{"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":225,"n_cols":7,"rows_kept":225,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2024 Sch A-8 XM F.Z26.XLSM"]
["12/14/2023"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2024 ALLOCATED IRRIGATION EXTRAORDINARY MAINTENANCE (XM) COSTS"]
["BY COMPONENT AND CONTRACTOR"]
[]
["Facility","A) Contractor","B) Total 7-Year Deliveries\n<Sch A-13> 2/","C) Ratio of Acre Feet By Contractor \n(B/(Total A/F))","D) Allocated Storage Expense\n(C*Total Expense)","E) 7-Year Avg Deliveries <Sch A-13>","F) 2024 XM Rate"]
["All Other Contractors Storage Expense","-","-",0]
["San Felipe Unit Storage Expense 1/ ","-","-",0]
["Black Butte D & R","4-E WD",0,0,0,2.8571428571428572,0]
["Black Butte D & R","Stony Creek WD",907,8.8594135127000002E-5,20.426905345430217,129.57142857142858,0.15764976562074037]
[null,"Total Black Butte D & R",907,8.8594135127000002E-5,20.426905345430217,132.42857142857144]
["Buchanan Unit","Chowchilla WD - BU",168000,1.6409939031216E-2,3783.5943748919003,24000,0.15764976562049585]
[null,"Total Buchanan Unit",168000,1.6409939031216E-2,3783.5943748919003,24000]
["Clear Creek Unit","Clear Creek CSD",6871,6.7114697073500005E-4,154.74450565405394,981.57142857142856,0.15764976562048866]
[null,"Total Clear Creek Unit",6871,6.7114697073500005E-4,154.74450565405394,981.57142857142856]
["Colusa Basin Drain","Colusa Drain MWC",0,0,0,10000,0]
[null,"Total Colusa Basin Drain",0,0,0,10000]
["Corning Canal","Corning WD",35441,3.4618133881269999E-3,798.18076333658382,5063,0.15764976562049848]
["Corning Canal","Proberta WD",1410,1.3772627401200001E-4,31.755167074987568,201.42857142857142,0.15764976562050567]
["Corning Canal","Thomes Creek WD",628,6.1341914949999995E-5,14.143436115662332,89.714285714285708,0.15764976562044003]
[null,"Total Corning Canal",37479,3.6608815770889998E-3,844.07936652723367,5354.1428571428569]
["Cow Creek Unit","Bella Vista WD",19025,1.858327917077E-3,428.46954156148985,2717.8571428571427,0.15764976562052191]
[null,"Total Cow Creek Unit",19025,1.858327917077E-3,428.46954156148985,2717.8571428571427]
["Cross Valley Canal","County of Fresno",2250,2.1977596916799999E-4,50.673138949428619,321.42857142857144,0.15764976562044458]
["Cross Valley Canal","County of Tulare",2804,2.7388969668800002E-4,63.149991828627478,400.57142857142856,0.157649765620682]
["Cross Valley Canal","Hills Valley ID",1673,1.6341564285300001E-4,37.678293983407798,239,0.15764976562095312]
["Cross Valley Canal","Kern-Tulare WD",38216,3.732870416768E-3,860.6776347076534,5459.4285714285716,0.15764976562051428]
["Cross Valley Canal","Lower Tule River ID - CVC",23326,2.2784418919179999E-3,525.33406183777856,3332.2857142857142,0.1576497656205286]
["Cross Valley Canal","Pixley ID",23326,2.2784418919179999E-3,525.33406183777856,3332.2857142857142,0.1576497656205286]
["Cross Valley Canal","Tri-Valley WD",871,8.5077719619999995E-5,19.616135122167421,124.42857142857143,0.15764976562017444]
[null,"Total Cross Valley Canal",92466,9.0319132289330001E-3,2082.4633182668417,13209.428571428571]
["Delta-Mendota Canal","Banta-Carbona ID",44214,4.3187443114649999E-3,995.76096244914083,6316.2857142857147,0.15764976562048186]
["Delta-Mendota Canal","Byron Bethany ID",20368,1.9895097511179998E-3,458.7157751654882,2909.7142857142858,0.15764976562050359]
["Delta-Mendota Canal","Del Puerto WD",258318,2.5232039468248001E-2,5817.681736507905,36902.571428571428,0.15764976562049621]
["Delta-Mendota Canal","Eagle Field WD",10847,1.059515527807E-3,244.28957252646973,1549.5714285714287,0.15764976562047459]
["Delta-Mendota Canal","Mercy Springs WD",6791,6.6333271405299998E-4,152.94279404685452,970.14285714285711,0.15764976562037722]
