{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":28,"comments":1,"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":251,"n_cols":7,"rows_kept":251,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2023 Sch B-1A F.Z27.xlsm"]
["08/13/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2023 IRRIGATION ALLOCATED O&M EXPENSES (INCLUDING XO&M)"]
["BY PERMANENT CONTRACTOR"]
[]
["Facility","A) Contractor","B) Allocated O&M Expenses: Water Marketing\n<Sch B-4B>","C) Allocated O&M Expenses: Storage 1/\n<Sch B-4A + B-1C> ","D) Allocated O&M Expenses: PUE Offset & Credit\n<Sch B-5> ","E) Allocated O&M Expenses: Direct Costs Pumping and Other 2/\n<Sch B-6 > ","F) Allocated O&M Expenses: Total  \n(B+C+D+E)"]
["Black Butte D & R","4-E WD",0,0,0,0,0]
["Black Butte D & R","Stony Creek WD",911.70259188977116,1708.6947050349634,374.41584005068063,0,2994.8131369754151]
["Total","Total Black Butte D & R",911.70259188977116,1708.6947050349634,374.41584005068063,0,2994.8131369754151]
["Buchanan Unit","Chowchilla WD - BU",183872.79163986031,344610.6968149952,75512.438329818222,0,603995.92678467371]
[null,"Total Buchanan Unit",183872.79163986031,344610.6968149952,75512.438329818222,0,603995.92678467371]
["Clear Creek Unit","Clear Creek CSD",1945.9870448577572,3647.1298746379898,799.17330566002579,0,6392.2902251557734]
[null,"Total Clear Creek Unit",1945.9870448577572,3647.1298746379898,799.17330566002579,0,6392.2902251557734]
["Colusa Basin Drain","Colusa Drain MWC",0,0,0,0,0]
[null,"Total Colusa Basin Drain",0,0,0,0,0]
["Corning Canal","Corning WD",40199.189072261703,75340.513591189796,77663.080729859037,985.83180000000004,194188.61519331054]
["Corning Canal","Proberta WD",329.43875169681473,617.42749845259959,702.54161867258222,9.1442999999999994,1658.5521688219965]
["Corning Canal","Thomes Creek WD",0,0,0,0,0]
["Total","Total Corning Canal",40528.627823958515,75957.941089642394,78365.622348531615,994.97610000000009,195847.16736213255]
["Cow Creek Unit","Bella Vista WD",122.58186109607388,229.74046454229961,1315.4821511189848,2229.386,3897.1904767573583]
[null,"Total Clear Creek Unit",122.58186109607388,229.74046454229961,1315.4821511189848,2229.386,3897.1904767573583]
["Cross Valley Canal","County of Fresno",0,0,0,0,0]
["Cross Valley Canal","County of Tulare",3830.6831591585478,7179.3895169919479,5235.9040765980153,59.932456249361131,16305.909208997871]
["Cross Valley Canal","Hills Valley ID",0,0,0,0,0]
["Cross Valley Canal","Kern-Tulare WD",7561.7685561865819,14172.114906525567,10335.674647200838,118.30666863623888,32187.864778549225]
["Cross Valley Canal","Lower Tule River ID - CVC",0,0,0,0,0]
["Cross Valley Canal","Pixley ID",0,0,0,0,0]
["Cross Valley Canal","Tri-Valley WD",0,0,0,0,0]
["Total","Total Cross Valley Canal",11392.451715345131,21351.504423517516,15571.578723798853,178.23912488560001,48493.773987547094]
["Delta-Mendota Canal","Banta-Carbona ID",5546.8292144678635,10395.756020584142,2277.9585562825091,0,18220.543791334516]
["Delta-Mendota Canal","Byron Bethany ID",20716.334524754289,38826.138507828975,8507.7347184942155,0,68050.207751077483]
["Delta-Mendota Canal","Del Puerto WD",334725.09444771364,627335.05599366047,137464.10127624645,0,1099524.2517176205]
["Delta-Mendota Canal","Eagle Field WD",14870.712023877022,27870.390104921364,6107.0684499259505,0,48848.170578724341]
["Delta-Mendota Canal","Mercy Springs WD",2260.1030639108653,4235.8398150260218,928.17372113919487,0,7424.1166000760813]
["Delta-Mendota Canal","Oro Loma WD",1264.1254425164273,2369.1985405972951,519.14801351622236,0,4152.4719966299454]
