.2857142857138,6358.1596469999995,3206.8571428571427,2426.9749149999998,21833.857142857141,16524.036218000001,3713.7142857142858,2810.5684190000002,5000,3784.0396479999999,2910.1428571428573,2202.4191900000001,1092.8571428571429,827.08295199999998,37757.428571428565,28575.121341999999]
[2039,12.857142857142858,9.5513010000000005,5.4285714285714288,4.0327710000000003,8401.2857142857138,6241.1383040000001,3206.8571428571427,2382.3066650000001,21833.857142857141,16219.912851999999,3713.7142857142858,2758.840166,5000,3714.3947459999999,2910.1428571428573,2161.8838679999999,1092.8571428571429,811.86056599999995,37757.428571428565,28049.198862999998]
[2040,12.857142857142858,9.3755100000000002,5.4285714285714288,3.9585490000000001,8401.2857142857138,6126.2707289999998,3206.8571428571427,2338.4605299999998,21833.857142857141,15921.386849,3713.7142857142858,2708.063967,5000,3646.031653,2910.1428571428573,2122.0945940000001,1092.8571428571429,796.91834700000004,37757.428571428565,27532.95594]
[2041,12.857142857142858,9.2029549999999993,5.4285714285714288,3.8856920000000001,8401.2857142857138,6013.5172789999997,3206.8571428571427,2295.4213789999999,21833.857142857141,15628.355189,3713.7142857142858,2658.222299,5000,3578.9267759999998,2910.1428571428573,2083.0376379999998,1092.8571428571429,782.25113799999997,37757.428571428565,27026.214419000004]
[2042,12.857142857142858,9.0335750000000008,5.4285714285714288,3.8141759999999998,8401.2857142857138,5902.839046000001,3206.8571428571427,2253.17436,21833.857142857141,15340.71675,3713.7142857142858,2609.2979620000001,5000,3513.0569580000001,2910.1428571428573,2044.6995219999999,1092.8571428571429,767.85387800000001,37757.428571428565,26528.799430000003]
[2043,12.857142857142858,8.8673129999999993,5.4285714285714288,3.7439770000000001,8401.2857142857138,5794.197838,3206.8571428571427,2211.7048930000001,21833.857142857141,15058.37227,3713.7142857142858,2561.274073,5000,3448.3994680000001,2910.1428571428573,2007.067016,1092.8571428571429,753.72159799999997,37757.428571428565,26040.539318000003]
[2044,12.857142857142858,8.7041109999999993,5.4285714285714288,3.6750690000000001,8401.2857142857138,5687.5561590000007,3206.8571428571427,2170.9986680000002,21833.857142857141,14781.224313999999,3713.7142857142858,2514.1340599999999,5000,3384.9319930000001,2910.1428571428573,1970.1271320000001,1092.8571428571429,739.84942100000001,37757.428571428565,25561.265588000002]
[2045,12.857142857142858,8.5439120000000006,5.4285714285714288,3.6074299999999999,8401.2857142857138,5582.877211,3206.8571428571427,2131.0416369999998,21833.857142857141,14509.177240000001,3713.7142857142858,2467.8616539999998,5000,3322.6326309999999,2910.1428571428573,1933.8671240000001,1092.8571428571429,726.23256100000003,37757.428571428565,25090.812847000001]
[2046,12.857142857142858,8.3866630000000004,5.4285714285714288,3.5410349999999999,8401.2857142857138,5480.1248690000011,3206.8571428571427,2091.8200120000001,21833.857142857141,14242.137169,3713.7142857142858,2422.4408870000002,5000,3261.479883,2910.1428571428573,1898.2744769999999,1092.8571428571429,712.86631699999998,37757.428571428565,24629.018744999998]
[2047,12.857142857142858,8.2323070000000005,5.4285714285714288,3.4758629999999999,8401.2857142857138,5379.2636769999999,3206.8571428571427,2053.3202569999999,21833.857142857141,13980.011945,3713.7142857142858,2377.8560849999999,5000,3201.4526460000002,2910.1428571428573,1863.33691,1092.8571428571429,699.74607800000001,37757.428571428565,24175.723921000004]
[2048,12.857142857142858,8.0807920000000006,5.4285714285714288,3.4118900000000001,8401.2857142857138,5280.2588219999998,3206.8571428571427,2015.5290869999999,21833.857142857141,13722.711111000001,3713.7142857142858,2334.0918630000001,5000,3142.530205,2910.1428571428573,1829.0423659999999,1092.8571428571429,686.86731599999996,37757.428571428565,23730.771948000001]
[2049,12.857142857142858,7.9320659999999998,5.4285714285714288,3.349094,8401.2857142857138,5183.0761460000003,3206.8571428571427,1978.4334590000001,21833.857142857141,13470.145876,3713.7142857142858,2291.1331169999999,5000,3084.6922249999998,2910.1428571428573,1795.379009,1092.8571428571429,674.22558600000002,37757.428571428565,23294.009271999999]
[2050,12.857142857142858,7.7860769999999997,5.4285714285714288,3.287455,8401.2857142857138,5087.6821060000002,3206.8571428571427,1942.0205739999999,21833.857142857141,13222.229080999999,3713.7142857142858,2248.9650230000002,5000,3027.9187489999999,2910.1428571428573,1762.3352239999999,1092.8571428571429,661.81652699999995,37757.428571428565,22865.285177999998]
[2051,12.857142857142858,7.6427750000000003,5.4285714285714288,3.2269489999999998,8401.2857142857138,4994.0437840000004,3206.8571428571427,1906.2778639999999,21833.857142857141,12978.875171,3713.7142857142858,2207.5730279999998,5000,2972.1901830000002,2910.1428571428573,1729.8996059999999,1092.8571428571429,649.63585399999999,37757.428571428565,22444.451705999996]
[2052,12.857142857142858,7.5021100000000001,5.4285714285714288,3.1675580000000001,8401.2857142857138,4902.1288680000007,3206.8571428571427,1871.1929950000001,21833.857142857141,12740.000168,3713.7142857142858,2166.9428499999999,5000,2917.4872959999998,2910.1428571428573,1698.0609629999999,1092.8571428571429,637.67936599999996,37757.428571428565,22031.363637999999]
[2053,12.857142857142858,7.3640350000000003,5.4285714285714288,3.1092590000000002,8401.2857142857138,4811.9056389999996,3206.8571428571427,1836.75386,21833.857142857141,12505.521637,3713.7142857142858,2127.0604659999999,5000,2863.7912110000002,2910.1428571428573,1666.808307,1092.8571428571429,625.94293600000003,37757.428571428565,21625.878417]
[2054,12.857142857142858,7.2285000000000004,5.4285714285714288,3.0520330000000002,8401.2857142857138,4723.3429569999998,3206.8571428571427,1802.948574,21833.857142857141,12275.358663000001,3713.7142857142858,2087.9121140000002,5000,2811.0833969999999,2910.1428571428573,1636.130854,1092.8571428571429,614.42251399999998,37757.428571428565,21227.856116000003]
[2055,12.857142857142858,7.0954600000000001,5.4285714285714288,2.9958610000000001,8401.2857142857138,4636.4102640000001,3206.8571428571427,1769.765472,21833.857142857141,12049.431816,3713.7142857142858,2049.4842840000001,5000,2759.3456660000002,2910.1428571428573,1606.018016,1092.8571428571429,603.11412399999995,37757.428571428565,20837.159378]
[2056,12.857142857142858,6.9648690000000002,5.4285714285714288,2.9407220000000001,8401.2857142857138,4551.0775600000006,3206.8571428571427,1737.1931010000001,21833.857142857141,11827.663132,3713.7142857142858,2011.7637139999999,5000,2708.5601630000001,2910.1428571428573,1576.459402,1092.8571428571429,592.01386400000001,37757.428571428565,20453.653376000002]
[2057,12.857142857142858,6.8366809999999996,5.4285714285714288,2.8865989999999999,8401.2857142857138,4467.3153980000006,3206.8571428571427,1705.2202219999999,21833.857142857141,11609.976081000001,3713.7142857142858,1974.737388,5000,2658.7093620000001,2910.1428571428573,1547.444812,1092.8571428571429,581.11790399999995,37757.428571428565,20077.205769]
[2058,12.857142857142858,6.7108530000000002,5.4285714285714288,2.8334709999999999,8401.2857142857138,4385.0948689999996,3206.8571428571427,1673.8358009999999,21833.857142857141,11396.295539000001,3713.7142857142858,1938.3925280000001,5000,2609.776061,2910.1428571428573,1518.9642329999999,1092.8571428571429,570.42248199999995,37757.428571428565,19707.686643999998]
[2059,12.857142857142858,6.5873400000000002,5.4285714285714288,2.7813210000000002,8401.2857142857138,4304.3876000000009,3206.8571428571427,1643.0290070000001,21833.857142857141,11186.547769000001,3713.7142857142858,1902.716592,5000,2561.7433729999998,2910.1428571428573,1491.007836,1092.8571428571429,559.92390899999998,37757.428571428565,19344.968486000005]
[2060,12.857142857142858,6.4661010000000001,5.4285714285714288,2.7301310000000001,8401.2857142857138,4225.1657420000001,3206.8571428571427,1612.789209,21833.857142857141,10980.660386,3713.7142857142858,1867.6972679999999,5000,2514.5947219999998,2910.1428571428573,1463.5659740000001,1092.8571428571429,549.618561,37757.428571428565,18988.926119999996]
[2061,12.857142857142858,6.3470930000000001,5.4285714285714288,2.6798839999999999,8401.2857142857138,4147.401957,3206.8571428571427,1583.1059720000001,21833.857142857141,10778.562343,3713.7142857142858,1833.3224720000001,5000,2468.313838,2910.1428571428573,1436.629177,1092.8571428571429,539.502882,37757.428571428565,18639.436684]
[2062,12.857142857142858,6.2302749999999998,5.4285714285714288,2.6305610000000001,8401.2857142857138,4071.0694060000001,3206.8571428571427,1553.9690519999999,21833.857142857141,10580.183895,3713.7142857142858,1799.5803410000001,5000,2422.8847489999998,2910.1428571428573,1410.1881490000001,1092.8571428571429,529.57338100000004,37757.428571428565,18296.379567]
[2063,12.857142857142858,6.1156069999999998,5.4285714285714288,2.5821450000000001,8401.2857142857138,3996.1417469999997,3206.8571428571427,1525.368395,21833.857142857141,10385.456584,3713.7142857142858,1766.4592299999999,5000,2378.2917779999998,2910.1428571428573,1384.2337660000001,1092.8571428571429,519.82663100000002,37757.428571428565,17959.636383999998]
[2064,12.857142857142858,6.00305,5.4285714285714288,2.534621,8401.2857142857138,3922.5931239999991,3206.8571428571427,1497.29413,21833.857142857141,10194.313211000001,3713.7142857142858,1733.947711,5000,2334.5195359999998,2910.1428571428573,1358.757071,1092.8571428571429,510.25927000000001,37757.428571428565,17629.090929000002]
[2065,12.857142857142858,5.8925650000000003,5.4285714285714288,2.4879720000000001,8401.2857142857138,3850.3981610000001,3206.8571428571427,1469.7365689999999,21833.857142857141,10006.687814000001,3713.7142857142858,1702.0345620000001,5000,2291.5529190000002,2910.1428571428573,1333.749272,1092.8571428571429,500.86799500000001,37757.428571428565,17304.629131000005]
[2066,12.857142857142858,5.7841129999999996,5.4285714285714288,2.4421810000000002,8401.2857142857138,3779.5319380000005,3206.8571428571427,1442.686203,21833.857142857141,9822.5156459999998,3713.7142857142858,1670.7087730000001,5000,2249.3770989999998,2910.1428571428573,1309.2017390000001,1092.8571428571429,491.64956599999999,37757.428571428565,16986.139026000001]
[2067,12.857142857142858,5.6776559999999998,5.4285714285714288,2.3972329999999999,8401.2857142857138,3709.9699989999995,3206.8571428571427,1416.1336960000001,21833.857142857141,9641.7331489999997,3713.7142857142858,1639.9595320000001,5000,2207.9775199999999,2910.1428571428573,1285.106002,1092.8571428571429,482.60080099999999,37757.428571428565,16673.510700000003]
[2068,12.857142857142858,5.5731599999999997,5.4285714285714288,2.3531119999999999,8401.2857142857138,3641.6883440000001,3206.8571428571427,1390.069886,21833.857142857141,9464.2779379999993,3713.7142857142858,1609.7762270000001,5000,2167.3398969999998,2910.1428571428573,1261.4537439999999,1092.8571428571429,473.71857699999998,37757.428571428565,16366.636268999999]
[2069,12.857142857142858,5.4705859999999999,5.4285714285714288,2.3098030000000001,8401.2857142857138,3574.6634049999998,3206.8571428571427,1364.485778,21833.857142857141,9290.0887739999998,3713.7142857142858,1580.1484439999999,5000,2127.450206,2910.1428571428573,1238.2368039999999,1092.8571428571429,464.99983099999997,37757.428571428565,16065.409836999999]
[2070,12.857142857142858,5.3699009999999996,5.4285714285714288,2.2672910000000002,8401.2857142857138,3508.8720530000001,3206.8571428571427,1339.3725420000001,21833.857142857141,9119.1055450000003,3713.7142857142858,1551.065957,5000,2088.29468,2910.1428571428573,1215.4471699999999,1092.8571428571429,456.441552,37757.428571428565,15769.727446000001]
[2071,12.857142857142858,5.2710679999999996,5.4285714285714288,2.225562,8401.2857142857138,3444.2915869999997,3206.8571428571427,1314.7215140000001,21833.857142857141,8951.2692459999998,3713.7142857142858,1522.5187309999999,5000,2049.859809,2910.1428571428573,1193.0769760000001,1092.8571428571429,448.04078700000002,37757.428571428565,15479.487063]
[2072,12.857142857142858,5.1740550000000001,5.4285714285714288,2.1846009999999998,8401.2857142857138,3380.8997169999998,3206.8571428571427,1290.5241860000001,21833.857142857141,8786.52196,3713.7142857142858,1494.4969140000001,5000,2012.1323279999999,2910.1428571428573,1171.118504,1092.8571428571429,439.79463700000002,37757.428571428565,15194.588529000001]
[2073,12.857142857142858,5.0788270000000004,5.4285714285714288,2.144393,8401.2857142857138,3318.6745679999999,3206.8571428571427,1266.772207,21833.857142857141,8624.8068309999999,3713.7142857142858,1466.9908359999999,5000,1975.099217,2910.1428571428573,1149.5641760000001,1092.8571428571429,431.70025800000002,37757.428571428565,14914.933525]
["H&P/T",642.85714285714278,414.84353900000002,271.42857142857122,175.15615999999991,420064.28571428609,271072.59447200003,160342.85714285707,103471.19659699999,1091692.8571428575,704482.6832780001,185685.71428571438,119825.250652,250000,161328.04173500004,145507.14285714287,93897.529661999986,54642.857142857167,35261.700551999995,1887871.4285714293,1218266.4024759997]
["Projected Del. (A-2Bc)",642.85714285714278,414.84353900000002,271.42857142857122,175.15615999999991,420064.28571428609,271072.59447200003,160342.85714285707,103471.19659699999,1091692.8571428575,704482.6832780001,185685.71428571438,119825.250652,250000,161328.04173500004,145507.14285714287,93897.529661999986,54642.857142857167,35261.700551999995,1887871.4285714293,1218266.4024759997]

{"sheet":"PAGE_5","index":4,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","FOLSOM-SOUTH CANAL: FSC EAST BAY MUD\n\nAF","FOLSOM-SOUTH CANAL: FSC EAST BAY MUD \n\nPW OF AF","FOLSOM-SOUTH CANAL: FSC SACRAMENTO CTY WA FSC\n\nAF","FOLSOM-SOUTH CANAL: FSC SACRAMENTO CTY WA FSC\n\nPW OF AF","FOLSOM-SOUTH CANAL: FSC SMUD 1/\n\n AF","FOLSOM-SOUTH CANAL: FSC SMUD 1/\n\nPW OF AF","FOLSOM-SOUTH CANAL: FSC TOTAL \n\nAF","FOLSOM-SOUTH CANAL: FSC TOTAL\n\n PW OF AF","FRIANT DAM: FD COUNTY OF MADERA\n\n AF","FRIANT DAM: FD COUNTY OF MADERA \n\nPW OF AF","FRIANT DAM: FD FRESNO CITY WW #18\n\nAF","FRIANT DAM: FD FRESNO CITY WW #18\n\nPW OF AF","FRIANT DAM: FD TOTAL\n\n AF","FRIANT DAM: FD TOTAL  \n\nPW OF AF"]
[2024,4559.2857142857147,4475.37248,4286,4207.1165639999999,4286,4207.1165639999999,13131.285714285714,12889.605608,69.857142857142861,68.571428999999995,129.28571428571428,126.906223,199.14285714285714,195.47765199999998]
[2025,4559.2857142857147,4393.0036620000001,4286,4129.6849709999997,4286,4129.6849709999997,13131.285714285714,12652.373604,69.857142857142861,67.309377999999995,129.28571428571428,124.570525,199.14285714285714,191.87990300000001]
[2026,4559.2857142857147,4312.1508329999997,4286,4053.6784990000001,4286,4053.6784990000001,13131.285714285714,12419.507830999999,69.857142857142861,66.070554999999999,129.28571428571428,122.277816,199.14285714285714,188.34837099999999]
[2027,4559.2857142857147,4232.786094,4286,3979.0709200000001,4286,3979.0709200000001,13131.285714285714,12190.927934000001,69.857142857142861,64.854532000000006,129.28571428571428,120.027304,199.14285714285714,184.88183600000002]
[2028,4559.2857142857147,4154.8820560000004,4286,3905.8364849999998,4286,3905.8364849999998,13131.285714285714,11966.555026,69.857142857142861,63.660890999999999,129.28571428571428,117.818213,199.14285714285714,181.47910400000001]
[2029,4559.2857142857147,4078.411834,4286,3833.949924,4286,3833.949924,13131.285714285714,11746.311682,69.857142857142861,62.489218000000001,129.28571428571428,115.649779,199.14285714285714,178.13899699999999]
[2030,4559.2857142857147,4003.3490390000002,4286,3763.3864290000001,4286,3763.3864290000001,13131.285714285714,11530.121897000001,69.857142857142861,61.339109999999998,129.28571428571428,113.52125599999999,199.14285714285714,174.860366]
[2031,4559.2857142857147,3929.6677690000001,4286,3694.1216479999998,4286,3694.1216479999998,13131.285714285714,11317.911065,69.857142857142861,60.210169,129.28571428571428,111.43190800000001,199.14285714285714,171.642077]
[2032,4559.2857142857147,3857.3425950000001,4286,3626.1316790000001,4286,3626.1316790000001,13131.285714285714,11109.605953,69.857142857142861,59.102006000000003,129.28571428571428,109.38101399999999,199.14285714285714,168.48302000000001]
[2033,4559.2857142857147,3786.3485599999999,4286,3559.393059,4286,3559.393059,13131.285714285714,10905.134678,69.857142857142861,58.014239000000003,129.28571428571428,107.36786600000001,199.14285714285714,165.38210500000002]
[2034,4559.2857142857147,3716.6611630000002,4286,3493.8827569999999,4286,3493.8827569999999,13131.285714285714,10704.426676999999,69.857142857142861,56.946492999999997,129.28571428571428,105.39176999999999,199.14285714285714,162.33826299999998]
[2035,4559.2857142857147,3648.2563559999999,4286,3429.5781670000001,4286,3429.5781670000001,13131.285714285714,10507.412689999999,69.857142857142861,55.898398,129.28571428571428,103.452045,199.14285714285714,159.35044299999998]
[2036,4559.2857142857147,3581.1105339999999,4286,3366.4570960000001,4286,3366.4570960000001,13131.285714285714,10314.024726,69.857142857142861,54.869593000000002,129.28571428571428,101.548019,199.14285714285714,156.41761199999999]
[2037,4559.2857142857147,3515.2005239999999,4286,3304.4977629999998,4286,3304.4977629999998,13131.285714285714,10124.196049999999,69.857142857142861,53.859723000000002,129.28571428571428,99.679036999999994,199.14285714285714,153.53876]
[2038,4559.2857142857147,3450.5035819999998,4286,3243.6787859999999,4286,3243.6787859999999,13131.285714285714,9937.8611540000002,69.857142857142861,52.86844,129.28571428571428,97.844453999999999,199.14285714285714,150.71289400000001]
[2039,4559.2857142857147,3386.9973810000001,4286,3183.9791759999998,4286,3183.9791759999998,13131.285714285714,9754.9557329999989,69.857142857142861,51.895401,129.28571428571428,96.043636000000006,199.14285714285714,147.93903700000001]
[2040,4559.2857142857147,3324.6600060000001,4286,3125.3783330000001,4286,3125.3783330000001,13131.285714285714,9575.4166720000012,69.857142857142861,50.940271000000003,129.28571428571428,94.275960999999995,199.14285714285714,145.21623199999999]
[2041,4559.2857142857147,3263.4699439999999,4286,3067.8560320000001,4286,3067.8560320000001,13131.285714285714,9399.1820079999998,69.857142857142861,50.002719999999997,129.28571428571428,92.540820999999994,199.14285714285714,142.543541]
[2042,4559.2857142857147,3203.4060800000002,4286,3011.3924240000001,4286,3011.3924240000001,13131.285714285714,9226.190928,69.857142857142861,49.082424000000003,129.28571428571428,90.837615999999997,199.14285714285714,139.92004]
[2043,4559.2857142857147,3144.447686,4286,2955.9680239999998,4286,2955.9680239999998,13131.285714285714,9056.3837339999991,69.857142857142861,48.179067000000003,129.28571428571428,89.165757999999997,199.14285714285714,137.34482500000001]
[2044,4559.2857142857147,3086.5744159999999,4286,2901.5637040000001,4286,2901.5637040000001,13131.285714285714,8889.7018239999998,69.857142857142861,47.292335999999999,129.28571428571428,87.52467,199.14285714285714,134.81700599999999]
[2045,4559.2857142857147,3029.766298,4286,2848.160691,4286,2848.160691,13131.285714285714,8726.0876800000005,69.857142857142861,46.421923999999997,129.28571428571428,85.913786999999999,199.14285714285714,132.335711]
[2046,4559.2857142857147,2974.0037280000001,4286,2795.7405560000002,4286,2795.7405560000002,13131.285714285714,8565.484840000001,69.857142857142861,45.567532999999997,129.28571428571428,84.332550999999995,199.14285714285714,129.90008399999999]
[2047,4559.2857142857147,2919.2674630000001,4286,2744.2852079999998,4286,2744.2852079999998,13131.285714285714,8407.8378789999988,69.857142857142861,44.728867000000001,129.28571428571428,82.780417999999997,199.14285714285714,127.50928500000001]
[2048,4559.2857142857147,2865.5386140000001,4286,2693.776891,4286,2693.776891,13131.285714285714,8253.092396,69.857142857142861,43.905636000000001,129.28571428571428,81.256851999999995,199.14285714285714,125.162488]