["Delta-Mendota Canal","Oro Loma WD",221,2.1586884083000001E-5,4.9772283146520611,31.571428571428573,0.15764976562246347]
["Delta-Mendota Canal","Pacheco WD - DMC",0,0,0,142.85714285714286,0]
["Delta-Mendota Canal","Panoche WD - DMC",48324,4.7202017484790004E-3,1088.3238962635351,6903.4285714285716,0.15764976562049385]
["Delta-Mendota Canal","Patterson WD",39520,3.8602428006760002E-3,890.04553390302101,5645.7142857142853,0.15764976562047439]
["Delta-Mendota Canal","San Luis WD - DMC",37980,3.7098183595570002E-3,855.36258546662259,5425.7142857142853,0.1576497656204939]
["Delta-Mendota Canal","West Side ID",2082,2.0336603013700001E-4,46.889544574586523,297.42857142857144,0.1576497656206079]
["Delta-Mendota Canal","West Stanislaus ID",64450,6.2953605390590004E-3,1451.5039134630499,9207.1428571428569,0.15764976562050192]
[null,"Total Delta-Mendota Canal",533115,5.2073718134682E-2,12006.493542681326,76302.142857142841]
["Delta-Mendota Pool","Coelho Trust",4117,4.0214118447299998E-4,92.720583579868446,588.14285714285711,0.15764976562037386]
["Delta-Mendota Pool","Fresno Slough WD",9255,9.0401181984499997E-4,208.43551154546088,1322.1428571428571,0.15764976562055388]
["Delta-Mendota Pool","James ID",81805,7.9905658479080006E-3,1842.3627252262693,11686.428571428571,0.15764976562048635]
["Delta-Mendota Pool","Laguna WD",1160,1.1330672188199999E-4,26.124818302777591,165.71428571428572,0.1576497656202096]
["Delta-Mendota Pool","Recl Dist #1606",323,3.1550061351999999E-5,7.2744106137045073,46.142857142857146,0.15764976562207911]
["Delta-Mendota Pool","Tranquillity ID",23676,2.3126292648989999E-3,533.21655011864198,3382.2857142857142,0.15764976562048039]
["Delta-Mendota Pool","Tranquillity PUD",29,2.8326680469999998E-6,0.65312045755791137,10,6.5312045755791137E-2]
["Delta-Mendota Pool","Westlands WD - DMP",104,1.0158533686E-5,2.3422250892209031,3571.4285714285716,6.5582302498185289E-4]
[null,"Total Delta-Mendota Pool",120469,1.1767196102091999E-2,2713.1299449335015,20772.285714285714]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",188322,1.8394955584741999E-2,4241.2741658832829,26903.142857142859,0.15764976562049562]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",540180,5.2763814677870002E-2,12165.607198982641,77168.571428571435,0.15764976562049407]
["Friant-Kern Canal - Class 1","Exeter ID",53385,5.2145511617939996E-3,1202.3046768070653,7626.4285714285716,0.15764976562048247]
["Friant-Kern Canal - Class 1","Garfield WD",13540,1.322562943349E-3,304.93968950017143,1934.2857142857142,0.15764976562047267]
["Friant-Kern Canal - Class 1","Hills Valley ID",6053,5.9124619616600003E-4,136.3220044714659,864.71428571428567,0.15764976562039673]
["Friant-Kern Canal - Class 1","International WD",4818,4.70613608645E-4,108.50808153702532,688.28571428571433,0.15764976562041869]
["Friant-Kern Canal - Class 1","Ivanhoe ID",31722,3.098548130644E-3,714.42369500185225,4531.7142857142853,0.15764976562048313]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",4356,4.2548627630900002E-4,98.103197006036638,622.28571428571433,0.15764976562035271]
["Friant-Kern Canal - Class 1","Lewis Creek WD",4981,4.86535156634E-4,112.17906893656156,711.57142857142856,0.15764976562054425]
["Friant-Kern Canal - Class 1","Lindmore ID",157496,1.5383927128931E-2,3547.0296408808194,22499.428571428572,0.15764976562049662]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",134934,1.3180111388322001E-2,3038.9019248908498,19276.285714285714,0.15764976562049557]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",309902,3.0270672176499001E-2,6979.42538076032,44271.714285714283,0.15764976562049371]
