{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Storage"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":33,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Storage","index":0,"n_rows":235,"n_cols":5,"rows_kept":235,"cut":false,"hidden":false,"merged":[]}
["Bureau of Reclamation logo"]
["IRR 2022 Sch B-4A F.Z26.XLSM"]
["08/16/2023"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2022 ALLOCATED IRRIGATION STORAGE EXPENSE"]
["BY COMPONENT AND CONTRACTOR"]
[]
["Facility","A) Contractor","B) Total Chargeable Acre-Feet 2/ \n<Sch B-2>","C) Ratio of Acre Feet By Contractor \n(C/(Total A/F))","D) Allocated Storage Expense\n(D*Total Expense)"]
["All Other Contractors Storage Expense","-","-","-",23901956.168557383]
["San Felipe Unit Storage Expense 1/ ","-","-","-",65587.731442615812]
["Black Butte D & R","4-E WD",0,0,0]
["Black Butte D & R","Stony Creek WD",67,1.2342699661600001E-4,2950.1466631323128]
["Total","Total Black Butte D & R",67,1.2342699661600001E-4,2950.1466631323128]
["Buchanan Unit","Chowchilla WD - BU",24000,4.4212655504198999E-2,1056768.9539568918]
["Total","Total Buchanan Unit",24000,4.4212655504198999E-2,1056768.9539568918]
["Clear Creek Unit","Clear Creek CSD",0,0,0]
["Total","Total Clear Creek Unit",0,0,0]
["Colusa Basin Drain","Colusa Drain MWC",0,0,0]
["Total","Total Colusa Basin Drain",0,0,0]
["Corning Canal","Corning WD",17,3.1317297649000003E-5,748.54467572406327]
["Corning Canal","Proberta WD",0,0,0]
["Corning Canal","Thomes Creek WD",0,0,0]
["Total","Total Corning Canal",17,3.1317297649000003E-5,748.54467572406327]
["Cow Creek Unit","Bella Vista WD",5,9.2109698970000008E-6,220.16019874799554]
["Total","Total Cow Creek Unit",5,9.2109698970000008E-6,220.16019874799554]
["Cross Valley Canal","County of Fresno",0,0,0]
["Cross Valley Canal","County of Tulare",0,0,0]
["Cross Valley Canal","Hills Valley ID",0,0,0]
["Cross Valley Canal","Kern-Tulare WD",0,0,0]
["Cross Valley Canal","Lower Tule River ID - CVC",0,0,0]
["Cross Valley Canal","Pixley ID",0,0,0]
["Cross Valley Canal","Tri-Valley WD",0,0,0]
["Total","Total Cross Valley Canal",0,0,0]
["Delta-Mendota Canal","Banta-Carbona ID",1675,3.085674915397E-3,73753.666578236109]
["Delta-Mendota Canal","Byron Bethany ID",77,1.4184893640900001E-4,3390.4670606044019]
["Delta-Mendota Canal","Del Puerto WD",3221,5.9337068074590002E-3,141827.20002895559]
["Delta-Mendota Canal","Eagle Field WD",348,6.4108350481100005E-4,15323.149832377669]
["Delta-Mendota Canal","Mercy Springs WD",0,0,0]
["Delta-Mendota Canal","Oro Loma WD",0,0,0]
["Delta-Mendota Canal","Pacheco WD - DMC",0,0,0]
["Delta-Mendota Canal","Panoche WD - DMC",363,6.6871641450100001E-4,15983.630428597753]
["Delta-Mendota Canal","Patterson WD",0,0,0]
["Delta-Mendota Canal","San Luis WD - DMC",672,1.237954354118E-3,29589.530710803199]
["Delta-Mendota Canal","West Side ID",0,0,0]
["Delta-Mendota Canal","West Stanislaus ID",0,0,0]
["Total","Total Delta-Mendota Canal",6356,1.1708984932694998E-2,279867.64463957469]
["Delta-Mendota Pool","Coelho Trust",0,0,0]
["Delta-Mendota Pool","Fresno Slough WD",0,0,0]
["Delta-Mendota Pool","James ID",0,0,0]
["Delta-Mendota Pool","Laguna WD",0,0,0]
["Delta-Mendota Pool","Recl Dist #1606",0,0,0]
