{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["OUTPUT","Footnotes"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":16,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"OUTPUT","index":0,"n_rows":261,"n_cols":13,"rows_kept":261,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2024 Sch A-7 F.Z26.XLSM"]
["09/19/2023"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030"]
["2024 IRRIGATION WATER RATES"]
[]
["Category","A) Facility/Contractor","Related Footnotes","B) Historical & Projected 1981-2030 Deliveries\n\n<Sch A-13>","C) Storage\n\n <Sch A-13>"," D) Conveyance\n\n<Sch A-13>","\nE) Conveyance Pumping Corning\n PP \n\n<Sch A-13>  ","F)  Conveyance Pumping Jones \nPP \n\n<Sch A-13>","G)  Conveyance Pumping DMC Intertie 2014-2063\n\n<Sch A-13>","H)  Conveyance Pumping O'Neill\n  PG \n\n<Sch A-13>","I)  Conveyance Pumping Dos Amigos PP\n\n<Sch A-13>","J) Direct Pumping\n\n<Sch A-13>","K) San Luis \n Drain\n\n<Sch A-13>"]
["Black Butte","4-E WD","-",1237.1428571428573,1237.1428571428573,"-","-","-","-","-","-","-","-"]
["Black Butte","Stony Creek WD","-",31925.57142857142,31925.57142857142,"-","-","-","-","-","-","-","-"]
["Total","Total Black Butte","-",33162.714285714275,33162.714285714275,"-","-","-","-","-","-","-","-"]
["Buchanan Unit","Chowchilla WD - BU","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Total","Total Buchanan Unit","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Clear Creek Unit","Clear Creek CSD","-",231149.57142857136,231149.57142857136,231149.57142857136,"-","-","-","-","-","-","-"]
["Total","Total Clear Creek Unit","-",231149.57142857136,231149.57142857136,231149.57142857136,"-","-","-","-","-","-","-"]
["Colusa Basin Drain","Colusa Drain MWC","-",287358,287358,"-","-","-","-","-","-","-","-"]
["Total","Total Colusa Basin Drain","-",287358,287358,"-","-","-","-","-","-","-","-"]
["Corning Canal","Corning WD","-",578432,578432,578432,578432,"-","-","-","-",578432,"-"]
["Corning Canal","Proberta WD","-",118760.42857142852,118760.42857142852,118760.42857142852,118760.42857142852,"-","-","-","-",118760.42857142852,"-"]
["Corning Canal","Thomes Creek WD                      ","-",149775.71428571432,149775.71428571432,149775.71428571432,149775.71428571432,"-","-","-","-",0,"-"]
["Total","Total Corning Canal","-",846968.14285714284,846968.14285714284,846968.14285714284,846968.14285714284,"-","-","-","-",697192.42857142852,"-"]
["Cow Creek Unit","Bella Vista WD","-",395171.85714285728,395171.85714285728,395171.85714285728,"-","-","-","-","-",395171.85714285728,"-"]
["Total","Total Cow Creek Unit","-",395171.85714285728,395171.85714285728,395171.85714285728,"-","-","-","-","-",395171.85714285728,"-"]
["Cross Valley Canal","County of Fresno","-",51873.42857142858,51873.42857142858,"-","-","-","-","-",51873.42857142858,51873.42857142858,"-"]
["Cross Valley Canal","County of Tulare","-",78114.571428571478,78114.571428571478,"-","-","-","-","-",78114.571428571478,78114.571428571478,"-"]
["Cross Valley Canal","Hills Valley ID","-",54261,54261,"-","-","-","-","-",54261,54261,"-"]
["Cross Valley Canal","Kern-Tulare WD","-",988477.42857142817,988477.42857142817,"-","-","-","-","-",988477.42857142817,988477.42857142817,"-"]
["Cross Valley Canal","Lower Tule River ID","-",603695.28571428545,603695.28571428545,"-","-","-","-","-",603695.28571428545,603695.28571428545,"-"]
["Cross Valley Canal","Pixley ID","-",609954.28571428545,609954.28571428545,"-","-","-","-","-",609954.28571428545,609954.28571428545,"-"]
["Cross Valley Canal","Tri-Valley WD","-",19849.42857142858,19849.42857142858,"-","-","-","-","-",19849.42857142858,19849.42857142858,"-"]
["Total","Total Cross Valley Canal","-",2406225.4285714277,2406225.4285714277,"-","-","-","-","-",2406225.4285714277,2406225.4285714277,"-"]
["Delta-Mendota Canal","Banta-Carbona ID     ","-",461103.53571428591,461103.53571428591,461103.53571428591,"-",461103.53571428591,303658.71428571432,"-","-","-","-"]
["Delta-Mendota Canal","Byron Bethany ID","-",465844.71428571409,465844.71428571409,465844.71428571409,"-",465844.71428571409,142474.28571428571,"-","-","-","-"]
["Delta-Mendota Canal","Del Puerto WD","-",3631772.5714285709,3631772.5714285709,3631772.5714285709,"-",3631772.5714285709,1783262.4285714286,"-","-","-","-"]
["Delta-Mendota Canal","Eagle Field WD","-",129797.57142857148,129797.57142857148,129797.57142857148,"-",129797.57142857148,74717.42857142858,"-","-","-","-"]
["Delta-Mendota Canal","Mercy Springs WD","-",70870.735591923658,70870.735591923658,70870.735591923658,"-",70870.735591923658,47090.857142857145,"-","-","-","-"]
["Delta-Mendota Canal","Oro Loma WD","-",13879.571428571435,13879.571428571435,13879.571428571435,"-",13879.571428571435,1515.4285714285713,"-","-","-","-"]