["Delta-Mendota Canal","Pacheco WD - DMC",0,0,0,0,0]
["Delta-Mendota Canal","Panoche WD - DMC",47760.957628448283,89512.628497689599,19614.355856169092,0,156887.94198230698]
["Delta-Mendota Canal","Patterson WD",99597.762138247257,186664.12744145573,40902.570761984869,0,327164.46034168784]
["Delta-Mendota Canal","San Luis WD - DMC",49484.765050079448,92743.353780326957,20322.284965510426,0,162550.40379591682]
["Delta-Mendota Canal","Santa Nella County WD",0,0,0,0,0]
["Delta-Mendota Canal","West Side ID",0,0,0,0,0]
["Delta-Mendota Canal","West Stanislaus ID",61145.364586564428,114597.41547001305,25111.032096260133,0,200853.81215283761]
["Total","Total Delta-Mendota Canal",637372.04812057945,1194549.9041721039,261754.42841552905,0,2093676.3807082118]
["Delta-Mendota Pool","Coelho Trust",3210.1124873741846,6016.3284152352853,1318.3213191762482,0,10544.762221785717]
["Delta-Mendota Pool","Fresno Slough WD",0,0,0,0,0]
["Delta-Mendota Pool","James ID",0,0,0,0,0]
["Delta-Mendota Pool","Laguna WD",0,0,0,0,0]
["Delta-Mendota Pool","Recl Dist #1606",0,0,0,0,0]
["Delta-Mendota Pool","Tranquillity ID",0,0,0,0,0]
["Delta-Mendota Pool","Tranquillity PUD",0,0,0,0,0]
["Delta-Mendota Pool","Westlands WD - DMP",0,0,0,0,0]
["Total","Total Delta-Mendota Pool",3210.1124873741846,6016.3284152352853,1318.3213191762482,0,10544.762221785717]
["Friant D & R - Class 2","Gravelly Ford WD",114629.36285481177,0,0,0,114629.36285481177]
["Total","Total Friant D & R - Class 2",114629.36285481177,0,0,0,114629.36285481177]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",229189.77341276259,429542.87480088399,94123.108026527159,0,752855.75624017371]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",611836.7141816119,1146692.0936519247,251267.63854247637,0,2009796.4463760129]
["Friant-Kern Canal - Class 1","Exeter ID",80559.266837210875,150982.56154207041,33083.887043251751,0,264625.71542253305]
["Friant-Kern Canal - Class 1","Garfield WD",25742.190829586161,48245.49755408903,10571.741366172279,0,84559.429749847477]
["Friant-Kern Canal - Class 1","Hills Valley ID",7607.7367540998421,14258.267580719266,3124.3271358959732,0,24990.331470715082]
["Friant-Kern Canal - Class 1","International WD",6780.3091917147376,12707.519445052303,2784.521163411905,0,22272.349800178945]
["Friant-Kern Canal - Class 1","Ivanhoe ID",69909.967654728331,131023.85868487762,28710.458323318431,0,229644.28466292439]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",16870.328632952031,31618.031432772459,6928.2662167600829,0,55416.626282484576]
["Friant-Kern Canal - Class 1","Lewis Creek WD",8756.9417018420481,16412.08443581943,3596.279875458757,0,28765.306013120236]
["Friant-Kern Canal - Class 1","Lindmore ID",174824.71801791288,327652.97877589747,71796.597093673248,0,574274.29388748365]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",125814.957679574,235799.86929567516,51669.385927181356,0,413284.2129024305]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",517916.02448525047,970667.82147464086,212696.51431392657,0,1701280.360273818]
["Friant-Kern Canal - Class 1","Orange Cove ID",227266.7704668704,425938.82126335573,93333.373775660089,0,746538.96550588612]
["Friant-Kern Canal - Class 1","Porterville ID",98402.588992591802,184424.15791216187,40411.739912841847,0,323238.48681759555]
["Friant-Kern Canal - Class 1","Saucelito ID",118927.38935938905,222891.32694414514,48840.81584140988,0,390659.53214494413]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",291193.21102698165,545748.47352269315,119586.53150165819,0,956528.216051333]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",695023.82966602186,1302599.7164026482,285430.72418352624,0,2283054.2702521966]