[2049,4559.2857142857147,2812.7986390000001,4286,2644.1981759999999,4286,2644.1981759999999,13131.285714285714,8101.1949910000003,69.857142857142861,43.097557000000002,129.28571428571428,79.761328000000006,199.14285714285714,122.85888500000001]
[2050,4559.2857142857147,2761.0293390000002,4286,2595.5319519999998,4286,2595.5319519999998,13131.285714285714,7952.0932429999993,69.857142857142861,42.304350999999997,129.28571428571428,78.293328000000002,199.14285714285714,120.597679]
[2051,4559.2857142857147,2710.2128480000001,4286,2547.7614250000001,4286,2547.7614250000001,13131.285714285714,7805.7356980000004,69.857142857142861,41.525742999999999,129.28571428571428,76.852345999999997,199.14285714285714,118.37808899999999]
[2052,4559.2857142857147,2660.3316300000001,4286,2500.8701099999998,4286,2500.8701099999998,13131.285714285714,7662.0718500000003,69.857142857142861,40.761465000000001,129.28571428571428,75.437886000000006,199.14285714285714,116.19935100000001]
[2053,4559.2857142857147,2611.3684710000002,4286,2454.8418259999999,4286,2454.8418259999999,13131.285714285714,7521.0521229999995,69.857142857142861,40.011254000000001,129.28571428571428,74.049458000000001,199.14285714285714,114.060712]
[2054,4559.2857142857147,2563.3064749999999,4286,2409.6606879999999,4286,2409.6606879999999,13131.285714285714,7382.6278509999993,69.857142857142861,39.274850999999998,129.28571428571428,72.686584999999994,199.14285714285714,111.96143599999999]
[2055,4559.2857142857147,2516.1290549999999,4286,2365.3111050000002,4286,2365.3111050000002,13131.285714285714,7246.7512650000008,69.857142857142861,38.552000999999997,129.28571428571428,71.348794999999996,199.14285714285714,109.90079599999999]
[2056,4559.2857142857147,2469.819931,4286,2321.7777719999999,4286,2321.7777719999999,13131.285714285714,7113.3754749999989,69.857142857142861,37.842455000000001,129.28571428571428,70.035627000000005,199.14285714285714,107.87808200000001]
[2057,4559.2857142857147,2424.3631230000001,4286,2279.0456650000001,4286,2279.0456650000001,13131.285714285714,6982.4544530000003,69.857142857142861,37.145968000000003,129.28571428571428,68.746628000000001,199.14285714285714,105.892596]
[2058,4559.2857142857147,2379.7429430000002,4286,2237.1000399999998,4286,2237.1000399999998,13131.285714285714,6853.9430229999998,69.857142857142861,36.462299999999999,129.28571428571428,67.481352000000001,199.14285714285714,103.943652]
[2059,4559.2857142857147,2335.9439929999999,4286,2195.9264189999999,4286,2195.9264189999999,13131.285714285714,6727.7968309999997,69.857142857142861,35.791215000000001,129.28571428571428,66.239363999999995,199.14285714285714,102.03057899999999]
[2060,4559.2857142857147,2292.9511590000002,4286,2155.5105960000001,4286,2155.5105960000001,13131.285714285714,6603.9723510000003,69.857142857142861,35.132480999999999,129.28571428571428,65.020235,199.14285714285714,100.152716]
[2061,4559.2857142857147,2250.7496040000001,4286,2115.8386220000002,4286,2115.8386220000002,13131.285714285714,6482.4268480000001,69.857142857142861,34.485869999999998,129.28571428571428,63.823543999999998,199.14285714285714,98.309414000000004]
[2062,4559.2857142857147,2209.324764,4286,2076.8968060000002,4286,2076.8968060000002,13131.285714285714,6363.1183760000004,69.857142857142861,33.851160999999998,129.28571428571428,62.648876999999999,199.14285714285714,96.500037999999989]
[2063,4559.2857142857147,2168.6623450000002,4286,2038.6717120000001,4286,2038.6717120000001,13131.285714285714,6246.0057690000003,69.857142857142861,33.228133999999997,129.28571428571428,61.495829999999998,199.14285714285714,94.723963999999995]
[2064,4559.2857142857147,2128.7483139999999,4286,2001.1501470000001,4286,2001.1501470000001,13131.285714285714,6131.0486080000001,69.857142857142861,32.616573000000002,129.28571428571428,60.364004999999999,199.14285714285714,92.980578000000008]
[2065,4559.2857142857147,2089.568898,4286,1964.319162,4286,1964.319162,13131.285714285714,6018.207222,69.857142857142861,32.016267999999997,129.28571428571428,59.253011000000001,199.14285714285714,91.269278999999997]
[2066,4559.2857142857147,2051.1105739999998,4286,1928.1660489999999,4286,1928.1660489999999,13131.285714285714,5907.4426719999992,69.857142857142861,31.427011,129.28571428571428,58.162464999999997,199.14285714285714,89.589475999999991]
[2067,4559.2857142857147,2013.3600730000001,4286,1892.67833,4286,1892.67833,13131.285714285714,5798.7167330000002,69.857142857142861,30.848600000000001,129.28571428571428,57.091990000000003,199.14285714285714,87.94059]
[2068,4559.2857142857147,1976.3043660000001,4286,1857.84376,4286,1857.84376,13131.285714285714,5691.9918859999998,69.857142857142861,30.280835,129.28571428571428,56.041217000000003,199.14285714285714,86.322051999999999]
[2069,4559.2857142857147,1939.930666,4286,1823.650316,4286,1823.650316,13131.285714285714,5587.2312979999997,69.857142857142861,29.723519,129.28571428571428,55.009784000000003,199.14285714285714,84.733303000000006]
[2070,4559.2857142857147,1904.2264210000001,4286,1790.0862,4286,1790.0862,13131.285714285714,5484.3988209999998,69.857142857142861,29.176459999999999,129.28571428571428,53.997334000000002,199.14285714285714,83.173794000000001]
[2071,4559.2857142857147,1869.1793090000001,4286,1757.1398280000001,4286,1757.1398280000001,13131.285714285714,5383.4589650000007,69.857142857142861,28.639469999999999,129.28571428571428,53.003518,199.14285714285714,81.642988000000003]
[2072,4559.2857142857147,1834.777235,4286,1724.799831,4286,1724.799831,13131.285714285714,5284.3768970000001,69.857142857142861,28.112362999999998,129.28571428571428,52.027993000000002,199.14285714285714,80.140355999999997]
[2073,4559.2857142857147,1801.008329,4286,1693.0550490000001,4286,1693.0550490000001,13131.285714285714,5187.1184269999994,69.857142857142861,27.594957999999998,129.28571428571428,51.070422999999998,199.14285714285714,78.665380999999996]
["H&P/T",227964.28571428559,147108.12720099997,214300,138290.39737200004,214300,138290.39737200004,656564.2857142858,423688.92194499995,3492.8571428571395,2253.9832160000005,6464.2857142857201,4171.4822219999987,9957.1428571428514,6425.4654380000011]
["Projected Del. (A-2Bc)",227964.28571428559,147108.12720099997,214300,138290.39737200004,214300,138290.39737200004,656564.2857142858,423688.92194499995,3492.8571428571395,2253.9832160000005,6464.2857142857201,4171.4822219999987,9957.1428571428514,6425.4654380000011]

{"sheet":"PAGE_6","index":5,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","FRIANT-KERN CANAL: FKC ARVIN-EDISON WSD \n\n AF","FRIANT-KERN CANAL: FKC ARVIN-EDISON WSD\n\nPW OF AF","FRIANT-KERN CANAL: FKC CITY OF FRESNO\n\n AF","FRIANT-KERN CANAL: FKC CITY OF FRESNO\n\nPW OF AF","FRIANT-KERN CANAL: FKC CITY OF LINDSAY \n\nAF","FRIANT-KERN CANAL: FKC CITY OF LINDSAY\n\nPW OF AF","FRIANT-KERN CANAL: FKC CITY OF ORANGE COVE\n\nAF","FRIANT-KERN CANAL: FKC CITY OF ORANGE COVE \n\nPW OF AF","FRIANT-KERN CANAL: FKC DELANO-EARLIMART ID\n\n AF","FRIANT-KERN CANAL: FKC DELANO-EARLIMART ID\n\nPW OF AF","FRIANT-KERN CANAL: FKC LINDSAY-STRATHMORE ID \n\nAF","FRIANT-KERN CANAL: FKC LINDSAY-STRATHMORE ID\n\nPW OF AF"]
[2024,439.85714285714283,431.76161300000001,42944.571428571428,42154.180543000002,1736.8571428571429,1704.890447,1101.2857142857142,1081.016652,309.57142857142856,303.87379499999997,492,482.94478500000002]
[2025,439.85714285714283,423.81508000000002,42944.571428571428,41378.336730000003,1736.8571428571429,1673.512095,1101.2857142857142,1061.1206400000001,309.57142857142856,298.281026,492,474.05623100000003]
[2026,439.85714285714283,416.01480199999997,42944.571428571428,40616.772250000002,1736.8571428571429,1642.7112589999999,1101.2857142857142,1041.5908119999999,309.57142857142856,292.79119100000003,492,465.33127000000002]
[2027,439.85714285714283,408.35808800000001,42944.571428571428,39869.224294,1736.8571428571429,1612.47731,1101.2857142857142,1022.420429,309.57142857142856,287.40239600000001,492,456.76688999999999]
[2028,439.85714285714283,400.84229499999998,42944.571428571428,39135.434889999997,1736.8571428571429,1582.7998130000001,1101.2857142857142,1003.602875,309.57142857142856,282.11278099999998,492,448.36013800000001]
[2029,439.85714285714283,393.46483000000001,42944.571428571428,38415.150813,1736.8571428571429,1553.6685279999999,1101.2857142857142,985.13165700000002,309.57142857142856,276.92052200000001,492,440.10811100000001]
[2030,439.85714285714283,386.22314599999999,42944.571428571428,37708.123497,1736.8571428571429,1525.073402,1101.2857142857142,967.00039900000002,309.57142857142856,271.823825,492,432.00796200000002]
[2031,439.85714285714283,379.11474399999997,42944.571428571428,37014.108954000003,1736.8571428571429,1497.0045660000001,1101.2857142857142,949.20284600000002,309.57142857142856,266.82093200000003,492,424.056895]
[2032,439.85714285714283,372.13717200000002,42944.571428571428,36332.867684999997,1736.8571428571429,1469.4523349999999,1101.2857142857142,931.73285499999997,309.57142857142856,261.91011800000001,492,416.25216699999999]
[2033,439.85714285714283,365.28802200000001,42944.571428571428,35664.164599000003,1736.8571428571429,1442.4072000000001,1101.2857142857142,914.58439699999997,309.57142857142856,257.08968599999997,492,408.59108400000002]
[2034,439.85714285714283,358.56492900000001,42944.571428571428,35007.768930999999,1736.8571428571429,1415.8598280000001,1101.2857142857142,897.75155600000005,309.57142857142856,252.35797400000001,492,401.07100200000002]
[2035,439.85714285714283,351.965575,42944.571428571428,34363.454166000003,1736.8571428571429,1389.801058,1101.2857142857142,881.228521,309.57142857142856,247.71334899999999,492,393.68932799999999]
[2036,439.85714285714283,345.48768100000001,42944.571428571428,33730.997953999999,1736.8571428571429,1364.221898,1101.2857142857142,865.009591,309.57142857142856,243.15420700000001,492,386.443512]
[2037,439.85714285714283,339.12901199999999,42944.571428571428,33110.182041,1736.8571428571429,1339.113519,1101.2857142857142,849.08916899999997,309.57142857142856,238.67897600000001,492,379.33105399999999]
[2038,439.85714285714283,332.88737400000002,42944.571428571428,32500.792186999999,1736.8571428571429,1314.4672579999999,1101.2857142857142,833.46176100000002,309.57142857142856,234.286112,492,372.34950099999998]
[2039,439.85714285714283,326.76061199999998,42944.571428571428,31902.618097999999,1736.8571428571429,1290.2746090000001,1101.2857142857142,818.12197400000002,309.57142857142856,229.974098,492,365.496443]
[2040,439.85714285714283,320.74661300000002,42944.571428571428,31315.453347999999,1736.8571428571429,1266.5272239999999,1101.2857142857142,803.06451500000003,309.57142857142856,225.741445,492,358.76951500000001]
[2041,439.85714285714283,314.843301,42944.571428571428,30739.095311000001,1736.8571428571429,1243.216907,1101.2857142857142,788.28418599999998,309.57142857142856,221.58669499999999,492,352.16639500000002]
[2042,439.85714285714283,309.04863899999998,42944.571428571428,30173.345089999999,1736.8571428571429,1220.3356140000001,1101.2857142857142,773.77588800000001,309.57142857142856,217.50841199999999,492,345.68480499999998]
[2043,439.85714285714283,303.36062700000002,42944.571428571428,29618.007450000001,1736.8571428571429,1197.8754489999999,1101.2857142857142,759.53461400000003,309.57142857142856,213.50519,492,339.32250800000003]
[2044,439.85714285714283,297.77730300000002,42944.571428571428,29072.890748999998,1736.8571428571429,1175.8286619999999,1101.2857142857142,745.55544899999995,309.57142857142856,209.575647,492,333.07730800000002]
[2045,439.85714285714283,292.296739,42944.571428571428,28537.80687,1736.8571428571429,1154.1876440000001,1101.2857142857142,731.83357000000001,309.57142857142856,205.71842599999999,492,326.94705099999999]
[2046,439.85714285714283,286.91704499999997,42944.571428571428,28012.571161,1736.8571428571429,1132.9449259999999,1101.2857142857142,718.36424099999999,309.57142857142856,201.932197,492,320.929621]
[2047,439.85714285714283,281.63636300000002,42944.571428571428,27497.002366000001,1736.8571428571429,1112.093179,1101.2857142857142,705.14281300000005,309.57142857142856,198.215654,492,315.02294000000001]
[2048,439.85714285714283,276.45287100000002,42944.571428571428,26990.922568000002,1736.8571428571429,1091.625207,1101.2857142857142,692.16472399999998,309.57142857142856,194.56751299999999,492,309.22497199999998]
[2049,439.85714285714283,271.36478199999999,42944.571428571428,26494.157122000001,1736.8571428571429,1071.5339449999999,1101.2857142857142,679.42549599999995,309.57142857142856,190.98651599999999,492,303.53371499999997]
[2050,439.85714285714283,266.370338,42944.571428571428,26006.534598999999,1736.8571428571429,1051.812461,1101.2857142857142,666.92073200000004,309.57142857142856,187.47142700000001,492,297.947205]
[2051,439.85714285714283,261.46781600000003,42944.571428571428,25527.886723,1736.8571428571429,1032.4539500000001,1101.2857142857142,654.646118,309.57142857142856,184.02103199999999,492,292.46351399999998]
[2052,439.85714285714283,256.65552500000001,42944.571428571428,25058.048317000001,1736.8571428571429,1013.45173,1101.2857142857142,642.59741599999995,309.57142857142856,180.634142,492,287.08075000000002]
[2053,439.85714285714283,251.931804,42944.571428571428,24596.857242999999,1736.8571428571429,994.79924400000004,1101.2857142857142,630.77047000000005,309.57142857142856,177.30958699999999,492,281.797055]
[2054,439.85714285714283,247.29502199999999,42944.571428571428,24144.154349,1736.8571428571429,976.49005599999998,1101.2857142857142,619.16119700000002,309.57142857142856,174.046221,492,276.61060600000002]
[2055,439.85714285714283,242.74358000000001,42944.571428571428,23699.78341,1736.8571428571429,958.51784599999996,1101.2857142857142,607.76559299999997,309.57142857142856,170.842916,492,271.51961399999999]
[2056,439.85714285714283,238.27590699999999,42944.571428571428,23263.591078000001,1736.8571428571429,940.87641299999996,1101.2857142857142,596.57972299999994,309.57142857142856,167.69856799999999,492,266.52231999999998]
[2057,439.85714285714283,233.89046099999999,42944.571428571428,22835.426824999999,1736.8571428571429,923.55966899999999,1101.2857142857142,585.59972800000003,309.57142857142856,164.61209099999999,492,261.61700100000002]
[2058,439.85714285714283,229.58572799999999,42944.571428571428,22415.142895000001,1736.8571428571429,906.56163900000001,1101.2857142857142,574.821819,309.57142857142856,161.58242100000001,492,256.801964]
[2059,439.85714285714283,225.36022399999999,42944.571428571428,22002.594252999999,1736.8571428571429,889.87645499999996,1101.2857142857142,564.24227599999995,309.57142857142856,158.60851099999999,492,252.075548]
[2060,439.85714285714283,221.21249,42944.571428571428,21597.638531000001,1736.8571428571429,873.49836100000005,1101.2857142857142,553.85744899999997,309.57142857142856,155.689336,492,247.43612100000001]
[2061,439.85714285714283,217.14109400000001,42944.571428571428,21200.135980999999,1736.8571428571429,857.42170399999998,1101.2857142857142,543.66375400000004,309.57142857142856,152.82388800000001,492,242.882082]
[2062,439.85714285714283,213.144633,42944.571428571428,20809.949429,1736.8571428571429,841.64093600000001,1101.2857142857142,533.65767200000005,309.57142857142856,150.011179,492,238.41185899999999]
[2063,439.85714285714283,209.22172499999999,42944.571428571428,20426.944224999999,1736.8571428571429,826.15061200000002,1101.2857142857142,523.83575199999996,309.57142857142856,147.250237,492,234.023911]
[2064,439.85714285714283,205.37101899999999,42944.571428571428,20050.988195999998,1736.8571428571429,810.94538599999998,1101.2857142857142,514.19460300000003,309.57142857142856,144.54011,492,229.716722]
[2065,439.85714285714283,201.591184,42944.571428571428,19681.951604000002,1736.8571428571429,796.02001099999995,1101.2857142857142,504.73089900000002,309.57142857142856,141.879862,492,225.48880700000001]
[2066,439.85714285714283,197.88091700000001,42944.571428571428,19319.707095999998,1736.8571428571429,781.36933599999998,1101.2857142857142,495.441373,309.57142857142856,139.268576,492,221.338706]
[2067,439.85714285714283,194.23893699999999,42944.571428571428,18964.129664,1736.8571428571429,766.98830499999997,1101.2857142857142,486.32281999999998,309.57142857142856,136.70535100000001,492,217.26498799999999]
[2068,439.85714285714283,190.66398699999999,42944.571428571428,18615.096603000002,1736.8571428571429,752.87195599999995,1101.2857142857142,477.37209300000001,309.57142857142856,134.189302,492,213.266246]
[2069,439.85714285714283,187.15483399999999,42944.571428571428,18272.487463000001,1736.8571428571429,739.01541699999996,1101.2857142857142,468.58610399999998,309.57142857142856,131.71956,492,209.34110000000001]
[2070,439.85714285714283,183.71026599999999,42944.571428571428,17936.184012999998,1736.8571428571429,725.413906,1101.2857142857142,459.96181999999999,309.57142857142856,129.29527300000001,492,205.48819700000001]
[2071,439.85714285714283,180.32909599999999,42944.571428571428,17606.070197000001,1736.8571428571429,712.06272999999999,1101.2857142857142,451.49626499999999,309.57142857142856,126.915606,492,201.70620500000001]
[2072,439.85714285714283,177.010155,42944.571428571428,17282.032094999999,1736.8571428571429,698.95728099999997,1101.2857142857142,443.18651799999998,309.57142857142856,124.579736,492,197.993821]
[2073,439.85714285714283,173.75229999999999,42944.571428571428,16963.957885,1736.8571428571429,686.09303699999998,1101.2857142857142,435.02971100000002,309.57142857142856,122.286857,492,194.349763]
["H&P/T",21992.85714285713,14192.258300000003,2147228.5714285704,1385632.7223409999,86842.857142857189,56040.752323000015,55064.285714285768,35533.653534999998,15478.571428571444,9988.5104719999981,24600,15874.679308000002]
["Projected Del. (A-2Bc)",21992.85714285713,14192.258300000003,2147228.5714285704,1385632.7223409999,86842.857142857189,56040.752323000015,55064.285714285768,35533.653534999998,15478.571428571444,9988.5104719999981,24600,15874.679308000002]

{"sheet":"PAGE_7","index":6,"n_rows":62,"n_cols":15,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5.1159999999999997E-2]
[]
["YEAR","FRIANT-KERN CANAL CONTINUED: FKC SHAFTER-WASCO ID \n\nAF","FRIANT-KERN CANAL CONTINUED: FKC SHAFTER-WASCO ID\n\nPW OF AF","FRIANT-KERN CANAL CONTINUED: FKC TERRA BELLA ID\n\n AF","FRIANT-KERN CANAL CONTINUED: FKC TERRA BELLA ID\n\nPW OF AF","FRIANT-KERN CANAL CONTINUED: FKC TOTAL\n\n AF","FRIANT-KERN CANAL CONTINUED: FKC TOTAL\n\nPW OF AF","NEW MELONES D & R: NMD&R STOCKTON EAST WD\n\nAF","NEW MELONES D & R: NMD&R STOCKTON EAST WD\n\nPW OF AF","SACRAMENTO RIVER: SR CITY OF REDDING \n\nAF","SACRAMENTO RIVER: SR CITY OF REDDING\n\n PW OF AF","SACRAMENTO RIVER: SR CITY OF WEST SACRAMENTO \n\nAF","SACRAMENTO RIVER: SR CITY OF WEST SACRAMENTO\n\nPW OF AF","SACRAMENTO RIVER: SR LAKE CA P.O.A. \n\nAF","SACRAMENTO RIVER: SR LAKE CA P.O.A.\n\nPW OF AF"]
[2024,152.14285714285714,143.895994,1403.2857142857142,1327.220982,48579.571428571435,47629.784810999998,28394.142857142859,26855.045825000001,2326.7142857142858,2200.5953509999999,5041.7142857142853,4768.4294909999999,164.28571428571428,155.38065]
[2025,152.14285714285714,141.247601,1403.2857142857142,1302.793602,48579.571428571435,46753.163005000002,28394.142857142859,26360.781178000001,2326.7142857142858,2160.0935960000002,5041.7142857142853,4680.6669849999998,164.28571428571428,152.520884]
[2026,152.14285714285714,138.647952,1403.2857142857142,1278.8158060000001,48579.571428571435,45892.675342000002,28394.142857142859,25875.613426,2326.7142857142858,2120.3372720000002,5041.7142857142853,4594.5197399999997,164.28571428571428,149.713751]
[2027,152.14285714285714,136.096149,1403.2857142857142,1255.2793180000001,48579.571428571435,45048.024873999995,28394.142857142859,25399.375143000001,2326.7142857142858,2081.3126600000001,5041.7142857142853,4509.9580269999997,164.28571428571428,146.95828299999999]