["Delta-Mendota Canal","Pacheco WD--DMC","-",43095.857142857159,43095.857142857159,43095.857142857159,"-",43095.857142857159,5857.1428571428578,"-","-","-","-"]
["Delta-Mendota Canal","Panoche WD--DMC","-",671688.42857142817,671688.42857142817,671688.42857142817,"-",671688.42857142817,331420.57142857142,"-","-","-","-"]
["Delta-Mendota Canal","Patterson WD","-",431115.71428571409,431115.71428571409,431115.71428571409,"-",431115.71428571409,271306.28571428568,"-","-","-","-"]
["Delta-Mendota Canal","San Luis WD--DMC","-",717809.71428571455,717809.71428571455,717809.71428571455,"-",717809.71428571455,262981.28571428568,"-","-","-","-"]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","-",926.857142857143,926.857142857143,926.857142857143,"-",926.857142857143,4750.1428571428569,"-","-","-","-"]
["Delta-Mendota Canal","West Side ID    ","-",61268.930815678577,61268.930815678577,61268.930815678577,"-",61268.930815678577,4750.1428571428569,"-","-","-","-"]
["Delta-Mendota Canal","West Stanislaus ID","-",1255853.1428571437,1255853.1428571437,1255853.1428571437,"-",1255853.1428571437,14484.571428571429,"-","-","-","-"]
["Total","Total Delta-Mendota Canal","-",7955027.3449790329,7955027.3449790329,7955027.3449790329,"-",7955027.3449790329,3248269.285714285,"-","-","-","-"]
["Delta-Mendota Pool","Coelho Trust","-",89832.142857142841,89832.142857142841,89832.142857142841,"-",89832.142857142841,28379.857142857141,"-","-","-","-"]
["Delta-Mendota Pool","Fresno Slough WD                      ","-",108129.14285714284,108129.14285714284,108129.14285714284,"-",108129.14285714284,63462.857142857145,"-","-","-","-"]
["Delta-Mendota Pool","James ID","-",976248.42857142817,976248.42857142817,976248.42857142817,"-",976248.42857142817,562707.57142857136,"-","-","-","-"]
["Delta-Mendota Pool","Laguna WD","-",20887.71428571429,20887.71428571429,20887.71428571429,"-",20887.71428571429,7954.2857142857147,"-","-","-","-"]
["Delta-Mendota Pool","Recl. Dist #1606","-",5011.1428571428551,5011.1428571428551,5011.1428571428551,"-",5011.1428571428551,2242.8571428571431,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity ID","-",339506.28571428591,339506.28571428591,339506.28571428591,"-",339506.28571428591,161869.71428571429,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity PUD","-",1540,1540,1540,"-",1540,419,"-","-","-","-"]
["Delta-Mendota Pool","Westlands WD--DMP","-",331105.42857142864,331105.42857142864,331105.42857142864,"-",331105.42857142864,146532.57142857142,"-","-","-","-"]
["Total","Total Delta-Mendota Pool","-",1872260.2857142857,1872260.2857142857,1872260.2857142857,"-",1872260.2857142857,973568.71428571432,"-","-","-","-"]
["Friant Dam - Class 2","Gravelly Ford WD","-",220473,"-","-","-","-","-","-","-","-","-"]
["Total","Total Friant Dam - Class 2","-",220473,"-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Arvin-Edison WSD","1/",1803021.1428571437,1803021.1428571437,1803021.1428571437,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Delano-Earlimart ID","1/",4533916.5714285728,4533916.5714285728,4533916.5714285728,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Exeter ID","1/",457876.50683229818,457876.50683229818,457876.50683229818,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Garfield WD","1/",137500.28571428568,137500.28571428568,137500.28571428568,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Hills Valley ID","1/",13705.714285714288,13705.714285714288,13705.714285714288,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","International WD","1/",47726.285714285739,47726.285714285739,47726.285714285739,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Ivanhoe ID     ","1/",272062.64935064927,272062.64935064927,272062.64935064927,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Kaweah Delta WCD    ","1/",13569.28571428571,13569.28571428571,13569.28571428571,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lewis Creek WD","1/",44220.088669950732,44220.088669950732,44220.088669950732,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindmore ID","1/",1368547.4285714291,1368547.4285714291,1368547.4285714291,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindsay-Strathmore ID","1/",1161095.2857142854,1161095.2857142854,1161095.2857142854,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lower Tule River ID - FKC","1/",2578647.7142857127,2578647.7142857127,2578647.7142857127,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Orange Cove ID","1/",1584392,1584392,1584392,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Porterville ID","1/",641059.875,641059.875,641059.875,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Saucelito