["Friant-Kern Canal - Class 1","Stone Corral ID",82865.338099035012,155304.55403129011,34030.938873971179,0,272200.83100429631]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",52204.5500930872,97840.720337393039,21439.239782474735,0,171484.51021295498]
["Friant-Kern Canal - Class 1","Terra Bella ID",247416.16388405755,463702.41012266686,101608.27847596962,0,812726.85248269397]
["Friant-Kern Canal - Class 1","Tri-Valley ID",2198.8121333538988,4120.969582741991,903.00290835986254,0,7222.7846244557522]
["Friant-Kern Canal - Class 1","Tulare ID",167952.47243037159,314773.15398243204,68974.319711095188,0,551699.94612389884]
["Total","Total Friant-Kern Canal - Class 1",3859260.0555310054,7232947.7627759492,1584911.6899950206,0,12677119.508301973]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD",477939.01503621537,0,0,0,477939.01503621537]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID",495881.93495372683,0,0,0,495881.93495372683]
["Friant-Kern Canal - Class 2","Exeter ID",80842.737390994444,0,0,0,80842.737390994444]
["Friant-Kern Canal - Class 2","Fresno ID",70867.63844453136,0,0,0,70867.63844453136]
["Friant-Kern Canal - Class 2","Ivanhoe ID",7661.3663183349554,0,0,0,7661.3663183349554]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD",113388.22151124304,0,0,0,113388.22151124304]
["Friant-Kern Canal - Class 2","Kern-Tulare WD",37149.965277574993,0,0,0,37149.965277574993]
["Friant-Kern Canal - Class 2","Lindmore ID",56977.581309405068,0,0,0,56977.581309405068]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC",1347641.9967600885,0,0,0,1347641.9967600885]
["Friant-Kern Canal - Class 2","Porterville ID",222386.48012208228,0,0,0,222386.48012208228]
["Friant-Kern Canal - Class 2","Saucelito ID",251292.81524112934,0,0,0,251292.81524112934]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID",82650.819842112411,0,0,0,82650.819842112411]
["Friant-Kern Canal - Class 2","So San Joaquin MUD",344761.48432473367,0,0,0,344761.48432473367]
["Friant-Kern Canal - Class 2","Tulare ID",303075.99018671107,0,0,0,303075.99018671107]
["Total","Total Friant-Kern Canal - Class 2",3892518.0467188833,0,0,0,3892518.0467188833]
["Hidden Unit","Madera ID - HU",183872.79163986031,344610.6968149952,75512.438329818222,0,603995.92678467371]
["Total","Total Hidden Unit",183872.79163986031,344610.6968149952,75512.438329818222,0,603995.92678467371]
["Madera Canal - Class 1","Chowchilla WD - MC",487814.51622053009,914252.17865021632,200334.49888901526,0,1602401.1937597618]
["Madera Canal - Class 1","Madera ID - MC",520727.74592406693,975937.4933800943,213851.22535005136,0,1710516.4646542126]
["Total","Total Madera Canal - Class 1",1008542.262144597,1890189.6720303106,414185.72423906659,0,3312917.6584139746]
["Madera Canal - Class 2","Chowchilla WD - MC",0,0,0,0,0]
["Madera Canal - Class 2","Madera ID - MC",0,0,0,0,0]
["Total","Total Madera Canal - Class 2",0,0,0,0,0]
["New Melones D & R","Central San Joaquin WCD",296946.89713205025,556531.91657721333,121949.44155106597,0,975428.25526032958]
["New Melones D & R","Stockton-East  WD",61252.623715034657,114798.43837649077,25155.081018619701,0,201206.14311014512]
["Total","Total New Melones DR",358199.52084708493,671330.35495370405,147104.52256968568,0,1176634.3983704746]
["Sacramento River - Shasta","Anderson-Cottonwood ID",75234.61724596961,141003.21011346113,30897.172683282253,0,247135.00004271299]
["Sacramento River - Shasta","Daniell, H & B",0,0,0,0,0]