[2028,152.14285714285714,133.59131199999999,1403.2857142857142,1232.1760180000001,48579.571428571435,44218.920121999989,28394.142857142859,24931.901979999999,2326.7142857142858,2043.006292,5041.7142857142853,4426.9526649999998,164.28571428571428,144.25353000000001]
[2029,152.14285714285714,131.132576,1403.2857142857142,1209.497932,48579.571428571435,43405.074969000001,28394.142857142859,24473.032619000001,2326.7142857142858,2005.404949,5041.7142857142853,4345.4750080000003,164.28571428571428,141.598557]
[2030,152.14285714285714,128.71909299999999,1403.2857142857142,1187.2372339999999,48579.571428571435,42606.208557999998,28394.142857142859,24022.608705999999,2326.7142857142858,1968.4956549999999,5041.7142857142853,4265.4969410000003,164.28571428571428,138.992448]
[2031,152.14285714285714,126.35003,1403.2857142857142,1165.386242,48579.571428571435,41822.045209000011,28394.142857142859,23580.474803000001,2326.7142857142858,1932.265674,5041.7142857142853,4186.9908619999997,164.28571428571428,136.43430499999999]
[2032,152.14285714285714,124.02457,1403.2857142857142,1143.9374150000001,48579.571428571435,41052.314317000004,28394.142857142859,23146.478333999999,2326.7142857142858,1896.7025020000001,5041.7142857142853,4109.9296809999996,164.28571428571428,133.92324400000001]
[2033,152.14285714285714,121.74190900000001,1403.2857142857142,1122.8833520000001,48579.571428571435,40296.750248999997,28394.142857142859,22720.469530999999,2326.7142857142858,1861.7938670000001,5041.7142857142853,4034.286803,164.28571428571428,131.45839899999999]
[2034,152.14285714285714,119.50126,1403.2857142857142,1102.2167870000001,48579.571428571435,39555.092266999993,28394.142857142859,22302.301380000001,2326.7142857142858,1827.527722,5041.7142857142853,3960.036126,164.28571428571428,129.03891899999999]
[2035,152.14285714285714,117.30185,1403.2857142857142,1081.9305890000001,48579.571428571435,38827.084436000005,28394.142857142859,21891.829575,2326.7142857142858,1793.892243,5041.7142857142853,3887.1520249999999,164.28571428571428,126.66397000000001]
[2036,152.14285714285714,115.142921,1403.2857142857142,1062.017756,48579.571428571435,38112.47552,28394.142857142859,21488.912466000002,2326.7142857142858,1760.8758210000001,5041.7142857142853,3815.6093500000002,164.28571428571428,124.332731]
[2037,152.14285714285714,113.023726,1403.2857142857142,1042.471417,48579.571428571435,37411.018914,28394.142857142859,21093.41101,2326.7142857142858,1728.4670639999999,5041.7142857142853,3745.3834109999998,164.28571428571428,122.044399]
[2038,152.14285714285714,110.943535,1403.2857142857142,1023.284826,48579.571428571435,36722.472553999993,28394.142857142859,20705.188720999999,2326.7142857142858,1696.6547860000001,5041.7142857142853,3676.4499740000001,164.28571428571428,119.79818299999999]
[2039,152.14285714285714,108.901629,1403.2857142857142,1004.451363,48579.571428571435,36046.598826000001,28394.142857142859,20324.111627999999,2326.7142857142858,1665.428011,5041.7142857142853,3608.7852499999999,164.28571428571428,117.59330799999999]
[2040,152.14285714285714,106.897305,1403.2857142857142,985.96452799999997,48579.571428571435,35383.164492999989,28394.142857142859,19950.048223999998,2326.7142857142858,1634.7759619999999,5041.7142857142853,3542.36589,164.28571428571428,115.429014]
[2041,152.14285714285714,104.92986999999999,1403.2857142857142,967.81794200000002,48579.571428571435,34731.940606999997,28394.142857142859,19582.869423,2326.7142857142858,1604.6880610000001,5041.7142857142853,3477.1689719999999,164.28571428571428,113.304554]
[2042,152.14285714285714,102.998645,1403.2857142857142,950.00534200000004,48579.571428571435,34092.702434999992,28394.142857142859,19222.448512999999,2326.7142857142858,1575.1539250000001,5041.7142857142853,3413.1719969999999,164.28571428571428,111.219194]
[2043,152.14285714285714,101.102964,1403.2857142857142,932.52058099999999,48579.571428571435,33465.229382999998,28394.142857142859,18868.661117,2326.7142857142858,1546.163362,5041.7142857142853,3350.3528799999999,164.28571428571428,109.17221499999999]
[2044,152.14285714285714,99.242174000000006,1403.2857142857142,915.35762499999998,48579.571428571435,32849.304916999994,28394.142857142859,18521.385146000001,2326.7142857142858,1517.706367,5041.7142857142853,3288.6899440000002,164.28571428571428,107.16291]
[2045,152.14285714285714,97.415631000000005,1403.2857142857142,898.51055299999996,48579.571428571435,32244.716484,28394.142857142859,18180.500756000001,2326.7142857142858,1489.7731209999999,5041.7142857142853,3228.161908,164.28571428571428,105.19058699999999]
[2046,152.14285714285714,95.622704999999996,1403.2857142857142,881.97354900000005,48579.571428571435,31651.255444999995,28394.142857142859,17845.890313,2326.7142857142858,1462.3539840000001,5041.7142857142853,3168.7478850000002,164.28571428571428,103.254564]
[2047,152.14285714285714,93.862778000000006,1403.2857142857142,865.74090699999999,48579.571428571435,31068.716999999997,28394.142857142859,17517.438343999998,2326.7142857142858,1435.439494,5041.7142857142853,3110.4273720000001,164.28571428571428,101.354173]
[2048,152.14285714285714,92.135242000000005,1403.2857142857142,849.80702499999995,48579.571428571435,30496.900122000003,28394.142857142859,17195.031502999998,2326.7142857142858,1409.020362,5041.7142857142853,3053.1802419999999,164.28571428571428,99.488759000000002]
[2049,152.14285714285714,90.439501000000007,1403.2857142857142,834.16640500000005,48579.571428571435,29935.607482000003,28394.142857142859,16878.558530999999,2326.7142857142858,1383.0874719999999,5041.7142857142853,2996.9867410000002,164.28571428571428,97.657677000000007]
[2050,152.14285714285714,88.774970999999994,1403.2857142857142,818.81364900000005,48579.571428571435,29384.645381999999,28394.142857142859,16567.910214,2326.7142857142858,1357.6318739999999,5041.7142857142853,2941.8274759999999,164.28571428571428,95.860297000000003]
[2051,152.14285714285714,87.141075000000001,1403.2857142857142,803.74345900000003,48579.571428571435,28843.823687,28394.142857142859,16262.979352,2326.7142857142858,1332.6447840000001,5041.7142857142853,2887.6834119999999,164.28571428571428,94.095996999999997]
[2052,152.14285714285714,85.537251999999995,1403.2857142857142,788.95063500000003,48579.571428571435,28312.955766999999,28394.142857142859,15963.660712999999,2326.7142857142858,1308.1175800000001,5041.7142857142853,2834.5358639999999,164.28571428571428,92.364169000000004]
[2053,152.14285714285714,83.962947,1403.2857142857142,774.430071,48579.571428571435,27791.858420999997,28394.142857142859,15669.851006999999,2326.7142857142858,1284.041796,5041.7142857142853,2782.366493,164.28571428571428,90.664214999999999]
[2054,152.14285714285714,82.417615999999995,1403.2857142857142,760.17675699999995,48579.571428571435,27280.351823999998,28394.142857142859,15381.448840999999,2326.7142857142858,1260.4091249999999,5041.7142857142853,2731.1572930000002,164.28571428571428,88.995547999999999]
[2055,152.14285714285714,80.900728000000001,1403.2857142857142,746.18577300000004,48579.571428571435,26778.259460000001,28394.142857142859,15098.354691,2326.7142857142858,1237.211411,5041.7142857142853,2680.8905949999998,164.28571428571428,87.357592999999994]
[2056,152.14285714285714,79.411756999999994,1403.2857142857142,732.45229300000005,48579.571428571435,26285.408058999998,28394.142857142859,14820.470862,2326.7142857142858,1214.4406489999999,5041.7142857142853,2631.5490500000001,164.28571428571428,85.749785000000003]
[2057,152.14285714285714,77.950191000000004,1403.2857142857142,718.97157600000003,48579.571428571435,25801.627541999995,28394.142857142859,14547.70146,2326.7142857142858,1192.08898,5041.7142857142853,2583.115632,164.28571428571428,84.171567999999994]
[2058,152.14285714285714,76.515524999999997,1403.2857142857142,705.73896999999999,48579.571428571435,25326.750960999994,28394.142857142859,14279.952353000001,2326.7142857142858,1170.148692,5041.7142857142853,2535.5736270000002,164.28571428571428,82.622398000000004]
[2059,152.14285714285714,75.107264000000001,1403.2857142857142,692.749909,48579.571428571435,24860.614439999998,28394.142857142859,14017.131144000001,2326.7142857142858,1148.6122130000001,5041.7142857142853,2488.9066269999998,164.28571428571428,81.101740000000007]
[2060,152.14285714285714,73.724922000000007,1403.2857142857142,679.999911,48579.571428571435,24403.057121000002,28394.142857142859,13759.147134999999,2326.7142857142858,1127.472111,5041.7142857142853,2443.0985300000002,164.28571428571428,79.609070000000003]
[2061,152.14285714285714,72.368020999999999,1403.2857142857142,667.48457499999995,48579.571428571435,23953.921098999996,28394.142857142859,13505.911298000001,2326.7142857142858,1106.7210909999999,5041.7142857142853,2398.1335260000001,164.28571428571428,78.143872999999999]
[2062,152.14285714285714,71.036094000000006,1403.2857142857142,655.19958299999996,48579.571428571435,23513.051385000002,28394.142857142859,13257.336244,2326.7142857142858,1086.351991,5041.7142857142853,2353.996099,164.28571428571428,76.705641999999997]
[2063,152.14285714285714,69.728682000000006,1403.2857142857142,643.14069500000005,48579.571428571435,23080.295838999999,28394.142857142859,13013.33619,2326.7142857142858,1066.3577829999999,5041.7142857142853,2310.671018,164.28571428571428,75.293881999999996]
[2064,152.14285714285714,68.445331999999993,1403.2857142857142,631.30375000000004,48579.571428571435,22655.505117999997,28394.142857142859,12773.826934999999,2326.7142857142858,1046.7315659999999,5041.7142857142853,2268.1433299999999,164.28571428571428,73.908105000000006]
[2065,152.14285714285714,67.185602000000003,1403.2857142857142,619.684662,48579.571428571435,22238.532631000005,28394.142857142859,12538.725826,2326.7142857142858,1027.4665680000001,5041.7142857142853,2226.398361,164.28571428571428,72.547832999999997]
[2066,152.14285714285714,65.949056999999996,1403.2857142857142,608.27942299999995,48579.571428571435,21829.234483999997,28394.142857142859,12307.951730999999,2326.7142857142858,1008.55614,5041.7142857142853,2185.4217039999999,164.28571428571428,71.212597000000002]
[2067,152.14285714285714,64.735270999999997,1403.2857142857142,597.08409600000005,48579.571428571435,21427.469431999998,28394.142857142859,12081.425012,2326.7142857142858,989.99375699999996,5041.7142857142853,2145.1992190000001,164.28571428571428,69.901934999999995]
[2068,152.14285714285714,63.543824000000001,1403.2857142857142,586.09481800000003,48579.571428571435,21033.098829000002,28394.142857142859,11859.067496,2326.7142857142858,971.77301299999999,5041.7142857142853,2105.7170249999999,164.28571428571428,68.615397000000002]
[2069,152.14285714285714,62.374305999999997,1403.2857142857142,575.30779700000005,48579.571428571435,20645.986581000008,28394.142857142859,11640.802449999999,2326.7142857142858,953.88761999999997,5041.7142857142853,2066.9614959999999,164.28571428571428,67.352536999999998]
[2070,152.14285714285714,61.226312,1403.2857142857142,564.71930999999995,48579.571428571435,20265.999096999996,28394.142857142859,11426.554553,2326.7142857142858,936.33140600000002,5041.7142857142853,2028.9192599999999,164.28571428571428,66.112919000000005]
[2071,152.14285714285714,60.099448000000002,1403.2857142857142,554.32570299999998,48579.571428571435,19893.005250000002,28394.142857142859,11216.249868000001,2326.7142857142858,919.09831299999996,5041.7142857142853,1991.577188,164.28571428571428,64.896117000000004]
[2072,152.14285714285714,0,1403.2857142857142,0,48579.571428571435,18923.759605999996,28394.142857142859,0,2326.7142857142858,0,5041.7142857142853,0,164.28571428571428,0]
[2073,152.14285714285714,0,1403.2857142857142,0,48579.571428571435,18575.469552999995,28394.142857142859,0,2326.7142857142858,0,5041.7142857142853,0,164.28571428571428,0]
["H&P/T",7607.1428571428532,4613.0451189999985,70164.285714285768,42548.302511000009,2428978.57142857,1564423.9239090006,1419707.1428571439,860924.16356999974,116335.71428571433,70547.10403799999,252085.71428571441,152867.21899500003,8214.2857142857229,4981.222424999999]
["7 - Year Hist Avg (A-12)",152.14285714285714,136.19009671428572,1403.285714285714,1256.1458417142858,48579.571428571428,45079.121668714281,28394.142857142862,25416.908411,2326.7142857142858,2082.7493964285718,5041.7142857142853,4513.0712652857146,164.28571428571425,147.059729]
["Projected Del. (A-2Bc)",7607.1428571428532,4613.0451189999985,70164.285714285768,42548.302511000009,2428978.57142857,1564423.9239090006,1419707.1428571439,860924.16356999974,116335.71428571433,70547.10403799999,252085.71428571441,152867.21899500003,8214.2857142857229,4981.222424999999]

{"sheet":"PAGE_8","index":7,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
[]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SACRAMENTO RIVER CONTINUED: SR RIVERVIEW GOLF & CC\n\n AF","SACRAMENTO RIVER CONTINUED: SR RIVERVIEW GOLF & CC\n\nPW OF AF","SACRAMENTO RIVER CONTINUED: SR TOTAL\n\n AF","SACRAMENTO RIVER CONTINUED: SR TOTAL \n\nPW OF AF","SAN FELIPE UNIT IN-BASIN: SFUIB SAN BENITO COUNTY WD \n\nAF","SAN FELIPE UNIT IN-BASIN: SFUIB SAN BENITO COUNTY WD\n\n PW OF AF","SAN FELIPE UNIT IN-BASIN: SFUIB SANTA CLARA VALLEY WD\n\n AF","SAN FELIPE UNIT IN-BASIN: SFUIB SANTA CLARA VALLEY WD\n\nPW OF AF","SAN FELIPE UNIT IN-BASIN: SFUIB TOTAL\n\n AF","SAN FELIPE UNIT IN-BASIN: SFUIB TOTAL \n\nPW OF AF"]
[2024,20.571428571428573,19.821166000000002,7553.2857142857138,7144.2266579999996,6512.5714285714284,6275.0509460000003,91451.142857142855,88115.821339000002,97963.71428571429,94390.872283999997]
[2025,20.571428571428573,19.45636,7553.2857142857138,7012.7378250000002,6512.5714285714284,6159.5592100000003,91451.142857142855,86494.057755999995,97963.71428571429,92653.616966000001]
[2026,20.571428571428573,19.098267,7553.2857142857138,6883.6690300000009,6512.5714285714284,6046.1930899999998,91451.142857142855,84902.142582,97963.71428571429,90948.335672000001]
[2027,20.571428571428573,18.746765,7553.2857142857138,6756.975735,6512.5714285714284,5934.9134620000004,91451.142857142855,83339.526461000001,97963.71428571429,89274.439922999998]
[2028,20.571428571428573,18.401733,7553.2857142857138,6632.6142199999995,6512.5714285714284,5825.6819260000002,91451.142857142855,81805.670146000004,97963.71428571429,87631.352071999994]
[2029,20.571428571428573,18.063051000000002,7553.2857142857138,6510.5415650000004,6512.5714285714284,5718.460787,91451.142857142855,80300.044315000006,97963.71428571429,86018.505101000002]
[2030,20.571428571428573,17.730602000000001,7553.2857142857138,6390.7156459999997,6512.5714285714284,5613.2130420000003,91451.142857142855,78822.129388999994,97963.71428571429,84435.342430999997]
[2031,20.571428571428573,17.404271999999999,7553.2857142857138,6273.0951129999994,6512.5714285714284,5509.9023729999999,91451.142857142855,77371.415351000003,97963.71428571429,82881.317723999993]
[2032,20.571428571428573,17.083947999999999,7553.2857142857138,6157.6393749999997,6512.5714285714284,5408.4931260000003,91451.142857142855,75947.401572000002,97963.71428571429,81355.894698000004]
[2033,20.571428571428573,16.769518999999999,7553.2857142857138,6044.3085880000008,6512.5714285714284,5308.9503080000004,91451.142857142855,74549.596634999994,97963.71428571429,79858.546942999994]
[2034,20.571428571428573,16.460878000000001,7553.2857142857138,5933.0636449999993,6512.5714285714284,5211.2395660000002,91451.142857142855,73177.518169000003,97963.71428571429,78388.757735000007]
[2035,20.571428571428573,16.157917000000001,7553.2857142857138,5823.8661549999997,6512.5714285714284,5115.327182,91451.142857142855,71830.692681,97963.71428571429,76946.019862999994]
[2036,20.571428571428573,15.860531999999999,7553.2857142857138,5716.6784340000004,6512.5714285714284,5021.1800560000001,91451.142857142855,70508.655392999994,97963.71428571429,75529.835447999998]
[2037,20.571428571428573,15.568619999999999,7553.2857142857138,5611.4634939999996,6512.5714285714284,4928.7656989999996,91451.142857142855,69210.950079000002,97963.71428571429,74139.715777000005]
[2038,20.571428571428573,15.282081,7553.2857142857138,5508.1850240000003,6512.5714285714284,4838.0522199999996,91451.142857142855,67937.128912,97963.71428571429,72775.181131000005]
[2039,20.571428571428573,15.000816,7553.2857142857138,5406.8073850000001,6512.5714285714284,4749.0083139999997,91451.142857142855,66686.752305999995,97963.71428571429,71435.760620000001]
[2040,20.571428571428573,14.724727,7553.2857142857138,5307.2955929999998,6512.5714285714284,4661.6032530000002,91451.142857142855,65459.388765999996,97963.71428571429,70120.992018999998]
[2041,20.571428571428573,14.453720000000001,7553.2857142857138,5209.6153070000009,6512.5714285714284,4575.8068739999999,91451.142857142855,64254.614739999997,97963.71428571429,68830.421614000006]
[2042,20.571428571428573,14.187701000000001,7553.2857142857138,5113.7328170000001,6512.5714285714284,4491.5895689999998,91451.142857142855,63072.014469000002,97963.71428571429,67563.604038000005]
[2043,20.571428571428573,13.926577,7553.2857142857138,5019.6150339999995,6512.5714285714284,4408.9222769999997,91451.142857142855,61911.179846999999,97963.71428571429,66320.102123000004]
[2044,20.571428571428573,13.670260000000001,7553.2857142857138,4927.2294810000003,6512.5714285714284,4327.776468,91451.142857142855,60771.710278999999,97963.71428571429,65099.486747000003]
[2045,20.571428571428573,13.418659999999999,7553.2857142857138,4836.5442760000005,6512.5714285714284,4248.1241399999999,91451.142857142855,59653.212544000002,97963.71428571429,63901.336684000002]
[2046,20.571428571428573,13.171690999999999,7553.2857142857138,4747.5281239999995,6512.5714285714284,4169.9378059999999,91451.142857142855,58555.300655999999,97963.71428571429,62725.238463000002]
[2047,20.571428571428573,12.929266999999999,7553.2857142857138,4660.1503060000005,6512.5714285714284,4093.1904850000001,91451.142857142855,57477.595736000003,97963.71428571429,61570.786221000002]
[2048,20.571428571428573,12.691305,7553.2857142857138,4574.3806679999998,6512.5714285714284,4017.8556910000002,91451.142857142855,56419.725875999997,97963.71428571429,60437.581567000001]
[2049,20.571428571428573,12.457723,7553.2857142857138,4490.1896130000005,6512.5714285714284,3943.9074260000002,91451.142857142855,55381.326012999998,97963.71428571429,59325.233440000004]
[2050,20.571428571428573,12.228440000000001,7553.2857142857138,4407.5480870000001,6512.5714285714284,3871.3201730000001,91451.142857142855,54362.037805,97963.71428571429,58233.357978]
[2051,20.571428571428573,12.003375999999999,7553.2857142857138,4326.4275690000004,6512.5714285714284,3800.068882,91451.142857142855,53361.509501,97963.71428571429,57161.578383]
[2052,20.571428571428573,11.782455000000001,7553.2857142857138,4246.8000679999996,6512.5714285714284,3730.128964,91451.142857142855,52379.395830000001,97963.71428571429,56109.524792999997]
[2053,20.571428571428573,11.5656,7553.2857142857138,4168.6381039999997,6512.5714285714284,3661.476283,91451.142857142855,51415.35787,97963.71428571429,55076.834153000003]
[2054,20.571428571428573,11.352736,7553.2857142857138,4091.914702,6512.5714285714284,3594.087149,91451.142857142855,50469.062939000003,97963.71428571429,54063.150089000002]
[2055,20.571428571428573,11.143789999999999,7553.2857142857138,4016.6033890000003,6512.5714285714284,3527.938306,91451.142857142855,49540.184480000004,97963.71428571429,53068.122786]
[2056,20.571428571428573,10.938689999999999,7553.2857142857138,3942.6781739999997,6512.5714285714284,3463.006926,91451.142857142855,48628.401943999997,97963.71428571429,52091.408869999999]
[2057,20.571428571428573,10.737363999999999,7553.2857142857138,3870.1135440000003,6512.5714285714284,3399.2706020000001,91451.142857142855,47733.400680999999,97963.71428571429,51132.671283999996]
[2058,20.571428571428573,10.539744000000001,7553.2857142857138,3798.8844610000006,6512.5714285714284,3336.7073399999999,91451.142857142855,46854.871833999998,97963.71428571429,50191.579173999999]
[2059,20.571428571428573,10.345761,7553.2857142857138,3728.9663409999998,6512.5714285714284,3275.2955480000001,91451.142857142855,45992.51223,97963.71428571429,49267.807778000002]
