{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["OUTPUT FSOD","Footnotes"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":114,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"OUTPUT FSOD","index":0,"n_rows":226,"n_cols":5,"rows_kept":226,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2025 Sch A-2Bc FSOD F.Z27.XLSM"]
["11/25/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2025 ALLOCATED IRRIGATION FOLSOM SAFETY OF DAMS MODIFICATION PROJECT COSTS"]
["BY COMPONENT AND CONTRACTOR"]
[]
["Facility","A) Contractor","B) 2024-2073 Historical & Projected Deliveries\n<Sch A-13 FSOD>","C) 50-Year FSOD Rate\n","D) Total Allocated FSOD Cost\n(B*C)"]
["Black Butte D & R","4-E WD",142.85714285714292,0.37719354218656514,53.884791740937899]
["Black Butte D & R","Stony Creek WD",6114.2857142857192,0.37719354218656514,2306.2690865121431]
["Total","Total Black Butte D & R",6257.1428571428623,"-",2360.1538782530811]
["Buchanan Unit","Chowchilla WD - BU",1200000,0.37719354218656514,452632.25062387815]
["Total","Total Buchanan Unit",1200000,"-",452632.25062387815]
["Clear Creek Unit","Clear Creek CSD",49135.714285714246,0.37719354218656514,18533.674119295567]
["Total","Total Clear Creek Unit",49135.714285714246,"-",18533.674119295567]
["Colusa Basin Drain","Colusa Drain MWC",500000,0.37719354218656514,188596.77109328259]
["Total","Total Colusa Basin Drain",500000,"-",188596.77109328259]
["Corning Canal","Corning WD",240521.42857142867,0.37719354218656514,90723.129614630088]
["Corning Canal","Proberta WD",8550,0.37719354218656514,3225.0047856951319]
["Corning Canal","Thomes Creek WD",3335.7142857142876,0.37719354218656514,1258.2098871509002]
["Total","Total Corning Canal",252407.14285714296,"-",95206.344287476109]
["Cow Creek Unit","Bella Vista WD",118100,0.37719354218656514,44546.557332233344]
["Total","Total Cow Creek Unit",118100,"-",44546.557332233344]
["Cross Valley Canal","County of Fresno",16071.428571428554,0.37719354218656514,6062.0390708555051]
["Cross Valley Canal","County of Tulare",23600,0.37719354218656514,8901.7675956029379]
["Cross Valley Canal","Hills Valley ID",11950,0.37719354218656514,4507.4628291294539]
["Cross Valley Canal","Kern-Tulare WD",281957.14285714307,0.37719354218656514,106352.41345908918]
["Cross Valley Canal","Lower Tule River ID - CVC",166614.28571428562,0.37719354218656514,62845.832607455814]
["Cross Valley Canal","Pixley ID",166614.28571428562,0.37719354218656514,62845.832607455814]
["Cross Valley Canal","Tri-Valley WD",6221.4285714285752,0.37719354218656514,2346.682680317846]
["Total","Total Cross Valley Canal",673028.57142857136,"-",253862.03084990653]
["Delta-Mendota Canal","Banta-Carbona ID",298571.42857142875,0.37719354218656514,112619.21473856023]
["Delta-Mendota Canal","Byron Bethany ID",161785.71428571438,0.37719354218656514,61024.526646612183]
["Delta-Mendota Canal","Del Puerto WD",2128678.5714285704,0.37719354218656514,802923.81053377967]
["Delta-Mendota Canal","Eagle Field WD",89714.28571428571,0.37719354218656514,33839.649213308985]
["Delta-Mendota Canal","Mercy Springs WD",49878.571428571398,0.37719354218656514,18813.875036348447]
["Delta-Mendota Canal","Oro Loma WD",2757.1428571428587,0.37719354218656514,1039.9764806001017]
["Delta-Mendota Canal","Pacheco WD - DMC",7142.8571428571458,0.37719354218656514,2694.2395870468949]
["Delta-Mendota Canal","Panoche WD - DMC",389700,0.37719354218656514,146992.32339010443]
["Delta-Mendota Canal","Patterson WD",369250,0.37719354218656514,139278.71545238918]
["Delta-Mendota Canal","San Luis WD - DMC",312135.7142857142,0.37719354218656514,117735.57571436219]
["Delta-Mendota Canal","Santa Nella County WD - DMC",5792.8571428571431,0.37719354218656514,2185.0283050950311]
["Delta-Mendota Canal","West Side ID",13978.571428571442,0.37719354218656514,5272.6268718507763]