["Delta-Mendota Pool","Tranquillity ID",0,0,0]
["Delta-Mendota Pool","Tranquillity PUD",0,0,0]
["Delta-Mendota Pool","Westlands WD - DMP",0,0,0]
["Total","Total Delta-Mendota Pool",0,0,0]
["Friant D & R - Class 2","Gravelly Ford WD",0,0,0]
["Total","Total Friant D & R - Class 2",0,0,0]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",25332,4.6666457884682003E-2,1115419.6309014983]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",49642,9.1450193522478004E-2,2185838.5171803595]
["Friant-Kern Canal - Class 1","Exeter ID",4602,8.4777766929299992E-3,202635.44692123021]
["Friant-Kern Canal - Class 1","Garfield WD",2618,4.8228638379159998E-3,115275.88006078867]
["Friant-Kern Canal - Class 1","Hills Valley ID",728,1.3411172169609999E-3,32055.324936699482]
["Friant-Kern Canal - Class 1","International WD",364,6.7055860848000003E-4,16027.662468337792]
["Friant-Kern Canal - Class 1","Ivanhoe ID",3413,6.2874080514930004E-3,150281.35166062048]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",0,0,0]
["Friant-Kern Canal - Class 1","Lewis Creek WD",657,1.2103214444270001E-3,28929.050114559217]
["Friant-Kern Canal - Class 1","Lindmore ID",14591,2.6879452352573999E-2,642471.49196605035]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",15620,2.8775069957316001E-2,687780.46086693939]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",31398,5.7841206563369003E-2,1382517.9840141195]
["Friant-Kern Canal - Class 1","Orange Cove ID",2522,4.6460132159000002E-3,111048.80424498013]
["Friant-Kern Canal - Class 1","Porterville ID",4215,7.7648476229249998E-3,185595.04753868034]
["Friant-Kern Canal - Class 1","Saucelito ID",2450,4.5133752493869998E-3,107878.49738309982]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",20309,3.7413117526448998E-2,894246.69524626993]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",34466,6.3493057691988999E-2,1517608.2819616063]
["Friant-Kern Canal - Class 1","Stone Corral ID",6648,1.2246905574663E-2,292725.00024605612]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",2871,5.2889389146899999E-3,126415.98611709784]
["Friant-Kern Canal - Class 1","Terra Bella ID",10740,1.9785163338128998E-2,472904.10689570778]
["Friant-Kern Canal - Class 1","Tri-Valley ID",59,1.08689444781E-4,2597.8903451402998]
["Friant-Kern Canal - Class 1","Tulare ID",7102,1.3083261641284E-2,312715.54629173828]
["Total","Total Friant-Kern Canal - Class 1",240347,0.44276579635282304,10582968.65736158]
["Hidden Unit","Madera ID - HU",24000,4.4212655504198999E-2,1056768.9539568918]
["Total","Total Hidden Unit",24000,4.4212655504198999E-2,1056768.9539568918]
["Madera Canal - Class 1","Chowchilla WD - MC",28642,5.2764119956303E-2,1261165.6824680583]
["Madera Canal - Class 1","Madera ID - MC",41559,7.6559739587459E-2,1829927.5398956125]
["Total","Total Madera Canal - Class 1",70201,0.12932385954376199,3091093.2223636708]
["New Melones D & R","Central San Joaquin WCD",0,0,0]
["New Melones D & R","Stockton-East  WD",810,1.492177123267E-3,35665.952196051883]
["Total","   Total New Melones D & R",810,1.492177123267E-3,35665.952196051883]
["Sacramento River - Shasta","Anderson-Cottonwood ID",10250,1.8882488288252001E-2,451328.40741909749]
