{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Flow Chart A-2Ba","Flow Chart A-2Bb","OUTPUT A-2Ba"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":40,"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":"Flow Chart A-2Ba","index":0,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Flow Chart A-2Bb","index":1,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"OUTPUT A-2Ba","index":2,"n_rows":257,"n_cols":10,"rows_kept":257,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2025 Sch A-2Ba F.Z27.xlsm"]
["11/26/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT  BY CONTRACTOR"]
["2025 IRRIGATION WATER RATES"]
[]
["Category","A) Contractor","Related Footnotes","B)Total Allocated \nConstruction\n Cost as of\n9/30/2023\n<Sch. A-2Bb>","C) Repayment as of 9/30/2023\n\n<Sch. A-6A, 9D>","D) Cumulative WIIN Discount                                                           ","E) Cumulative Construction Relief \n\n<Sch. A-2B1>","F) Unpaid Allocated Construction Cost\n\n(B-C-D-E)","G) Projected             Deliveries                          2025-2030 \n\n<Sch A-13>","H) Construction Component of Rate Per A/F\n\n(F/G)"]
["Black Butte D & R","4-E WD","-",4333.1257009155997,3744.4,0,0,589,17.142857142857142,34.36]
["Black Butte D & R","Stony Creek WD  ","4/",96074.529865457996,72299.22,143.3799999999992,64640,-41008,733.71428571428578,0]
["Black Butte D & R","Stony Creek WD  ","2/  4/",15814.22,0,0,0,15814,733.71428571428578,0]
["Total","Total Black Butte D & R","-",116221.87556637359,76043.62,143.3799999999992,64640,-24605,750.85714285714289,"-"]
["Buchanan Unit","Chowchilla WD - BU  ","1/  ",4213736.5000799997,3221038,0,0,992699,144000,0]
["Total","Total Buchanan Unit","-",4213736.5000799997,3221038,0,0,992699,144000,"-"]
["Clear Creek Unit","Clear Creek CSD  ","4/",1593967.3725029801,644142.34,0,999804,-49979,5896.2857142857138,0]
["Total","Total Clear Creek Unit","-",1593967.3725029801,644142.34,0,999804,-49979,5896.2857142857138,"-"]
["Colusa Basin Drain","Colusa Drain MWC","-",1044156.88182566,500283.48,0,0,543873,60000,9.06]
["Total","Total Colusa Basin Drain","-",1044156.88182566,500283.48,0,0,543873,60000,"-"]
["Corning Canal","Corning WD ","4/",9105083.6449416708,4364529.0999999996,167009,5374415,-800869,28862.571428571431,0]
["Corning Canal","Proberta WD ","4/",1402965.31636573,580290,0,796813,25862,1026,0]
["Corning Canal","Thomes Creek WD ","3/",1360006.6431009001,49449.74,0,630145.53,680411,400.28571428571428,304.79000000000002]
["Corning Canal","Thomes Creek WD "," 2/",168409.67,0,0,0,168410,400.28571428571428,0]
["Total","Total Corning Canal","-",12036465.274408301,4994268.84,167009,6801373.5300000003,73814,30288.857142857145,"-"]
["Cow Creek Unit","Bella Vista WD ","4/",3933141.2711766199,1845492.51,64177,2618835,-595363,14172,0]
["Total","Total Cow Creek Unit","-",3933141.2711766199,1845492.51,64177,2618835,-595363,14172,"-"]
["Cross Valley Canal","County of Fresno ","4/",270274.32293083199,293675.55,5601,0,-29002,1928.5714285714289,0]
["Cross Valley Canal","County of Tulare ","4/",412677.937910799,451927.02,14329,0,-53578,2832,0]
["Cross Valley Canal","Hills Valley ID ","4/",283223.91902097699,314527.3,6575,0,-37878,1434,0]
["Cross Valley Canal","Kern-Tulare ID ","4/",5165489.0253297696,5577023.6399999997,0,0,-411535,33834.857142857138,0]
["Cross Valley Canal","Lower Tule River ID - CVC ","4/",3147553.9908776199,3330110.58,70908,0,-253465,19993.714285714286,0]
["Cross Valley Canal","Pixley ID ","4/",3180368.3722250802,3364524.49,70849,0,-255005,19993.714285714286,0]
["Cross Valley Canal","Tri-Valley ID ","4/",103413.27242028801,113686.84,2106,0,-12380,746.57142857142856,0]