[2060,20.571428571428573,10.155348,7553.2857142857138,3660.335059,6512.5714285714284,3215.0140350000001,91451.142857142855,45146.024275000003,97963.71428571429,48361.038310000004]
[2061,20.571428571428573,9.9684399999999993,7553.2857142857138,3592.96693,6512.5714285714284,3155.8419979999999,91451.142857142855,44315.115853000003,97963.71428571429,47470.957849999999]
[2062,20.571428571428573,9.7849719999999998,7553.2857142857138,3526.8387039999998,6512.5714285714284,3097.759016,91451.142857142855,43499.500223000003,97963.71428571429,46597.259238999999]
[2063,20.571428571428573,9.6048799999999996,7553.2857142857138,3461.9275629999997,6512.5714285714284,3040.745046,91451.142857142855,42698.895924999997,97963.71428571429,45739.640971000001]
[2064,20.571428571428573,9.4281030000000001,7553.2857142857138,3398.211104,6512.5714285714284,2984.7804139999998,91451.142857142855,41913.026675000001,97963.71428571429,44897.807088000001]
[2065,20.571428571428573,9.2545800000000007,7553.2857142857138,3335.6673420000002,6512.5714285714284,2929.8458049999999,91451.142857142855,41141.621275999998,97963.71428571429,44071.467081000003]
[2066,20.571428571428573,9.0842500000000008,7553.2857142857138,3274.2746910000001,6512.5714285714284,2875.922262,91451.142857142855,40384.413522000003,97963.71428571429,43260.335785000003]
[2067,20.571428571428573,8.9170560000000005,7553.2857142857138,3214.0119669999999,6512.5714285714284,2822.9911780000002,91451.142857142855,39641.142108,97963.71428571429,42464.133285999997]
[2068,20.571428571428573,8.7529380000000003,7553.2857142857138,3154.858373,6512.5714285714284,2771.0342850000002,91451.142857142855,38911.550535000002,97963.71428571429,41682.584819999996]
[2069,20.571428571428573,8.5918410000000005,7553.2857142857138,3096.793494,6512.5714285714284,2720.0336539999998,91451.142857142855,38195.387027999997,97963.71428571429,40915.420682000004]
[2070,20.571428571428573,8.4337090000000003,7553.2857142857138,3039.797294,6512.5714285714284,2669.971685,91451.142857142855,37492.404445,97963.71428571429,40162.376129999997]
[2071,20.571428571428573,8.2784870000000002,7553.2857142857138,2983.850105,6512.5714285714284,2620.8311020000001,91451.142857142855,36802.360191,97963.71428571429,39423.191293000003]
[2072,20.571428571428573,8.1261220000000005,7553.2857142857138,8.1261220000000005,6512.5714285714284,2572.5949460000002,91451.142857142855,36125.016138999999,97963.71428571429,38697.611084999997]
[2073,20.571428571428573,0,7553.2857142857138,0,6512.5714285714284,0,91451.142857142855,0,97963.71428571429,0]
["H&P/T",1028.5714285714282,643.55684000000008,377664.28571428597,229039.10229799995,325628.57142857125,203739.37089499994,4572557.1428571409,2860958.765321,4898185.7142857127,3064698.1362119988]
["Projected Del. (A-2Bc)",1028.5714285714282,643.55684000000008,377664.28571428597,229039.10229799995,325628.57142857125,203739.37089499994,4572557.1428571409,2860958.765321,4898185.7142857127,3064698.1362119988]

{"sheet":"PAGE_9","index":8,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
[]
[]
["YEAR","SAN LUIS CANAL - FRESNO: SLCF CITY OF AVENAL\n \nAF","SAN LUIS CANAL - FRESNO: SLCF CITY OF AVENAL \n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF CITY OF COALINGA \n\nAF","SAN LUIS CANAL - FRESNO: SLCF CITY OF COALINGA\n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF CITY OF HURON\n\n AF","SAN LUIS CANAL - FRESNO: SLCF CITY OF HURON\n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF STATE OF CA\n\n AF","SAN LUIS CANAL - FRESNO: SLCF STATE OF CA\n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF WESTLANDS WD\n\n AF","SAN LUIS CANAL - FRESNO: SLCF WESTLANDS WD \n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF TOTAL\n\n AF","SAN LUIS CANAL - FRESNO: SLCF TOTAL \n\nPW OF  AF"]
[2024,2406.2857142857142,2275.853631,5430,5135.6682810000002,1038,981.73548400000004,1.2857142857142858,1.2160219999999999,2971.5714285714284,2810.4981819999998,11847.142857142855,11204.971600000001]
[2025,2406.2857142857142,2233.9667549999999,5430,5041.1467789999997,1038,963.66673200000002,1.2857142857142858,1.1936420000000001,2971.5714285714284,2758.7712219999999,11847.142857142855,10998.745129999999]
[2026,2406.2857142857142,2192.8508019999999,5430,4948.3649359999999,1038,945.93053499999996,1.2857142857142858,1.171673,2971.5714285714284,2707.9962909999999,11847.142857142855,10796.314237000001]
[2027,2406.2857142857142,2152.4915850000002,5430,4857.2907349999996,1038,928.52076999999997,1.2857142857142858,1.1501079999999999,2971.5714285714284,2658.1558690000002,11847.142857142855,10597.609067000001]
[2028,2406.2857142857142,2112.8751750000001,5430,4767.8927460000004,1038,911.43143099999998,1.2857142857142858,1.128941,2971.5714285714284,2609.232755,11847.142857142855,10402.561048]
[2029,2406.2857142857142,2073.9879019999998,5430,4680.1401189999997,1038,894.65661899999998,1.2857142857142858,1.108163,2971.5714285714284,2561.2100660000001,11847.142857142855,10211.102869]
[2030,2406.2857142857142,2035.8163460000001,5430,4594.0025699999997,1038,878.19054700000004,1.2857142857142858,1.0877669999999999,2971.5714285714284,2514.07123,11847.142857142855,10023.168460000001]
[2031,2406.2857142857142,1998.3473329999999,5430,4509.4503759999998,1038,862.02752999999996,1.2857142857142858,1.067747,2971.5714285714284,2467.7999810000001,11847.142857142855,9838.692966999999]
[2032,2406.2857142857142,1961.5679339999999,5430,4426.4543569999996,1038,846.16199300000005,1.2857142857142858,1.048095,2971.5714285714284,2422.380349,11847.142857142855,9657.6127280000001]
[2033,2406.2857142857142,1925.465457,5430,4344.9858720000002,1038,830.58845899999994,1.2857142857142858,1.028805,2971.5714285714284,2377.7966620000002,11847.142857142855,9479.8652550000006]
[2034,2406.2857142857142,1890.0274420000001,5430,4265.0168059999996,1038,815.30155500000001,1.2857142857142858,1.00987,2971.5714285714284,2334.0335329999998,11847.142857142855,9305.3892059999998]
[2035,2406.2857142857142,1855.241661,5430,4186.5195649999996,1038,800.29600500000004,1.2857142857142858,0.99128300000000003,2971.5714285714284,2291.0758609999998,11847.142857142855,9134.1243749999994]
[2036,2406.2857142857142,1821.0961090000001,5430,4109.4670569999998,1038,785.56663100000003,1.2857142857142858,0.97303899999999999,2971.5714285714284,2248.9088200000001,11847.142857142855,8966.0116560000006]
[2037,2406.2857142857142,1787.5790030000001,5430,4033.8326940000002,1038,771.10834899999998,1.2857142857142858,0.95513000000000003,2971.5714285714284,2207.5178599999999,11847.142857142855,8800.9930359999998]
[2038,2406.2857142857142,1754.678776,5430,3959.5903750000002,1038,756.91617099999996,1.2857142857142858,0.93755100000000002,2971.5714285714284,2166.8886969999999,11847.142857142855,8639.0115700000006]
[2039,2406.2857142857142,1722.3840749999999,5430,3886.7144779999999,1038,742.98519899999997,1.2857142857142858,0.92029499999999997,2971.5714285714284,2127.00731,11847.142857142855,8480.0113569999994]
[2040,2406.2857142857142,1690.6837539999999,5430,3815.1798560000002,1038,729.31062399999996,1.2857142857142858,0.90335799999999999,2971.5714285714284,2087.8599359999998,11847.142857142855,8323.9375279999986]
[2041,2406.2857142857142,1659.566875,5430,3744.9618220000002,1038,715.88772900000004,1.2857142857142858,0.88673100000000005,2971.5714285714284,2049.4330660000001,11847.142857142855,8170.7362229999999]
[2042,2406.2857142857142,1629.0227,5430,3676.0361440000001,1038,702.71188199999995,1.2857142857142858,0.87041100000000005,2971.5714285714284,2011.7134390000001,11847.142857142855,8020.3545759999997]
[2043,2406.2857142857142,1599.0406869999999,5430,3608.3790370000002,1038,689.77853400000004,1.2857142857142858,0.85439100000000001,2971.5714285714284,1974.6880389999999,11847.142857142855,7872.7406879999999]
[2044,2406.2857142857142,1569.61049,5430,3541.9671530000001,1038,677.08322399999997,1.2857142857142858,0.83866600000000002,2971.5714285714284,1938.3440869999999,11847.142857142855,7727.8436199999996]
[2045,2406.2857142857142,1540.721953,5430,3476.7775740000002,1038,664.62156900000002,1.2857142857142858,0.82323100000000005,2971.5714285714284,1902.6690430000001,11847.142857142855,7585.61337]
[2046,2406.2857142857142,1512.365108,5430,3412.7878019999998,1038,652.38927000000001,1.2857142857142858,0.80807899999999999,2971.5714285714284,1867.650594,11847.142857142855,7446.0008529999996]
[2047,2406.2857142857142,1484.5301669999999,5430,3349.9757570000002,1038,640.38210600000002,1.2857142857142858,0.793207,2971.5714285714284,1833.2766569999999,11847.142857142855,7308.9578939999992]
[2048,2406.2857142857142,1457.2075259999999,5430,3288.3197610000002,1038,628.59593199999995,1.2857142857142858,0.77860799999999997,2971.5714285714284,1799.5353680000001,11847.142857142855,7174.4371949999995]
[2049,2406.2857142857142,1430.387755,5430,3227.7985389999999,1038,617.02668200000005,1.2857142857142858,0.76427699999999998,2971.5714285714284,1766.415086,11847.142857142855,7042.392339]
[2050,2406.2857142857142,1404.0616,5430,3168.391204,1038,605.67036299999995,1.2857142857142858,0.75021099999999996,2971.5714285714284,1733.9043790000001,11847.142857142855,6912.7777569999998]
[2051,2406.2857142857142,1378.2199760000001,5430,3110.0772550000002,1038,594.523055,1.2857142857142858,0.73640300000000003,2971.5714285714284,1701.9920279999999,11847.142857142855,6785.5487169999997]
[2052,2406.2857142857142,1352.8539639999999,5430,3052.8365690000001,1038,583.58091300000001,1.2857142857142858,0.72284999999999999,2971.5714285714284,1670.667021,11847.142857142855,6660.6613170000001]
[2053,2406.2857142857142,1327.9548110000001,5430,2996.6493930000001,1038,572.84015999999997,1.2857142857142858,0.70954600000000001,2971.5714285714284,1639.918549,11847.142857142855,6538.072459]
[2054,2406.2857142857142,1303.513925,5430,2941.496337,1038,562.29709000000003,1.2857142857142858,0.69648699999999997,2971.5714285714284,1609.735999,11847.142857142855,6417.7398379999995]
[2055,2406.2857142857142,1279.5228709999999,5430,2887.3583680000002,1038,551.94806400000004,1.2857142857142858,0.68366800000000005,2971.5714285714284,1580.108956,11847.142857142855,6299.6219270000001]
[2056,2406.2857142857142,1255.973371,5430,2834.2168029999998,1038,541.78950999999995,1.2857142857142858,0.67108500000000004,2971.5714285714284,1551.027196,11847.142857142855,6183.6779649999999]
[2057,2406.2857142857142,1232.8572959999999,5430,2782.0533030000001,1038,531.81792399999995,1.2857142857142858,0.65873400000000004,2971.5714285714284,1522.480683,11847.142857142855,6069.8679399999992]
[2058,2406.2857142857142,1210.166671,5430,2730.8498679999998,1038,522.02986399999998,1.2857142857142858,0.64661000000000002,2971.5714285714284,1494.459566,11847.142857142855,5958.1525789999996]
[2059,2406.2857142857142,1187.8936650000001,5430,2680.5888279999999,1038,512.42195300000003,1.2857142857142858,0.63470899999999997,2971.5714285714284,1466.9541750000001,11847.142857142855,5848.4933300000002]
[2060,2406.2857142857142,1166.0305920000001,5430,2631.252837,1038,502.99087400000002,1.2857142857142858,0.62302800000000003,2971.5714285714284,1439.955019,11847.142857142855,5740.8523500000001]
[2061,2406.2857142857142,1144.5699059999999,5430,2582.8248709999998,1038,493.73337299999997,1.2857142857142858,0.61156100000000002,2971.5714285714284,1413.452779,11847.142857142855,5635.1924899999995]
[2062,2406.2857142857142,1123.5042020000001,5430,2535.2882169999998,1038,484.64625599999999,1.2857142857142858,0.60030499999999998,2971.5714285714284,1387.4383110000001,11847.142857142855,5531.4772909999992]
[2063,2406.2857142857142,1102.8262110000001,5430,2488.6264700000002,1038,475.72638599999999,1.2857142857142858,0.589256,2971.5714285714284,1361.902636,11847.142857142855,5429.670959]
[2064,2406.2857142857142,1082.5287960000001,5430,2442.8235289999998,1038,466.970686,1.2857142857142858,0.57841100000000001,2971.5714285714284,1336.8369439999999,11847.142857142855,5329.7383659999996]
[2065,2406.2857142857142,1062.604953,5430,2397.8635869999998,1038,458.37613299999998,1.2857142857142858,0.56776599999999999,2971.5714285714284,1312.232583,11847.142857142855,5231.6450219999997]
[2066,2406.2857142857142,1043.047806,5430,2353.7311279999999,1038,449.93976300000003,1.2857142857142858,0.55731600000000003,2971.5714285714284,1288.0810630000001,11847.142857142855,5135.3570760000002]
[2067,2406.2857142857142,1023.850608,5430,2310.4109229999999,1038,441.65866299999999,1.2857142857142858,0.54705899999999996,2971.5714285714284,1264.374049,11847.142857142855,5040.8413020000007]
[2068,2406.2857142857142,1005.0067309999999,5430,2267.888023,1038,433.52997599999998,1.2857142857142858,0.53698999999999997,2971.5714285714284,1241.1033609999999,11847.142857142855,4948.0650809999997]
[2069,2406.2857142857142,986.50967500000002,5430,2226.1477530000002,1038,425.55089600000002,1.2857142857142858,0.52710699999999999,2971.5714285714284,1218.260968,11847.142857142855,4856.9963990000006]
[2070,2406.2857142857142,968.35305500000004,5430,2185.1757080000002,1038,417.71867099999997,1.2857142857142858,0.517405,2971.5714285714284,1195.8389870000001,11847.142857142855,4767.6038260000005]
[2071,2406.2857142857142,950.53060600000003,5430,2144.95775,1038,410.030598,1.2857142857142858,0.50788299999999997,2971.5714285714284,1173.8296809999999,11847.142857142855,4679.8565179999996]
[2072,2406.2857142857142,0,5430,0,1038,0,1.2857142857142858,0,2971.5714285714284,0,11847.142857142855,0]
[2073,2406.2857142857142,0,5430,0,1038,0,1.2857142857142858,0,2971.5714285714284,0,11847.142857142855,0]
["H&P/T",120314.28571428567,72959.748292000004,271500,164640.229915,51900,31472.662733000001,64.285714285714263,38.983479999999993,148578.57142857151,90099.484936000023,592357.14285714226,359211.10935600003]
["Projected Del. (A-2Bc)",120314.28571428567,72959.748292000004,271500,164640.229915,51900,31472.662733000001,64.285714285714263,38.983479999999993,148578.57142857151,90099.484936000023,592357.14285714226,359211.10935600003]

{"sheet":"PAGE_10","index":9,"n_rows":59,"n_cols":19,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
[null,"CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SAN LUIS CANAL - TRACY: SLCT PACHECO WD \n\nAF","SAN LUIS CANAL - TRACY: SLCT PACHECO WD\n\nPW OF AF","SAN LUIS CANAL - TRACY: SLCT  PANOCHE WD\n\n AF","SAN LUIS CANAL - TRACY: SLCT PANOCHE WD\n \nPW OF AF","SAN LUIS CANAL - TRACY: SLCT SAN LUIS WD\n\nAF","SAN LUIS CANAL - TRACY: SLCT SAN LUIS WD\n\nPW OF AF","SAN LUIS CANAL - TRACY: SLCT SANTA NELLA COUNTY WD\n\nAF","SAN LUIS CANAL - TRACY: SLCT SANTA NELLA COUNTY WD\n\nPW OF AF","SAN LUIS CANAL - TRACY: SLCT TOTAL\n\nAF","SAN LUIS CANAL - TRACY: SLCT TOTAL \n\nPW OF AF","SHASTA D&R: SD&R CENTERVILLE CSD \n\nAF","SHASTA D&R: SD&R CENTERVILLE CSD\n\nPW OF AF","SHASTA D&R: SD&R MOUNTAIN GATE CSD\n\nAF","SHASTA D&R: SD&R MOUNTAIN GATE CSD \n\nPW OF AF","SHASTA D&R: SD&R SHASTA CWA \n\nAF","SHASTA D&R: SD&R SHASTA CWA \n\nPW OF AF","SHASTA D&R: SD&R TOTAL\n\n AF","SHASTA D&R: SD&R TOTAL\n\n PW OF AF"]
[2024,11,10.797546000000001,158.14285714285714,155.23225199999999,497,487.85276099999999,57.857142857142854,56.792287000000002,724,710.674847,491.57142857142856,482.52410200000003,486.57142857142856,477.61612600000001,87.571428571428569,85.959683999999996,1065.7142857142858,1046.0999119999999]
[2025,11,10.598818,158.14285714285714,152.37521699999999,497,478.873876,57.857142857142854,55.747031,724,697.59494099999995,491.57142857142856,473.64328999999998,486.57142857142856,468.82564500000001,87.571428571428569,84.377604000000005,1065.7142857142858,1026.8465389999999]
[2026,11,10.403748,158.14285714285714,149.57076499999999,497,470.06024600000001,57.857142857142854,54.721012000000002,724,684.75577099999998,491.57142857142856,464.925929,486.57142857142856,460.19695200000001,87.571428571428569,82.824641999999997,1065.7142857142858,1007.947523]
[2027,11,10.212268,158.14285714285714,146.81792899999999,497,461.40883000000002,57.857142857142854,53.713875999999999,724,672.15290400000004,491.57142857142856,456.36901,486.57142857142856,451.72707000000003,87.571428571428569,81.300262000000004,1065.7142857142858,989.396342]
[2028,11,10.024312,158.14285714285714,144.115759,497,452.91664300000002,57.857142857142854,52.725278000000003,724,659.78199099999995,491.57142857142856,447.96958000000001,486.57142857142856,443.41307499999999,87.571428571428569,79.803939,1065.7142857142858,971.18659400000001]
[2029,11,9.8398149999999998,158.14285714285714,141.46332100000001,497,444.58075400000001,57.857142857142854,51.754874000000001,724,647.63876500000003,491.57142857142856,439.72474099999999,486.57142857142856,435.25209799999999,87.571428571428569,78.335154000000003,1065.7142857142858,953.31199299999992]
[2030,11,9.6587150000000008,158.14285714285714,138.859702,497,436.39828599999998,57.857142857142854,50.802329999999998,724,635.71903299999997,491.57142857142856,431.63164799999998,486.57142857142856,427.24132300000002,87.571428571428569,76.893403000000006,1065.7142857142858,935.76637400000004]
[2031,11,9.4809470000000005,158.14285714285714,136.304002,497,428.36641600000002,57.857142857142854,49.867317999999997,724,624.01868200000001,491.57142857142856,423.68750699999998,486.57142857142856,419.37798600000002,87.571428571428569,75.478187000000005,1065.7142857142858,918.54368000000011]
[2032,11,9.3064509999999991,158.14285714285714,133.79533900000001,497,420.482372,57.857142857142854,48.949514000000001,724,612.53367600000001,491.57142857142856,415.88957799999997,486.57142857142856,411.65937300000002,87.571428571428569,74.089017999999996,1065.7142857142858,901.637969]
[2033,11,9.1351669999999991,158.14285714285714,131.33284800000001,497,412.74343199999998,57.857142857142854,48.048603,724,601.26004999999998,491.57142857142856,408.23516799999999,486.57142857142856,404.08282000000003,87.571428571428569,72.725415999999996,1065.7142857142858,885.04340400000001]
[2034,11,8.9670349999999992,158.14285714285714,128.91567900000001,497,405.14692700000001,57.857142857142854,47.164273000000001,724,590.19391399999995,491.57142857142856,400.72163799999998,486.57142857142856,396.645713,87.571428571428569,71.386911999999995,1065.7142857142858,868.75426300000004]
[2035,11,8.8019970000000001,158.14285714285714,126.542998,497,397.69023499999997,57.857142857142854,46.296219000000001,724,579.33145000000002,491.57142857142856,393.34639299999998,486.57142857142856,389.345485,87.571428571428569,70.073042000000001,1065.7142857142858,852.76491999999996]
[2036,11,8.6399969999999993,158.14285714285714,124.21398600000001,497,390.37078300000002,57.857142857142854,45.444141000000002,724,568.66890799999999,491.57142857142856,386.10688800000003,486.57142857142856,382.17961700000001,87.571428571428569,68.783354000000003,1065.7142857142858,837.06985900000006]
[2037,11,8.4809789999999996,158.14285714285714,121.92783900000001,497,383.18604499999998,57.857142857142854,44.607745999999999,724,558.20260900000005,491.57142857142856,379.00062700000001,486.57142857142856,375.14563600000002,87.571428571428569,67.517403000000002,1065.7142857142858,821.66366600000015]
[2038,11,8.3248870000000004,158.14285714285714,119.683768,497,376.13354099999998,57.857142857142854,43.786743999999999,724,547.92894100000001,491.57142857142856,372.02515499999998,486.57142857142856,368.24111499999998,87.571428571428569,66.274752000000007,1065.7142857142858,806.541022]
[2039,11,8.1716680000000004,158.14285714285714,117.48099999999999,497,369.21083800000002,57.857142857142854,42.980853000000003,724,537.84435900000005,491.57142857142856,365.178066,486.57142857142856,361.46367199999997,87.571428571428569,65.054970999999995,1065.7142857142858,791.69670900000006]
[2040,11,8.0212699999999995,158.14285714285714,115.31877299999999,497,362.41554600000001,57.857142857142854,42.189794999999997,724,527.94538299999999,491.57142857142856,358.456998,486.57142857142856,354.81096600000001,87.571428571428569,63.857640000000004,1065.7142857142858,777.12560400000007]