["Sacramento River - Shasta","Daniell, H & B",0,0,0]
["Sacramento River - Shasta","Driscoll Strawberry",0,0,0]
["Sacramento River - Shasta","Gjermann, H",0,0,0]
["Sacramento River - Shasta","Leviathan Inc",0,0,0]
["Sacramento River - Shasta","Redding Rancheria",0,0,0]
["Total","Total Sacramento River - Shasta ",10250,1.8882488288252001E-2,451328.40741909749]
["Sacramento River - Willows","Anderson, A/et al",0,0,0]
["Sacramento River - Willows","Anderson, R & J",0,0,0]
["Sacramento River - Willows","Andreotti, A/et al",322,5.9318646134800005E-4,14178.316798921556]
["Sacramento River - Willows","B & D Family Partnership",0,0,0]
["Sacramento River - Willows","Baber, J/et al",948,1.7463998924160001E-3,41742.37368130056]
["Sacramento River - Willows","Burdick, Claude",0,0,0]
["Sacramento River - Willows","Butler, Diane",0,0,0]
["Sacramento River - Willows","Butte Creek Farms Inc",0,0,0]
["Sacramento River - Willows","Byrd, A & Osborne, J.",0,0,0]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",0,0,0]
["Sacramento River - Willows","Canal Farms",326,6.0055523726499998E-4,14354.444957905609]
["Sacramento River - Willows","Carter MWC",700,1.289535785539E-3,30822.427823739392]
["Sacramento River - Willows","Charter, Mary (Formerly Beckley, Steven)",0,0,0]
["Sacramento River - Willows","Churkin, M Jr & C",0,0,0]
["Sacramento River - Willows","Conaway Consv Grp",5291,9.7470483446969996E-3,232973.52230775749]
["Sacramento River - Willows","County of Sacramento",0,0,0]
["Sacramento River - Willows","Cummings, W",-10,-1.8421939793000001E-5,-440.3203974720891]
["Sacramento River - Willows","Driver, Gary/et al",0,0,0]
["Sacramento River - Willows","Driver, J & C Trustees",0,0,0]
["Sacramento River - Willows","Driver, Gregory",3,5.5265819380000001E-6,132.09611924401693]
["Sacramento River - Willows","Driver, W/et al",28,5.1581431421999999E-5,1232.8971129600925]
["Sacramento River - Willows","Dyer, J & Wing, J",0,0,0]
["Sacramento River - Willows","Eastside MWC",365,6.7240080246000001E-4,16071.694508101731]
["Sacramento River - Willows","Ehrke, A & B",0,0,0]
["Sacramento River - Willows","Empire Group, LLC",0,0,0]
["Sacramento River - Willows","Feather WD",0,0,0]
["Sacramento River - Willows","Fedora, S/Taylor, W",0,0,0]
["Sacramento River - Willows","Gillaspy, W",0,0,0]
["Sacramento River - Willows","Giovannetti, B & M",0,0,0]
["Sacramento River - Willows","Giusti, R & S",270,4.9739237442199995E-4,11888.650732009326]
["Sacramento River - Willows","Glenn-Colusa ID",10416,1.9188292488822999E-2,458637.72601730615]
["Sacramento River - Willows","Green Valley Corp",1,1.842193979E-6,44.032039740038321]
["Sacramento River - Willows","Griffin, J/Prater",0,0,0]
["Sacramento River - Willows","Hale, J/Marks, A",0,0,0]
["Sacramento River - Willows","Hatfield, R & B",0,0,0]
["Sacramento River - Willows","Heidrick & McGinnis Properties",0,0,0]
["Sacramento River - Willows","Heidrick, M",0,0,0]
["Sacramento River - Willows","Howald Farms Inc",346,6.3739911685199995E-4,15235.085752873689]
["Sacramento River - Willows","Jaeger, W & P",0,0,0]
["Sacramento River - Willows","Jansen, P & S",0,0,0]
["Sacramento River - Willows","Kary, C",0,0,0]
["Sacramento River - Willows","King, Ben ",0,0,0]