["Total","Total Cross Valley Canal","-",12563000.840715364,13445475.42,170368,0,-1052843,80763.42857142858,"-"]
["Delta-Mendota Canal","Banta-Carbona ID ","4/",3750577.05065047,4193786.22,45106,0,-488315,35828.571428571428,0]
["Delta-Mendota Canal","Byron Bethany ID ","4/",3873282.7535753502,4180515.34,82166,0,-389399,19414.285714285714,0]
["Delta-Mendota Canal","Del Puerto WD ","4/",30447296.448156402,30301602.109999999,442887,0,-297193,255441.42857142855,0]
["Delta-Mendota Canal","Eagle Field WD ","4/",1091837.6002831601,1141124.81,14460,0,-63747,10765.714285714284,0]
["Delta-Mendota Canal","Mercy Springs WD ","4/",582643.32869290398,620768.1,6472,0,-44597,5985.4285714285716,0]
["Delta-Mendota Canal","Oro Loma WD","-",117360.415284185,100763.23000000001,0,0,16597,330.85714285714289,50.16]
["Delta-Mendota Canal","Pacheco WD - DMC  ","4/",355549.578057668,384486.97,12718,0,-41655,857.14285714285722,0]
["Delta-Mendota Canal","Panoche WD - DMC  ","4/",5606058.2121921601,5680299.6699999999,55300,0,-129541,46764,0]
["Delta-Mendota Canal","Patterson WD ","4/",3730278.20184382,3824337.52,42919,0,-136978,44310,0]
["Delta-Mendota Canal","San Luis WD - DMC  ","4/",5997665.2009549998,6503550.5599999996,98766,0,-604651,37456.28571428571,0]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","4/",6713.1680628773001,0,0,0,6713,695.14285714285722,0]
["Delta-Mendota Canal","West Side ID ","4/",503665.59260652401,1098015.3500000001,12864,0,-607214,1677.4285714285711,0]
["Delta-Mendota Canal","West Stanislaus ID ","4/",10450829.921825999,10631497.050000001,181752,0,-362419,62022.857142857138,0]
["Total","Total Delta-Mendota Canal","-",66513757.472186521,68660746.930000007,995410,0,-3142399,521549.14285714278,"-"]
["Delta-Mendota Pool","Coelho Trust ","4/",745666.59117153299,549550.18000000005,0,0,196116,3888,0]
["Delta-Mendota Pool","Fresno Slough WD ","4/",884110.16188869998,987036.94,-415,0,-102512,7932.8571428571422,0]
["Delta-Mendota Pool","James ID ","4/",7975889.3148127897,8763609.3599999994,101716,0,-889436,69247.714285714275,0]
["Delta-Mendota Pool","Laguna WD ","4/",171529.307766885,182242.39,1448,0,-12161,994.28571428571445,0]
["Delta-Mendota Pool","Recl Dist #1606 ","4/",41098.494984199497,42218.76,877,0,-1997,276.85714285714289,0]
["Delta-Mendota Pool","Tranquillity ID ","4/",2776602.7324330201,2960518.79,41973,0,-225889,19702.285714285714,0]
["Delta-Mendota Pool","Tranquillity PUD ","4/",12830.345866165,11390.7,0,0,1440,60,0]
["Delta-Mendota Pool","Westlands WD - DMP WD  ","4/",2711209.3567280602,2061966.63,13727,0,635516,21428.571428571431,0]
["Total","Total Delta-Mendota Pool","-",15318936.305651352,15558533.75,159326,0,-398923,123530.57142857142,"-"]
["Friant Dam - Class 2","Gravelly Ford WD  ","1/",119105.15938754599,57258.995884699994,0,0,61846,12000,0]
["Total","Total Friant Dam - Class 2","-",119105.15938754599,57258.995884699994,0,0,61846,12000,"-"]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD  ","1/",14966270.68093,14215376,0,0,750895,176125.71428571429,0]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID  ","1/",37276163.478884503,36298721,0,0,977442,466760.57142857142,0]
["Friant-Kern Canal - Class 1","Exeter ID  ","1/",3819488.6089297701,3721548.156521739,0,0,97940,49637.142857142862,0]
["Friant-Kern Canal - Class 1","Garfield WD  ","1/",1158356.6516380999,1178988,0,0,-20631,13478.571428571431,0]
["Friant-Kern Canal - Class 1","Hills Valley ID ","1/",440931.24412284303,418655.67456896551,0,0,22276,5661.4285714285716,0]
["Friant-Kern Canal - Class 1","International WD ","4/",395985.90130018297,341276.02,0,0,54710,4400.5714285714284,0]