[2041,11,7.8736389999999998,158.14285714285714,113.196341,497,355.74532099999999,57.857142857142854,41.413296000000003,724,518.22859700000004,491.57142857142856,351.85962999999998,486.57142857142856,348.28070300000002,87.571428571428569,62.682346000000003,1065.7142857142858,762.82267900000011]
[2042,11,7.7287249999999998,158.14285714285714,111.112973,497,349.19786199999999,57.857142857142854,40.651088000000001,724,508.69064700000001,491.57142857142856,345.38368500000001,486.57142857142856,341.87062900000001,87.571428571428569,61.528683000000001,1065.7142857142858,748.78299700000002]
[2043,11,7.5864789999999998,158.14285714285714,109.067949,497,342.77090700000002,57.857142857142854,39.902907999999996,724,499.32824299999999,491.57142857142856,339.02693099999999,486.57142857142856,335.578531,87.571428571428569,60.396253999999999,1065.7142857142858,735.00171599999999]
[2044,11,7.4468500000000004,158.14285714285714,107.060563,497,336.46224000000001,57.857142857142854,39.168498999999997,724,490.13815299999999,491.57142857142856,332.787171,486.57142857142856,329.40223900000001,87.571428571428569,59.284666000000001,1065.7142857142858,721.47407599999997]
[2045,11,7.3097919999999998,158.14285714285714,105.09012300000001,497,330.26968399999998,57.857142857142854,38.447606,724,481.11720500000001,491.57142857142856,326.66225400000002,486.57142857142856,323.33962100000002,87.571428571428569,58.193536999999999,1065.7142857142858,708.19541200000003]
[2046,11,7.1752560000000001,158.14285714285714,103.15594900000001,497,324.19110000000001,57.857142857142854,37.739981999999998,724,472.26228700000001,491.57142857142856,320.65006499999998,486.57142857142856,317.38858499999998,87.571428571428569,57.122490999999997,1065.7142857142858,695.16114099999993]
[2047,11,7.043196,158.14285714285714,101.257374,497,318.22439300000002,57.857142857142854,37.045380999999999,724,463.57034299999998,491.57142857142856,314.74853000000002,486.57142857142856,311.547077,87.571428571428569,56.071156000000002,1065.7142857142858,682.36676299999999]
[2048,11,6.9135660000000003,158.14285714285714,99.393741000000006,497,312.367502,57.857142857142854,36.363563999999997,724,455.03837399999998,491.57142857142856,308.95561199999997,486.57142857142856,305.81308200000001,87.571428571428569,55.039172000000001,1065.7142857142858,669.80786599999999]
[2049,11,6.7863230000000003,158.14285714285714,97.564408,497,306.61840699999999,57.857142857142854,35.694296000000001,724,446.663434,491.57142857142856,303.26931300000001,486.57142857142856,300.18462099999999,87.571428571428569,54.026181000000001,1065.7142857142858,657.48011499999996]
[2050,11,6.6614209999999998,158.14285714285714,95.768743999999998,497,300.97512399999999,57.857142857142854,35.037345999999999,724,438.442635,491.57142857142856,297.68766900000003,486.57142857142856,294.65974999999997,87.571428571428569,53.031834000000003,1065.7142857142858,645.37925299999995]
[2051,11,6.538818,158.14285714285714,94.006129999999999,497,295.43570399999999,57.857142857142854,34.392485999999998,724,430.37313799999998,491.57142857142856,292.208755,486.57142857142856,289.23656499999998,87.571428571428569,52.055788,1065.7142857142858,633.50110800000004]
[2052,11,6.4184720000000004,158.14285714285714,92.275954999999996,497,289.99823700000002,57.857142857142854,33.759495999999999,724,422.45215999999999,491.57142857142856,286.83067999999997,486.57142857142856,283.91319199999998,87.571428571428569,51.097706000000002,1065.7142857142858,621.84157800000003]
[2053,11,6.3003410000000004,158.14285714285714,90.577624999999998,497,284.66084599999999,57.857142857142854,33.138154999999998,724,414.67696699999999,491.57142857142856,281.55158699999998,486.57142857142856,278.68779599999999,87.571428571428569,50.157257000000001,1065.7142857142858,610.39663999999993]
[2054,11,6.1843830000000004,158.14285714285714,88.910551999999996,497,279.42169000000001,57.857142857142854,32.528250999999997,724,407.04487599999999,491.57142857142856,276.36965600000002,486.57142857142856,273.55857300000002,87.571428571428569,49.234118000000002,1065.7142857142858,599.16234700000007]
[2055,11,6.0705600000000004,158.14285714285714,87.274161000000007,497,274.27895899999999,57.857142857142854,31.929570999999999,724,399.55325199999999,491.57142857142856,271.283098,486.57142857142856,268.523753,87.571428571428569,48.327967999999998,1065.7142857142858,588.13481900000011]
[2056,11,5.9588320000000001,158.14285714285714,85.667889000000002,497,269.23088000000001,57.857142857142854,31.341909999999999,724,392.19951200000003,491.57142857142856,266.29015800000002,486.57142857142856,263.58159799999999,87.571428571428569,47.438496999999998,1065.7142857142858,577.31025299999999]
[2057,11,5.8491609999999996,158.14285714285714,84.091178999999997,497,264.275711,57.857142857142854,30.765065,724,384.98111599999999,491.57142857142856,261.38911200000001,486.57142857142856,258.73040300000002,87.571428571428569,46.565395000000002,1065.7142857142858,566.68491000000006]
[2058,11,5.7415070000000004,158.14285714285714,82.543488999999994,497,259.41174000000001,57.857142857142854,30.198837000000001,724,377.89557400000001,491.57142857142856,256.57826899999998,486.57142857142856,253.968493,87.571428571428569,45.708364000000003,1065.7142857142858,556.2551259999999]
[2059,11,5.6358350000000002,158.14285714285714,81.024282999999997,497,254.637291,57.857142857142854,29.64303,724,370.94044000000002,491.57142857142856,251.85597000000001,486.57142857142856,249.29422700000001,87.571428571428569,44.867105000000002,1065.7142857142858,546.01730200000009]
[2060,11,5.532108,158.14285714285714,79.533039000000002,497,249.950715,57.857142857142854,29.097453000000002,724,364.113316,491.57142857142856,247.220584,486.57142857142856,244.70598899999999,87.571428571428569,44.041330000000002,1065.7142857142858,535.96790299999998]
[2061,11,5.4302900000000003,158.14285714285714,78.069241000000005,497,245.35039499999999,57.857142857142854,28.561917000000001,724,357.41184399999997,491.57142857142856,242.670512,486.57142857142856,240.20219800000001,87.571428571428569,43.230753999999997,1065.7142857142858,526.10346400000003]
[2062,11,5.3303459999999996,158.14285714285714,76.632383000000004,497,240.834744,57.857142857142854,28.036238000000001,724,350.83371199999999,491.57142857142856,238.204183,486.57142857142856,235.78129899999999,87.571428571428569,42.435096000000001,1065.7142857142858,516.42057799999998]
[2063,11,5.2322420000000003,158.14285714285714,75.221970999999996,497,236.40220299999999,57.857142857142854,27.520233000000001,724,344.37664899999999,491.57142857142856,233.82005699999999,486.57142857142856,231.441766,87.571428571428569,41.654082000000002,1065.7142857142858,506.91590500000001]
[2064,11,5.1359430000000001,158.14285714285714,73.837518000000003,497,232.051242,57.857142857142854,27.013725999999998,724,338.03842900000001,491.57142857142856,229.51662099999999,486.57142857142856,227.18210099999999,87.571428571428569,40.887442,1065.7142857142858,497.586164]
[2065,11,5.0414159999999999,158.14285714285714,72.478544999999997,497,227.78036,57.857142857142854,26.516541,724,331.81686300000001,491.57142857142856,225.29238799999999,486.57142857142856,223.00083599999999,87.571428571428569,40.134912999999997,1065.7142857142858,488.42813699999999]
[2066,11,4.9486299999999996,158.14285714285714,71.144583999999995,497,223.58808400000001,57.857142857142854,26.028506,724,325.70980400000002,491.57142857142856,221.145903,486.57142857142856,218.89652599999999,87.571428571428569,39.396233000000002,1065.7142857142858,479.43866199999997]
[2067,11,4.857551,158.14285714285714,69.835175000000007,497,219.47296499999999,57.857142857142854,25.549454000000001,724,319.71514500000001,491.57142857142856,217.07573300000001,486.57142857142856,214.86775499999999,87.571428571428569,38.671149,1065.7142857142858,470.61463700000002]
[2068,11,4.7681480000000001,158.14285714285714,68.549864999999997,497,215.43358599999999,57.857142857142854,25.079218999999998,724,313.83081700000002,491.57142857142856,213.08047400000001,486.57142857142856,210.91313400000001,87.571428571428569,37.959409999999998,1065.7142857142858,461.95301799999999]
[2069,11,4.6803900000000001,158.14285714285714,67.288211000000004,497,211.46854999999999,57.857142857142854,24.617637999999999,724,308.05479000000003,491.57142857142856,209.15874700000001,486.57142857142856,207.031297,87.571428571428569,37.260770999999998,1065.7142857142858,453.45081499999998]
[2070,11,4.5942480000000003,158.14285714285714,66.049777000000006,497,207.576491,57.857142857142854,24.164553000000002,724,302.38506999999998,491.57142857142856,205.3092,486.57142857142856,203.22090499999999,87.571428571428569,36.57499,1065.7142857142858,445.10509500000001]
[2071,11,4.5096920000000003,158.14285714285714,64.834136999999998,497,203.75606500000001,57.857142857142854,23.719805999999998,724,296.81970000000001,491.57142857142856,201.53050300000001,486.57142857142856,199.48064299999999,87.571428571428569,35.901829999999997,1065.7142857142858,436.91297600000001]
[2072,11,4.4266909999999999,158.14285714285714,63.640870999999997,497,200.00595300000001,57.857142857142854,23.283245999999998,724,291.35676100000001,491.57142857142856,197.82135299999999,486.57142857142856,195.80922000000001,87.571428571428569,35.241059999999997,1065.7142857142858,428.87163300000003]
[2073,11,4.345218,158.14285714285714,62.469566999999998,497,196.324862,57.857142857142854,22.85472,724,285.99436700000001,491.57142857142856,194.18046899999999,486.57142857142856,192.20536999999999,87.571428571428569,34.592452000000002,1065.7142857142858,420.97829099999996]
["H&P/T",550,354.9216889999999,7907.1428571428532,5102.5754889999989,24850,16036.007343999998,2892.8571428571408,1866.7959109999997,36200,23360.30044399999,24578.571428571424,15860.851190000007,24328.571428571424,15699.523149000001,4378.5714285714266,2825.5454129999998,53285.714285714239,34385.919751999994]
["Projected Del. (A-2Bc)",550,354.9216889999999,7907.1428571428532,5102.5754889999989,24850,16036.007343999998,2892.8571428571408,1866.7959109999997,36200,23360.30044399999,24578.571428571424,15860.851190000007,24328.571428571424,15699.523149000001,4378.5714285714266,2825.5454129999998,53285.714285714239,34385.919751999994]

{"sheet":"PAGE_11","index":10,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
[null,"CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SPRING CREEK CONDUIT: SCC CITY OF REDDING\n\n AF","SPRING CREEK CONDUIT: SCC CITY OF REDDING \n\nPW OF AF","SPRING CREEK CONDUIT: SCC SHASTA CWA\n\n AF ","SPRING CREEK CONDUIT: SCC SHASTA CWA\n\nPW OF AF ","SPRING CREEK CONDUIT: SCC SHASTA CSD\n\n AF","SPRING CREEK CONDUIT: SCC SHASTA CSD \n\nPW OF AF","SPRING CREEK CONDUIT: SCC TOTAL \n\nAF","SPRING CREEK CONDUIT: SCC TOTAL \n\nPW OF AF","TEHAMA-COLUSA CANAL: TCC COLUSA COUNTY\n\nAF  1/","TEHAMA-COLUSA CANAL: TCC COLUSA COUNTY\n\n PW OF AF","TEHAMA-COLUSA CANAL: TCC KANAWHA WD \n\nAF","TEHAMA-COLUSA CANAL: TCC KANAWHA WD\n\nPW OF AF","TEHAMA-COLUSA CANAL: TCC TOTAL\n\nAF","TEHAMA-COLUSA CANAL: TCC TOTAL\n\nPW OF AF"]
[2024,5282.7142857142853,5185.4864150000003,54,53.006135,269.71428571428572,264.75021900000002,5606.4285714285706,5503.2427690000004,116.28571428571429,114.14548600000001,28.857142857142858,28.326029999999999,145.14285714285714,142.47151600000001]
[2025,5282.7142857142853,5090.0480150000003,54,52.030562000000003,269.71428571428572,259.87751600000001,5606.4285714285706,5401.9560930000007,116.28571428571429,112.04464900000001,28.857142857142858,27.804691999999999,145.14285714285714,139.84934100000001]
[2026,5282.7142857142853,4996.3661499999998,54,51.072944,269.71428571428572,255.094494,5606.4285714285706,5302.5335880000002,116.28571428571429,109.982478,28.857142857142858,27.292949,145.14285714285714,137.27542700000001]
[2027,5282.7142857142853,4904.4084910000001,54,50.132950999999998,269.71428571428572,250.39950300000001,5606.4285714285706,5204.9409450000003,116.28571428571429,107.95826,28.857142857142858,26.790624999999999,145.14285714285714,134.748885]
[2028,5282.7142857142853,4814.1433040000002,54,49.210259000000001,269.71428571428572,245.79092299999999,5606.4285714285706,5109.1444860000001,116.28571428571429,105.971299,28.857142857142858,26.297546000000001,145.14285714285714,132.268845]
[2029,5282.7142857142853,4725.5394390000001,54,48.304549000000002,269.71428571428572,241.26716400000001,5606.4285714285706,5015.1111520000004,116.28571428571429,104.02090699999999,28.857142857142858,25.813542000000002,145.14285714285714,129.83444900000001]
[2030,5282.7142857142853,4638.5663210000002,54,47.415508000000003,269.71428571428572,236.82666399999999,5606.4285714285706,4922.8084930000005,116.28571428571429,102.10641099999999,28.857142857142858,25.338446000000001,145.14285714285714,127.444857]
[2031,5282.7142857142853,4553.1939339999999,54,46.542830000000002,269.71428571428572,232.46789100000001,5606.4285714285706,4832.2046549999995,116.28571428571429,100.227152,28.857142857142858,24.872094000000001,145.14285714285714,125.09924600000001]
[2032,5282.7142857142853,4469.3928189999997,54,45.686213000000002,269.71428571428572,228.18934100000001,5606.4285714285706,4743.2683729999999,116.28571428571429,98.382480999999999,28.857142857142858,24.414325999999999,145.14285714285714,122.796807]
[2033,5282.7142857142853,4387.1340559999999,54,44.845362999999999,269.71428571428572,223.98953700000001,5606.4285714285706,4655.9689559999997,116.28571428571429,96.571759999999998,28.857142857142858,23.964981999999999,145.14285714285714,120.536742]
[2034,5282.7142857142853,4306.3892569999998,54,44.019987999999998,269.71428571428572,219.86703,5606.4285714285706,4570.2762750000002,116.28571428571429,94.794365999999997,28.857142857142858,23.523909,145.14285714285714,118.318275]
[2035,5282.7142857142853,4227.1305590000002,54,43.209803999999998,269.71428571428572,215.82039800000001,5606.4285714285706,4486.1607610000001,116.28571428571429,93.049683999999999,28.857142857142858,23.090954,145.14285714285714,116.140638]
[2036,5282.7142857142853,4149.33061,54,42.414532000000001,269.71428571428572,211.848243,5606.4285714285706,4403.5933850000001,116.28571428571429,91.337113000000002,28.857142857142858,22.665966999999998,145.14285714285714,114.00308]
[2037,5282.7142857142853,4072.9625620000002,54,41.633896,269.71428571428572,207.949196,5606.4285714285706,4322.5456540000005,116.28571428571429,89.656062000000006,28.857142857142858,22.248802000000001,145.14285714285714,111.904864]
[2038,5282.7142857142853,3998.0000610000002,54,40.867628000000003,269.71428571428572,204.12191000000001,5606.4285714285706,4242.9895990000005,116.28571428571429,88.005950999999996,28.857142857142858,21.839314999999999,145.14285714285714,109.845266]
[2039,5282.7142857142853,3924.417238,54,40.115462999999998,269.71428571428572,200.36506499999999,5606.4285714285706,4164.897766,116.28571428571429,86.386208999999994,28.857142857142858,21.437363999999999,145.14285714285714,107.823573]
[2040,5282.7142857142853,3852.1887000000002,54,39.377141999999999,269.71428571428572,196.67736500000001,5606.4285714285706,4088.243207,116.28571428571429,84.796278999999998,28.857142857142858,21.042811,145.14285714285714,105.83909]
[2041,5282.7142857142853,3781.2895210000001,54,38.652408999999999,269.71428571428572,193.057536,5606.4285714285706,4012.9994660000002,116.28571428571429,83.235611000000006,28.857142857142858,20.655519999999999,145.14285714285714,103.891131]
[2042,5282.7142857142853,3711.6952350000001,54,37.941015,269.71428571428572,189.50433000000001,5606.4285714285706,3939.1405800000002,116.28571428571429,81.703667999999993,28.857142857142858,20.275357,145.14285714285714,101.97902499999999]
[2043,5282.7142857142853,3643.3818259999998,54,37.242713999999999,269.71428571428572,186.01652000000001,5606.4285714285706,3866.6410599999999,116.28571428571429,80.199918999999994,28.857142857142858,19.902190999999998,145.14285714285714,100.10211]
[2044,5282.7142857142853,3576.3257189999999,54,36.557265999999998,269.71428571428572,182.59290300000001,5606.4285714285706,3795.4758879999999,116.28571428571429,78.723847000000006,28.857142857142858,19.535893000000002,145.14285714285714,98.259740000000008]
[2045,5282.7142857142853,3510.5037729999999,54,35.884431999999997,269.71428571428572,179.23229699999999,5606.4285714285706,3725.6205019999998,116.28571428571429,77.274941999999996,28.857142857142858,19.176337,145.14285714285714,96.451279]
[2046,5282.7142857142853,3445.893274,54,35.223982999999997,269.71428571428572,175.93354299999999,5606.4285714285706,3657.0508,116.28571428571429,75.852704000000003,28.857142857142858,18.823398000000001,145.14285714285714,94.676102]
[2047,5282.7142857142853,3382.4719260000002,54,34.575688999999997,269.71428571428572,172.695503,5606.4285714285706,3589.7431180000003,116.28571428571429,74.456642000000002,28.857142857142858,18.476955,145.14285714285714,92.933597000000006]
[2048,5282.7142857142853,3320.2178410000001,54,33.939326000000001,269.71428571428572,169.51705799999999,5606.4285714285706,3523.6742250000002,116.28571428571429,73.086274000000003,28.857142857142858,18.136889,145.14285714285714,91.223163]
[2049,5282.7142857142853,3259.1095369999998,54,33.314675999999999,269.71428571428572,166.39711199999999,5606.4285714285706,3458.8213249999999,116.28571428571429,71.741128000000003,28.857142857142858,17.803080999999999,145.14285714285714,89.544208999999995]
[2050,5282.7142857142853,3199.1259260000002,54,32.701521999999997,269.71428571428572,163.33458899999999,5606.4285714285706,3395.1620370000001,116.28571428571429,70.420738999999998,28.857142857142858,17.475417,145.14285714285714,87.896155999999991]
[2051,5282.7142857142853,3140.2463080000002,54,32.099654000000001,269.71428571428572,160.32843,5606.4285714285706,3332.6743920000004,116.28571428571429,69.124651999999998,28.857142857142858,17.153783000000001,145.14285714285714,86.278435000000002]
[2052,5282.7142857142853,3082.4503639999998,54,31.508863000000002,269.71428571428572,157.3776,5606.4285714285706,3271.3368269999996,116.28571428571429,67.852418999999998,28.857142857142858,16.838069999999998,145.14285714285714,84.690488999999999]
[2053,5282.7142857142853,3025.7181479999999,54,30.928944999999999,269.71428571428572,154.48107999999999,5606.4285714285706,3211.1281730000001,116.28571428571429,66.603600999999998,28.857142857142858,16.528165999999999,159,83.131766999999996]
[2054,5282.7142857142853,2970.030084,54,30.359701000000001,269.71428571428572,151.63786999999999,5606.4285714285706,3152.0276549999999,116.28571428571429,65.377768000000003,28.857142857142858,16.223966999999998,149,81.601735000000005]
[2055,5282.7142857142853,2915.3669540000001,54,29.800933000000001,269.71428571428572,148.84698900000001,5606.4285714285706,3094.0148760000002,116.28571428571429,64.174496000000005,28.857142857142858,15.925366,145.14285714285714,80.099862000000002]
[2056,5282.7142857142853,2861.7098930000002,54,29.25245,269.71428571428572,146.107474,5606.4285714285706,3037.0698170000001,116.28571428571429,62.993371000000003,28.857142857142858,15.632262000000001,145.14285714285714,78.625633000000008]
[2057,5282.7142857142853,2809.0403860000001,54,28.714061000000001,269.71428571428572,143.41837899999999,5606.4285714285706,2981.172826,116.28571428571429,61.833983000000003,28.857142857142858,15.344550999999999,145.14285714285714,77.178533999999999]
[2058,5282.7142857142853,2757.340256,54,28.185580999999999,269.71428571428572,140.77877699999999,5606.4285714285706,2926.3046140000001,116.28571428571429,60.695934999999999,28.857142857142858,15.062136000000001,145.14285714285714,75.758071000000001]
[2059,5282.7142857142853,2706.5916630000002,54,27.666827999999999,269.71428571428572,138.187757,5606.4285714285706,2872.4462480000002,116.28571428571429,59.578831999999998,28.857142857142858,14.784919,145.14285714285714,74.363750999999993]
[2060,5282.7142857142853,2656.7770919999998,54,27.157623000000001,269.71428571428572,135.64442399999999,5606.4285714285706,2819.5791389999999,116.28571428571429,58.482289000000002,28.857142857142858,14.512803999999999,145.14285714285714,72.995092999999997]
