{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"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":"OUTPUT","index":0,"n_rows":258,"n_cols":13,"rows_kept":258,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2025 Sch A-2Bc F.Z27.XLSM"]
["09/26/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION ALLOCATED INTERTIE CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR"]
["2025 IRRIGATION WATER RATES"]
[]
[]
["Category","A) Facility/Contractor","Related Footnotes","B) 2014-2063 Historical & Projected Deliveries Conveyance Pumping  1/\n\n <Sch A-7>","C) 50-yr Intertie Construction Cost per A/F\n\n<Sch A-4>","D) Total Allocated Intertie Construction Costs\n\n(B*C)","E) Contributed Funds  2/","F) Total Amount Repaid as of 9/30/2022","G) Construction Repayment Fiscal Year 2023\n\n<Sch B-1>","H) Total Amount Repaid as of 9/30/2023\n\n(F+G)","I) Unpaid Intertie Construction Costs\n\n(D-E-H)","J) Projected 2025-2063 Deliveries  3/\n\n<Sch A-13>","K) Intertie Construction Cost per A/F\n\n(I/J)"]
["Black Butte","4-E WD","-","-","-","-","-","-","-","-","-","-","-"]
["Black Butte","Stony Creek WD                       ","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Black Butte","-",0,0,0,0,0,0,0,0,0,0]
["Buchanan Unit","Chowchilla WD - BU","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Buchanan Unit","-","-","-","-","-","-","-","-","-","-","-"]
["Clear Creek Unit","Clear Creek CSD","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Clear Creek Unit","-","-","-","-","-","-","-","-","-","-","-"]
["Colusa Basin Drain","Colusa Drain MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Colusa Basin Drain","-","-","-","-","-","-","-","-","-","-","-"]
["Corning Canal","Corning WD                                ","-","-","-","-","-","-","-","-","-","-","-"]
["Corning Canal","Proberta WD                              ","-","-","-","-","-","-","-","-","-","-","-"]
["Corning Canal","Thomes Creek WD                      ","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Corning Canal","-","-","-","-","-","-","-","-","-","-","-"]
["Cow Creek Unit","Bella Vista WD","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Cow Creek Unit","-","-","-","-","-","-","-","-","-","-","-"]
["Cross Valley Canal","County of Fresno","-","-","-","-","-","-","-","-","-","-","-"]
["Cross Valley Canal","County of Tulare","-","-","-","-","-","-","-","-","-","-","-"]
["Cross Valley Canal","Hills Valley ID","-","-","-","-","-","-","-","-","-","-","-"]
["Cross Valley Canal","Kern-Tulare WD                          ","-","-","-","-","-","-","-","-","-","-","-"]
["Cross Valley Canal","Lower Tule River ID","-","-","-","-","-","-","-","-","-","-","-"]
["Cross Valley Canal","Pixley ID","-","-","-","-","-","-","-","-","-","-","-"]
["Cross Valley Canal","Tri-Valley WD","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Cross Valley Canal","-","-","-","-","-","-","-","-","-","-","-"]
["Delta-Mendota Canal","Banta-Carbona ID"," 5/",284272.14285714284,0.85647260479999998,243471.30266493483,36816.559999999998,209945,0,209945,-3290.2573350651655,126192.85714285714,0]
["Delta-Mendota Canal","Byron Bethany ID"," 5/",155308.57142857142,0.85647260479999998,133017.53671919543,37921.06,144559.51999999999,0,144559.51999999999,-49463.043280804559,1660369.2857142857,0]
["Delta-Mendota Canal","Del Puerto WD"," 5/",2016889.8571428573,0.85647260479999998,1727410.9095418428,258102.54,1794287.6,0,1794287.6,-324979.23045815737,69977.142857142855,0]
["Delta-Mendota Canal","Eagle Field WD"," 5/",84897.428571428565,0.85647260479999998,72712.321789393362,8375.76,70859.91,0,70859.91,-6523.348210606644,38905.28571428571,0]
["Delta-Mendota Canal","Mercy Springs WD"," 5/",47512.857142857152,0.85647260479999998,40693.460518633146,5231.63,43468.02,0,43468.02,-8006.1894813668478,2150.5714285714289,0]
["Delta-Mendota Canal","Oro Loma WD","-",2591.7142857142858,0.85647260479999998,2219.7322851830859,8467.81,0,0,0,-6248.0777148169136,5571.4285714285716,0]