["Friant-Kern Canal - Class 1","Ivanhoe ID  ","1/",2314939.6622792599,2216668,0,0,98272,31776,0]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD  ","1/",408192.96920382103,409231,0,0,-1038,4849.7142857142862,0]
["Friant-Kern Canal - Class 1","Lewis Creek WD  ","1/",369171.88941656402,377404.13793103449,0,0,-8232,4544.5714285714284,0]
["Friant-Kern Canal - Class 1","Lindmore ID  ","1/",11265860.047797,11058467,0,0,207393,138030.85714285716,0]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID  ","1/",9516861.4348754995,9304208,0,0,212653,116603.14285714286,0]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC  ","1/",21561559.1522668,20554836,0,0,1006723,286760.57142857142,0]
["Friant-Kern Canal - Class 1","Orange Cove ID  ","1/",13098564.132132901,12998275,0,0,100289,163545.42857142855,0]
["Friant-Kern Canal - Class 1","Porterville ID  ","1/",5297109.7389117302,5100447.1875,0,0,196663,63070.285714285725,0]
["Friant-Kern Canal - Class 1","Saucelito ID  ","1/",7323931.7531750891,7323151.6799999997,0,0,780,80496,0]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID  ","1/",16980817.000911701,16554173,0,0,426644,213569.15999999997,0]
["Friant-Kern Canal - Class 1","So San Joaquin MUD  ","1/",33641086.866535299,32576198,0,0,1064889,431043.42000000004,0]
["Friant-Kern Canal - Class 1","Stone Corral ID  ","1/",3448005.67835363,3310472,0,0,137534,46357.74,0]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD  ","1/",2503745.2453143899,2437696.3199999998,0,0,66049,31849.74,0]
["Friant-Kern Canal - Class 1","Terra Bella ID  ","1/",9685889.6820072997,9374594,0,0,311296,120839.16,0]
["Friant-Kern Canal - Class 1","Tri- Valley ID  ","1/",130521.4460841268,134109.84347826088,0,0,-3588,1518,0]
["Friant-Kern Canal - Class 1","Tulare ID  ","1/",10637301.486291699,10276677,0,0,360624,123738,0]
["Total","Total Friant-Kern Canal - Class 1","-",206240754.75136223,200181173.02000001,0,0,6059583,2574655.791428572,"-"]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD  ","1/",15410499.4846712,18597050,0,0,-3186551,253493.1428571429,0]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID  ","1/",4967386.9294141,4478189,0,0,489198,167249.14285714284,0]
["Friant-Kern Canal - Class 2","Exeter ID  ","1/",903916.00721319998,1037366,0,0,-133450,30184.285714285714,0]
["Friant-Kern Canal - Class 2","Fresno ID  ","1/",2619287.91484418,4098859,0,0,-1479571,19087.714285714286,0]
["Friant-Kern Canal - Class 2","Ivanhoe ID  ","1/",41351.135630069897,28805,0,0,12546,1755.4285714285711,0]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD  ","1/",562044.06957664096,426315,0,0,135729,25970.571428571431,0]
["Friant-Kern Canal - Class 2","Kern-Tulare WD  ","1/",367109.70153707598,290324.8,0,0,76785,16552.285714285714,0]
["Friant-Kern Canal - Class 2","Lindmore ID  ","1/",1273078.9418715299,1284206,0,0,-11127,42630.857142857138,0]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC  ","1/",14188929.555280801,14409064,0,0,-220134,439066.2857142858,0]
["Friant-Kern Canal - Class 2","Porterville ID  ","1/",1750477.4554729301,1761388,0,0,-10911,63654.137142857151,0]
["Friant-Kern Canal - Class 2","Saucelito ID  ","1/",1978889.08621054,1976887,0,0,2002,61194.857142857138,0]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID  ","1/",2388255.1321082502,2385402,0,0,2853,76902,0]
["Friant-Kern Canal - Class 2","So San Joaquin MUD  ","1/",3045090.12516475,2612923.2000000002,0,0,432167,120637.74000000002,0]
["Friant-Kern Canal - Class 2","Tulare ID  ","1/",6921185.2954112496,8502029,0,0,-1580844,111924,0]
["Total","Total Friant-Kern Canal - Class 2","-",56417500.834406517,61888808,0,0,-5471308,1430302.4485714287,"-"]
["Hidden Unit","Madera ID - HU  ","1/",4213736.5000799997,3729118,0,0,484619,144000,0]