["Delta-Mendota Canal","West Stanislaus ID",516857.14285714261,0.37719354218656514,194955.17651871315]
["Total","Total Delta-Mendota Canal",4346242.8571428563,"-",1639374.7384887708]
["Delta-Mendota Pool","Coelho Trust",32400,0.37719354218656514,12221.07076684471]
["Delta-Mendota Pool","Fresno Slough WD",66107.142857142826,0.37719354218656514,24935.18737811899]
["Delta-Mendota Pool","James ID",577064.28571428603,0.37719354218656514,217664.92199793164]
["Delta-Mendota Pool","Laguna WD",8285.7142857142771,0.37719354218656514,3125.3179209743935]
["Delta-Mendota Pool","Recl Dist #1606",2307.1428571428573,0.37719354218656514,870.23938661614682]
["Delta-Mendota Pool","Tranquillity ID",164185.71428571438,0.37719354218656514,61929.791147859934]
["Delta-Mendota Pool","Tranquillity PUD",500,0.37719354218656514,188.59677109328257]
["Delta-Mendota Pool","Westlands WD - DMP",178571.42857142858,0.37719354218656514,67355.98967617235]
["Total","Total Delta-Mendota Pool",1029421.4285714291,"-",388291.1150456114]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",1467714.285714285,0.37719354218656514,553612.35034639551]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",3889671.4285714305,0.37719354218656514,1467158.9440847349]
["Friant-Kern Canal - Class 1","Exeter ID",413642.85714285728,0.37719354218656514,156023.41448588567]
["Friant-Kern Canal - Class 1","Garfield WD",112321.42857142846,0.37719354218656514,42366.917506312362]
["Friant-Kern Canal - Class 1","Hills Valley ID",47178.571428571406,0.37719354218656514,17795.452472444726]
["Friant-Kern Canal - Class 1","International WD",36671.428571428587,0.37719354218656514,13832.226039898758]
["Friant-Kern Canal - Class 1","Ivanhoe ID",264800,0.37719354218656514,99880.849971002448]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",40414.285714285732,0.37719354218656514,15244.007583511333]
["Friant-Kern Canal - Class 1","Lewis Creek WD",37871.428571428594,0.37719354218656514,14284.858290522639]
["Friant-Kern Canal - Class 1","Lindmore ID",1150257.142857143,0.37719354218656514,433869.56613968365]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",971692.85714285763,0.37719354218656514,366516.2707030985]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",2389671.42857143,0.37719354218656514,901368.63080488704]
["Friant-Kern Canal - Class 1","Orange Cove ID",1362878.5714285716,0.37719354218656514,514068.99592730857]
["Friant-Kern Canal - Class 1","Porterville ID",525585.71428571374,0.37719354218656514,198247.53729408435]
["Friant-Kern Canal - Class 1","Saucelito ID",670800,0.37719354218656514,253021.42809874789]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",1779743.0000000019,0.37719354218656514,671307.5663517447]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",3592028.4999999981,0.37719354218656514,1354889.9535500936]
["Friant-Kern Canal - Class 1","Stone Corral ID",386314.49999999977,0.37719354218656514,145715.33465303172]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",265414.50000000012,0.37719354218656514,100112.63540267614]
["Friant-Kern Canal - Class 1","Terra Bella ID",1006992.9999999994,0.37719354218656514,379831.25662707555]
["Friant-Kern Canal - Class 1","Tri-Valley ID",12650,0.37719354218656514,4771.4983086600487]
["Friant-Kern Canal - Class 1","Tulare ID",1031150,0.37719354218656514,388943.12102567666]
["Total","Total Friant-Kern Canal - Class 1",21455464.928571433,"-",8092862.8156674765]
["Hidden Unit","Madera ID - HU",1200000,0.37719354218656514,452632.25062387815]
["Total","Total Hidden Unit",1200000,"-",452632.25062387815]
["Madera Canal - Class 1","Chowchilla WD - MC",2137035.714285715,0.37719354218656514,806076.07085062517]
["Madera Canal - Class 1","Madera ID - MC",3109550,0.37719354218656514,1172902.1791062336]
["Total","Total Madera Canal - Class 1",5246585.7142857146,"-",1978978.2499568588]
