{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Water Marketing"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":55,"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":"Water Marketing","index":0,"n_rows":247,"n_cols":5,"rows_kept":247,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2023 Sch B-4B F.Z27.XLSM"]
["08/07/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2023 ALLOCATED IRRIGATION WATER MARKETING EXPENSE"]
["BY COMPONENT AND CONTRACTOR"]
[]
["Facility","A) Contractor","B) Total - A/F\n<Sch B-2>","C) Ratio of A/F by Contractor\n(B/ (Total A/F))","D) Allocated Water Marketing Expense\n(C*Total Expense)"]
["Total Expense","-","-","-",17859104.57]
["Black Butte D & R","4-E WD",0,0,0]
["Black Butte D & R","Stony Creek WD",119,5.1049737029999997E-5,911.70259188977116]
["Total","Total Black Butte D & R",119,5.1049737029999997E-5,911.70259188977116]
["Buchanan Unit","Chowchilla WD - BU",24000,1.0295745283261999E-2,183872.79163986031]
["Total","Total Buchanan Unit",24000,1.0295745283261999E-2,183872.79163986031]
["Clear Creek Unit","Clear Creek CSD",254,1.08963304248E-4,1945.9870448577572]
["Total","Total Clear Creek Unit",254,1.08963304248E-4,1945.9870448577572]
["Colusa Basin Drain","Colusa Drain MWC",0,0,0]
["Total","Total Colusa Basin Drain",0,0,0]
["Corning Canal","Corning WD",5247,2.2509073125529999E-3,40199.189072261703]
["Corning Canal","Proberta WD",43,1.8446543633000001E-5,329.43875169681473]
["Corning Canal","Thomes Creek WD",0,0,0]
["Total","Total Corning Canal",5290,2.2693538561859997E-3,40528.627823958515]
["Cow Creek Unit","Bella Vista WD",16,6.8638301890000004E-6,122.58186109607388]
["Total","Total Cow Creek Unit",16,6.8638301890000004E-6,122.58186109607388]
["Cross Valley Canal","County of Fresno",0,0,0]
["Cross Valley Canal","County of Tulare",500,2.14494693401E-4,3830.6831591585478]
["Cross Valley Canal","Hills Valley ID",0,0,0]
["Cross Valley Canal","Kern-Tulare WD",987,4.2341252477399999E-4,7561.7685561865819]
["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",1487,6.3790721817500004E-4,11392.451715345131]
["Delta-Mendota Canal","Banta-Carbona ID",724,3.10588316045E-4,5546.8292144678635]
["Delta-Mendota Canal","Byron Bethany ID",2704,1.159987301914E-3,20716.334524754289]
["Delta-Mendota Canal","Del Puerto WD",43690,1.8742546309404001E-2,334725.09444771364]
["Delta-Mendota Canal","Eagle Field WD",1941,8.3266839978400002E-4,14870.712023877022]
["Delta-Mendota Canal","Mercy Springs WD",295,1.2655186910699999E-4,2260.1030639108653]
["Delta-Mendota Canal","Oro Loma WD",165,7.0783248821999995E-5,1264.1254425164273]
["Delta-Mendota Canal","Pacheco WD - DMC",0,0,0]
["Delta-Mendota Canal","Panoche WD - DMC",6234,2.6743198373269999E-3,47760.957628448283]
["Delta-Mendota Canal","Patterson WD",13000,5.576862028433E-3,99597.762138247257]
["Delta-Mendota Canal","San Luis WD - DMC",6459,2.770842449358E-3,49484.765050079448]
["Delta-Mendota Canal","Santa Nella County WD",0,0,0]
["Delta-Mendota Canal","West Side ID",0,0,0]
["Delta-Mendota Canal","West Stanislaus ID",7981,3.4237642960709999E-3,61145.364586564428]
["Total","Total Delta-Mendota Canal",83193,3.5688914056264995E-2,637372.04812057945]
["Delta-Mendota Pool","Coelho Trust",419,1.7974655307E-4,3210.1124873741846]
["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",419,1.7974655307E-4,3210.1124873741846]
["Friant D & R - Class 2","Gravelly Ford WD",14962,6.4185392053400002E-3,114629.36285481177]