[2061,5282.7142857142853,2607.8793540000001,54,26.657789000000001,269.71428571428572,133.14790099999999,5606.4285714285706,2767.6850440000003,116.28571428571429,57.405928000000003,28.857142857142858,14.245697,145.14285714285714,71.651624999999996]
[2062,5282.7142857142853,2559.8815749999999,54,26.167155000000001,269.71428571428572,130.697326,5606.4285714285706,2716.746056,116.28571428571429,56.349376999999997,28.857142857142858,13.983506,145.14285714285714,70.332882999999995]
[2063,5282.7142857142853,2512.76719,54,25.685551,269.71428571428572,128.291854,5606.4285714285706,2666.7445950000001,116.28571428571429,55.312272,28.857142857142858,13.726141,145.14285714285714,69.038413000000006]
[2064,5282.7142857142853,2466.519941,54,25.212810999999999,269.71428571428572,125.930654,5606.4285714285706,2617.6634060000001,116.28571428571429,54.294254000000002,28.857142857142858,13.473513000000001,145.14285714285714,67.767767000000006]
[2065,5282.7142857142853,2421.1238680000001,54,24.748771999999999,269.71428571428572,123.61291199999999,5606.4285714285706,2569.4855520000001,116.28571428571429,53.294974000000003,28.857142857142858,13.225534,145.14285714285714,66.520508000000007]
[2066,5282.7142857142853,2376.563306,54,24.293272999999999,269.71428571428572,121.337827,5606.4285714285706,2522.1944060000001,116.28571428571429,52.314084999999999,28.857142857142858,12.982119000000001,145.14285714285714,65.296204000000003]
[2067,5282.7142857142853,2332.8228779999999,54,23.846157000000002,269.71428571428572,119.10461599999999,5606.4285714285706,2475.773651,116.28571428571429,51.351249000000003,28.857142857142858,12.743185,145.14285714285714,64.094434000000007]
[2068,5282.7142857142853,2289.887487,54,23.407271000000001,269.71428571428572,116.91250599999999,5606.4285714285706,2430.2072640000001,116.28571428571429,50.406134000000002,28.857142857142858,12.508647,145.14285714285714,62.914781000000005]
[2069,5282.7142857142853,2247.742319,54,22.976462000000001,269.71428571428572,114.76074300000001,5606.4285714285706,2385.4795239999999,116.28571428571429,49.478413000000003,28.857142857142858,12.278427000000001,145.14285714285714,61.756840000000004]
[2070,5282.7142857142853,2206.372828,54,22.553583,269.71428571428572,112.648582,5606.4285714285706,2341.5749930000002,116.28571428571429,48.567768000000001,28.857142857142858,12.052443999999999,145.14285714285714,60.620212000000002]
[2071,5282.7142857142853,2165.7647390000002,54,22.138486,269.71428571428572,110.575295,5606.4285714285706,2298.4785200000001,116.28571428571429,47.673881999999999,28.857142857142858,11.830619,145.14285714285714,59.504500999999998]
[2072,5282.7142857142853,2125.904039,54,21.731028999999999,269.71428571428572,108.540167,5606.4285714285706,2256.1752350000002,116.28571428571429,46.796449000000003,28.857142857142858,11.612878,145.14285714285714,58.409327000000005]
[2073,5282.7142857142853,2086.7769699999999,54,21.331071999999999,269.71428571428572,106.542495,5606.4285714285706,2214.650537,116.28571428571429,45.935164999999998,28.857142857142858,11.399144,145.14285714285714,57.334308999999998]
["H&P/T",264135.71428571438,170449.99015100003,2700,1742.3428489999999,13485.71428571429,8702.4955079999963,280321.42857142864,180894.82850800001,5814.2857142857183,3752.029317,1442.8571428571436,931.09327000000008,7274.8571428571404,4683.1225870000007]
["Projected Del. (A-2Bc)",264135.71428571438,170449.99015100003,2700,1742.3428489999999,13485.71428571429,8702.4955079999963,280321.42857142864,180894.82850800001,5814.2857142857183,3752.029317,1442.8571428571436,931.09327000000008,7274.8571428571404,4683.1225870000007]

{"sheet":"PAGE_12","index":11,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","TOYON PIPELINE: TP CITY OF REDDING\n\nAF","TOYON PIPELINE: TP CITY OF REDDING\n\nPW OF AF","TOYON PIPELINE: TP CITY OF SHASTA LAKE\n \nAF","TOYON PIPELINE: TP CITY OF SHASTA LAKE\n\nPW OF AF","TOYON PIPELINE: TP US FOREST SVC\n\nAF","TOYON PIPELINE: TP US FOREST SVC\n\nPW OF AF","TOYON PIPELINE: TP TOTAL \n\nAF","TOYON PIPELINE: TP TOTAL\n\nPW OF AF","DELTA MENDOTA: DM EXCHANGE WATER \n\n AF"]
[2024,15.714285714285714,15.425065999999999,1120.8571428571429,1100.2278699999999,1,0.981595,1137.5714285714287,1116.6345309999999,48999.06345071429]
[2025,15.714285714285714,15.141169,1120.8571428571429,1079.978278,1,0.96352899999999997,1137.5714285714287,1096.0829760000001,48999.06345071429]
[2026,15.714285714285714,14.862496999999999,1120.8571428571429,1060.101377,1,0.94579500000000005,1137.5714285714287,1075.9096690000001,48999.06345071429]
[2027,15.714285714285714,14.588953999999999,1120.8571428571429,1040.5903080000001,1,0.92838799999999999,1137.5714285714287,1056.1076500000001,48999.06345071429]
[2028,15.714285714285714,14.320446,1120.8571428571429,1021.43834,1,0.91130100000000003,1137.5714285714287,1036.6700870000002,48999.06345071429]
[2029,15.714285714285714,14.056879,1120.8571428571429,1002.638861,1,0.89452900000000002,1137.5714285714287,1017.590269,48999.06345071429]
[2030,15.714285714285714,13.798164,1120.8571428571429,984.185385,1,0.87806499999999998,1137.5714285714287,998.86161400000003,48999.06345071429]
[2031,15.714285714285714,13.54421,1120.8571428571429,966.07154400000002,1,0.861904,1137.5714285714287,980.47765800000002,48999.06345071429]
[2032,15.714285714285714,13.294930000000001,1120.8571428571429,948.29108599999995,1,0.84604100000000004,1137.5714285714287,962.43205699999999,48999.06345071429]
[2033,15.714285714285714,13.050238,1120.8571428571429,930.83787600000005,1,0.83047000000000004,1137.5714285714287,944.71858400000008,48999.06345071429]
[2034,15.714285714285714,12.810048999999999,1120.8571428571429,913.70588999999995,1,0.81518500000000005,1137.5714285714287,927.33112400000005,48999.06345071429]
[2035,15.714285714285714,12.574282,1120.8571428571429,896.88921700000003,1,0.80018199999999995,1137.5714285714287,910.26368100000002,48999.06345071429]
[2036,15.714285714285714,12.342853,1120.8571428571429,880.38205400000004,1,0.78545399999999999,1137.5714285714287,893.51036099999999,48999.06345071429]
[2037,15.714285714285714,12.115684,1120.8571428571429,864.17870300000004,1,0.77099799999999996,1137.5714285714287,877.06538499999999,48999.06345071429]
[2038,15.714285714285714,11.892696000000001,1120.8571428571429,848.27357400000005,1,0.75680800000000004,1137.5714285714287,860.92307800000003,48999.06345071429]
[2039,15.714285714285714,11.673812,1120.8571428571429,832.66117699999995,1,0.74287899999999996,1137.5714285714287,845.07786799999997,48999.06345071429]
[2040,15.714285714285714,11.458957,1120.8571428571429,817.33612400000004,1,0.72920600000000002,1137.5714285714287,829.52428700000007,48999.06345071429]
[2041,15.714285714285714,11.248056,1120.8571428571429,802.29312800000002,1,0.715785,1137.5714285714287,814.25696900000003,48999.06345071429]
[2042,15.714285714285714,11.041036,1120.8571428571429,787.52699700000005,1,0.70261099999999999,1137.5714285714287,799.27064400000006,48999.06345071429]
[2043,15.714285714285714,10.837827000000001,1120.8571428571429,773.03263500000003,1,0.68967999999999996,1137.5714285714287,784.56014199999993,48999.06345071429]
[2044,15.714285714285714,10.638358,1120.8571428571429,758.80503999999996,1,0.67698599999999998,1137.5714285714287,770.12038400000006,48999.06345071429]
[2045,15.714285714285714,10.44256,1120.8571428571429,744.83930299999997,1,0.66452699999999998,1137.5714285714287,755.94638999999995,48999.06345071429]
[2046,15.714285714285714,10.250365,1120.8571428571429,731.13060499999995,1,0.65229599999999999,1137.5714285714287,742.03326599999991,48999.06345071429]
[2047,15.714285714285714,10.061707999999999,1120.8571428571429,717.67421300000001,1,0.64029100000000005,1137.5714285714287,728.37621200000001,48999.06345071429]
[2048,15.714285714285714,9.8765239999999999,1120.8571428571429,704.46548499999994,1,0.62850600000000001,1137.5714285714287,714.97051499999998,48999.06345071429]
[2049,15.714285714285714,9.6947469999999996,1120.8571428571429,691.499863,1,0.61693799999999999,1137.5714285714287,701.81154800000002,48999.06345071429]
[2050,15.714285714285714,9.5163159999999998,1120.8571428571429,678.77287200000001,1,0.60558400000000001,1137.5714285714287,688.89477199999999,48999.06345071429]
[2051,15.714285714285714,9.3411690000000007,1120.8571428571429,666.28011900000001,1,0.59443800000000002,1137.5714285714287,676.21572600000002,48999.06345071429]
[2052,15.714285714285714,9.1692459999999993,1120.8571428571429,654.01729499999999,1,0.58349700000000004,1137.5714285714287,663.770038,48999.06345071429]
[2053,15.714285714285714,9.0004869999999997,1120.8571428571429,641.98016700000005,1,0.57275799999999999,1137.5714285714287,651.55341200000009,48999.06345071429]
[2054,15.714285714285714,8.8348340000000007,1120.8571428571429,630.164581,1,0.56221699999999997,1137.5714285714287,639.56163200000003,48999.06345071429]
[2055,15.714285714285714,8.6722289999999997,1120.8571428571429,618.56646000000001,1,0.55186900000000005,1137.5714285714287,627.79055800000003,48999.06345071429]
[2056,15.714285714285714,8.5126179999999998,1120.8571428571429,607.18180099999995,1,0.54171199999999997,1137.5714285714287,616.23613099999989,48999.06345071429]
[2057,15.714285714285714,8.3559439999999991,1120.8571428571429,596.00667599999997,1,0.53174200000000005,1137.5714285714287,604.894362,48999.06345071429]
[2058,15.714285714285714,8.2021529999999991,1120.8571428571429,585.03722800000003,1,0.52195499999999995,1137.5714285714287,593.76133600000003,48999.06345071429]
[2059,15.714285714285714,8.0511929999999996,1120.8571428571429,574.26967200000001,1,0.51234900000000005,1137.5714285714287,582.833214,48999.06345071429]
[2060,15.714285714285714,7.9030120000000004,1120.8571428571429,563.70029099999999,1,0.502919,1137.5714285714287,572.106222,48999.06345071429]
[2061,15.714285714285714,7.7575580000000004,1120.8571428571429,553.32543899999996,1,0.49366300000000002,1137.5714285714287,561.57665999999995,48999.06345071429]
[2062,15.714285714285714,7.6147809999999998,1120.8571428571429,543.14153499999998,1,0.48457699999999998,1137.5714285714287,551.24089299999991,48999.06345071429]
[2063,15.714285714285714,7.4746309999999996,1120.8571428571429,533.14506500000005,1,0.47565800000000003,1137.5714285714287,541.09535400000004,48999.06345071429]
[2064,15.714285714285714,7.3370610000000003,1120.8571428571429,523.33257900000001,1,0.46690399999999999,1137.5714285714287,531.13654399999996,48999.06345071429]
[2065,15.714285714285714,7.2020229999999996,1120.8571428571429,513.700692,1,0.45831100000000002,1137.5714285714287,521.36102600000004,48999.06345071429]
[2066,15.714285714285714,7.0694710000000001,1120.8571428571429,504.24607800000001,1,0.44987500000000002,1137.5714285714287,511.76542400000005,48999.06345071429]
[2067,15.714285714285714,6.9393580000000004,1120.8571428571429,494.96547500000003,1,0.44159599999999999,1137.5714285714287,502.34642900000006,48999.06345071429]
[2068,15.714285714285714,6.8116399999999997,1120.8571428571429,485.855681,1,0.43346800000000002,1137.5714285714287,493.10078900000002,48999.06345071429]
[2069,15.714285714285714,6.6862719999999998,1120.8571428571429,476.91355199999998,1,0.42548999999999998,1137.5714285714287,484.02531399999998,48999.06345071429]
[2070,15.714285714285714,6.563212,1120.8571428571429,468.13600200000002,1,0.417659,1137.5714285714287,475.11687300000006,48999.06345071429]
[2071,15.714285714285714,6.4424169999999998,1120.8571428571429,459.52000199999998,1,0.409972,1137.5714285714287,466.37239099999994,48999.06345071429]
[2072,15.714285714285714,6.3238440000000002,1120.8571428571429,451.06257799999997,1,0.40242600000000001,1137.5714285714287,457.78884799999997,48999.06345071429]
[2073,15.714285714285714,6.2074550000000004,1120.8571428571429,442.76081299999998,1,0.39501999999999998,1137.5714285714287,449.36328799999995,48999.06345071429]
["H&P/T",785.71428571428498,507.03099100000003,56042.857142857167,36165.13758599999,50,32.265608,56878.571428571398,36704.434184999984,2449953.1725357147]
["Projected Del. (A-2Bc)",785.71428571428498,507.03099100000003,56042.857142857167,36165.13758599999,50,32.265608,56878.571428571398,36704.434184999984,2449953.1725357147]

{"sheet":"PAGE_13","index":12,"n_rows":124,"n_cols":23,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","BLACK BUTTE D&R\n\nAF TOTAL","BLACK BUTTE D&R\n\nPW OF AF TOTAL","CLEAR CREEK UNIT\n\nAF TOTAL","CLEAR CREEK UNIT\n\nPW OF AF TOTAL","CONTRA COSTA CANAL\n\nAF TOTAL","CONTRA COSTA CANAL\n\nPW OF AF TOTAL","COW CREEK UNIT\n\nAF TOTAL","COW CREEK UNIT \n\nPW OF AF TOTAL","CROSS VALLEY CANAL \n\nAF TOTAL","CROSS VALLEY CANAL\n\nPW OF AF TOTAL","DETAL MENDOTA CANAL\n\nAF TOTAL","DETAL MENDOTA CANAL\n\nPW OF AF TOTAL","FOLSOM D&R \n\nAF TOTAL","FOLSOM D&R\n\nPW OF AF TOTAL","FOLSOM SOUTH CANAL\n\nAF TOTAL","FOLSOM SOUTH CANAL\n\nPW OF AF TOTAL"]
[2024,32.142857142857139,31.551271,1613.5714285714287,1583.873795,75905.428571428565,74508.396143999998,3487.1428571428573,3422.9623139999999,278,272.88343600000002,8401.2857142857138,8246.6608230000002,37757.428571428565,37062.506572999999,13131.285714285714,12889.605608]
[2025,32.142857142857139,30.970572000000001,1613.5714285714287,1554.722743,75905.428571428565,73137.075968999998,3487.1428571428573,3359.9630069999998,278,267.861042,8401.2857142857138,8094.8817899999985,37757.428571428565,36380.374550000008,13131.285714285714,12652.373604]
[2026,32.142857142857139,30.400562000000001,1613.5714285714287,1526.1082140000001,75905.428571428565,71790.994816999999,3487.1428571428573,3298.1231969999999,278,262.931084,8401.2857142857138,7945.8962359999996,37757.428571428565,35710.797102999997,13131.285714285714,12419.507830999999]
[2027,32.142857142857139,29.841042999999999,1613.5714285714287,1498.0203329999999,75905.428571428565,70469.688162999999,3487.1428571428573,3237.4215429999999,278,258.09186099999999,8401.2857142857138,7799.6527479999995,37757.428571428565,35053.543171000005,13131.285714285714,12190.927934000001]
[2028,32.142857142857139,29.291820999999999,1613.5714285714287,1470.4494070000001,75905.428571428565,69172.700037999995,3487.1428571428573,3177.837098,278,253.34170399999999,8401.2857142857138,7656.1008549999997,37757.428571428565,34408.385933000005,13131.285714285714,11966.555026]
[2029,32.142857142857139,28.752708999999999,1613.5714285714287,1443.3859210000001,75905.428571428565,67899.582859000002,3487.1428571428573,3119.349299,278,248.67897399999998,8401.2857142857138,7515.1910239999997,37757.428571428565,33775.102756999993,13131.285714285714,11746.311682]
[2030,32.142857142857139,28.223517000000001,1613.5714285714287,1416.8205359999999,75905.428571428565,66649.897284999999,3487.1428571428573,3061.937962,278,244.10205999999999,8401.2857142857138,7376.8746240000009,37757.428571428565,33153.475099000003,13131.285714285714,11530.121897000001]
[2031,32.142857142857139,27.704066000000001,1613.5714285714287,1390.7440839999999,75905.428571428565,65423.212058999998,3487.1428571428573,3005.583275,278,239.60938299999998,8401.2857142857138,7241.1039260000007,37757.428571428565,32543.288441000001,13131.285714285714,11317.911065]
[2032,32.142857142857139,27.194175000000001,1613.5714285714287,1365.147567,75905.428571428565,64219.103862000004,3487.1428571428573,2950.2657920000001,278,235.19939500000001,8401.2857142857138,7107.8320759999997,37757.428571428565,31944.332212000001,13131.285714285714,11109.605953]
[2033,32.142857142857139,26.693669,1613.5714285714287,1340.022152,75905.428571428565,63037.157164999997,3487.1428571428573,2895.9664210000001,278,230.87057199999998,8401.2857142857138,6977.0130800000006,37757.428571428565,31356.399716999997,13131.285714285714,10905.134678]
[2034,32.142857142857139,26.202375000000004,1613.5714285714287,1315.359168,75905.428571428565,61876.964088000001,3487.1428571428573,2842.6664259999998,278,226.62142,8401.2857142857138,6848.6017960000008,37757.428571428565,30779.288066000001,13131.285714285714,10704.426676999999]
[2035,32.142857142857139,25.720122,1613.5714285714287,1291.1501029999999,75905.428571428565,60738.124258000003,3487.1428571428573,2790.3474120000001,278,222.45047399999999,8401.2857142857138,6722.5539099999996,37757.428571428565,30212.798103000001,13131.285714285714,10507.412689999999]
[2036,32.142857142857139,25.246745000000001,1613.5714285714287,1267.386604,75905.428571428565,59620.244671,3487.1428571428573,2738.991325,278,218.35629299999999,8401.2857142857138,6598.8259239999988,37757.428571428565,29656.734334000001,13131.285714285714,10314.024726]
[2037,32.142857142857139,24.782080999999998,1613.5714285714287,1244.0604699999999,75905.428571428565,58522.939553999997,3487.1428571428573,2688.5804410000001,278,214.33746600000001,8401.2857142857138,6477.3751400000001,37757.428571428565,29110.904866000001,13131.285714285714,10124.196049999999]
[2038,32.142857142857139,24.325970000000002,1613.5714285714287,1221.163652,75905.428571428565,57445.830237000002,3487.1428571428573,2639.097366,278,210.39260400000001,8401.2857142857138,6358.1596469999995,37757.428571428565,28575.121341999999,13131.285714285714,9937.8611540000002]
[2039,32.142857142857139,23.878252,1613.5714285714287,1198.688247,75905.428571428565,56388.545017999997,3487.1428571428573,2590.5250219999998,278,206.52034800000001,8401.2857142857138,6241.1383040000001,37757.428571428565,28049.198862999998,13131.285714285714,9754.9557329999989]
[2040,32.142857142857139,23.438775,1613.5714285714287,1176.6265000000001,75905.428571428565,55350.719036000002,3487.1428571428573,2542.8466469999998,278,202.719359,8401.2857142857138,6126.2707289999998,37757.428571428565,27532.95594,13131.285714285714,9575.4166720000012]
[2041,32.142857142857139,23.007385999999997,1613.5714285714287,1154.9707980000001,75905.428571428565,54331.994145999997,3487.1428571428573,2496.0457879999999,278,198.98832900000002,8401.2857142857138,6013.5172789999997,37757.428571428565,27026.214419000004,13131.285714285714,9399.1820079999998]
[2042,32.142857142857139,22.583937999999996,1613.5714285714287,1133.713667,75905.428571428565,53332.018793000003,3487.1428571428573,2450.106295,278,195.32596699999999,8401.2857142857138,5902.839046000001,37757.428571428565,26528.799430000003,13131.285714285714,9226.190928]
[2043,32.142857142857139,22.168282999999999,1613.5714285714287,1112.847771,75905.428571428565,52350.447894999998,3487.1428571428573,2405.0123140000001,278,191.73101100000002,8401.2857142857138,5794.197838,37757.428571428565,26040.539318000003,13131.285714285714,9056.3837339999991]
[2044,32.142857142857139,21.760278,1613.5714285714287,1092.36591,75905.428571428565,51386.942718999999,3487.1428571428573,2360.7482839999998,278,188.20221900000001,8401.2857142857138,5687.5561590000007,37757.428571428565,25561.265588000002,13131.285714285714,8889.7018239999998]
[2045,32.142857142857139,21.359781000000002,1613.5714285714287,1072.2610159999999,75905.428571428565,50441.170767000003,3487.1428571428573,2317.298929,278,184.73837400000002,8401.2857142857138,5582.877211,37757.428571428565,25090.812847000001,13131.285714285714,8726.0876800000005]
[2046,32.142857142857139,20.966656999999998,1613.5714285714287,1052.526151,75905.428571428565,49512.805660999999,3487.1428571428573,2274.6492560000002,278,181.33828199999999,8401.2857142857138,5480.1248690000011,37757.428571428565,24629.018744999998,13131.285714285714,8565.484840000001]
[2047,32.142857142857139,20.580766999999998,1613.5714285714287,1033.1545040000001,75905.428571428565,48601.527029999997,3487.1428571428573,2232.784545,278,178.00076799999999,8401.2857142857138,5379.2636769999999,37757.428571428565,24175.723921000004,13131.285714285714,8407.8378789999988]
[2048,32.142857142857139,20.201979999999999,1613.5714285714287,1014.13939,75905.428571428565,47707.020397,3487.1428571428573,2191.6903510000002,278,174.72467999999998,8401.2857142857138,5280.2588219999998,37757.428571428565,23730.771948000001,13131.285714285714,8253.092396]
[2049,32.142857142857139,19.830164,1613.5714285714287,995.47424799999999,75905.428571428565,46828.977077000003,3487.1428571428573,2151.352492,278,171.50888699999999,8401.2857142857138,5183.0761460000003,37757.428571428565,23294.009271999999,13131.285714285714,8101.1949910000003]