["New Melones D & R","Central San Joaquin WCD",1050321.4285714275,0.37719354218656514,396174.4600773101]
["New Melones D & R","Stockton-East  WD",329885.71428571414,0.37719354218656514,124430.76108817369]
["Total","Total New Melones D & R",1380207.1428571416,"-",520605.22116548382]
["Sacramento River - Shasta","Anderson-Cottonwood ID",200000,0.37719354218656514,75438.708437313035]
["Sacramento River - Shasta","Daniell, H & B",50,0.37719354218656514,18.859677109328256]
["Sacramento River - Shasta","Driscoll Strawberry",3500,0.37719354218656514,1320.177397652978]
["Sacramento River - Shasta","Gjermann, H",128.57142857142853,0.37719354218656514,48.496312566844075]
["Sacramento River - Shasta","Leviathan Inc",11657.142857142851,0.37719354218656514,4396.9990060605287]
["Sacramento River - Shasta","Redding Rancheria",964.28571428571524,0.37719354218656514,363.72234425133104]
["Total","Total Sacramento River - Shasta",216299.99999999997,"-",81586.963174954057]
["Sacramento River - Willows","Anderson, A/et al",321.42857142857139,0.37719354218656514,121.24078141711021]
["Sacramento River - Willows","Anderson, R & J",535.71428571428578,0.37719354218656514,202.06796902851707]
["Sacramento River - Willows","Andreotti, A/et al",55921.428571428602,0.37719354218656514,21093.201726990144]
["Sacramento River - Willows","B & D Family Partnership",814.28571428571502,0.37719354218656514,307.14331292334617]
["Sacramento River - Willows","Baber, J/et al",98357.142857142797,0.37719354218656514,37099.679113635706]
["Sacramento River - Willows","Butler, Diane",10071.428571428567,0.37719354218656514,3798.8778177361187]
["Sacramento River - Willows","Butte Creek Farms Inc",17164.285714285706,0.37719354218656514,6474.2577276736829]
["Sacramento River - Willows","Byrd, A & Osborne, J.",6371.4285714285752,0.37719354218656514,2403.2617116458309]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",2857.1428571428592,0.37719354218656514,1077.6958348187584]
["Sacramento River - Willows","Carter MWC",24250,0.37719354218656514,9146.9433980242047]
["Sacramento River - Willows","Charter, Mary",4185.7142857142871,0.37719354218656514,1578.8243980094803]
["Sacramento River - Willows","Churkin, M Jr & C",2021.4285714285693,0.37719354218656514,762.46980313427014]
["Sacramento River - Willows","Conaway Consv Grp",33600,0.37719354218656514,12673.70301746859]
["Sacramento River - Willows","County of Sacramento",1642.8571428571438,0.37719354218656514,619.67510502078596]
["Sacramento River - Willows","Cummings, W",3928.5714285714266,0.37719354218656514,1481.8317728757909]
["Sacramento River - Willows","Driver, Gary/et al",157.14285714285705,0.37719354218656514,59.273270915031631]
["Sacramento River - Willows","Driver, J & C Trustees",1914.2857142857133,0.37719354218656514,722.05620932856721]
["Sacramento River - Willows","Driver, Gregory",100,0.37719354218656514,37.719354218656513]
["Sacramento River - Willows","Driver, W/et al",757.142857142857,0.37719354218656514,285.58939622697068]
["Sacramento River - Willows","Dyer, J & Wing, J",7771.4285714285752,0.37719354218656514,2931.3326707070219]
["Sacramento River - Willows","Eastside MWC",17871.428571428562,0.37719354218656514,6740.9874467913251]
["Sacramento River - Willows","Ehrke, A & B",5528.5714285714257,0.37719354218656514,2085.341440374295]
["Sacramento River - Willows","Empire Group, LLC",114.28571428571439,0.37719354218656514,43.107833392750344]
["Sacramento River - Willows","Feather WD",142207.14285714284,0.37719354218656514,53639.615938516603]
["Sacramento River - Willows","Fedora, S/Taylor, W",142.85714285714292,0.37719354218656514,53.884791740937899]
["Sacramento River - Willows","Four Corners Farmland",1335.7142857142856,0.37719354218656514,503.82280277776908]