["Total","Total Friant D & R - Class 2",14962,6.4185392053400002E-3,114629.36285481177]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",29915,1.2833217506199E-2,229189.77341276259]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",79860,3.4259092430052998E-2,611836.7141816119]
["Friant-Kern Canal - Class 1","Exeter ID",10515,4.5108234022289998E-3,80559.266837210875]
["Friant-Kern Canal - Class 1","Garfield WD",3360,1.4414043396570001E-3,25742.190829586161]
["Friant-Kern Canal - Class 1","Hills Valley ID",993,4.2598646109500002E-4,7607.7367540998421]
["Friant-Kern Canal - Class 1","International WD",885,3.7965560732000002E-4,6780.3091917147376]
["Friant-Kern Canal - Class 1","Ivanhoe ID",9125,3.9145281545729998E-3,69909.967654728331]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",2202,9.4463462973899996E-4,16870.328632952031]
["Friant-Kern Canal - Class 1","Lewis Creek WD",1143,4.9033486911499995E-4,8756.9417018420481]
["Friant-Kern Canal - Class 1","Lindmore ID",22819,9.7891088174479994E-3,174824.71801791288]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",16422,7.0448637100719996E-3,125814.957679574]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",67601,2.9000111537241E-2,517916.02448525047]
["Friant-Kern Canal - Class 1","Orange Cove ID",29664,1.2725541170112001E-2,227266.7704668704]
["Friant-Kern Canal - Class 1","Porterville ID",12844,5.5099396840920002E-3,98402.588992591802]
["Friant-Kern Canal - Class 1","Saucelito ID",15523,6.6592022513360001E-3,118927.38935938905]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",38008,1.6305028613591999E-2,291193.21102698165]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",90718,3.8917059191955997E-2,695023.82966602186]
["Friant-Kern Canal - Class 1","Stone Corral ID",10816,4.6399492076570001E-3,82865.338099035012]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",6814,2.9231336816729998E-3,52204.5500930872]
["Friant-Kern Canal - Class 1","Terra Bella ID",32294,1.3853783257402E-2,247416.16388405755]
["Friant-Kern Canal - Class 1","Tri-Valley ID",287,1.23119954012E-4,2198.8121333538988]
["Friant-Kern Canal - Class 1","Tulare ID",21922,9.4043053374859992E-3,167952.47243037159]
["Total","Total Friant-Kern Canal - Class 1",503730,0.21609482381405901,3859260.0555310063]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD",62383,2.6761644916905001E-2,477939.01503621537]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID",64725,2.7766338060796002E-2,495881.93495372683]
["Friant-Kern Canal - Class 2","Exeter ID",10552,4.5266960095410001E-3,80842.737390994444]
["Friant-Kern Canal - Class 2","Fresno ID",9250,3.9681518279239998E-3,70867.63844453136]
["Friant-Kern Canal - Class 2","Ivanhoe ID",1000,4.2898938680300001E-4,7661.3663183349554]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD",14800,6.349042924678E-3,113388.22151124304]
["Friant-Kern Canal - Class 2","Kern-Tulare WD",4849,2.0801695366059999E-3,37149.965277574993]
["Friant-Kern Canal - Class 2","Lindmore ID",7437,3.1903940696509999E-3,56977.581309405068]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC",175901,7.5459662127959001E-2,1347641.9967600885]
["Friant-Kern Canal - Class 2","Porterville ID",29027,1.2452274930718E-2,222386.48012208228]
["Friant-Kern Canal - Class 2","Saucelito ID",32800,1.4070851887124E-2,251292.81524112934]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID",10788,4.6279375048259999E-3,82650.819842112411]
["Friant-Kern Canal - Class 2","So San Joaquin MUD",45000,1.9304522406116E-2,344761.48432473367]
["Friant-Kern Canal - Class 2","Tulare ID",39559,1.6970391152522999E-2,303075.99018671107]
["Total","Total Friant-Kern Canal - Class 2",508071,0.217957066742169,3892518.0467188656]