["Total","Total Hidden Unit","-",4213736.5000799997,3729118,0,0,484619,144000,"-"]
["Madera Canal - Class 1","Chowchilla WD - MC  ","1/",19266738.8069451,18412978,0,0,853761,256444.28571428571,0]
["Madera Canal - Class 1","Madera ID - MC  ","1/",28994132.185075,28267017,0,0,727115,373146,0]
["Total","Total Madera Canal - Class 1","-",48260870.9920201,46679995,0,0,1580876,629590.28571428568,"-"]
["Madera Canal - Class 2","Chowchilla WD - MC  ","1/",7203296.3150354801,9315230,0,0,-2111934,97496.57142857142,0]
["Madera Canal - Class 2","Madera ID - MC  ","1/",7568746.7473116703,10743969,0,0,-3175222,70367.142857142855,0]
["Total","Total Madera Canal - Class 2","-",14772043.062347151,20059199,0,0,-5287156,167863.71428571426,"-"]
["New Melones D & R","Central San Joaquin WCD ","4/",2905841.8507143301,1053690.27,20037,1883434,-51319,126038.57142857145,0]
["New Melones D & R","Stockton East WD ","4/",649867.02317192103,434425.19,5096,206774.38,3571,39586.28571428571,0]
["Total","Total New Melones D & R","-",3555708.8738862509,1488115.46,25133,2090208.38,-47748,165624.85714285716,"-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",1115930.86021035,367285.82999999996,0,0,748645,24000,31.19]
["Sacramento River - Shasta","Daniell, H & B","-",424.88509709139998,162.65,0,0,262,6,43.67]
["Sacramento River - Shasta","Driscoll Strawberry","-",20415.553342887601,6167.02,0,0,14249,420,33.93]
["Sacramento River - Shasta","Gjermann, H ","-",621.5261337618,377.51,0,0,244,15.428571428571429,15.81]
["Sacramento River - Shasta","Leviathan Inc","-",45473.23973003,1778.0699999999997,0,33271,10424,1398.8571428571429,7.45]
["Sacramento River - Shasta","Redding Rancheria","-",3715.1110142371999,563.94000000000005,0,0,3151,115.71428571428569,27.23]
["Total","Total Sacramento River - Shasta","-",1186581.175528358,376335.02,0,33271,776975,25956,"-"]
["Sacramento River - Willows","Anderson, A/et al","-",909.46479460060004,307.79000000000002,0,0,602,38.571428571428577,15.61]
["Sacramento River - Willows","Anderson, R & J","-",12167.164143980999,4549.0499999999993,0,0,7618,64.285714285714278,118.5]
["Sacramento River - Willows","Andreotti, A/et al","-",225304.97921219401,185755.32,0,53974,-14424,6710.5714285714284,0]
["Sacramento River - Willows","B & D Family Partnership","-",2977.7071267232,1950.83,0,0,1027,97.714285714285694,10.51]
["Sacramento River - Willows","Baber, J/et al","-",393492.76016580401,44588.909999999996,0,1603,347301,11802.857142857143,29.43]
["Sacramento River - Willows","Burdick, Claude","-",737.40388751399996,471.39,0,0,266,15.428571428571429,17.239999999999998]
["Sacramento River - Willows","Butler, Diane","-",38328.046877668101,9799.9700000000012,0,11402,17126,1208.5714285714284,14.17]
["Sacramento River - Willows","Butte Creek Farms Inc","-",51941.325257652803,32600.17,0,0,19341,2059.7142857142858,9.39]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",28049.4393021992,19380.47,0,0,8669,764.57142857142856,11.34]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",14059.8341219336,10960.98,0,0,3099,342.85714285714289,9.0399999999999991]
["Sacramento River - Willows","Carter MWC","-",98984.181833962604,26999.3,0,0,71985,2910,24.74]
["Sacramento River - Willows","Charter, Mary","-",15176.4742944548,6020.09,0,0,9156,502.28571428571428,18.23]
["Sacramento River - Willows","Churkin, M Jr & C","-",5530.5291563549999,5209.83,0,0,321,242.57142857142861,1.32]
["Sacramento River - Willows","Conaway Consv Grp","-",126271.63711906401,12437.73,0,0,113834,4032,28.23]
["Sacramento River - Willows","County of Sacramento","-",11787.927858973801,3633.48,0,0,8154,197.14285714285714,41.36]
["Sacramento River - Willows","Cummings, W","-",14196.780558186199,9760.11,0,0,4437,471.42857142857139,9.41]