ID","1/",875736.57142857183,875736.57142857183,875736.57142857183,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Shafter-Wasco ID","1/",2056201.3200000003,2056201.3200000003,2056201.3200000003,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","So San Joaquin MUD","1/",4037364.120000001,4037364.120000001,4037364.120000001,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Stone Corral ID","1/",409884.57999999996,409884.57999999996,409884.57999999996,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tea Pot Dome WD","1/",299928.06,299928.06,299928.06,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Terra Bella ID","1/",1147168.8399999994,1147168.8399999994,1147168.8399999994,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tri-Valley ID","1/",3349.7142857142862,3349.7142857142862,3349.7142857142862,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tulare ID","1/",1295493.5714285709,1295493.5714285709,1295493.5714285709,"-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 1  ","-",24782467.611281466,24782467.611281466,24782467.611281466,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Arvin-Edison WSD","-",3869062,"-",3869062,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Delano-Earlimart ID","-",1163692.8571428566,"-",1163692.8571428566,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Exeter ID","-",214787,"-",214787,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Fresno ID","-",659754.71428571455,"-",659754.71428571455,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Ivanhoe ID     ","-",8750.0090415913237,"-",8750.0090415913237,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD      ","-",49143.57142857142,"-",49143.57142857142,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kern-Tulare WD","-",31755,"-",31755,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lindmore ID","-",318048,"-",318048,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","-",3338846,"-",3338846,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Porterville ID","-",397798.62857142871,"-",397798.62857142871,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Saucelito ID","-",447853.42857142864,"-",447853.42857142864,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","-",602778.55999999971,"-",602778.55999999971,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","-",704921.44000000041,"-",704921.44000000041,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Tulare ID","-",1712731,"-",1712731,"-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 2","-",13519922.209041592,"-",13519922.209041592,"-","-","-","-","-","-","-"]
["Hidden Unit","Madera ID - HU","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Total","Total Hidden Unit","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Madera Canal - Class 1  ","Chowchilla WD - MC","1/",2303671.8571428577,2303671.8571428577,2303671.8571428577,"-","-","-","-","-","-","-"]
["Madera Canal - Class 1  ","Madera ID - MC","1/",3521467.4285714291,3521467.4285714291,3521467.4285714291,"-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 1  ","-",5825139.2857142873,5825139.2857142873,5825139.2857142873,"-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Chowchilla WD - MC","-",1868683.4285714291,"-",1868683.4285714291,"-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Madera ID - MC","-",1959600.8571428563,"-",1959600.8571428563,"-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 2","-",3828284.2857142854,"-",3828284.2857142854,"-","-","-","-","-","-","-"]
["New Melones D & R","Central San Joaquin WCD","-",765485.42857142817,765485.42857142817,"-","-","-","-","-","-","-","-"]
["New Melones D & R","Stockton East WD","-",174536.57142857136,174536.57142857136,"-","-","-","-","-","-","-","-"]
["Total","Total New Melones D & R","-",940021.99999999953,940021.99999999953,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",308684.28571428591,308684.28571428591,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Daniell, H & B","-",122,122,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Driscoll Strawberry","-",5884,5884,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Gjermann, H","-",184.14285714285711,184.14285714285711,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Leviathan Inc.","-",12953.857142857145,12953.857142857145,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Redding Rancheria","-",1077.2857142857144,1077.2857142857144,"-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Shasta","-",328905.57142857165,328905.57142857165,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, A/et al","-",252.5714285714285,252.5714285714285,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, R & J","-",3561.4285714285725,3561.4285714285725,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Andreotti, A/et al","-",63908.857142857159,63908.857142857159,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","B & D Family Partnership","-",891.71428571428532,891.71428571428532,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Baber, J/et al","-",115196,115196,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Burdick, Claude","-",217.14285714285711,217.14285714285711,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butler, Diane","-",10838.885714285718,10838.885714285718,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butte Creek Farms Inc","-",14716.28571428571,14716.28571428571,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",8123.4285714285725,8123.4285714285725,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",4175.4285714285725,4175.4285714285725,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Carter MWC","-",28157,28157,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Charter, Mary","-",4533.7142857142844,4533.7142857142844,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Churkin, M Jr & C","-",1568.5714285714294,1568.5714285714294,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Conaway Consv Grp","-",39130.42857142858,39130.42857142858,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","County of Sacramento","-",3324.142857142856,3324.142857142856,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cummings, W","-",4133.1428571428587,4133.1428571428587,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gary/et al","-",270.85714285714295,270.85714285714295,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, J & C Trustees","-",2222.8571428571422,2222.8571428571422,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gregory","-",157,157,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, W/et al","-",1190.1428571428569,1190.1428571428569,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Dyer, J & Wing, J","-",5972.2857142857174,5972.2857142857174,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Eastside MWC","-",25390.14285714287,25390.14285714287,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Ehrke, A & B","-",5912.7142857142826,5912.7142857142826,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Empire Group, LLC","-",1069.2742857142853,1069.2742857142853,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Feather WD","-",405739.42857142864,405739.42857142864,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",464.142857142857,464.142857142857,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Four Corners Farmland","-",2047.8571428571431,2047.8571428571431,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Gillaspy, W","-",2868.1428571428587,2868.1428571428587,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Giusti, R & S","-",28206.28571428571,28206.28571428571,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Glenn-Colusa ID","-",4320215.5714285718,4320215.5714285718,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Green Valley Corp","-",8403.2857142857156,8403.2857142857156,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Griffin, J/Prater","-",45016.57142857142,45016.57142857142,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hale, J/Marks, A","-",917.71428571428601,917.71428571428601,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hatfield, R & B","-",633.54285714285675,633.54285714285675,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",611.42857142857133,611.42857142857133,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Howald Farms Inc","-",56541.57142857142,56541.57142857142,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jaeger, W & P","-",6072.7142857142881,6072.7142857142881,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jansen, P & S","-",1484.7142857142862,1484.7142857142862,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kary, C","-",10609.71428571429,10609.71428571429,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, Ben ","-",125.80999999999999,125.80999999999999,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, L","-",322.93285714285696,322.93285714285696,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","KLSY, LLC","-",1385.5714285714294,1385.5714285714294,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Knights Landing Investors","-",38650.285714285739,38650.285714285739,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","L C Dennis Company","-",12915.142857142855,12915.142857142855,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-",138,138,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B