["Hidden Unit","Madera ID - HU",24000,1.0295745283261999E-2,183872.79163986031]
["Total","Total Hidden Unit",24000,1.0295745283261999E-2,183872.79163986031]
["Madera Canal - Class 1","Chowchilla WD - MC",63672,2.7314612236493001E-2,487814.51622053009]
["Madera Canal - Class 1","Madera ID - MC",67968,2.9157550642197001E-2,520727.74592406693]
["Total","Total Madera Canal - Class 1",131640,5.6472162878690002E-2,1008542.262144597]
["Madera Canal - Class 2","Chowchilla WD - MC",0,0,0]
["Madera Canal - Class 2","Madera ID - MC",0,0,0]
["Total","Total Madera Canal - Class 2",0,0,0]
["New Melones D & R","Central San Joaquin WCD",38759,1.6627199643081E-2,296946.89713205025]
["New Melones D & R","Stockton-East  WD",7995,3.429770147487E-3,61252.623715034657]
["Total","   Total New Melones D & R",46754,2.0056969790567002E-2,358199.52084706706]
["Sacramento River - Shasta","Anderson-Cottonwood ID",9820,4.2126757784009998E-3,75234.61724596961]
["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",259,1.11108251182E-4,1984.2938764491641]
["Sacramento River - Shasta","Redding Rancheria",0,0,0]
["Total","Total Sacramento River - Shasta ",10079,4.3237840295829999E-3,77218.911122418765]
["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",816,3.5005533963100002E-4,6251.6749157568947]
["Sacramento River - Willows","B & D Family Partnership",0,0,0]
["Sacramento River - Willows","Baber, J/et al",1150,4.93337794823E-4,8810.5712660771624]
["Sacramento River - Willows","Burdick, Claude",0,0,0]
["Sacramento River - Willows","Butler, Diane",264,1.13253198116E-4,2022.6007080405709]
["Sacramento River - Willows","Butte Creek Farms Inc",419,1.7974655307E-4,3210.1124873741846]
["Sacramento River - Willows","Byrd, A & Osborne, J.",16,6.8638301890000004E-6,122.58186109607388]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",0,0,0]
["Sacramento River - Willows","Canal Farms",91,3.9038034198999997E-5,697.18433496717716]
["Sacramento River - Willows","Carter MWC",317,1.3598963561600001E-4,2428.6531229023403]
["Sacramento River - Willows","Charter, Mary (Formerly Beckley, Steven)",0,0,0]
["Sacramento River - Willows","Churkin, M Jr & C",48,2.0591490566999999E-5,367.74558328822161]
["Sacramento River - Willows","Conaway Consv Grp",1345,5.7699072524899995E-4,10304.53769814203]
["Sacramento River - Willows","County of Sacramento",0,0,0]
["Sacramento River - Willows","Cummings, W",49,2.1020479953E-5,375.40694959221571]
["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",0,0,0]
["Sacramento River - Willows","Driver, W/et al",60,2.5739363208000001E-5,459.68197909688269]
["Sacramento River - Willows","Dyer, J & Wing, J",198,8.4939898586999996E-5,1516.9505310304282]
["Sacramento River - Willows","Eastside MWC",-77,-3.3032182783999997E-5,-589.9252065148097]
["Sacramento River - Willows","Ehrke, A & B",131,5.6197609671000002E-5,1003.6389876984324]
["Sacramento River - Willows","Empire Group, LLC",0,0,0]
["Sacramento River - Willows","Feather WD",4305,1.846799310185E-3,32982.182000397777]
["Sacramento River - Willows","Fedora, S/Taylor, W",0,0,0]
["Sacramento River - Willows","Kaelin, Cameron C.",90,3.8609044811999999E-5,689.522968645324]
["Sacramento River - Willows","Giovannetti, B & M",0,0,0]
["Sacramento River - Willows","Giusti, R & S",0,0,0]
["Sacramento River - Willows","Glenn-Colusa ID",60780,2.6073974929860001E-2,465657.84482792817]
["Sacramento River - Willows","Green Valley Corp",0,0,0]
["Sacramento River - Willows","Griffin, J/Prater",267,1.1454016627600001E-4,2045.5848069882716]