["Friant-Kern Canal - Class 1","Orange Cove ID",183043,1.7879312321969001E-2,4122.383721210238,26149,0.15764976562049171]
["Friant-Kern Canal - Class 1","Porterville ID",71918,7.0248214002799998E-3,1619.6936919850395,10274,0.1576497656205022]
["Friant-Kern Canal - Class 1","Saucelito ID",89583,8.7503069537699998E-3,2017.5341362257534,12797.571428571429,0.15764976562048907]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",240424,2.3484185605006001E-2,5414.6838927916351,34346.29,0.15764974594902784]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",466208,4.5538362237291997E-2,10499.654561485604,66601.14,0.15764977238355987]
["Friant-Kern Canal - Class 1","Stone Corral ID",48611,4.7482353943239996E-3,1094.7875366539765,6944.43,0.15764973318961764]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",34391,3.3592512691820002E-3,774.53329849353247,4913,0.15764976562050326]
["Friant-Kern Canal - Class 1","Terra Bella ID",124286,1.2140033824010001E-2,2799.0941099869488,17755.14,0.15764979098936696]
["Friant-Kern Canal - Class 1","Tri-Valley ID",1559,1.5228032708100001E-4,35.110854943114042,222.71428571428572,0.15764976562014002]
["Friant-Kern Canal - Class 1","Tulare ID",145198,1.4182680520561999E-2,3270.0615240805628,20742.571428571428,0.15764976562049024]
[null,"Total Friant-Kern Canal - Class 1",2854910,0.278862494283381,64296.556052514505,407844.28571428568]
["Hidden Unit","Madera ID - HU",168000,1.6409939031216E-2,3783.5943748919003,24000,0.15764976562049585]
[null,"Total Hidden Unit",168000,1.6409939031216E-2,3783.5943748919003,24000]
["Madera Canal - Class 1","Chowchilla WD - MC",279523,2.7303305879896E-2,6295.2479193624658,39931.857142857145,0.15764976562049368]
["Madera Canal - Class 1","Madera ID - MC",431119,4.2110931578564E-2,9709.4013292202835,61588.428571428572,0.15764976562049454]
[null,"Total Madera Canal - Class 1",710642,6.9414237458459996E-2,16004.649248582749,101520.28571428571]
["New Melones D & R","Central San Joaquin WCD",108286,1.0577182487704E-2,2438.751788568738,15469.428571428571,0.15764976562049726]
["New Melones D & R","Stockton-East  WD",38189,3.7302331051380002E-3,860.06955704026393,5455.5714285714284,0.157649765620515]
[null,"   Total New Melones D & R",146475,1.4307415592842E-2,3298.821345609002,20925]
["Sacramento River - Shasta","Anderson-Cottonwood ID",25118,2.4534812415840002E-3,565.69240183655552,3588.2857142857142,0.15764976562050675]
["Sacramento River - Shasta","Daniell, H & B",0,0,0,1,0]
["Sacramento River - Shasta","Driscoll Strawberry",0,0,0,70,0]
["Sacramento River - Shasta","Gjermann, H",22,2.1489205870000001E-6,0.49547069185302806,3.1428571428571428,0.15764976558959984]
["Sacramento River - Shasta","Leviathan Inc",1658,1.6195046972500001E-4,37.340473057029079,236.85714285714286,0.15764976562075003]
["Sacramento River - Shasta","Redding Rancheria",0,0,0,19.285714285714285,0]
[null,"Total Sacramento River - Shasta ",26798,2.6175806318959999E-3,603.52834558543759,3918.5714285714284]
["Sacramento River - Willows","Anderson, A/et al",0,0,0,6.4285714285714288,0]
["Sacramento River - Willows","Anderson, R & J",150,1.4651731278E-5,3.3782092633259837,21.428571428571427,0.15764976562187924]
["Sacramento River - Willows","Andreotti, A/et al",7342,7.1715340694800003E-4,165.35208274091599,1048.8571428571429,0.15764976562059546]
["Sacramento River - Willows","B & D Family Partnership",138,1.3479592776000001E-5,3.1079525223152413,19.714285714285715,0.15764976562468613]
["Sacramento River - Willows","Baber, J/et al",15799,1.5432180163939999E-3,355.81552100547339,2257,0.15764976562050217]
["Sacramento River - Willows","Burdick, Claude ",22,2.1489205870000001E-6,0.49547069185302806,3.1428571428571428,0.15764976558959984]