[2050,32.142857142857139,19.465191000000001,1613.5714285714287,977.15263600000003,75905.428571428565,45967.094062999997,3487.1428571428573,2111.7570470000001,278,168.352282,8401.2857142857138,5087.6821060000002,37757.428571428565,22865.285177999998,13131.285714285714,7952.0932429999993]
[2051,32.142857142857139,19.106937000000002,1613.5714285714287,959.16823199999999,75905.428571428565,45121.073926999998,3487.1428571428573,2072.8903529999998,278,165.25377399999999,8401.2857142857138,4994.0437840000004,37757.428571428565,22444.451705999996,13131.285714285714,7805.7356980000004]
[2052,32.142857142857139,18.755275000000001,1613.5714285714287,941.51482899999996,75905.428571428565,44290.624713999998,3487.1428571428573,2034.7389969999999,278,162.21229300000002,8401.2857142857138,4902.1288680000007,37757.428571428565,22031.363637999999,13131.285714285714,7662.0718500000003]
[2053,32.142857142857139,18.410086,1613.5714285714287,924.18633499999999,75905.428571428565,43475.459841999997,3487.1428571428573,1997.2898130000001,278,159.22679199999999,8401.2857142857138,4811.9056389999996,37757.428571428565,21625.878417,13131.285714285714,7521.0521229999995]
[2054,32.142857142857139,18.071251,1613.5714285714287,907.17677100000003,75905.428571428565,42675.298003999997,3487.1428571428573,1960.5298780000001,278,156.29623599999999,8401.2857142857138,4723.3429569999998,37757.428571428565,21227.856116000003,13131.285714285714,7382.6278509999993]
[2055,32.142857142857139,17.738651000000001,1613.5714285714287,890.48026600000003,75905.428571428565,41889.863072,3487.1428571428573,1924.446506,278,153.41961900000001,8401.2857142857138,4636.4102640000001,37757.428571428565,20837.159378,13131.285714285714,7246.7512650000008]
[2056,32.142857142857139,17.412171999999998,1613.5714285714287,874.09105799999998,75905.428571428565,41118.883996999997,3487.1428571428573,1889.027245,278,150.595945,8401.2857142857138,4551.0775600000006,37757.428571428565,20453.653376000002,13131.285714285714,7113.3754749999989]
[2057,32.142857142857139,17.091702000000002,1613.5714285714287,858.00349300000005,75905.428571428565,40362.094721000001,3487.1428571428573,1854.2598720000001,278,147.824241,8401.2857142857138,4467.3153980000006,37757.428571428565,20077.205769,13131.285714285714,6982.4544530000003]
[2058,32.142857142857139,16.777132000000002,1613.5714285714287,842.21201699999995,75905.428571428565,39619.234082000003,3487.1428571428573,1820.13239,278,145.10354899999999,8401.2857142857138,4385.0948689999996,37757.428571428565,19707.686643999998,13131.285714285714,6853.9430229999998]
[2059,32.142857142857139,16.468350000000001,1613.5714285714287,826.71118300000001,75905.428571428565,38890.045724000003,3487.1428571428573,1786.6330210000001,278,142.43293199999999,8401.2857142857138,4304.3876000000009,37757.428571428565,19344.968486000005,13131.285714285714,6727.7968309999997]
[2060,32.142857142857139,16.165252000000002,1613.5714285714287,811.49563999999998,75905.428571428565,38174.278011000002,3487.1428571428573,1753.7502050000001,278,139.811466,8401.2857142857138,4225.1657420000001,37757.428571428565,18988.926119999996,13131.285714285714,6603.9723510000003]
[2061,32.142857142857139,15.867732,1613.5714285714287,796.56013700000005,75905.428571428565,37471.683938000002,3487.1428571428573,1721.4725940000001,278,137.238249,8401.2857142857138,4147.401957,37757.428571428565,18639.436684,13131.285714285714,6482.4268480000001]
[2062,32.142857142857139,15.575688,1613.5714285714287,781.89952100000005,75905.428571428565,36782.021043000001,3487.1428571428573,1689.789049,278,134.71239199999999,8401.2857142857138,4071.0694060000001,37757.428571428565,18296.379567,13131.285714285714,6363.1183760000004]
[2063,32.142857142857139,15.289018,1613.5714285714287,767.50873200000001,75905.428571428565,36105.051331000002,3487.1428571428573,1658.688637,278,132.233023,8401.2857142857138,3996.1417469999997,37757.428571428565,17959.636383999998,13131.285714285714,6246.0057690000003]
[2064,32.142857142857139,15.007626,1613.5714285714287,753.38280499999996,75905.428571428565,35440.541183000001,3487.1428571428573,1628.160625,278,129.799286,8401.2857142857138,3922.5931239999991,37757.428571428565,17629.090929000002,13131.285714285714,6131.0486080000001]
[2065,32.142857142857139,14.731411,1613.5714285714287,739.51686299999994,75905.428571428565,34788.261284,3487.1428571428573,1598.194479,278,127.410342,8401.2857142857138,3850.3981610000001,37757.428571428565,17304.629131000005,13131.285714285714,6018.207222]
[2066,32.142857142857139,14.460281999999999,1613.5714285714287,725.90612399999998,75905.428571428565,34147.986536999997,3487.1428571428573,1568.7798560000001,278,125.06536700000001,8401.2857142857138,3779.5319380000005,37757.428571428565,16986.139026000001,13131.285714285714,5907.4426719999992]
[2067,32.142857142857139,14.194141999999999,1613.5714285714287,712.54588799999999,75905.428571428565,33519.495987000002,3487.1428571428573,1539.906608,278,122.76355000000001,8401.2857142857138,3709.9699989999995,37757.428571428565,16673.510700000003,13131.285714285714,5798.7167330000002]
[2068,32.142857142857139,13.9329,1613.5714285714287,699.43154700000002,75905.428571428565,32902.572747999999,3487.1428571428573,1511.564768,278,120.504098,8401.2857142857138,3641.6883440000001,37757.428571428565,16366.636268999999,13131.285714285714,5691.9918859999998]
[2069,32.142857142857139,13.676466,1613.5714285714287,686.55857400000002,75905.428571428565,32297.003924000001,3487.1428571428573,1483.7445580000001,278,118.28623199999998,8401.2857142857138,3574.6634049999998,37757.428571428565,16065.409836999999,13131.285714285714,5587.2312979999997]
[2070,32.142857142857139,13.424752,1613.5714285714287,673.92252599999995,75905.428571428565,31702.580538999999,3487.1428571428573,1456.4363760000001,278,116.109185,8401.2857142857138,3508.8720530000001,37757.428571428565,15769.727446000001,13131.285714285714,5484.3988209999998]
[2071,32.142857142857139,13.177669999999999,1613.5714285714287,661.51904400000001,75905.428571428565,31119.097462000002,3487.1428571428573,1429.6307979999999,278,113.972206,8401.2857142857138,3444.2915869999997,37757.428571428565,15479.487063,13131.285714285714,5383.4589650000007]
[2072,32.142857142857139,12.935136999999997,1613.5714285714287,649.34384699999998,75905.428571428565,30546.353337,3487.1428571428573,1403.318575,278,111.874557,8401.2857142857138,3380.8997169999998,37757.428571428565,15194.588529000001,13131.285714285714,5284.3768970000001]
[2073,32.142857142857139,12.697066,1613.5714285714287,637.39273300000002,75905.428571428565,29984.150515000001,3487.1428571428573,1377.490626,278,109.815517,8401.2857142857138,3318.6745679999999,37757.428571428565,14914.933525,13131.285714285714,5187.1184269999994]
["H&P/T",1607.1428571428557,1037.1088480000001,80678.571428571464,52062.863751999983,3795271.4285714305,2449134.8296929998,174357.14285714296,112514.78567699999,13900,8969.8391249999986,420064.28571428609,271072.59447200003,1887871.4285714293,1218266.4024759997,656564.2857142858,423688.92194499995]
["Projected Del. (A-2Bc)",1607.1428571428557,1037.1088480000001,80678.571428571464,52062.863751999983,3795271.4285714305,2449134.8296929998,174357.14285714296,112514.78567699999,13900,8969.8391249999986,420064.28571428609,271072.59447200003,1887871.4285714293,1218266.4024759997,656564.2857142858,423688.92194499995,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"PAGE_14","index":13,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","FRIANT DAM\n\n\n AF TOTAL","FRIANT DAM\n\n\nPW OF AF TOTAL","FRIANT KERN CANAL \n\nAF TOTAL","FRIANT KERN CANAL\n\nPW OF AF TOTAL","NEW  MELONES D & R\n\nAF TOTAL","NEW MELONES D&R\n\nPW OF AF TOTAL","SACRAMENTO RIVER\n\nAF TOTAL","SACRAMENTO RIVER\n\nPW OF AF TOTAL","SAN FELIPE UNIT \n(IN BASIN)\n\nAF TOTAL","SAN FELIPE UNIT\n(IN BASIN)\n\nPW OF AF TOTAL","SAN LUIS CANAL FRESNO\n \nAF TOTAL","SAN LUIS CANAL FRESNO\n\nPW OF AF TOTAL","SAN LUIS CANAL TRACY\n\nAF TOTAL","SAN LUIS CANAL TRACY\n\nPW OF AF TOTAL","SHASTA D&R\n\nAF TOTAL","SHASTA D&R\n\nPW OF AF TOTAL"]
[2024,199.14285714285714,195.47765199999998,48579.571428571435,47629.784810999998,28394.142857142859,26855.045825000001,7553.2857142857138,7144.2266579999996,97963.71428571429,94390.872283999997,11847.142857142855,11204.971600000001,724,710.674847,1065.7142857142858,1046.0999119999999]
[2025,199.14285714285714,191.87990300000001,48579.571428571435,46753.163005000002,28394.142857142859,26360.781178000001,7553.2857142857138,7012.7378250000002,97963.71428571429,92653.616966000001,11847.142857142855,10998.745129999999,724,697.59494099999995,1065.7142857142858,1026.8465389999999]
[2026,199.14285714285714,188.34837099999999,48579.571428571435,45892.675342000002,28394.142857142859,25875.613426,7553.2857142857138,6883.6690300000009,97963.71428571429,90948.335672000001,11847.142857142855,10796.314237000001,724,684.75577099999998,1065.7142857142858,1007.947523]
[2027,199.14285714285714,184.88183600000002,48579.571428571435,45048.024873999995,28394.142857142859,25399.375143000001,7553.2857142857138,6756.975735,97963.71428571429,89274.439922999998,11847.142857142855,10597.609067000001,724,672.15290400000004,1065.7142857142858,989.396342]
[2028,199.14285714285714,181.47910400000001,48579.571428571435,44218.920121999989,28394.142857142859,24931.901979999999,7553.2857142857138,6632.6142199999995,97963.71428571429,87631.352071999994,11847.142857142855,10402.561048,724,659.78199099999995,1065.7142857142858,971.18659400000001]
[2029,199.14285714285714,178.13899699999999,48579.571428571435,43405.074969000001,28394.142857142859,24473.032619000001,7553.2857142857138,6510.5415650000004,97963.71428571429,86018.505101000002,11847.142857142855,10211.102869,724,647.63876500000003,1065.7142857142858,953.31199299999992]
[2030,199.14285714285714,174.860366,48579.571428571435,42606.208557999998,28394.142857142859,24022.608705999999,7553.2857142857138,6390.7156459999997,97963.71428571429,84435.342430999997,11847.142857142855,10023.168460000001,724,635.71903299999997,1065.7142857142858,935.76637400000004]
[2031,199.14285714285714,171.642077,48579.571428571435,41822.045209000011,28394.142857142859,23580.474803000001,7553.2857142857138,6273.0951129999994,97963.71428571429,82881.317723999993,11847.142857142855,9838.692966999999,724,624.01868200000001,1065.7142857142858,918.54368000000011]
[2032,199.14285714285714,168.48302000000001,48579.571428571435,41052.314317000004,28394.142857142859,23146.478333999999,7553.2857142857138,6157.6393749999997,97963.71428571429,81355.894698000004,11847.142857142855,9657.6127280000001,724,612.53367600000001,1065.7142857142858,901.637969]
[2033,199.14285714285714,165.38210500000002,48579.571428571435,40296.750248999997,28394.142857142859,22720.469530999999,7553.2857142857138,6044.3085880000008,97963.71428571429,79858.546942999994,11847.142857142855,9479.8652550000006,724,601.26004999999998,1065.7142857142858,885.04340400000001]
[2034,199.14285714285714,162.33826299999998,48579.571428571435,39555.092266999993,28394.142857142859,22302.301380000001,7553.2857142857138,5933.0636449999993,97963.71428571429,78388.757735000007,11847.142857142855,9305.3892059999998,724,590.19391399999995,1065.7142857142858,868.75426300000004]
[2035,199.14285714285714,159.35044299999998,48579.571428571435,38827.084436000005,28394.142857142859,21891.829575,7553.2857142857138,5823.8661549999997,97963.71428571429,76946.019862999994,11847.142857142855,9134.1243749999994,724,579.33145000000002,1065.7142857142858,852.76491999999996]
[2036,199.14285714285714,156.41761199999999,48579.571428571435,38112.47552,28394.142857142859,21488.912466000002,7553.2857142857138,5716.6784340000004,97963.71428571429,75529.835447999998,11847.142857142855,8966.0116560000006,724,568.66890799999999,1065.7142857142858,837.06985900000006]
[2037,199.14285714285714,153.53876,48579.571428571435,37411.018914,28394.142857142859,21093.41101,7553.2857142857138,5611.4634939999996,97963.71428571429,74139.715777000005,11847.142857142855,8800.9930359999998,724,558.20260900000005,1065.7142857142858,821.66366600000015]
[2038,199.14285714285714,150.71289400000001,48579.571428571435,36722.472553999993,28394.142857142859,20705.188720999999,7553.2857142857138,5508.1850240000003,97963.71428571429,72775.181131000005,11847.142857142855,8639.0115700000006,724,547.92894100000001,1065.7142857142858,806.541022]
[2039,199.14285714285714,147.93903700000001,48579.571428571435,36046.598826000001,28394.142857142859,20324.111627999999,7553.2857142857138,5406.8073850000001,97963.71428571429,71435.760620000001,11847.142857142855,8480.0113569999994,724,537.84435900000005,1065.7142857142858,791.69670900000006]
[2040,199.14285714285714,145.21623199999999,48579.571428571435,35383.164492999989,28394.142857142859,19950.048223999998,7553.2857142857138,5307.2955929999998,97963.71428571429,70120.992018999998,11847.142857142855,8323.9375279999986,724,527.94538299999999,1065.7142857142858,777.12560400000007]
[2041,199.14285714285714,142.543541,48579.571428571435,34731.940606999997,28394.142857142859,19582.869423,7553.2857142857138,5209.6153070000009,97963.71428571429,68830.421614000006,11847.142857142855,8170.7362229999999,724,518.22859700000004,1065.7142857142858,762.82267900000011]
[2042,199.14285714285714,139.92004,48579.571428571435,34092.702434999992,28394.142857142859,19222.448512999999,7553.2857142857138,5113.7328170000001,97963.71428571429,67563.604038000005,11847.142857142855,8020.3545759999997,724,508.69064700000001,1065.7142857142858,748.78299700000002]
[2043,199.14285714285714,137.34482500000001,48579.571428571435,33465.229382999998,28394.142857142859,18868.661117,7553.2857142857138,5019.6150339999995,97963.71428571429,66320.102123000004,11847.142857142855,7872.7406879999999,724,499.32824299999999,1065.7142857142858,735.00171599999999]
[2044,199.14285714285714,134.81700599999999,48579.571428571435,32849.304916999994,28394.142857142859,18521.385146000001,7553.2857142857138,4927.2294810000003,97963.71428571429,65099.486747000003,11847.142857142855,7727.8436199999996,724,490.13815299999999,1065.7142857142858,721.47407599999997]
[2045,199.14285714285714,132.335711,48579.571428571435,32244.716484,28394.142857142859,18180.500756000001,7553.2857142857138,4836.5442760000005,97963.71428571429,63901.336684000002,11847.142857142855,7585.61337,724,481.11720500000001,1065.7142857142858,708.19541200000003]
[2046,199.14285714285714,129.90008399999999,48579.571428571435,31651.255444999995,28394.142857142859,17845.890313,7553.2857142857138,4747.5281239999995,97963.71428571429,62725.238463000002,11847.142857142855,7446.0008529999996,724,472.26228700000001,1065.7142857142858,695.16114099999993]
[2047,199.14285714285714,127.50928500000001,48579.571428571435,31068.716999999997,28394.142857142859,17517.438343999998,7553.2857142857138,4660.1503060000005,97963.71428571429,61570.786221000002,11847.142857142855,7308.9578939999992,724,463.57034299999998,1065.7142857142858,682.36676299999999]
[2048,199.14285714285714,125.162488,48579.571428571435,30496.900122000003,28394.142857142859,17195.031502999998,7553.2857142857138,4574.3806679999998,97963.71428571429,60437.581567000001,11847.142857142855,7174.4371949999995,724,455.03837399999998,1065.7142857142858,669.80786599999999]
[2049,199.14285714285714,122.85888500000001,48579.571428571435,29935.607482000003,28394.142857142859,16878.558530999999,7553.2857142857138,4490.1896130000005,97963.71428571429,59325.233440000004,11847.142857142855,7042.392339,724,446.663434,1065.7142857142858,657.48011499999996]
[2050,199.14285714285714,120.597679,48579.571428571435,29384.645381999999,28394.142857142859,16567.910214,7553.2857142857138,4407.5480870000001,97963.71428571429,58233.357978,11847.142857142855,6912.7777569999998,724,438.442635,1065.7142857142858,645.37925299999995]
[2051,199.14285714285714,118.37808899999999,48579.571428571435,28843.823687,28394.142857142859,16262.979352,7553.2857142857138,4326.4275690000004,97963.71428571429,57161.578383,11847.142857142855,6785.5487169999997,724,430.37313799999998,1065.7142857142858,633.50110800000004]
[2052,199.14285714285714,116.19935100000001,48579.571428571435,28312.955766999999,28394.142857142859,15963.660712999999,7553.2857142857138,4246.8000679999996,97963.71428571429,56109.524792999997,11847.142857142855,6660.6613170000001,724,422.45215999999999,1065.7142857142858,621.84157800000003]
[2053,199.14285714285714,114.060712,48579.571428571435,27791.858420999997,28394.142857142859,15669.851006999999,7553.2857142857138,4168.6381039999997,97963.71428571429,55076.834153000003,11847.142857142855,6538.072459,724,414.67696699999999,1065.7142857142858,610.39663999999993]
[2054,199.14285714285714,111.96143599999999,48579.571428571435,27280.351823999998,28394.142857142859,15381.448840999999,7553.2857142857138,4091.914702,97963.71428571429,54063.150089000002,11847.142857142855,6417.7398379999995,724,407.04487599999999,1065.7142857142858,599.16234700000007]
[2055,199.14285714285714,109.90079599999999,48579.571428571435,26778.259460000001,28394.142857142859,15098.354691,7553.2857142857138,4016.6033890000003,97963.71428571429,53068.122786,11847.142857142855,6299.6219270000001,724,399.55325199999999,1065.7142857142858,588.13481900000011]
[2056,199.14285714285714,107.87808200000001,48579.571428571435,26285.408058999998,28394.142857142859,14820.470862,7553.2857142857138,3942.6781739999997,97963.71428571429,52091.408869999999,11847.142857142855,6183.6779649999999,724,392.19951200000003,1065.7142857142858,577.31025299999999]
[2057,199.14285714285714,105.892596,48579.571428571435,25801.627541999995,28394.142857142859,14547.70146,7553.2857142857138,3870.1135440000003,97963.71428571429,51132.671283999996,11847.142857142855,6069.8679399999992,724,384.98111599999999,1065.7142857142858,566.68491000000006]
[2058,199.14285714285714,103.943652,48579.571428571435,25326.750960999994,28394.142857142859,14279.952353000001,7553.2857142857138,3798.8844610000006,97963.71428571429,50191.579173999999,11847.142857142855,5958.1525789999996,724,377.89557400000001,1065.7142857142858,556.2551259999999]
[2059,199.14285714285714,102.03057899999999,48579.571428571435,24860.614439999998,28394.142857142859,14017.131144000001,7553.2857142857138,3728.9663409999998,97963.71428571429,49267.807778000002,11847.142857142855,5848.4933300000002,724,370.94044000000002,1065.7142857142858,546.01730200000009]
[2060,199.14285714285714,100.152716,48579.571428571435,24403.057121000002,28394.142857142859,13759.147134999999,7553.2857142857138,3660.335059,97963.71428571429,48361.038310000004,11847.142857142855,5740.8523500000001,724,364.113316,1065.7142857142858,535.96790299999998]
[2061,199.14285714285714,98.309414000000004,48579.571428571435,23953.921098999996,28394.142857142859,13505.911298000001,7553.2857142857138,3592.96693,97963.71428571429,47470.957849999999,11847.142857142855,5635.1924899999995,724,357.41184399999997,1065.7142857142858,526.10346400000003]
[2062,199.14285714285714,96.500037999999989,48579.571428571435,23513.051385000002,28394.142857142859,13257.336244,7553.2857142857138,3526.8387039999998,97963.71428571429,46597.259238999999,11847.142857142855,5531.4772909999992,724,350.83371199999999,1065.7142857142858,516.42057799999998]
[2063,199.14285714285714,94.723963999999995,48579.571428571435,23080.295838999999,28394.142857142859,13013.33619,7553.2857142857138,3461.9275629999997,97963.71428571429,45739.640971000001,11847.142857142855,5429.670959,724,344.37664899999999,1065.7142857142858,506.91590500000001]
[2064,199.14285714285714,92.980578000000008,48579.571428571435,22655.505117999997,28394.142857142859,12773.826934999999,7553.2857142857138,3398.211104,97963.71428571429,44897.807088000001,11847.142857142855,5329.7383659999996,724,338.03842900000001,1065.7142857142858,497.586164]