["Sacramento River - Willows","Hale, J/Marks, A",0,0,0]
["Sacramento River - Willows","Hatfield, R & B",16,6.8638301890000004E-6,122.58186109607388]
["Sacramento River - Willows","Heidrick & McGinnis Properties",0,0,0]
["Sacramento River - Willows","Heidrick, M",0,0,0]
["Sacramento River - Willows","Henle Family Limited Partnership",0,0,0]
["Sacramento River - Willows","Howald Farms Inc",544,2.33370226421E-4,4167.7832771772155]
["Sacramento River - Willows","Jaeger, W & P",0,0,0]
["Sacramento River - Willows","Jansen, P & S",40,1.7159575472000002E-5,306.45465273125512]
["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",90,3.8609044811999999E-5,689.522968645324]
["Sacramento River - Willows","Knights Landing Investors",53,2.2736437501000001E-5,406.05241487962849]
["Sacramento River - Willows","Western Almonds, LLC",0,0,0]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe",0,0,0]
["Sacramento River - Willows","Lauppe, Alan ",14,6.005851415E-6,107.25912845236746]
["Sacramento River - Willows","Lauppe, B ET UX",96,4.1182981132999999E-5,735.49116655858404]
["Sacramento River - Willows","Lauppe, B & K",113,4.8475800708999998E-5,865.73439397651111]
["Sacramento River - Willows","Leonard, James",0,0,0]
["Sacramento River - Willows","Lockett, W & J",47,2.0162501179999998E-5,360.08421696636839]
["Sacramento River - Willows","Lomo CS & Micheli, J",465,1.9948006486299999E-4,3562.5353380186998]
["Sacramento River - Willows","Lonon, M",425,1.82320489391E-4,3256.0806852874448]
["Sacramento River - Willows","M C M Properties",580,2.4881384434500002E-4,4443.5924646210588]
["Sacramento River - Willows","Maxwell ID",0,0,0]
["Sacramento River - Willows","McClatchy Partners, LLC",30,1.2869681604E-5,229.84098954844134]
["Sacramento River - Willows","Meridian Farms WC",8309,3.5644728149430002E-3,63658.292738989301]
["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",87,3.7322076652E-5,666.53886969762357]
["Sacramento River - Willows","Natomas Central MWC",17737,7.6089847537170003E-3,135889.6543881676]
["Sacramento River - Willows","Nelson, T & H",0,0,0]
["Sacramento River - Willows","O'Brien, J & F",31,1.3298670991E-5,237.50235587029454]
["Sacramento River - Willows","Odysseus Farms ",410,1.75885648589E-4,3141.1601905132238]
["Sacramento River - Willows","Oji Brothers Farm Inc",1181,5.0663646581399998E-4,9048.0736219474566]
["Sacramento River - Willows","Oji, M/et al",598,2.5653565330799999E-4,4581.4970583608383]
["Sacramento River - Willows","Pacific Realty Inc",732,3.1402023113900001E-4,5608.1201450069711]
["Sacramento River - Willows","Pelger MWC",1737,7.4515456487599997E-4,13307.793294933334]
["Sacramento River - Willows","Pelger Road 1700, LLC",718,3.0801437972399997E-4,5500.8610165546033]
["Sacramento River - Willows","Penner, R & L",0,0,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",1746,7.49015469357E-4,13376.745591794293]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",13327,5.7171415579180002E-3,102103.02892435028]
["Sacramento River - Willows","Provident ID",4500,1.930452240612E-3,34476.148432480506]
["Sacramento River - Willows","Quad-H-Ranches Inc",310,1.32986709909E-4,2375.0235586850863]
["Sacramento River - Willows","Recl Dist # 108",19878,8.5274510308620006E-3,152292.63967571876]
["Sacramento River - Willows","Recl Dist #1000",0,0,0]
["Sacramento River - Willows","Recl Dist #1004",11840,5.0792343397420003E-3,90710.577208987292]
["Sacramento River - Willows","Reische, E",0,0,0]
["Sacramento River - Willows","Reische, L",0,0,0]
["Sacramento River - Willows","Richter, H Jr/et al",118,5.0620747643E-5,904.04122556791799]