["Sacramento River - Willows","Driver, Gary/et al","-",962.13650085159998,872.99,0,0,89,18.857142857142858,4.72]
["Sacramento River - Willows","Driver, J & C Trustees","-",7402.1304518072002,7008.47,0,0,394,229.71428571428569,1.72]
["Sacramento River - Willows","Driver, Gregory","-",544.27429792700002,336.58,0,0,208,12,17.329999999999998]
["Sacramento River - Willows","Driver, W/et al","-",4336.6371479990003,2533.2399999999998,0,0,1803,90.857142857142847,19.84]
["Sacramento River - Willows","Dyer, J & Wing, J","-",21012.499347065601,8264.32,0,0,12748,932.57142857142856,13.67]
["Sacramento River - Willows","Eastside MWC","-",85279.003867452397,28680.01,0,21999,34600,2144.5714285714289,16.13]
["Sacramento River - Willows","Ehrke, A & B","-",20633.263062058399,13127.02,0,0,7506,663.42857142857144,11.31]
["Sacramento River - Willows","Empire Group, LLC","-",3762.7262366881,974,0,0,2789,13.714285714285712,203.36]
["Sacramento River - Willows","Feather WD","-",1434573.6143463999,1169788.2,0,0,264785,17064.857142857145,15.52]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",1639.8457879478001,316.58,0,0,1323,17.142857142857142,77.180000000000007]
["Sacramento River - Willows","Four Corners Farmland Fund","-",6896.4820717975999,5187.82,0,0,1709,160.28571428571431,10.66]
["Sacramento River - Willows","Kaelin, Cameron C.","-",10214.7995656106,4571.7299999999996,0,0,5643,336,16.79]
["Sacramento River - Willows","Giusti, R & S  ","-",97133.649221010797,49966.93,0,0,47167,1805.1428571428571,26.13]
["Sacramento River - Willows","Glenn-Colusa ID","-",15144741.3471621,9410018.9799999986,0,0,5734722,372497.1428571429,15.4]
["Sacramento River - Willows","Green Valley Corp","-",28790.354636796601,11434.17,0,0,17356,752.57142857142856,23.06]
["Sacramento River - Willows","Griffin, J/Prater","-",157105.65395839899,11736.59,0,39442,105927,4098.8571428571422,25.84]
["Sacramento River - Willows","Hale, J/Marks, A","-",3237.5542108947998,615.44000000000005,0,0,2622,25.714285714285712,101.97]
["Sacramento River - Willows","Hatfield, R & B","-",2246.7241710189001,1610.3200000000002,0,0,636,72,8.83]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",2247.3261333760001,571.5,0,0,1676,171.42857142857144,9.7799999999999994]
["Sacramento River - Willows","Howald Farms Inc","-",197290.65438082899,22543.91,0,119205,55542,5520,10.06]
["Sacramento River - Willows","Jaeger, W & P","-",21567.307986242799,1734.49,0,0,19833,415.71428571428572,47.71]
["Sacramento River - Willows","Jansen, P & S","-",5242.5904955161996,5996.73,0,0,-754,197.14285714285714,0]
["Sacramento River - Willows","Kary, C","-",36954.469105701603,10306.07,0,0,26648,514.28571428571422,51.82]
["Sacramento River - Willows","King, Ben ","-",445.286604646,880.44,0,0,-435,6,0]
["Sacramento River - Willows","King, L","-",1140.4828982175,2231.1999999999998,0,0,-1091,11.142857142857144,0]
["Sacramento River - Willows","KLSY, LLC","-",5361.9796963518002,5533.66,0,0,-172,308.57142857142861,0]
["Sacramento River - Willows","Knights Landing Investors","-",133701.85914753799,84238.03,0,0,49464,3674.5714285714289,13.46]
["Sacramento River - Willows","L C Dennis Company","-",45111.560680439798,27388.63,0,0,17723,1578.8571428571429,11.23]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-",526.71706251000001,606.9,0,0,-80,12,0]
["Sacramento River - Willows","Lauppe, Alan","-",0,0,0,0,0,0,0]
["Sacramento River - Willows","Lauppe, B ET UX","-",13393.670670212299,5454.18,0,0,7939,462.85714285714278,17.149999999999999]
["Sacramento River - Willows","Lauppe, B & K","-",12552.411829030299,4861.7700000000004,0,0,7691,467.14285714285722,16.46]