[2065,199.14285714285714,91.269278999999997,48579.571428571435,22238.532631000005,28394.142857142859,12538.725826,7553.2857142857138,3335.6673420000002,97963.71428571429,44071.467081000003,11847.142857142855,5231.6450219999997,724,331.81686300000001,1065.7142857142858,488.42813699999999]
[2066,199.14285714285714,89.589475999999991,48579.571428571435,21829.234483999997,28394.142857142859,12307.951730999999,7553.2857142857138,3274.2746910000001,97963.71428571429,43260.335785000003,11847.142857142855,5135.3570760000002,724,325.70980400000002,1065.7142857142858,479.43866199999997]
[2067,199.14285714285714,87.94059,48579.571428571435,21427.469431999998,28394.142857142859,12081.425012,7553.2857142857138,3214.0119669999999,97963.71428571429,42464.133285999997,11847.142857142855,5040.8413020000007,724,319.71514500000001,1065.7142857142858,470.61463700000002]
[2068,199.14285714285714,86.322051999999999,48579.571428571435,21033.098829000002,28394.142857142859,11859.067496,7553.2857142857138,3154.858373,97963.71428571429,41682.584819999996,11847.142857142855,4948.0650809999997,724,313.83081700000002,1065.7142857142858,461.95301799999999]
[2069,199.14285714285714,84.733303000000006,48579.571428571435,20645.986581000008,28394.142857142859,11640.802449999999,7553.2857142857138,3096.793494,97963.71428571429,40915.420682000004,11847.142857142855,4856.9963990000006,724,308.05479000000003,1065.7142857142858,453.45081499999998]
[2070,199.14285714285714,83.173794000000001,48579.571428571435,20265.999096999996,28394.142857142859,11426.554553,7553.2857142857138,3039.797294,97963.71428571429,40162.376129999997,11847.142857142855,4767.6038260000005,724,302.38506999999998,1065.7142857142858,445.10509500000001]
[2071,199.14285714285714,81.642988000000003,48579.571428571435,19893.005250000002,28394.142857142859,11216.249868000001,7553.2857142857138,2983.850105,97963.71428571429,39423.191293000003,11847.142857142855,4679.8565179999996,724,296.81970000000001,1065.7142857142858,436.91297600000001]
[2072,199.14285714285714,80.140355999999997,48579.571428571435,18923.759605999996,28394.142857142859,0,7553.2857142857138,8.1261220000000005,97963.71428571429,38697.611084999997,11847.142857142855,0,724,291.35676100000001,1065.7142857142858,428.87163300000003]
[2073,199.14285714285714,78.665380999999996,48579.571428571435,18575.469552999995,28394.142857142859,0,7553.2857142857138,0,97963.71428571429,0,11847.142857142855,0,724,285.99436700000001,1065.7142857142858,420.97829099999996]
["H&P/T",9957.1428571428514,6425.4654380000011,2428978.57142857,1564423.9239090006,1419707.1428571439,860924.16356999974,377664.28571428597,229039.10229799995,4898185.7142857127,3064698.1362119988,592357.14285714226,359211.10935600003,36200,23360.30044399999,53285.714285714239,34385.919751999994]
["Projected Del. (A-2Bc)",9957.1428571428514,6425.4654380000011,2428978.57142857,1564423.9239090006,1419707.1428571439,860924.16356999974,377664.28571428597,229039.10229799995,4898185.7142857127,3064698.1362119988,592357.14285714226,359211.10935600003,36200,23360.30044399999,53285.714285714239,34385.919751999994]

{"sheet":"PAGE_15","index":14,"n_rows":59,"n_cols":11,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SPRING CREEK CONDUIT \n\nAF TOTAL","SPRING CREEK CONDUIT\n\n PW OF AF TOTAL","TEHAMA-COLUSA CANAL\n \nAF TOTAL","TEHAMA-COLUSA CANAL\n\nPW OF AF TOTAL","TOYON PIPELINE\n\nAF TOTAL","TOYON PIPELINE\n\n PW OF AF TOTAL","TOTAL W/O EXCHANGE\n\nAF TOTAL","TOTAL W/O EXCHANGE\n\nPW OF AF TOTAL","DELTA-MENDOTA EXCHANGE WATER\n\nTOTAL","TOTAL WITH EXCHANGE\n\nAF TOTAL"]
[2024,5606.4285714285706,5503.2427690000004,145.14285714285714,142.47151600000001,1137.5714285714287,1116.6345309999999,343822.14285714278,333957.942369,48999.06345071429,392821.20630785706]
[2025,5606.4285714285706,5401.9560930000007,145.14285714285714,139.84934100000001,1137.5714285714287,1096.0829760000001,343822.14285714278,327811.477174,48999.06345071429,392821.20630785706]
[2026,5606.4285714285706,5302.5335880000002,145.14285714285714,137.27542700000001,1137.5714285714287,1075.9096690000001,343822.14285714278,321778.13709999999,48999.06345071429,392821.20630785706]
[2027,5606.4285714285706,5204.9409450000003,145.14285714285714,134.748885,1137.5714285714287,1056.1076500000001,343822.14285714278,315855.84010000003,48999.06345071429,392821.20630785706]
[2028,5606.4285714285706,5109.1444860000001,145.14285714285714,132.268845,1137.5714285714287,1036.6700870000002,343822.14285714278,310042.54243100004,48999.06345071429,392821.20630785706]
[2029,5606.4285714285706,5015.1111520000004,145.14285714285714,129.83444900000001,1137.5714285714287,1017.590269,343822.14285714278,304336.23797299998,48999.06345071429,392821.20630785706]
[2030,5606.4285714285706,4922.8084930000005,145.14285714285714,127.444857,1137.5714285714287,998.86161400000003,343822.14285714278,298734.95751800004,48999.06345071429,392821.20630785706]
[2031,5606.4285714285706,4832.2046549999995,145.14285714285714,125.09924600000001,1137.5714285714287,980.47765800000002,343822.14285714278,293236.76811300003,48999.06345071429,392821.20630785706]
[2032,5606.4285714285706,4743.2683729999999,145.14285714285714,122.796807,1137.5714285714287,962.43205699999999,343822.14285714278,287839.77238600008,48999.06345071429,392821.20630785706]
[2033,5606.4285714285706,4655.9689559999997,145.14285714285714,120.536742,1137.5714285714287,944.71858400000008,343822.14285714278,282542.10786100005,48999.06345071429,392821.20630785706]
[2034,5606.4285714285706,4570.2762750000002,145.14285714285714,118.318275,1137.5714285714287,927.33112400000005,343822.14285714278,277341.94636300002,48999.06345071429,392821.20630785706]
[2035,5606.4285714285706,4486.1607610000001,145.14285714285714,116.140638,1137.5714285714287,910.26368100000002,343822.14285714278,272237.49336899997,48999.06345071429,392821.20630785706]
[2036,5606.4285714285706,4403.5933850000001,145.14285714285714,114.00308,1137.5714285714287,893.51036099999999,343822.14285714278,267226.98735100002,48999.06345071429,392821.20630785706]
[2037,5606.4285714285706,4322.5456540000005,145.14285714285714,111.904864,1137.5714285714287,877.06538499999999,343822.14285714278,262308.69923700002,48999.06345071429,392821.20630785706]
[2038,5606.4285714285706,4242.9895990000005,145.14285714285714,109.845266,1137.5714285714287,860.92307800000003,343822.14285714278,257480.93177199992,48999.06345071429,392821.20630785706]
[2039,5606.4285714285706,4164.897766,145.14285714285714,107.823573,1137.5714285714287,845.07786799999997,343822.14285714278,252742.01891500005,48999.06345071429,392821.20630785706]
[2040,5606.4285714285706,4088.243207,145.14285714285714,105.83909,1137.5714285714287,829.52428700000007,343822.14285714278,248090.32531800002,48999.06345071429,392821.20630785706]
[2041,5606.4285714285706,4012.9994660000002,145.14285714285714,103.891131,1137.5714285714287,814.25696900000003,343822.14285714278,243524.24571000005,48999.06345071429,392821.20630785706]
[2042,5606.4285714285706,3939.1405800000002,145.14285714285714,101.97902499999999,1137.5714285714287,799.27064400000006,343822.14285714278,239042.20437600007,48999.06345071429,392821.20630785706]
[2043,5606.4285714285706,3866.6410599999999,145.14285714285714,100.10211,1137.5714285714287,784.56014199999993,343822.14285714278,234642.65460499999,48999.06345071429,392821.20630785706]
[2044,5606.4285714285706,3795.4758879999999,145.14285714285714,98.259740000000008,1137.5714285714287,770.12038400000006,343822.14285714278,230324.07813900005,48999.06345071429,392821.20630785706]
[2045,5606.4285714285706,3725.6205019999998,145.14285714285714,96.451279,1137.5714285714287,755.94638999999995,343822.14285714278,226084.98467400004,48999.06345071429,392821.20630785706]
[2046,5606.4285714285706,3657.0508,145.14285714285714,94.676102,1137.5714285714287,742.03326599999991,343822.14285714278,221923.91133899998,48999.06345071429,392821.20630785706]
[2047,5606.4285714285706,3589.7431180000003,145.14285714285714,92.933597000000006,1137.5714285714287,728.37621200000001,343822.14285714278,217839.42217400001,48999.06345071429,392821.20630785706]
[2048,5606.4285714285706,3523.6742250000002,145.14285714285714,91.223163,1137.5714285714287,714.97051499999998,343822.14285714278,213830.10764999996,48999.06345071429,392821.20630785706]
[2049,5606.4285714285706,3458.8213249999999,145.14285714285714,89.544208999999995,1137.5714285714287,701.81154800000002,343822.14285714278,209894.58419800003,48999.06345071429,392821.20630785706]
[2050,5606.4285714285706,3395.1620370000001,145.14285714285714,87.896155999999991,1137.5714285714287,688.89477199999999,343822.14285714278,206031.49369600002,48999.06345071429,392821.20630785706]
[2051,5606.4285714285706,3332.6743920000004,145.14285714285714,86.278435000000002,1137.5714285714287,676.21572600000002,343822.14285714278,202239.50300699993,48999.06345071429,392821.20630785706]
[2052,5606.4285714285706,3271.3368269999996,145.14285714285714,84.690488999999999,1137.5714285714287,663.770038,343822.14285714278,198517.30356499992,48999.06345071429,392821.20630785706]
[2053,5606.4285714285706,3211.1281730000001,159,83.131766999999996,1137.5714285714287,651.55341200000009,343835.99999999994,194863.61086200003,48999.06345071429,392835.06345071422]
[2054,5606.4285714285706,3152.0276549999999,149,81.601735000000005,1137.5714285714287,639.56163200000003,343825.99999999994,191277.16403900002,48999.06345071429,392825.06345071422]
[2055,5606.4285714285706,3094.0148760000002,145.14285714285714,80.099862000000002,1137.5714285714287,627.79055800000003,343822.14285714278,187756.72543700002,48999.06345071429,392821.20630785706]
[2056,5606.4285714285706,3037.0698170000001,145.14285714285714,78.625633000000008,1137.5714285714287,616.23613099999989,343822.14285714278,184301.08018600001,48999.06345071429,392821.20630785706]
[2057,5606.4285714285706,2981.172826,145.14285714285714,77.178533999999999,1137.5714285714287,604.894362,343822.14285714278,180909.03576299999,48999.06345071429,392821.20630785706]
[2058,5606.4285714285706,2926.3046140000001,145.14285714285714,75.758071000000001,1137.5714285714287,593.76133600000003,343822.14285714278,177579.42160699997,48999.06345071429,392821.20630785706]
[2059,5606.4285714285706,2872.4462480000002,145.14285714285714,74.363750999999993,1137.5714285714287,582.833214,343822.14285714278,174311.08869400003,48999.06345071429,392821.20630785706]
[2060,5606.4285714285706,2819.5791389999999,145.14285714285714,72.995092999999997,1137.5714285714287,572.106222,343822.14285714278,171102.90915100003,48999.06345071429,392821.20630785706]
[2061,5606.4285714285706,2767.6850440000003,145.14285714285714,71.651624999999996,1137.5714285714287,561.57665999999995,343822.14285714278,167953.775857,48999.06345071429,392821.20630785706]
[2062,5606.4285714285706,2716.746056,145.14285714285714,70.332882999999995,1137.5714285714287,551.24089299999991,343822.14285714278,164862.60206499998,48999.06345071429,392821.20630785706]
[2063,5606.4285714285706,2666.7445950000001,145.14285714285714,69.038413000000006,1137.5714285714287,541.09535400000004,343822.14285714278,161828.321043,48999.06345071429,392821.20630785706]
[2064,5606.4285714285706,2617.6634060000001,145.14285714285714,67.767767000000006,1137.5714285714287,531.13654399999996,343822.14285714278,158849.88568500007,48999.06345071429,392821.20630785706]
[2065,5606.4285714285706,2569.4855520000001,145.14285714285714,66.520508000000007,1137.5714285714287,521.36102600000004,343822.14285714278,155926.26816000004,48999.06345071429,392821.20630785706]
[2066,5606.4285714285706,2522.1944060000001,145.14285714285714,65.296204000000003,1137.5714285714287,511.76542400000005,343822.14285714278,153056.45954500002,48999.06345071429,392821.20630785706]
[2067,5606.4285714285706,2475.773651,145.14285714285714,64.094434000000007,1137.5714285714287,502.34642900000006,343822.14285714278,150239.46949199995,48999.06345071429,392821.20630785706]
[2068,5606.4285714285706,2430.2072640000001,145.14285714285714,62.914781000000005,1137.5714285714287,493.10078900000002,343822.14285714278,147474.32587999999,48999.06345071429,392821.20630785706]
[2069,5606.4285714285706,2385.4795239999999,145.14285714285714,61.756840000000004,1137.5714285714287,484.02531399999998,343822.14285714278,144760.07448599997,48999.06345071429,392821.20630785706]
[2070,5606.4285714285706,2341.5749930000002,145.14285714285714,60.620212000000002,1137.5714285714287,475.11687300000006,343822.14285714278,142095.778635,48999.06345071429,392821.20630785706]
[2071,5606.4285714285706,2298.4785200000001,145.14285714285714,59.504500999999998,1137.5714285714287,466.37239099999994,343822.14285714278,139480.51890499998,48999.06345071429,392821.20630785706]
[2072,5606.4285714285706,2256.1752350000002,145.14285714285714,58.409327000000005,1137.5714285714287,457.78884799999997,343822.14285714278,117785.929569,48999.06345071429,392821.20630785706]
[2073,5606.4285714285706,2214.650537,145.14285714285714,57.334308999999998,1137.5714285714287,449.36328799999995,343822.14285714278,77624.728702999986,48999.06345071429,392821.20630785706]
["H&P/T",280321.4285714287,180894.82850800001,7274.8571428571404,4683.1225870000007,56878.571428571398,36704.434184999984,17191124.857142869,10901497.852247007,2449953.1725357147,19641078.029678568]
["Projected Del. (A-2Bc)",280321.4285714287,180894.82850800001,7274.8571428571404,4683.1225870000007,56878.571428571398,36704.434184999984,17191124.857142869,10901497.852247007,2449953.1725357147,19641078.029678568]

{"sheet":"PAGE_16","index":15,"n_rows":14,"n_cols":1,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["M&I 2025 Sch A-13 FSOD F.Z27.XLSM"]
["09/22/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
[]
["Footnotes:"]
[]
["1/"]
["Acre-feet converted from Irrigation are used for Arbuckle Golf Course. (TCC, Colusa County )"]
[]
["Note:"]
["For projected deliveries, see cost recovery section in Foreword."]

{"sheet":"ActualDeliveries","index":16,"n_rows":112,"n_cols":6,"rows_kept":112,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Macro'd from 2022 Sch B2 - DO NOT ADD Santa Nella County WD to this tab for 2022."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Black Butte D & R","County of Colusa",null,null,null,6]
["Black Butte D & R","Elk Creek CSD",null,null,null,0]
["Black Butte D & R","US Forest Service - BB",null,null,null,1]
["Black Butte D & R","Whitney Const.",null,null,null,0]
["Total","Total Black Butte D & R",null,null,null,7]
["Clear Creek Unit","Clear Creek CSD",null,null,null,914]
["Total","Total Clear Creek Unit",null,null,null,914]
["Contra Costa Canal","Contra Costa WD ",null,null,null,72284]
["Total","Total Contra Costa Canal",null,null,null,72284]
["Cow Creek Unit","Bella Vista WD",null,null,null,1733]
["Total","Total Cow Creek Unit",null,null,null,1733]
["Cross Valley Canal","County of Fresno",null,null,null,0]
["Cross Valley Canal","County of Tulare",null,null,null,0]
["Total","Total Cross Valley Canal",null,null,null,0]
["Delta-Mendota Canal","Byron Bethany ID",null,null,null,1464]
["Delta-Mendota Canal","City of Tracy",null,null,null,6166]
["Delta-Mendota Canal","Del Puerto WD",null,null,null,30]
["Delta-Mendota Canal","Department of VA",null,null,null,273]
["Delta-Mendota Canal","Panoche WD - DMC",null,null,null,23]
["Delta-Mendota Canal","San Luis WD - DMC",null,null,null,4]
["Delta-Mendota Canal","Santa Nella County WD - DMC",null,null,null,0]
["Total","Total Delta-Mendota Canal",null,null,null,7960]
["Folsom D & R","City of Folsom",null,null,null,4918]
["Folsom D & R","City of Roseville",null,null,null,20774]
["Folsom D & R","El Dorado ID - FD&R",null,null,null,4044]
["Folsom D & R","Placer County WA",null,null,null,0]
["Folsom D & R","Sacramento County WA",null,null,null,5000]
["Folsom D & R","San Juan WD",null,null,null,7650]
["Total","Total Folsom D & R",null,null,null,42386]
["Folsom-South Canal","East Bay MUD",null,null,null,0]
["Folsom-South Canal","Sacramento County WA-FSC",null,null,null,2050]
["Folsom-South Canal","Sacramento MUD",null,null,null,498]
["Total","Total Folsom-South Canal",null,null,null,2548]
["Friant Dam","County of Madera",null,null,null,14]
["Friant Dam","Fresno County WW #18",null,null,null,109]
["Total","Total Friant Dam",null,null,null,123]
["Friant-Kern Canal","Arvin Edison WSD",null,null,null,284]
["Friant-Kern Canal","City of Fresno",null,null,null,58819]
["Friant-Kern Canal","City of Lindsay",null,null,null,1041]
["Friant-Kern Canal","City of Orange Cove",null,null,null,1156]
["Friant-Kern Canal","Delano-Earlimart ID",null,null,null,204]
["Friant-Kern Canal","Lindsay-Strathmore ID",null,null,null,651]
["Friant-Kern Canal","Shafter-Wasco ID",null,null,null,208]
["Friant-Kern Canal","Terra Bella ID",null,null,null,1383]
["Total","Total Friant-Kern Canal",null,null,null,63746]
["New Melones D & R","Stockton East WD",null,null,null,36495]
["Total","Total New Melones D & R",null,null,null,36495]
["Sacramento River","City of Redding - SR ",null,null,null,2377]
["Sacramento River","City of West Sacramento",null,null,null,2541]
["Sacramento River","Lake California P.O.A.",null,null,null,200]
["Sacramento River","Riverview Golf & CC",null,null,null,25]
["Total","Total Sacramento River",null,null,null,5143]
["San Felipe Unit","SB County WD - IB",null,null,null,8871]
["San Felipe Unit","SC Valley WD - IB",null,null,null,105100]
["Total","Total San Felipe Unit",null,null,null,113971]
["San Luis Canal - Fresno","City of Avenal",null,null,null,2284]
["San Luis Canal - Fresno","City of Coalinga",null,null,null,2955]
["San Luis Canal - Fresno","City of Huron",null,null,null,767]
["San Luis Canal - Fresno","State of CA",null,null,null,2]
["San Luis Canal - Fresno","Westlands WD",null,null,null,3619]
["Total","Total San Luis Canal - Fresno",null,null,null,9627]
["San Luis Canal - Tracy","Pacheco WD - SLC",null,null,null,0]
["San Luis Canal - Tracy","Panoche WD - SLC",null,null,null,147]
["San Luis Canal - Tracy","San Luis WD - SLC",null,null,null,273]
["San Luis Canal - Tracy","Santa Nella County WD - SLC",null,null,null,182]
["Total","Total San Luis Canal - Tracy",null,null,null,602]
["Shasta Dam","Centerville CSD",null,null,null,275]
["Shasta Dam","Mountain Gate CSD",null,null,null,458]
["Shasta Dam","Shasta CWA  ",null,null,null,82]
["Total","Total Shasta Dam",null,null,null,815]
["Spring Creek Conduit","City of Redding - SCC",null,null,null,4526]
["Spring Creek Conduit","Shasta CWA - SCC",null,null,null,0]
["Spring Creek Conduit","Shasta CSD  ",null,null,null,186]
["Total","Total Spring Creek Conduit",null,null,null,4712]
["Tehama-Colusa Canal","Colusa County WD",null,null,null,72]
["Tehama-Colusa Canal","Kanawha WD",null,null,null,27]
["Total","Total Tehama-Colusa Canal",null,null,null,99]
["Toyon Pipeline","City of Redding - TP",null,null,null,11]
["Toyon Pipeline","City of Shasta Lake  ",null,null,null,557]
["Toyon Pipeline","US Forest Service - TP",null,null,null,0]
["Total","Total Toyon Pipeline",null,null,null,568]
["Subtotal","Total Permanent Contractors",null,null,null,363733]
["Other","Temporary Rate Revenue",null,null,null,18701]
["Other","Warren Act Contractors",null,null,null,42007]
["Other","Rescheduling Fee ",null,null,null,7532]
["Other","Project 215 Water Revenue",null,null,null,5682]
["Other - Incremental Value","Direct Pumping Construction",null,null,null,2148]
["Other - Incremental Value","Conveyance Construction",null,null,null,0]
["Other - Incremental Value","Conv Pumping Jones PP Construction",null,null,null,0]
["Other - Incremental Value","Conveyance Pumping O'Neill PP Construction",null,null,null,0]
["Other - Incremental Value","Conveyance Pumping Dos Amigos Construction",null,null,null,0]
["Other - Incremental Value","Conveyance O&M",null,null,null,0]
["Other - Incremental Value","Conveyance Pumping O&M ",null,null,null,0]
["Other - Incremental Value","Storage O&M",null,null,null,"-"]
["Other - Incremental Value","Direct Pumping O&M",null,null,null,0]
["Other","Non-Project Water Contractors",null,null,null,41874]
["Other","Los Vaqueros Water Right",null,null,null,22467]
["Grand Total","Grand Total",null,null,null,504144]