["Sacramento River - Shasta","Driscoll Strawberry",0,0,0,0,0]
["Sacramento River - Shasta","Gjermann, H",0,0,0,0,0]
["Sacramento River - Shasta","Leviathan Inc",1984.2938764491641,3718.9237697865256,814.90506364071894,0,6518.1227098764084]
["Sacramento River - Shasta","Redding Rancheria",0,0,0,0,0]
["Total","Total Sacramento River - Shasta ",77218.91112241878,144722.13388324765,31712.077746922972,0,253653.12275258941]
["Sacramento River - Willows","Anderson, A/et al",0,0,0,0,0]
["Sacramento River - Willows","Anderson, R & J",0,0,0,0,0]
["Sacramento River - Willows","Andreotti, A/et al",6251.6749157568947,11716.763691708806,2567.4229032135922,0,20535.861510679293]
["Sacramento River - Willows","B & D Family Partnership",0,0,0,0,0]
["Sacramento River - Willows","Baber, J/et al",8810.5712660771624,16512.595889058292,3618.3043366385427,0,28941.471491773995]
["Sacramento River - Willows","Burdick, Claude",0,0,0,0,0]
["Sacramento River - Willows","Butler, Diane",2022.6007080405709,3790.7176649608245,830.63682162709165,0,6643.9551946284864]
["Sacramento River - Willows","Butte Creek Farms Inc",3210.1124873741846,6016.3284152352853,1318.3213191762482,0,10544.762221785717]
["Sacramento River - Willows","Byrd, Anna & Osborne, J. ",122.58186109607388,229.74046454229961,50.341625552984965,0,402.66395119135848]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",0,0,0,0,0]
["Sacramento River - Willows","Canal Farms",697.18433496717716,1306.6488920794984,286.31799533153708,0,2290.1512223782129]
["Sacramento River - Willows","Carter MWC",2428.6531229023403,4551.7329537620235,997.39345627241926,0,7977.7795329367827]
["Sacramento River - Willows","Charter, Mary (Formerly Beckley, Steven)",0,0,0,0,0]
["Sacramento River - Willows","Churkin, M Jr & C",367.74558328822161,689.22139362689882,151.02487665895489,0,1207.9918535740753]
["Sacramento River - Willows","Conaway Consv Grp",10304.53769814203,19312.557800675622,4231.8428980673216,0,33848.938396884972]
["Sacramento River - Willows","County of Sacramento",0,0,0,0,0]
["Sacramento River - Willows","Cummings, W",375.40694959221571,703.58017267206401,154.17122825850123,0,1233.1583505227809]
["Sacramento River - Willows","Driver, Gary/et al",0,0,0,0,0]
["Sacramento River - Willows","Driver, J & C Trustees",0,0,0,0,0]
["Sacramento River - Willows","Driver, Gregory",0,0,0,0,0]
["Sacramento River - Willows","Driver, W/et al",459.68197909688269,861.52674204006428,188.78109582511348,0,1509.9898169620603]
["Sacramento River - Willows","Dyer, J & Wing, J ",1516.9505310304282,2843.0382487270595,622.97761622173857,0,4982.966395979226]
["Sacramento River - Willows","Eastside MWC",-589.9252065148097,-1105.6259856275292,-242.26907297764481,0,-1937.8202651199838]
["Sacramento River - Willows","Ehrke, A & B",1003.6389876984324,1881.0000534481292,412.17205921683927,0,3296.8111003634012]
["Sacramento River - Willows","Empire Group, LLC",0,0,0,0,0]
["Sacramento River - Willows","Feather WD",32982.182000397777,61814.543741181398,13545.043625409298,0,108341.76936698846]
["Sacramento River - Willows","Fedora, S/Taylor, W",0,0,0,0,0]
["Sacramento River - Willows","Gillaspy, W",689.522968645324,1292.2901130600965,283.17164373767025,0,2264.9847254430906]
["Sacramento River - Willows","Giovannetti, B & M",0,0,0,0,0]
["Sacramento River - Willows","Giusti, R & S",0,0,0,0,0]
["Sacramento River - Willows","Glenn-Colusa ID",465657.84482792817,872726.58968400897,191235.25007027204,0,1529619.6845822092]
["Sacramento River - Willows","Green Valley Corp",0,0,0,0,0]