["Sacramento River - Willows","Leonard, James","-",2170.3752787198,1017.83,0,0,1153,0,0]
["Sacramento River - Willows","Lockett, W & J","-",6703.3524822106001,4917.5200000000004,0,0,1786,239.14285714285714,7.47]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",98759.449220625,83916.14,0,0,14843,2393.1428571428569,6.2]
["Sacramento River - Willows","Lonon, M","-",55217.505386465004,12486.19,0,0,42731,2184,19.57]
["Sacramento River - Willows","M C M Properties","-",89629.686803785007,28165.03,0,1093,60372,2737.7142857142858,22.05]
["Sacramento River - Willows","Maxwell ID","-",872155.66933947499,461560.18,0,137365,273230,21202.285714285714,12.89]
["Sacramento River - Willows","McClatchy Partners","-",4305.0341242484001,3645.35,0,0,660,147.42857142857144,4.4800000000000004]
["Sacramento River - Willows","Meridian Farms WC  ","-",1696046.4985176199,174757.44999999998,0,1040996.0800000001,480293,44140.28571428571,10.88]
["Sacramento River - Willows","Micke, D & N","-",510.16309768830001,423.66,0,0,87,16.285714285714288,5.34]
["Sacramento River - Willows","Morehead, J/et ux  ","-",5407.6285084359997,6339.74,0,0,-932,120,0]
["Sacramento River - Willows","Munson, J & D","-",3486.8669538161998,1396.51,0,0,2090,6.8571428571428559,304.79000000000002]
["Sacramento River - Willows","Natomas Basin Conserv","-",23161.504962106399,13724.9,0,0,9437,408,23.13]
["Sacramento River - Willows","Natomas Central MWC  ","-",3388023.2298655701,474778.82,0,2251393,661851,90631.714285714275,7.3]
["Sacramento River - Willows","Nelson, Henry E","-",11745.790493973,4789.2,0,0,6957,336,20.71]
["Sacramento River - Willows","O'Brien, J & F","-",40992.633251611602,29799.26,0,0,11193,1200,9.33]
["Sacramento River - Willows","Odysseus Farms Prtnrshp","-",61941.926551176002,39789.11,0,0,22153,1318.2857142857144,16.8]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",272607.682872676,91836.82,0,0,180771,7207.7142857142844,25.08]
["Sacramento River - Willows","Pacific Realty Inc","-",154714.35849460401,76534.490000000005,0,39177,39003,4601.1428571428578,8.48]
["Sacramento River - Willows","Pelger MWC","-",265865.70447254798,150989.01,0,147799,-32922,7968.8571428571422,0]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",293932.70101016399,132007.85999999999,0,0,161925,7165.7142857142844,22.6]
["Sacramento River - Willows","Penner, R & L","-",997.25097168560001,428.6,0,0,569,18,31.61]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",369864.23274160502,219900.81,0,0,149963,9392.5714285714275,15.97]
["Sacramento River - Willows","Princeton-Codora-Glenn ID  ","-",2289821.6659793099,812017.6,0,594970,882834,69091.714285714275,12.78]
["Sacramento River - Willows","Provident ID","-",781356.67065691797,374204.08,0,147592,259561,29216.571428571431,8.8800000000000008]
["Sacramento River - Willows","Quad-H-Ranches Inc  ","-",45855.987462120604,7616.01,0,27904,10336,1313.1428571428571,7.87]
["Sacramento River - Willows","RD Heer Capital ","-",185323.64272060199,107807.44,0,40123,37393,4821.4285714285716,7.76]
["Sacramento River - Willows","Recl Dist # 108","-",4636855.3392884498,3142516.54,0,0,1494339,127006.28571428572,11.77]
["Sacramento River - Willows","Recl Dist #1000","-",4317.0733713914997,3304.62,0,0,1012,105.42857142857143,9.6]
["Sacramento River - Willows","Recl Dist #1004","-",2105389.93081789,1359957.01,0,0,745433,53901.428571428572,13.83]
["Sacramento River - Willows","Reische, E","-",3555.3730917589,1398.35,0,0,2157,48,44.94]
["Sacramento River - Willows","Reische, L","-",18134.8355424029,9897.92,0,0,8237,240.85714285714286,34.200000000000003]
["Sacramento River - Willows","Richter, H Jr/et al","-",124168.280316107,37363.29,0,55679,31126,3303.4285714285711,9.42]