["Sacramento River - Willows","River Garden Farms Co",0,0,0]
["Sacramento River - Willows","Roberts Ditch Irr Co",300,1.2869681604099999E-4,2298.4098955022723]
["Sacramento River - Willows","Rubio, E & E",3,1.28696816E-6,22.984098947700492]
["Sacramento River - Willows","Saeed, F",24,1.0295745283E-5,183.87279163518124]
["Sacramento River - Willows","Seaver, C",0,0,0]
["Sacramento River - Willows","Sutter MWC",39211,1.6821102845916001E-2,300409.83470793848]
["Sacramento River - Willows","Swenson Farms ",325,1.39421550711E-4,2489.9440534593068]
["Sacramento River - Willows","Sycamore MWC",8372,3.5914991463109999E-3,64140.958817033876]
["Sacramento River - Willows","T & P Farms",153,6.5635376180999997E-5,1172.1890467077662]
["Sacramento River - Willows","Tarke, S",236,1.01241495285E-4,1808.0824511179769]
["Sacramento River - Willows","Tisdale Irr & Drain Co",1468,6.2975641982600001E-4,11246.885755301355]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",0,0,0]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",23,9.8667558960000002E-6,176.21142531332805]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",0,0,0]
["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",13,5.5768620279999998E-6,99.597762130514269]
["Total","Total Sacramento River - Willows ",206169,8.8444312887698995E-2,1579536.2324832149]
["San Felipe Unit","San Benito County WD",2919,1.252220020077E-3,22363.528283202642]
["San Felipe Unit","Santa Clara Valley WD",0,0,0]
["Total","Total San Felipe Unit",2919,1.252220020077E-3,22363.528283202642]
["San Luis Canal - Fresno","Westlands WD - SLC",611021,0.26212152411349299,4681255.709190648]
["San Luis Canal - Fresno","Westlands DD#2 ",2098,9.00019733512E-4,16073.546535854342]
["Total","Total San Luis Canal - Fresno",613119,0.26302154384700499,4697329.2557265023]
["San Luis Canal - Tracy","Pacheco WD - SLC",4233,1.815912074335E-3,32430.56362547438]
["San Luis Canal - Tracy","Panoche WD - SLC",16604,7.1229397784700003E-3,127209.32634950837]
["San Luis Canal - Tracy","San Luis WD - SLC",29110,1.2487881049822999E-2,223022.37352651032]
["San Luis Canal - Tracy","Santa Nella County WD",0,0,0]
["Total","Total San Luis Canal - Tracy",49947,2.1426732902628001E-2,382662.26350149309]
["Tehama-Colusa Canal","4-M WD",1144,4.9076385850200003E-4,8764.6030681639022]
["Tehama-Colusa Canal","Colusa County WD",31222,1.339390663475E-2,239203.17919081706]
["Tehama-Colusa Canal","Cortina WD",460,1.9733511792899999E-4,3524.2285064272928]
["Tehama-Colusa Canal","Davis WD - TCC",1946,8.3481334671800002E-4,14909.018855468428]
["Tehama-Colusa Canal","Dunnigan WD",7686,3.2972124269650001E-3,58885.261522671426]
["Tehama-Colusa Canal","Glenn Valley WD",677,2.9042581486499999E-4,5186.7449975014952]
["Tehama-Colusa Canal","Glide WD",3941,1.690647173389E-3,30193.444660529072]
["Tehama-Colusa Canal","Holthouse WD",270,1.15827134437E-4,2068.5689059538313]
["Tehama-Colusa Canal","Kanawha WD",17726,7.604265870462E-3,135805.37935866293]
["Tehama-Colusa Canal","Kirkwood WD",0,0,0]
["Tehama-Colusa Canal","La Grande WD",4442,1.9055708561770001E-3,34031.789186009475]
["Tehama-Colusa Canal","Myers-Marsh MWC",38,1.6301596698E-5,291.13192008754874]
["Tehama-Colusa Canal","Orland-Artois WD",19605,8.4103369282639995E-3,150201.08667079936]
["Tehama-Colusa Canal","Westside WD",15735,6.7501480013380001E-3,120551.59901887184]
["Total","Total Tehama-Colusa Canal",104892,4.4997554760495002E-2,803616.03586198157]
["GRAND TOTAL","-",2331060,0.999999999999999,17859104.569999982]
[]
["FOOTNOTES"]
[]
["* See Schedule B-2 for name changes"]