["Sacramento River - Willows","Griffin, J/Prater",2045.5848069882716,3833.7940020705573,840.07587642005126,0,6719.4546854788796]
["Sacramento River - Willows","Hale, J/Marks, A",0,0,0,0,0]
["Sacramento River - Willows","Hatfield, R & B",122.58186109607388,229.74046454229961,50.341625552984965,0,402.66395119135848]
["Sacramento River - Willows","Heidrick & McGinnis Properties",0,0,0,0,0]
["Sacramento River - Willows","Heidrick, M",0,0,0,0,0]
["Sacramento River - Willows","Henle Family Limited Partnership",0,0,0,0,0]
["Sacramento River - Willows","Howald Farms Inc",4167.7832771772155,7811.1757944639503,1711.6152688071684,0,13690.574340448335]
["Sacramento River - Willows","Jaeger, W & P",0,0,0,0,0]
["Sacramento River - Willows","Jansen, P & S",306.45465273125512,574.35116136863053,125.85406388530215,0,1006.6598779851878]
["Sacramento River - Willows","Kary, C",0,0,0,0,0]
["Sacramento River - Willows","King, Ben",0,0,0,0,0]
["Sacramento River - Willows","King, L",0,0,0,0,0]
["Sacramento River - Willows","KLSY, LLC",689.522968645324,1292.2901130600965,283.17164373767025,0,2264.9847254430906]
["Sacramento River - Willows","Knights Landing Investors",406.05241487962849,761.01528880119804,166.75663464532761,0,1333.8243383261542]
["Sacramento River - Willows","Western Almonds, LLC",0,0,0,0,0]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe",0,0,0,0,0]
["Sacramento River - Willows","Lauppe, Alan ",107.25912845236746,201.02290647773256,44.048922359571783,0,352.33095728967186]
["Sacramento River - Willows","Lauppe, B ET UX",735.49116655858404,1378.4427872537976,302.04975331790979,0,2415.9837071302918]
["Sacramento River - Willows","Lauppe, Burton & Kathryn",865.73439397651111,1622.5420308412622,355.53773047044109,0,2843.8141552882144]
["Sacramento River - Willows","Leonard, James",0,0,0,0,0]
["Sacramento River - Willows","Lockett, W & J",360.08421696636839,674.86261460749688,147.87852506508807,0,1182.8253566389533]
["Sacramento River - Willows","Lomo CS & Micheli, J",3562.5353380186998,6676.8322507976163,1463.0534926417899,0,11702.421081458106]
["Sacramento River - Willows","Lonon, M",3256.0806852874448,6102.4810894289867,1337.1994287564878,0,10695.761203472921]
["Sacramento River - Willows","M C M Properties",4443.5924646210588,8328.0918397034475,1824.8839263056443,0,14596.56823063015]
["Sacramento River - Willows","Maxwell ID",0,0,0,0,0]
["Sacramento River - Willows","McClatchy Partners, LLC",229.84098954844134,430.76337102003214,94.390547912556741,0,754.99490848103017]
["Sacramento River - Willows","Meridian Farms WC",63658.292738989301,119307.09499316882,26143.035420104843,0,209108.42315226296]
["Sacramento River - Willows","Micke, D & N",0,0,0,0,0]
["Sacramento River - Willows","Morehead, J/et ux",0,0,0,0,0]
["Sacramento River - Willows","Munson, J & D",0,0,0,0,0]
["Sacramento River - Willows","Natomas Basin Conserv",666.53886969762357,1249.2137759503642,273.7325889447107,0,2189.4852345926984]
["Sacramento River - Willows","Natomas Central MWC",135889.6543881676,254681.66372533073,55806.838277336123,0,446378.15639083448]
["Sacramento River - Willows","Nelson, T & H",0,0,0,0,0]
["Sacramento River - Willows","O'Brien, J & F",237.50235587029454,445.12215006519733,97.536899512103091,0,780.16140544759503]
["Sacramento River - Willows","Odysseus Farms Prtnrshp",3141.1601905132238,5887.0994039318521,1290.004154803049,0,10318.263749248126]
["Sacramento River - Willows","Oji Brothers Farm Inc",9048.0736219474566,16957.718039097726,3715.8412361449664,0,29721.632897190149]