["Sacramento River - Willows","Butler, Diane",1398,1.3655413551E-4,31.484910333976824,199.71428571428572,0.15764976562077093]
["Sacramento River - Willows","Butte Creek Farms Inc",2403,2.34720735071E-4,54.118912397892004,343.28571428571428,0.15764976562015981]
["Sacramento River - Willows","Byrd, A & Osborne, J.",913,8.9180204377999994E-5,20.562033715935588,130.42857142857142,0.15764976562053573]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",500,4.8839104259999998E-5,11.260697544419944,71.428571428571431,0.15764976562187921]
["Sacramento River - Willows","Carter MWC",3220,3.14523831432E-4,72.518892185511092,460,0.15764976562067629]
["Sacramento River - Willows","Charter, Mary",698,6.8179389546000002E-5,15.719933771788901,99.714285714285708,0.15764976561965946]
["Sacramento River - Willows","Churkin, M Jr & C",284,2.7740611218999999E-5,6.3960762050737427,40.571428571428569,0.1576497656180148]
["Sacramento River - Willows","Conaway Consv Grp",8067,7.8797010812400002E-4,181.68009418009433,1152.4285714285713,0.15764976562051078]
["Sacramento River - Willows","County of Sacramento",0,0,0,32.857142857142854,0]
["Sacramento River - Willows","Cummings, W",603,5.8899959737000003E-5,13.580401238441338,86.142857142857139,0.15764976562038038]
["Sacramento River - Willows","Driver, Gary/et al",0,0,0,3.1428571428571428,0]
["Sacramento River - Willows","Driver, J & C Trustees",335,3.2722199853999997E-5,7.5446673547152496,47.857142857142854,0.15764976562091568]
["Sacramento River - Willows","Driver, Gregory",13,1.2698167110000001E-6,0.29277813621025472,2,0.14638906810512736]
["Sacramento River - Willows","Driver, W/et al",114,1.1135315771E-5,2.5674390400631886,15.142857142857142,0.16954786113624831]
["Sacramento River - Willows","Dyer, J & Wing, J",1115,1.08911202499E-4,25.111355523872025,159.28571428571428,0.15764976562072125]
["Sacramento River - Willows","Eastside MWC",3088,3.0163030790700002E-4,69.546068033701218,441.14285714285717,0.1576497656204367]
["Sacramento River - Willows","Ehrke, A & B",824,8.048684382E-5,18.557629553093399,117.71428571428571,0.15764976562093908]
["Sacramento River - Willows","Empire Group, LLC",0,0,0,2.2857142857142856,0]
["Sacramento River - Willows","Feather WD",18735,1.8300012366059999E-3,421.93833698568017,2676.4285714285716,0.15764976562048363]
["Sacramento River - Willows","Fedora, S/Taylor, W",0,0,0,2.8571428571428572,0]
["Sacramento River - Willows","Four Corners Farmland",237,2.3149735419000001E-5,5.3375706359997181,33.857142857142854,0.15764976562024485]
["Sacramento River - Willows","Gillaspy, W",386,3.7703788487999998E-5,8.6932585041261898,55.142857142857146,0.15764976561886873]
["Sacramento River - Willows","Giusti, R & S",2319,2.2651576555599999E-4,52.227115210586241,331.28571428571428,0.15764976562057081]
["Sacramento River - Willows","Glenn-Colusa ID",439786,4.2957508611798999E-2,9904.5942604534503,62826.571428571428,0.15764976562049304]
["Sacramento River - Willows","Green Valley Corp",947,9.2501263467999995E-5,21.327761149029925,135.28571428571428,0.15764976562112934]
["Sacramento River - Willows","Griffin, J/Prater",4659,4.5508277349099997E-4,104.92717971805656,665.57142857142856,0.15764976562060443]
["Sacramento River - Willows","Hale, J/Marks, A",0,0,0,4.2857142857142856,0]
["Sacramento River - Willows","Hatfield, R & B",82,8.0096130990000005E-6,1.8467543973678755,11.714285714285714,0.15764976562896499]
["Sacramento River - Willows","Heidrick & McGinnis Properties",0,0,0,28.571428571428573,0]
["Sacramento River - Willows","Howald Farms Inc",6423,6.2738713331799995E-4,144.65492065424442,917.57142857142856,0.1576497656203816]