["Sacramento River - Willows","Kaelin, Cameron C.",2800,0.37719354218656514,1056.1419181223823]
["Sacramento River - Willows","Giusti, R & S",15042.85714285715,0.37719354218656514,5674.068570320761]
["Sacramento River - Willows","Glenn-Colusa ID",3104142.8571428577,0.37719354218656514,1170862.6397388394]
["Sacramento River - Willows","Green Valley Corp",6271.4285714285752,0.37719354218656514,2365.5423574271745]
["Sacramento River - Willows","Griffin, J/Prater",34157.142857142884,0.37719354218656514,12883.853705258256]
["Sacramento River - Willows","Hale, J/Marks, A",214.28571428571419,0.37719354218656514,80.827187611406785]
["Sacramento River - Willows","Hatfield, R & B",600,0.37719354218656514,226.31612531193909]
["Sacramento River - Willows","Heidrick & McGinnis Properties",1428.5714285714296,0.37719354218656514,538.84791740937919]
["Sacramento River - Willows","Heidrick, M",1578.57142857143,0.37719354218656514,595.42694873736411]
["Sacramento River - Willows","Howald Farms Inc",46000,0.37719354218656514,17350.902940581997]
["Sacramento River - Willows","Jaeger, W & P",3464.2857142857124,0.37719354218656514,1306.7061997177427]
["Sacramento River - Willows","Jansen, P & S",1642.8571428571438,0.37719354218656514,619.67510502078596]
["Sacramento River - Willows","Kary, C",4285.7142857142862,0.37719354218656514,1616.5437522281366]
["Sacramento River - Willows","King, Ben ",50,0.37719354218656514,18.859677109328256]
["Sacramento River - Willows","King, L",92.857142857142875,0.37719354218656514,35.025114631609625]
["Sacramento River - Willows","KLSY, LLC",2571.4285714285711,0.37719354218656514,969.92625133688171]
["Sacramento River - Willows","Knights Landing Investors",30621.428571428587,0.37719354218656514,11550.20510967004]
["Sacramento River - Willows","Knights Landing Properties",571.42857142857167,0.37719354218656514,215.5391669637516]
["Sacramento River - Willows","L C Dennis Company",13157.14285714285,0.37719354218656514,4962.7893193403761]
["Sacramento River - Willows","Lauppe Alan, Johnson J, & Lauppe W",100,0.37719354218656514,37.719354218656513]
["Sacramento River - Willows","Lauppe, Alan",0,0.37719354218656514,0]
["Sacramento River - Willows","Lauppe, B ET UX",3857.142857142861,0.37719354218656514,1454.8893770053241]
["Sacramento River - Willows","Lauppe, B & K",3892.857142857139,0.37719354218656514,1468.3605749405558]
["Sacramento River - Willows","Leonard, James",0,0.37719354218656514,0]
["Sacramento River - Willows","Lockett, W & J",1992.8571428571438,0.37719354218656514,751.6928447860837]
["Sacramento River - Willows","Lomo CS & Micheli, J",19942.857142857138,0.37719354218656514,7522.3169270349254]
["Sacramento River - Willows","Lonon, M",18200,0.37719354218656514,6864.9224677954853]
["Sacramento River - Willows","M C M Properties",22814.285714285703,0.37719354218656514,8605.4012410277755]
["Sacramento River - Willows","Maxwell ID",176685.71428571438,0.37719354218656514,66644.710425191995]
["Sacramento River - Willows","McClatchy Partners ",1228.5714285714289,0.37719354218656514,463.40920897206587]
["Sacramento River - Willows","Meridian Farms WC",367835.71428571403,0.37719354218656514,138745.2560141538]
["Sacramento River - Willows","Micke, D & N",135.71428571428561,0.37719354218656514,51.190552153890941]
["Sacramento River - Willows","Morehead, J/et ux",1000,0.37719354218656514,377.19354218656514]
["Sacramento River - Willows","Munson, J & D",57.142857142857196,0.37719354218656514,21.553916696375172]
["Sacramento River - Willows","Natomas Basin Conserv",3400,0.37719354218656514,1282.4580434343216]
["Sacramento River - Willows","Natomas Central MWC",755264.28571428556,0.37719354218656514,284880.81121557736]
["Sacramento River - Willows","Nelson, Henry E",2800,0.37719354218656514,1056.1419181223823]
["Sacramento River - Willows","O'Brien, J & F",10000,0.37719354218656514,3771.9354218656513]