ET UX","-",3774.8594847775166,3774.8594847775166,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B & K","-",3523.5690866510527,3523.5690866510527,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Leonard, James","-",643.80000000000018,643.80000000000018,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lockett, W & J","-",1901.8571428571431,1901.8571428571431,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",27868,27868,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lonon, M","-",15664,15664,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","M C M Properties","-",25028.71428571429,25028.71428571429,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Maxwell ID","-",258765.85714285704,258765.85714285704,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","McClatchy Partners ","-",1220.5714285714294,1220.5714285714294,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Meridian Farms WC","-",482343,482343,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Micke, D & N","-",145.28571428571433,145.28571428571433,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Morehead, J/et ux","-",1560,1560,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Munson, J & D","-",1091.285714285714,1091.285714285714,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Basin Conserv","-",6577,6577,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Central MWC","-",961774.71428571455,961774.71428571455,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Nelson, Henry E","-",3513,3513,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","O'Brien, J & F","-",11921.857142857145,11921.857142857145,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Odysseus Farms ","-",17449.71428571429,17449.71428571429,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",77917.142857142841,77917.142857142841,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pacific Realty Inc","-",44388.57142857142,44388.57142857142,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger MWC","-",75123.428571428522,75123.428571428522,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",84483.857142857159,84483.857142857159,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Penner, R & L","-",284,284,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",105097.85714285716,105097.85714285716,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-",648737.14285714272,648737.14285714272,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Provident ID","-",219107,219107,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Quad-H-Ranches Inc","-",12613.571428571435,12613.571428571435,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","RD Heer Capital ","-",53510.57142857142,53510.57142857142,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist # 108","-",1318913.5714285709,1318913.5714285709,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1000","-",1229.428571428572,1229.428571428572,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1004","-",594206,594206,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, E","-",1020.5093749999997,1020.5093749999997,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, L","-",5204.6334821428545,5204.6334821428545,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Richter, H Jr/et al","-",36154.714285714268,36154.714285714268,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","River Garden Farms Co","-",19248.57142857142,19248.57142857142,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",13481.428571428565,13481.428571428565,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Rubio, E & E","-",164.57142857142867,164.57142857142867,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Saeed, F","-",29041.85714285713,29041.85714285713,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Seaver, C","-",1138.4285714285716,1138.4285714285716,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sutter MWC","-",3115506.1428571418,3115506.1428571418,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Swenson Farms","-",10153.28571428571,10153.28571428571,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sycamore Mutual Water Company","-",421692.28571428591,421692.28571428591,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","T & P Farms","-",10852.857142857145,10852.857142857145,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tarke, S","-",40130.857142857159,40130.857142857159,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-",86537,86537,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",7316.2857142857174,7316.2857142857174,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",2570.428571428572,2570.428571428572,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",21914.230476190463,21914.230476190463,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR","-",8904.4838095238119,8904.4838095238119,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, J & J","-",3011.8571428571413,3011.8571428571413,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, K Trust","-",9270.6285714285768,9270.6285714285768,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Western Almonds, LLC","-",868.28571428571468,868.28571428571468,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wisler, J","-",357.142857142857,357.142857142857,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-",2393.7142857142862,2393.7142857142862,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yockey, W","-",85.142857142857167,85.142857142857167,"-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Willows","-",14195683.017142858,14195683.017142858,"-","-","-","-","-","-","-","-"]
["San Felipe Unit","San Benito County WD","-",603559.85714285728,603559.85714285728,603559.85714285728,"-",603559.85714285728,413748.1428571429,603559.85714285728,"-",603559.85714285728,"-"]
["San Felipe Unit","Santa Clara Valley WD","-",622684.71428571455,622684.71428571455,622684.71428571455,"-",622684.71428571455,593252.28571428568,622684.71428571455,"-",622684.71428571455,"-"]
["Total","Total San Felipe Unit","-",1226244.5714285718,1226244.5714285718,1226244.5714285718,"-",1226244.5714285718,1007000.4285714286,1226244.5714285718,"-",1226244.5714285718,"-"]
["San Luis Canal--Fresno","Westlands WD--SLC  ","-",33983280.285714291,33983280.285714291,33983280.285714291,"-",33983280.285714291,19484869.714285713,33983280.285714291,33983280.285714291,33983280.285714291,33983280.285714291]
["San Luis Canal--Fresno","Westlands WD--SLC  (DD#2)","-",22430.71428571429,22430.71428571429,22430.71428571429,"-",22430.71428571429,43962.285714285717,22430.71428571429,22430.71428571429,22430.71428571429,"-"]
["Total","Total San Luis Canal--Fresno","-",34005711.000000007,34005711.000000007,34005711.000000007,"-",34005711.000000007,19528832,34005711.000000007,34005711.000000007,34005711.000000007,33983280.285714291]
["San Luis Canal--Tracy","Pacheco WD--SLC","-",246030.28571428568,246030.28571428568,246030.28571428568,"-",246030.28571428568,159898.71428571429,246030.28571428568,246030.28571428568,"-","-"]
["San Luis Canal--Tracy","Panoche WD--SLC","-",1906454.4285714291,1906454.4285714291,1906454.4285714291,"-",1906454.4285714291,917639.57142857148,1906454.4285714291,1906454.4285714291,1906454.4285714291,1906454.4285714291]
["San Luis Canal--Tracy","San Luis WD--SLC  ","2/  ",2650676.7142857127,2650676.7142857127,2650676.7142857127,"-",2650676.7142857127,1351017.2857142857,2650676.7142857127,2467429.4353699186,2650676.7142857127,2650676.7142857127]
["San Luis Canal--Tracy","Santa Nella County WD","-",3651.428571428572,3651.428571428572,3651.428571428572,"-",3651.428571428572,18713.571428571428,3651.428571428572,3398.9970522382055,3651.428571428572,3651.428571428572]
["Total","Total San Luis Canal--Tracy","-",4806812.8571428554,4806812.8571428554,4806812.8571428554,"-",4806812.8571428554,2447269.1428571427,4806812.8571428554,4623313.146707871,4560782.57142857,4560782.57142857]
["Tehama-Colusa Canal","4-M WD","-",93487.857142857159,93487.857142857159,93487.857142857159,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Colusa County WD","-",1660333.1428571437,1660333.1428571437,1660333.1428571437,"-","-","-","-","-",1660333.1428571437,"-"]
["Tehama-Colusa Canal","Cortina WD","-",45321.714285714261,45321.714285714261,45321.714285714261,"-","-","-","-","-",45321.714285714261,"-"]
["Tehama-Colusa Canal","Davis WD--TCC","-",130772.57142857148,130772.57142857148,130772.57142857148,"-","-","-","-","-",130772.57142857148,"-"]
["Tehama-Colusa Canal","Dunnigan WD","-",468786.71428571409,468786.71428571409,468786.71428571409,"-","-","-","-","-",468786.71428571409,"-"]
["Tehama-Colusa Canal","Glenn Valley WD","-",43284.42857142858,43284.42857142858,43284.42857142858,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Glide WD","-",366878.28571428591,366878.28571428591,366878.28571428591,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Holthouse WD","-",50790,50790,50790,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Kanawha WD","-",1353269.1428571437,1353269.1428571437,1353269.1428571437,"-","-","-","-","-",1353269.1428571437,"-"]
["Tehama-Colusa Canal","Kirkwood WD","-",22995,22995,22995,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","La Grande WD","-",206836.42857142864,206836.42857142864,206836.42857142864,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",6968.2857142857174,6968.2857142857174,6968.2857142857174,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Orland-Artois WD","-",1748713.5714285709,1748713.5714285709,1748713.5714285709,"-","-","-","-","-",1748713.5714285709,"-"]