["Sacramento River - Willows","Jaeger, W & P",0,0,0,69.285714285714292,0]
["Sacramento River - Willows","Jansen, P & S",229,2.2368309750999999E-5,5.1573994753258896,32.714285714285715,0.15764976562131539]
["Sacramento River - Willows","Kary, C",356,3.4773442232999997E-5,8.017616651599333,85.714285714285708,9.3538860935325555E-2]
["Sacramento River - Willows","King, Ben ",0,0,0,1,0]
["Sacramento River - Willows","King, L",0,0,0,1.8571428571428572,0]
["Sacramento River - Willows","KLSY, LLC",270,2.6373116299999999E-5,6.080776673894543,38.571428571428569,0.15764976561948815]
["Sacramento River - Willows","Knights Landing Investors",4300,4.2001629663199999E-4,96.841998881089268,614.28571428571433,0.15764976562037786]
["Sacramento River - Willows","L C Dennis Company",1751,1.71034543117E-4,39.43496280020819,250.14285714285714,0.15764976562047819]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe",0,0,0,2,0]
["Sacramento River - Willows","Lauppe, B ET UX",522,5.0988024847E-5,11.756168236272973,74.571428571428569,0.1576497656205188]
["Sacramento River - Willows","Lauppe, B & K",531,5.1867128724000002E-5,11.958860792146314,75.857142857142861,0.1576497656215145]
["Sacramento River - Willows","Leonard, James",0,0,0,4.2857142857142856,0]
["Sacramento River - Willows","Lockett, W & J",279,2.7252220177E-5,6.283469229767884,39.857142857142854,0.15764976562141644]
["Sacramento River - Willows","Lomo CS & Micheli, J",2625,2.5640529736300002E-4,59.118662107743582,375,0.15764976562064956]
["Sacramento River - Willows","Lonon, M",2548,2.48884075307E-4,57.38451468591213,364,0.15764976562063773]
["Sacramento River - Willows","M C M Properties",2868,2.8014110203300002E-4,64.59136111424867,409.71428571428572,0.15764976562055114]
["Sacramento River - Willows","Maxwell ID",30736,3.0022374170440001E-3,692.21759944442215,4390.8571428571431,0.15764976562047614]
["Sacramento River - Willows","McClatchy Partners ",172,1.6800651864999999E-5,3.8736799551790115,24.571428571428573,0.15764976561775046]
["Sacramento River - Willows","Meridian Farms WC",51751,5.0549449690740003E-3,1165.5047172322884,7393,0.15764976562049079]
["Sacramento River - Willows","Micke, D & N",0,0,0,2.7142857142857144,0]
["Sacramento River - Willows","Morehead, J/et ux",140,1.3674949193E-5,3.1529953124836982,20,0.15764976562418492]
["Sacramento River - Willows","Munson, J & D",93,9.084073392E-6,2.0944897431791056,13.285714285714286,0.1576497656156316]
["Sacramento River - Willows","Natomas Basin Conserv",476,4.6494827255000002E-5,10.720184062167894,68,0.15764976562011609]
["Sacramento River - Willows","Natomas Central MWC",105348,1.0290203911075E-2,2372.583929798363,15049.714285714286,0.15764976562050101]
["Sacramento River - Willows","Nelson, Henry E",490,4.7862322173999999E-5,11.035483593347093,70,0.15764976561924418]
["Sacramento River - Willows","O'Brien, J & F",1469,1.43489288315E-4,33.083929385302902,209.85714285714286,0.1576497656209124]
["Sacramento River - Willows","Odysseus Farms ",1538,1.5022908470200001E-4,34.63790564622996,219.71428571428572,0.15764976562003233]
["Sacramento River - Willows","Oji Brothers Farm Inc",8639,8.43842043397E-4,194.5623321708093,1234.1428571428571,0.15764976562051916]
["Sacramento River - Willows","Pacific Realty Inc",5625,5.4943992291999995E-4,126.68284737357155,803.57142857142856,0.15764976562044461]
["Sacramento River - Willows","Pelger MWC",9138,8.9258346944799997E-4,205.80050832002971,1305.4285714285713,0.15764976562050864]
["Sacramento River - Willows","Pelger Road 1700, LLC",8623,8.4227919206099995E-4,194.20198984946163,1231.8571428571429,0.15764976562057653]