["Sacramento River - Willows","River Garden Farms Co","-",66566.502360013794,46126.66,0,0,20440,1749.4285714285711,11.68]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",48194.611219664999,38509.22,0,0,9685,1607.1428571428571,6.03]
["Sacramento River - Willows","Rubio, E & E","-",579.38876876100005,160.33000000000001,0,0,419,15.428571428571429,27.16]
["Sacramento River - Willows","Saeed, F","-",100543.264338992,72286.320000000007,0,0,28257,2761.7142857142858,10.23]
["Sacramento River - Willows","Seaver, C","-",3997.5316868021,495.08,0,0,3502,231.42857142857139,15.13]
["Sacramento River - Willows","Sutter MWC  ","-",10998853.0276276,2297027.58,0,6247304,2454521,219868.28571428571,11.16]
["Sacramento River - Willows","Swenson Farms","-",35897.5235335982,22157.54,0,0,13740,1531.7142857142856,8.9700000000000006]
["Sacramento River - Willows","Sycamore Mutual Water Company","-",1492073.5603370799,1185586.1100000001,0,0,306487,44632.28571428571,6.87]
["Sacramento River - Willows","T & P Farms, LLC","-",38229.1243969758,24749.66,0,0,13479,733.71428571428578,18.37]
["Sacramento River - Willows","Tarke, S","-",140317.425452664,36763.129999999997,0,20836,82718,4059.4285714285711,20.38]
["Sacramento River - Willows","Tisdale Irr & Drain Co  ","-",301872.08286573098,52604.659999999996,0,206247,43020,8574,5.0199999999999996]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",24495.854853798399,4034.86,0,15793.589595375723,4667,451.71428571428572,10.33]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",8262.4349872401999,0,0,6353.4104046242774,1909,433.71428571428572,4.4000000000000004]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",75683.529928764605,7265.51,0,43223,25195,2165.1428571428569,11.64]
["Sacramento River - Willows","Van Ruiten Brothers 880XR","-",30330.568966164701,5012.8900000000003,0,18213,7105,757.71428571428578,9.3800000000000008]
["Sacramento River - Willows","Wallace, J & J","-",10355.257448946601,1433.41,0,0,8922,0,0]
["Sacramento River - Willows","Wallace, K Trust","-",31265.623849414998,12458.78,0,0,18807,520.28571428571422,36.15]
["Sacramento River - Willows","Western Almonds, LLC","-",2928.5468675555999,2383.21,0,0,545,68.571428571428569,7.95]
["Sacramento River - Willows","Wisler, J","-",1254.0882440713999,632.53,0,0,622,23.142857142857142,26.88]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-",8065.7939505697996,7380.46,0,0,685,189.42857142857144,3.62]
["Sacramento River - Willows","Yockey, W","-",344.62344947079998,480.04,0,0,-135,11.142857142857144,0]
["Total","Total Sacramento River - Willows","-",49879093.078227356,22960651.639999997,0,11289686.08,15628754,1228604.5714285716,"-"]
["San Felipe Unit","San Benito County WD  ","4/",6165435.6779331397,6738985.4800000004,114486,0,-688036,50604,0]
["San Felipe Unit","Santa Clara Valley WD   ","4/",6544608.5891362317,6749402.46,107136,0,-311930,73276.285714285725,0]
["Total","Total San Felipe Unit","-",12710044.267069371,13488387.940000001,221622,0,-999966,123880.28571428572,"-"]
["San Luis Canal - Fresno","Westland WD   ","4/",453744664.57679719,453168094.19999999,7178727,0,-6602157,2870649.4285714286,0]
["San Luis Canal - Fresno","Westland WD - SLC (DD#2)   ","4/",853862.93329388998,858116.45,15398,0,-19652,7016.5714285714284,0]
["Total","Total San Luis Canal - Fresno","-",454598527.51009107,454026210.64999998,7194125,0,-6621809,2877666,"-"]
["San Luis Canal - Tracy","Pacheco WD - SLC  ","4/",2429693.5449907999,2625658.44,24484,0,-220449,23574,0]
["San Luis Canal - Tracy","Panoche WD - SLC  ","4/",21095494.063777901,21954641.399999999,446825,0,-1305972,122714.57142857145,0]