["Sacramento River - Willows","Odysseus Farms ",10985.714285714286,0.37719354218656514,4143.7404848781234]
["Sacramento River - Willows","Oji Brothers Farm Inc",60064.285714285776,0.37719354218656514,22655.860687477354]
["Sacramento River - Willows","Oji, M/et al",40178.571428571406,0.37719354218656514,15155.097677138769]
["Sacramento River - Willows","Pacific Realty Inc",38342.85714285713,0.37719354218656514,14462.678103267721]
["Sacramento River - Willows","Pelger MWC",66407.142857142826,0.37719354218656514,25048.34544077496]
["Sacramento River - Willows","Pelger Road 1700, LLC",59714.285714285776,0.37719354218656514,22523.842947712055]
["Sacramento River - Willows","Penner, R & L",150,0.37719354218656514,56.579031327984772]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",78271.428571428551,0.37719354218656514,29523.477394859856]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",575764.28571428603,0.37719354218656514,217174.57039308909]
["Sacramento River - Willows","Provident ID",243471.4285714287,0.37719354218656514,91835.850564080465]
["Sacramento River - Willows","Quad-H-Ranches Inc",10942.857142857149,0.37719354218656514,4127.5750473558437]
["Sacramento River - Willows","Recl Dist # 108",1058385.7142857148,0.37719354218656514,399216.25657108665]
["Sacramento River - Willows","Recl Dist #1000",878.5714285714281,0.37719354218656514,331.39146920676779]
["Sacramento River - Willows","Recl Dist #1004",449178.57142857119,0.37719354218656514,169427.25643144382]
["Sacramento River - Willows","Reische, E",400,0.37719354218656514,150.87741687462605]
["Sacramento River - Willows","Reische, L",2007.1428571428562,0.37719354218656514,757.08132396017686]
["Sacramento River - Willows","Richter, H Jr/et al",27528.571428571417,0.37719354218656514,10383.599368478725]
["Sacramento River - Willows","River Garden Farms Co",14578.571428571442,0.37719354218656514,5498.942997162716]
["Sacramento River - Willows","Roberts Ditch Irr Co",13392.85714285715,0.37719354218656514,5051.6992257129286]
["Sacramento River - Willows","Rubio, E & E",128.57142857142853,0.37719354218656514,48.496312566844075]
["Sacramento River - Willows","Saeed, F",23014.285714285703,0.37719354218656514,8680.8399494650876]
["Sacramento River - Willows","Seaver, C",1928.5714285714305,0.37719354218656514,727.44468850266207]
["Sacramento River - Willows","Sutter MWC",1832235.7142857153,0.37719354218656514,691107.4791921603]
["Sacramento River - Willows","Swenson Farms",12764.28571428571,0.37719354218656514,4814.6061420527976]
["Sacramento River - Willows","Sycamore Mutual Water Company",371935.71428571403,0.37719354218656514,140291.74953711871]
["Sacramento River - Willows","T & P Farms",6114.2857142857192,0.37719354218656514,2306.2690865121431]
["Sacramento River - Willows","Tarke, S",33828.571428571413,0.37719354218656514,12759.918684254084]
["Sacramento River - Willows","Tisdale Irr & Drain Co",71450,0.37719354218656514,26950.478589230079]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",3764.2857142857124,0.37719354218656514,1419.8642623737123]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",3614.2857142857124,0.37719354218656514,1363.2852310457276]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",18042.857142857141,0.37719354218656514,6805.649196880453]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR",6314.2857142857201,0.37719354218656514,2381.7077949494565]
["Sacramento River - Willows","Wallace, J & J",0,0.37719354218656514,0]
["Sacramento River - Willows","Wallace, K Trust",4335.7142857142862,0.37719354218656514,1635.4034293374648]
["Sacramento River - Willows","Wisler, J",192.85714285714297,0.37719354218656514,72.744468850266173]
["Sacramento River - Willows","Yockey, W",92.857142857142875,0.37719354218656514,35.025114631609625]