["Sacramento River - Willows","Penner, R & L",0,0,0,3,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",10912,1.0658646113609999E-3,245.75346320729042,1558.8571428571429,0.15764976562051256]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",79248,7.7408026687249996E-3,1784.7755179847143,11321.142857142857,0.15764976562049515]
["Sacramento River - Willows","Provident ID",30779,3.006437580011E-3,693.18601943338979,4397,0.15764976562051167]
["Sacramento River - Willows","Quad-H-Ranches Inc",1222,1.1936277081E-4,27.521144798230331,174.57142857142858,0.15764976561997734]
["Sacramento River - Willows","RD Heer Capital",6087,5.9456725525599999E-4,137.08773190456023,869.57142857142856,0.15764976562048982]
["Sacramento River - Willows","Recl Dist # 108",145660,1.4227807852898001E-2,3280.4664086115517,20808.571428571428,0.15764976562049199]
["Sacramento River - Willows","Recl Dist #1000",0,0,0,17.571428571428573,0]
["Sacramento River - Willows","Recl Dist #1004",60683,5.9274067275670002E-3,1366.6658181640448,8669,0.15764976562049196]
["Sacramento River - Willows","Reische, E",56,5.469979677E-6,1.2611981249473658,8,0.15764976561842073]
["Sacramento River - Willows","Reische, L",281,2.7447576594E-5,6.3285120199363414,40.142857142857146,0.15764976562118999]
["Sacramento River - Willows","Richter, H Jr/et al",4170,4.0731812952499998E-4,93.914217519678417,595.71428571428567,0.15764976562056329]
["Sacramento River - Willows","River Garden Farms Co",2041,1.9936122358800001E-4,45.966167376017872,291.57142857142856,0.15764976562083544]
["Sacramento River - Willows","Roberts Ditch Irr Co",1690,1.65076172397E-4,38.061157699724397,241.42857142857142,0.15764976562016023]
["Sacramento River - Willows","Rubio, E & E",18,1.758207753E-6,0.40538511151611384,2.5714285714285716,0.15764976558959981]
["Sacramento River - Willows","Saeed, F",3198,3.1237491084400002E-4,72.023421493427492,456.85714285714283,0.15764976562038538]
["Sacramento River - Willows","Seaver, C",0,0,0,38.571428571428569,0]
["Sacramento River - Willows","Sutter MWC",244077,2.3841004100726999E-2,5496.9545490505761,34868.142857142855,0.15764976562049696]
["Sacramento River - Willows","Swenson Farms",1787,1.7455095862399999E-4,40.245733023470983,255.28571428571428,0.1576497656207593]
["Sacramento River - Willows","Sycamore Mutual Water Company",50066,4.8903571877189998E-3,1127.5561665078696,7152.2857142857147,0.15764976562048272]
["Sacramento River - Willows","T & P Farms",853,8.3319511867000005E-5,19.21075001065131,121.85714285714286,0.15764976562081964]
["Sacramento River - Willows","Tarke, S",4500,4.3955193833599999E-4,101.34627789885724,642.85714285714289,0.15764976562044458]
["Sacramento River - Willows","Tisdale Irr & Drain Co",10535,1.0290399267490001E-3,237.26289725880704,1505,0.15764976562046978]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",779,7.6091324435999998E-5,17.544166773957262,111.28571428571429,0.15764976561964161]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",633,6.1830305993000004E-5,14.256043091198761,90.428571428571431,0.15764976562147129]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",2526,2.4673515471900002E-4,56.889043993828544,360.85714285714283,0.15764976562026914]
["Sacramento River - Willows","Van Ruiten Brothers 880XR",1007,9.8361955978999997E-5,22.679044854314206,143.85714285714286,0.15764976562085348]
["Sacramento River - Willows","Wallace, J & J",55,5.3723014690000004E-6,1.2386767299784209,7.8571428571428568,0.15764976563361721]
["Sacramento River - Willows","Wallace, K Trust",852,8.3221833657999995E-5,19.188228615451795,121.71428571428571,0.15764976561990912]
["Sacramento River - Willows","Western Almonds, LLC",100,9.7678208520000006E-6,2.2521395088839893,14.285714285714286,0.15764976562187924]