["Sacramento River - Willows","King, L",0,0,0]
["Sacramento River - Willows","KLSY, LLC",0,0,0]
["Sacramento River - Willows","Knights Landing Investors",150,2.7632909690099999E-4,6604.8059622247474]
["Sacramento River - Willows","Western Almonds, LLC",0,0,0]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe",0,0,0]
["Sacramento River - Willows","Lauppe, B ET UX",0,0,0]
["Sacramento River - Willows","Lauppe, B & K",0,0,0]
["Sacramento River - Willows","Leonard, James",0,0,0]
["Sacramento River - Willows","Lockett, W & J",0,0,0]
["Sacramento River - Willows","Lomo CS & Micheli, J",0,0,0]
["Sacramento River - Willows","Lonon, M",0,0,0]
["Sacramento River - Willows","M C M Properties",0,0,0]
["Sacramento River - Willows","Maxwell ID",3236,5.9613397171500004E-3,142487.68062519957]
["Sacramento River - Willows","McClatchy Partners, LLC",0,0,0]
["Sacramento River - Willows","Meridian Farms WC",1598,2.9438259789880002E-3,70363.199517631714]
["Sacramento River - Willows","Micke, D & N",0,0,0]
["Sacramento River - Willows","Morehead, J/et ux",0,0,0]
["Sacramento River - Willows","Munson, J & D",0,0,0]
["Sacramento River - Willows","Natomas Basin Conserv",0,0,0]
["Sacramento River - Willows","Natomas Central MWC",0,0,0]
["Sacramento River - Willows","Nelson, T & H",0,0,0]
["Sacramento River - Willows","O'Brien, J & F",68,1.25269190595E-4,2994.1787028723506]
["Sacramento River - Willows","Odysseus Farms ",0,0,0]
["Sacramento River - Willows","Oji Brothers Farm Inc",779,1.4350691099069999E-3,34300.95896384777]
["Sacramento River - Willows","Oji, M/et al",589,1.0850522538320001E-3,25934.871411686865]
["Sacramento River - Willows","Pacific Realty Inc",0,0,0]
["Sacramento River - Willows","Pelger MWC",1375,2.5330167215949998E-3,60544.054653786603]
["Sacramento River - Willows","Pelger Road 1700, LLC",360,6.63189832563E-4,15851.534309353736]
["Sacramento River - Willows","Penner, R & L",0,0,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",0,0,0]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",13134,2.4195375724673E-2,578316.8100529114]
["Sacramento River - Willows","Provident ID",9851,1.8147452890494999E-2,433759.62355957145]
["Sacramento River - Willows","Quad-H-Ranches Inc",0,0,0]
["Sacramento River - Willows","Recl Dist # 108",3382,6.2303000381329996E-3,148916.35842841634]
["Sacramento River - Willows","Recl Dist #1000",0,0,0]
["Sacramento River - Willows","Recl Dist #1004",4433,8.1664459104210003E-3,195194.03220377743]
["Sacramento River - Willows","Reische, E",16,2.9475103669000001E-5,704.51263596012291]
["Sacramento River - Willows","Reische, L",81,1.49217712327E-4,3566.595219612359]
["Sacramento River - Willows","Richter, H Jr/et al",3,5.5265819380000001E-6,132.09611924401693]
["Sacramento River - Willows","River Garden Farms Co",0,0,0]
["Sacramento River - Willows","Roberts Ditch Irr Co",0,0,0]
["Sacramento River - Willows","Rubio, E & E",0,0,0]
["Sacramento River - Willows","Saeed, F",533,9.8188939098899997E-4,23469.077185790578]
["Sacramento River - Willows","Seaver, C",0,0,0]
["Sacramento River - Willows","Sutter MWC",79,1.4553332436800001E-4,3478.5311401083804]
["Sacramento River - Willows","Swenson Farms ",-244,-4.4949533095900001E-4,-10743.817698553214]