["Tehama-Colusa Canal","Westside WD","-",1723255.7142857146,1723255.7142857146,1723255.7142857146,"-","-","-","-","-",1723255.7142857146,"-"]
["Total","Total Tehama-Colusa Canal","-",7921692.8571428582,7921692.8571428582,7921692.8571428582,"-","-","-","-","-",7130452.5714285728,"-"]
["Total","Delta-Mendota Exchange Water","-",29238974.071121868,"-","-","-",29238974.071121868,"-","-","-","-","-"]
["Subtotal","-","-",157267655.68213823,110460002.1162605,107216851.8795878,846968.14285714284,79105030.130386621,27204939.571428567,40038768.42857144,41035249.575279303,50421780.428571433,38544062.857142858]
["Assignments of Historical Costs   ","Banta-Carbona ID to City of Tracy (M&I)","-",102856.75,102856.75,102856.75,"-",102856.75,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Broadview WD to Westlands WD - SLC","-",503647,503647,503647,"-",503647,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Centinella WD to Westlands WD - SLC","-",44302,44302,44302,"-",44302,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Exeter ID to Tri-Valley ID Class 1  ","1/",12274.121739130436,12274.121739130436,12274.121739130436,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Ivanhoe ID to Kaweah Delta WCD - Class 1  ","1/",33275.064935064933,33275.064935064933,33275.064935064933,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Ivanhoe ID to Kaweah Delta WCD - Class 2","-",67593.848101265816,0,67593.848101265816,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Lewis Creek WD to Hills Valley ID Class 1  ","1/",6957.2413793103451,6957.2413793103451,6957.2413793103451,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Porterville ID to Hills Valley ID Class 1  ","1/",32371,32371,32371,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","So San Joaquin MUD to Kern-Tulare WD Class 2","-",54763.7,0,54763.7,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Tea Pot Dome WD to Saucelito ID Class 1  ","1/",9410.32,9410.32,9410.32,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Westlands WD - SLC","-",64794.323938356167,64794.323938356167,64794.323938356167,"-",64794.323938356167,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Westlands WD - SLC DD#2","-",67533.243145493165,67533.243145493165,67533.243145493165,"-",67533.243145493165,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Oro Loma WD to Westlands WD - SLC","-",87220,87220,87220,"-",87220,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Santa Clara Valley WD","-",21598.107979452052,21598.107979452052,21598.107979452052,"-",21598.107979452052,"-","-","-","-","-"]
["Assignments of Historical Costs   ","West Side ID to City of Tracy (M&I)","-",44884.995511500005,44884.995511500005,44884.995511500005,"-",44884.995511500005,"-","-","-","-","-"]
["Assignments of Historical Costs   ","West Side ID to City of Tracy (M&I)","-",56599.502244249998,56599.502244249998,56599.502244249998,"-",56599.502244249998,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Widren WD to Westlands WD - SLC","-",53050,53050,53050,"-",53050,"-","-","-","-","-"]
["Total","Total Assignments of Historical Costs   ","-",1263131.2189738227,1140773.670872557,1263131.2189738227,"-",1046485.9228190514,"-","-","-","-","-"]
["Grand Total   ","-","3/",158530786.90111205,111600775.78713305,108479983.09856161,846968.14285714284,80151516.053205669,27204939.571428567,40038768.42857144,41035249.575279303,50421780.428571433,38544062.857142858]

{"sheet":"Footnotes","index":1,"n_rows":39,"n_cols":23,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["IRR 2024 Sch A-7 F.Z26.XLSM"]
["09/19/2023"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030"]
["2024 IRRIGATION WATER RATES"]
[]
["FOOTNOTES"]
[]
["1/ These contractors are responsible for that portion of the Jones Pumping Plant costs applicable to pumping the Delta-Mendota Exchange Water."]
[]
["2/ San Luis WD's projected deliveries for Dos Amigos PP is reduced as a significant amount of water is not pumped through the pumping plant."]
[]
["3/ Sch. A-7 difference vs. Sch. A-13 total is due to Fresno ID (Class1) historical deliveries not being allocated. The contractor is no longer a Class 1 Contractor."]
["Comparison of Schedules","Amount"]
["Total with Exchange Water per Sch.  A-7",158530786.90111205]
["Total with Exchange Water per Sch. A-13",158530787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ok"]
["Variance",-9.888795018196106E-2]
[]
[]
["* See Schedule A-13 Page 36 for name changes",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," "]