["Sacramento River - Willows","Wisler, J",0,0,0,3.8571428571428572,0]
["Sacramento River - Willows","Yocha Dehe Wintun Nation",278,2.7154541968E-5,6.2609478345683724,39.714285714285715,0.15764976561862809]
["Sacramento River - Willows","Yockey, W",0,0,0,1.8571428571428572,0]
[null,"Total Sacramento River - Willows ",1425210,0.13921195956356699,32097.717494283705,203861.71428571423]
["San Luis Canal - Fresno","Westlands WD - SLC",2816319,0.27509299453842101,63427.432894649224,402331.28571428574,0.15764976562049418]
["San Luis Canal - Fresno","Westlands DD#2 ",6298,6.1517735725399999E-4,141.83974626837002,899.71428571428567,0.15764976562060817]
[null,"Total San Luis Canal - Fresno",2822617,0.27570817189567504,63569.272640917596,403231]
["San Luis Canal - Tracy","Pacheco WD - SLC",23270,2.2729719122400001E-3,524.07286371260068,3324.2857142857142,0.15764976562046432]
["San Luis Canal - Tracy","Panoche WD - SLC",132338,1.2926538759006E-2,2980.4363832406643,18905.428571428572,0.15764976562049185]
["San Luis Canal - Tracy","San Luis WD - SLC",194227,1.8971745406047E-2,4374.2630038815914,27746.714285714286,0.15764976562049118]
[null,"Total San Luis Canal - Tracy",349835,3.4171256077293002E-2,7878.7722508348561,49976.428571428572]
["Tehama-Colusa Canal","4-M WD",9624,9.4005507878799997E-4,216.7459063330399,1374.8571428571429,0.1576497656204571]
["Tehama-Colusa Canal","Colusa County WD",162597,1.5882183670587E-2,3661.9112772279495,23228.142857142859,0.15764976562049512]
["Tehama-Colusa Canal","Cortina WD",5059,4.94154056898E-4,113.93573775336195,722.71428571428567,0.15764976562038618]
["Tehama-Colusa Canal","Davis WD - TCC",16937,1.6543758176890001E-3,381.44486861639797,2419.5714285714284,0.1576497656205223]
["Tehama-Colusa Canal","Dunnigan WD",43258,4.2253639441210003E-3,974.23050874446824,6179.7142857142853,0.15764976562049282]
["Tehama-Colusa Canal","Glenn Valley WD",6310,6.1634949575600003E-4,142.11000300938076,901.42857142857144,0.15764976562054916]
["Tehama-Colusa Canal","Glide WD",32741,3.1980822251249999E-3,737.37299659717723,4677.2857142857147,0.15764976562048319]
["Tehama-Colusa Canal","Holthouse WD",1764,1.7230435982799999E-4,39.727740936418442,252,0.15764976562070809]
["Tehama-Colusa Canal","Kanawha WD",137551,1.3435735260017E-2,3097.8404158379194,19650.142857142859,0.15764976562050029]
["Tehama-Colusa Canal","Kirkwood WD",0,0,0,300,0]
["Tehama-Colusa Canal","La Grande WD",20079,1.9612807488559999E-3,452.20709198487805,2868.4285714285716,0.15764976562050631]
["Tehama-Colusa Canal","Myers-Marsh MWC",212,2.0707780205999999E-5,4.7745357587787209,30.285714285714285,0.15764976562005212]
["Tehama-Colusa Canal","Orland-Artois WD",123491,1.2062379648237E-2,2781.1896008914132,17641.571428571428,0.15764976562048971]
["Tehama-Colusa Canal","Westside WD",195256,1.9072256282614001E-2,4397.4375194279892,27893.714285714286,0.15764976562049782]
[null,"Total Tehama-Colusa Canal",754879,7.3735228368721997E-2,17000.928203119176,108139.85714285716]
[null,"Total A/F/Expense without San Felipe Unit",10237698,1,230567.24145620069,1476887]
["San Felipe Unit","San Benito County WD",59807,0.41162179275410199,1322.1821097555789,8543.8571428571431,0.15475236624958705]
["San Felipe Unit","Santa Clara Valley WD",85489,0.58837820724589796,1889.9464340444208,12212.714285714286,0.15475236624958702]
[null,"Total San Felipe Unit",145296,1,3212.1285437999995,20756.571428571428]
[null,"GRAND TOTAL",10382994,"-",233779.37000000069,1497643.5714285714]
[]
["FOOTNOTES"]
["1/ - San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section."]
["2/ - Excludes Class 2 Deliveries"]