["Sacramento River - Willows","Sycamore MWC",5810,1.0703147019975E-2,255826.15093706804]
["Sacramento River - Willows","T & P Farms",280,5.1581431421599997E-4,12328.971129505317]
["Sacramento River - Willows","Tarke, S",572,1.0537349561829999E-3,25186.326735962801]
["Sacramento River - Willows","Tisdale Irr & Drain Co",0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",472,8.6951555824900004E-4,20783.122761146304]
["Sacramento River - Willows","Van Ruiten Brothers 880XR",0,0,0]
["Sacramento River - Willows","Wallace, J & J",0,0,0]
["Sacramento River - Willows","Wallace, K Trust",0,0,0]
["Sacramento River - Willows","Wisler, J",0,0,0]
["Sacramento River - Willows","Yockey, W",0,0,0]
["Total","Total Sacramento River - Willows ",65563,0.120779763867576,2886872.6220115116]
["San Luis Canal - Fresno","Westlands WD - SLC",88103,0.16230281616193601,3879354.7979360214]
["San Luis Canal - Fresno","Westlands DD#2 ",0,0,0]
["Total","Total San Luis Canal - Fresno",88103,0.16230281616193601,3879354.7979360214]
["San Luis Canal - Tracy","Pacheco WD - SLC",883,1.6266572837589999E-3,38880.291097672227]
["San Luis Canal - Tracy","Panoche WD - SLC",5072,9.3436078632210002E-3,223330.50560289645]
["San Luis Canal - Tracy","San Luis WD - SLC",3395,6.2542485598650003E-3,149488.77494515639]
["Total","Total San Luis Canal - Tracy",9350,1.7224513706845003E-2,411699.57164572505]
["Tehama-Colusa Canal","4-M WD",22,4.0528267545999999E-5,968.70487447205869]
["Tehama-Colusa Canal","Colusa County WD",1102,2.0300977652340001E-3,48523.307802509364]
["Tehama-Colusa Canal","Cortina WD",19,3.5001685606999998E-5,836.60875520413981]
["Tehama-Colusa Canal","Davis WD - TCC",129,2.37643023335E-4,5680.1331275166294]
["Tehama-Colusa Canal","Dunnigan WD",192,3.5370124403399998E-4,8454.1516316648867]
["Tehama-Colusa Canal","Glenn Valley WD",60,1.1053163876E-4,2641.9223848803385]
["Tehama-Colusa Canal","Glide WD",-83,-1.5290210028500001E-4,-3654.6592990924355]
["Tehama-Colusa Canal","Holthouse WD",1,1.842193979E-6,44.032039740038321]
["Tehama-Colusa Canal","Kanawha WD",0,0,0]
["Tehama-Colusa Canal","Kirkwood WD",0,0,0]
["Tehama-Colusa Canal","La Grande WD",3,5.5265819380000001E-6,132.09611924401693]
["Tehama-Colusa Canal","Myers-Marsh MWC",3,5.5265819380000001E-6,132.09611924401693]
["Tehama-Colusa Canal","Orland-Artois WD",1044,1.9232505144329999E-3,45969.449497133006]
["Tehama-Colusa Canal","Westside WD",1270,2.3395863537640001E-3,55920.690480222118]
["Total","Total Tehama-Colusa Canal",3762,6.930333750283001E-3,165648.53353273819]
["Total","Total A/F/Expense without San Felipe Unit",542831,0.999999999999999,23901956.168557361]
["San Felipe Unit","San Benito County WD",1616,1,65587.731442615812]
["San Felipe Unit","Santa Clara Valley WD",0,0,0]
["Total","Total San Felipe Unit",1616,1,65587.731442615812]
["GRAND TOTAL","-",544447,"-",23967543.899999976]
[]
["FOOTNOTES"]
["1/ - San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section."]
["2/"]
["Contractor","A/F"]
["   All Other Contractors",544447]
["   Friant D & R - Class 2 ",0]
["   Friant-Kern Canal - Class 2",119]
["   Madera Canal - Class 2",0]
["Total (Sch. B-2)",544566]
[]
["* - See Schedule B-2 for name changes."]