["Sacramento River - Willows","Young, R/et al",128.57142857142853,0.37719354218656514,48.496312566844075]
["Total","Total Sacramento River - Willows",10238371.428571429,"-",3861847.5853645811]
["San Luis Canal - Fresno","Westlands WD - SLC",23922078.57142856,0.37719354218656514,9023253.5528224651]
["San Luis Canal - Fresno","Westlands DD#2 ",58471.428571428602,0.37719354218656514,22055.045259565886]
["Total","Total San Luis Canal - Fresno",23980549.999999989,"-",9045308.5980820302]
["San Luis Canal - Tracy","Pacheco WD - SLC",196450,0.37719354218656514,74099.671362550725]
["San Luis Canal - Tracy","Panoche WD - SLC",1022621.4285714275,0.37719354218656514,385726.19895874226]
["San Luis Canal - Tracy","San Luis WD - SLC",1505107.1428571441,0.37719354218656514,567716.69458458677]
["San Luis Canal - Tracy","Santa Nella County WD - SLC",22821.428571428572,0.37719354218656514,8608.0954806148256]
["Total","Total San Luis Canal - Tracy",2747000.0000000005,"-",1036150.6603864946]
["Tehama-Colusa Canal","4-M WD",69335.714285714232,0.37719354218656514,26152.983671464179]
["Tehama-Colusa Canal","Colusa County WD",1120292.8571428573,0.37719354218656514,422567.23107202194]
["Tehama-Colusa Canal","Cortina WD",33228.571428571413,0.37719354218656514,12533.602558942144]
["Tehama-Colusa Canal","Davis WD - TCC",110250,0.37719354218656514,41585.588026068806]
["Tehama-Colusa Canal","Dunnigan WD",300792.85714285698,0.37719354218656514,113457.12325013168]
["Tehama-Colusa Canal","Glenn Valley WD",40307.142857142862,0.37719354218656514,15203.593989705625]
["Tehama-Colusa Canal","Glide WD",201607.14285714304,0.37719354218656514,76044.912344398646]
["Tehama-Colusa Canal","Holthouse WD",14521.428571428558,0.37719354218656514,5477.3890804663306]
["Tehama-Colusa Canal","Kanawha WD",890457.14285714237,0.37719354218656514,335874.68387961382]
["Tehama-Colusa Canal","Kirkwood WD",15000,0.37719354218656514,5657.9031327984776]
["Tehama-Colusa Canal","La Grande WD",146585.71428571435,0.37719354218656514,55291.184805376382]
["Tehama-Colusa Canal","Myers-Marsh MWC",1785.7142857142865,0.37719354218656514,673.55989676172373]
["Tehama-Colusa Canal","Orland-Artois WD",862707.14285714237,0.37719354218656514,325407.56308393663]
["Tehama-Colusa Canal","Westside WD",1232450,0.37719354218656514,464872.18106783222]
["Total","Total Tehama-Colusa Canal",5039321.4285714272,"-",1900799.4998595188]
["Total","Total A/F/Expense without San Felipe Unit",79678393.5,"-",30054175.479999982]
["San Felipe Unit","San Benito County WD",421700,0.37720657593390861,159068.01307132925]
["San Felipe Unit","Santa Clara Valley WD",610635.71428571409,0.37720657593390861,230335.80692867073]
["Total","Total San Felipe Unit",1032335.7142857141,"-",389403.81999999995]
["Grand Total","-",80710729.214285716,"-",30443579.299999982]
[]
["FOOTNOTES"]
["1/ - San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section."]
["* - See Schedule B-2 for name changes."]

{"sheet":"Footnotes","index":1,"n_rows":76,"n_cols":6,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["IRR 2025 Sch A-2Bc FSOD F.Z27.XLSM"]
["11/25/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2025 ALLOCATED IRRIGATION FOLSOM SAFETY OF DAMS MODIFICATION PROJECT COSTS"]
["BY COMPONENT AND CONTRACTOR"]
[]
[]
["Footnotes:"]
["1/ Allocation of FSOD Modification Project Costs and 50-year Rate:"]
[]
["Category","Storage San Felipe Unit","All Other Storage Contractors","Total"]
["Historical and Projected 2024-2073 IRR Deliveries (Sch A-13 FSOD)",1032335.7142857141,79678393.50000003,80710729.214285746]
["Ratios",1.2791E-2,0.987209,1]
["Allocated FSOD Storage Costs",389403.82,30054175.48,30443579.300000001]
["50-Year FSOD Rate\n",0.37720657593390861,0.37719354218656514]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Schedule A-5"]
[null,null,null,null,null,"Page 3 of 3"]