["Sacramento River - Willows","Oji, M/et al",4581.4970583608383,8586.5498623103122,1881.5182550520424,0,15049.565175723192]
["Sacramento River - Willows","Pacific Realty Inc (M & T Inc)",5608.1201450069711,10510.626252868173,2303.1293690618413,0,18421.875766936984]
["Sacramento River - Willows","Pelger MWC",13307.793294933334,24941.199181974847,5465.2127241182934,0,43714.205201026474]
["Sacramento River - Willows","Pelger Road 1700, LLC (formerly Cranmore Farms, LLC)",5500.8610165546033,10309.60334639044,2259.0804467022695,0,18069.544809647312]
["Sacramento River - Willows","Penner, R & L",0,0,0,0,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",13376.745591794293,25070.42819330404,5493.5298884971726,0,43940.703673595504]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",102103.02892435028,191359.44818556638,41931.427734230034,0,335393.90484414669]
["Sacramento River - Willows","Provident ID",34476.148432480506,64614.505652824482,14158.582186843756,0,113249.23627214876]
["Sacramento River - Willows","Quad-H-Ranches Inc",2375.0235586850863,4451.2215005231574,975.36899509263333,0,7801.6140543008778]
["Sacramento River - Willows","Recl Dist # 108",152292.63967571876,285423.80963701796,62543.177046671546,0,500259.62635940831]
["Sacramento River - Willows","Recl Dist # 1000",0,0,0,0,0]
["Sacramento River - Willows","Recl Dist #1004",90710.577208987292,170007.94376207463,37252.802909379257,0,297971.3238804412]
["Sacramento River - Willows","Reische, E",0,0,0,0,0]
["Sacramento River - Willows","Reische, L",0,0,0,0,0]
["Sacramento River - Willows","Richter, H Jr/et al",904.04122556791799,1694.3359260155614,371.2694884568138,0,2969.6466400402933]
["Sacramento River - Willows","River Garden Farms Co",0,0,0,0,0]
["Sacramento River - Willows","Roberts Ditch Irr Co",2298.4098955022723,4307.6337102003217,943.90547912556747,0,7549.9490848281621]
["Sacramento River - Willows","Rubio, E & E",22.984098947700492,43.076337109732201,9.4390547929595261,0,75.49949085039222]
["Sacramento River - Willows","Saeed, F",183.87279163518124,344.61069682633104,75.512438332317203,0,603.99592679382943]
["Sacramento River - Willows","Seaver, C",0,0,0,0,0]
["Sacramento River - Willows","Sutter MWC",300409.83470793848,563022.08470055251,123371.59247294205,0,986803.51188143308]
["Sacramento River - Willows","Swenson Farms ",2489.9440534593068,4666.6031860460544,1022.5642690517515,0,8179.1115085571128]
["Sacramento River - Willows","Sycamore MWC",64140.958817033876,120211.69807229284,26341.255570717232,0,210693.91246004397]
["Sacramento River - Willows","T & P Farms",1172.1890467077662,2196.8931921841295,481.39179435006383,0,3850.4740332419597]
["Sacramento River - Willows","Tarke, S",1808.0824511179769,3388.6718520053601,742.53897690794815,0,5939.2932800312856]
["Sacramento River - Willows","Tisdale Irr & Drain Co",11246.885755301355,21078.687621839719,4618.8441445048293,0,36944.417521645904]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",0,0,0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",176.21142531332805,330.2519177811659,72.366086732770867,0,578.82942982726479]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",0,0,0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 880XR",0,0,0,0,0]
["Sacramento River - Willows","Wallace, J & J",0,0,0,0,0]
["Sacramento River - Willows","Wallace, K Trust",0,0,0,0,0]
["Sacramento River - Willows","Wisler, J",0,0,0,0,0]
["Sacramento River - Willows","Yockey, W",99.597762130514269,186.66412743256743,40.902570760025441,0,327.16446032310716]
["Total","Total Sacramento River - Willows",1579536.2324831791,2960335.1146522821,648680.16241754952,0,5188551.5095530134]