["San Luis Canal - Tracy","San Luis WD - SLC  ","4/",40247267.713263497,45123494.759999998,995589,0,-5871816,180612.85714285716,0]
["San Luis Canal - Tracy","Santa Nella County WD","4/",49507.454148356403,0,0,0,49507,2738.5714285714289,0]
["Total","Total San Luis Canal - Tracy","-",63821962.776180558,69703794.599999994,1466898,0,-7348730,329640.00000000006,"-"]
["Tehama-Colusa Canal","4-M WD ","4/",645666.42602711602,437657.82,13777,270850,-76618,8320.2857142857156,0]
["Tehama-Colusa Canal","Colusa County WD ","4/",23436099.214385301,16129828.91,340611,8549292,-1583633,134435.14285714284,0]
["Tehama-Colusa Canal","Cortina WD ","4/",448274.83958988101,340272.9,6702,141795,-40495,3987.4285714285711,0]
["Tehama-Colusa Canal","Davis WD - TCC ","4/",1062656.4861189299,949285.68,25874,282155,-194658,13230,0]
["Tehama-Colusa Canal","Dunnigan WD ","4/",4570164.06656597,2496210.35,82656,2683287,-691989,36095.142857142862,0]
["Tehama-Colusa Canal","Dunnigan WD ","4/",312699.12,0,0,0,312699,36095.142857142862,0]
["Tehama-Colusa Canal","Glenn Valley WD ","4/",293247.66229448799,239420.92,7894,106445,-60512,4836.8571428571422,0]
["Tehama-Colusa Canal","Glide WD ","4/",2501497.3963839901,1182699.27,38916,1754334,-474452,24192.857142857145,0]
["Tehama-Colusa Canal","Holthouse WD ","4/",353318.02059338999,140450.31,0,250607,-37739,1742.5714285714289,0]
["Tehama-Colusa Canal","Kanawha WD ","4/",12068234.352355801,5266790.4000000004,190924,8356910,-1746390,106854.85714285714,0]
["Tehama-Colusa Canal","Kirkwood WD ","4/",161139.91208808299,35990,1886,128660,-5396,1800,0]
["Tehama-Colusa Canal","La Grande WD ","4/",1444711.4856978899,652198,26002,1030797,-264286,17590.285714285714,0]
["Tehama-Colusa Canal","Myers-Marsh MWC ","4/",48518.3663183436,27112.38,843,27395,-6832,214.28571428571431,0]
["Tehama-Colusa Canal","Orland-Artois WD ","4/",19413913.601752199,7856984.2000000002,294499,12546551,-1284121,103524.85714285714,0]
["Tehama-Colusa Canal","Westside WD ","4/",18630025.4007672,13619065.92,359959,6915299,-2264299,147894,0]
["Total","Total Tehama-Colusa Canal","-",85390166.350938588,49373967.060000002,1390543,43044377,-8418721,604718.57142857148,"-"]
["Total","Subtotal","-",1118499479.1256387,1052959039.2758846,11854754.380000001,66942194.990000002,-13256511,11295453.668571429,"-"]
["Assignments of Historical Capital Costs","Banta-Carbona ID to City of Tracy (M&I)","-",851411.40462559205,"-","-","-",851411,"-","-"]
["Assignments of Historical Capital Costs","West Side ID to City of Tracy (M&I)","-",371541.94620245701,"-","-","-",371542,"-","-"]
["Assignments of Historical Capital Costs","West Side ID to City of Tracy (M&I)","-",468510.44493323198,"-","-","-",468510,"-","-"]
["Assignments of Historical Capital Costs","  Total Assignments of Historical Costs to M&I","-",1691463.7957612809,"-","-","-",1691463,"-","-"]
["Grand Total","-","-",1120190942.9214001,1052959039.2758846,11854754.380000001,66942194.990000002,-11565048,11295453.668571429,"-"]
[]
["Footnotes:",null,null,null,null," "]
["1/ Contractor has entered into a 9(d) repayment contract for construction repayment."]
["2/ Contractor lost relief of construction cost component based on the results of the Ability-to-Pay Analysis during the period October 1, 2008, through September 30, 2011."]
["3/ For Thomes Creek WD, construction rate is limited to the highest construction rate for CVP irrigation contractors."]
["4/ Construction component of rate is adjusted to reflect executed contracts under the WIIN Act."]
["5/ FY2023 Aid to Irrigation, no payment is due by Western Area Power Administration (WAPA). Total repaid to date is $66,346,321 through FY2021."]
["* Name changes and new assignments:  See Schedule A-13, page 36"]