["San Felipe Unit","San Benito County WD",22363.528283202642,34460.3692323051,-46575.620398158608,18134.8745468251,28383.151664174235]
["San Felipe Unit","Santa Clara Valley WD",0,0,0,0,0]
["Total","Total San Felipe Unit",22363.528283202642,34460.3692323051,-46575.620398158608,18134.8745468251,28383.151664174235]
["San Luis Canal - Fresno","Westlands WD - SLC",4681255.709190648,8773515.5241083931,-2398789.6331925117,89629.441599999991,11145611.04170653]
["San Luis Canal - Fresno","Westlands DD#2 ",16073.546535854342,30124.71841323463,-7303.1775910804654,0,38895.08735800851]
["Total","Total San Luis Canal - Fresno",4697329.2557265023,8803640.2425216269,-2406092.8107835921,89629.441599999991,11184506.129064539]
["San Luis Canal - Tracy","Pacheco WD - SLC",32430.56362547438,60780.711650753925,13318.506310423705,0,106529.78158665201]
["San Luis Canal - Tracy","Panoche WD - SLC",127209.32634950837,238413.16707985988,52923.224217850104,10.981299999999999,418556.69894721836]
["San Luis Canal - Tracy","San Luis WD - SLC",223022.37352651032,417984.05767854315,-687852.57009191264,10138.1014,-36708.037486859175]
["San Luis Canal - Tracy","Santa Nella County WD",0,0,0,0,0]
["Total","Total San Luis Canal - Tracy",382662.26350149303,717177.936409157,-621610.83956363879,10149.082699999999,488378.44304701121]
["Tehama-Colusa Canal","4-M WD",8764.6030681639022,16426.44321483883,3599.4262270526242,0,28790.472510055355]
["Tehama-Colusa Canal","Colusa County WD",239203.17919081706,448309.79899825552,-398163.02637699351,6310.0166900000004,295659.96850207908]
["Tehama-Colusa Canal","Cortina WD",3524.2285064272928,6605.0383556233182,1447.3217346554172,0,11576.588596706029]
["Tehama-Colusa Canal","Davis WD - TCC",14909.018855468428,27942.184000095665,6122.8002079123235,0,48974.003063476419]
["Tehama-Colusa Canal","Dunnigan WD",58885.261522671426,110361.57565501277,32183.132375126614,128.96789999999999,201558.93745281079]
["Tehama-Colusa Canal","Glenn Valley WD",5186.7449975014952,9720.8934060024094,2130.0800312231004,0,17037.718434727005]
["Tehama-Colusa Canal","Glide WD",30193.444660529072,56587.948172837641,12399.771644077471,0,99181.164477444181]
["Tehama-Colusa Canal","Holthouse WD",2068.5689059538313,3876.8703391802896,849.51493121301075,0,6794.9541763471316]
["Tehama-Colusa Canal","Kanawha WD",135805.37935866293,254523.71715593699,18986.573497064877,499.2747,409814.94471166481]
["Tehama-Colusa Canal","Kirkwood WD",0,0,0,0,0]
["Tehama-Colusa Canal","La Grande WD",34031.789186009475,63781.69646884899,13976.093794212056,0,111789.57944907052]
["Tehama-Colusa Canal","Myers-Marsh MWC",291.13192008754874,545.63360327830037,119.5613606862095,0,956.32688405205852]
["Tehama-Colusa Canal","Orland-Artois WD",150201.08667079936,281503.86296075373,-29528.979592549411,1792.1104,403968.08043900365]
["Tehama-Colusa Canal","Westside WD",120551.59901887184,225935.38809934992,73038.925179991187,379.33120000000002,419905.24349821295]
["Total","Total Tehama-Colusa Canal",803616.03586196364,1506121.0504300143,-262838.80498632812,9109.7008900000001,2056007.98219565]
["Grand Total","Grand Total",17859104.569999963,25953607.273663301,3.0151568353176117E-8,130425.70096171068,43943137.544625007]
[]
["FOOTNOTES"]
["1/"]
["Storage (Sch. B-4A)","Storage - XO&M (Sch. B-1C)","Total Storage"]
[25797751.160000134,155856.113663175,25953607.273663308]
[]
["2/"]
["Direct Cost (Pumping & Other) per Sch. B-6","Direct Cost (Pumping & Other) - XO&M per Sch. B-6","Total Direct Cost"]
[7094.49,123331.21096171069,130425.7009617107]