["Delta-Mendota Canal","Pacheco WD--DMC"," 5/",5714.2857142857147,0.85647260479999998,4894.1291702857143,0,7600,0,7600,-2705.8708297142857,303966,0]
["Delta-Mendota Canal","Panoche WD--DMC"," 5/",366374,0.85647260479999998,313789.29411099519,0,302244.39,0,302244.39,11544.90411099518,288015,0]
["Delta-Mendota Canal","Patterson WD"," 5/",348232,0.85647260479999998,298251.16811471357,30373.67,259464.47,0,259464.47,8413.0281147135829,243465.85714285713,0]
["Delta-Mendota Canal","San Luis WD--DMC"," 5/",296694.57142857142,0.85647260479999998,254110.77242144823,0,252130.64,0,252130.64,1980.1324214482156,4518.4285714285716,0]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","-",4634.2857142857147,0.85647260479999998,3969.1387571017144,0,0,0,0,3969.1387571017144,10903.285714285714,0.36403143612950228]
["Delta-Mendota Canal","West Side ID"," 5/",13472.857142857141,0.85647260479999998,11539.13305124114,9204.14,24850,0,24850,-22515.006948758859,403148.57142857142,0]
["Delta-Mendota Canal","West Stanislaus ID"," 5/",494491.71428571432,0.85647260479999998,423518.6065863031,92041.42,235972.85,0,235972.85,95504.336586303107,0,0]
["Total","Total Delta-Mendota Canal","-",4121086.2857142864,"-",3529597.5057312706,486534.59,3345382.4000000008,0,3345382.4000000008,-302319.48426872876,3157183.7142857146,"-"]
["Delta-Mendota Pool","Coelho Trust","5/",30605,0.85647260479999998,26212.344069904,0,10332.276406271974,5298.2864062719746,15630.562812543949,10581.781257360051,51563.571428571428,0]
["Delta-Mendota Pool","Fresno Slough WD","5/",62140.714285714283,0.85647260479999998,53221.819428418283,7363.31,65676.56,0,65676.56,-19818.050571581713,450110.14285714284,0]
["Delta-Mendota Pool","James ID","5/",545215.42857142852,0.85647260479999998,466962.07828571973,64981.24,592580.29,0,592580.29,-190599.45171428029,6462.8571428571431,0]
["Delta-Mendota Pool","Laguna WD","5/",7788.5714285714294,0.85647260479999998,6670.698059099429,1472.67,770.8,0,770.8,4427.2280590994287,1799.5714285714287,0]
["Delta-Mendota Pool","Recl. Dist #1606","5/",2196.7142857142858,0.85647260479999998,1881.4256062870857,419.71,1340,0,1340,121.71560628708562,128064.85714285714,0]
["Delta-Mendota Pool","Tranquillity ID","5/",154544.57142857142,0.85647260479999998,132363.19164912822,25403.43,144389.34,0,144389.34,-37429.578350871772,390,0]
["Delta-Mendota Pool","Tranquillity PUD","5/",429,0.85647260479999998,367.42674745919999,0,240.68550089300243,120.34275044650121,361.02825133950364,6.3984961196963468,139285.71428571429,0]
["Delta-Mendota Pool","Westlands WD--DMP"," 4/, 5/",142961.14285714287,0.85647260479999998,122442.30240804206,0,190032,0,190032,-67589.697591957942,0,0]
["Total","Total Delta-Mendota Pool","-",945881.14285714284,"-",810121.28625405789,99640.360000000015,1005361.9519071651,5418.6291567184762,1010780.5810638835,-300299.65480982547,777676.71428571432,"-"]
["Friant Dam - Class 2","Gravelly Ford WD","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Friant Dam - Class 2","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Arvin-Edison WSD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Delano-Earlimart ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Exeter ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Garfield WD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Hills Valley ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","International WD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Ivanhoe ID     ","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Kaweah Delta WCD","1/","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lewis Creek WD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindmore ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindsay-Strathmore ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lower Tule River ID - FKC","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Orange Cove ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Porterville ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Saucelito ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Shafter-Wasco ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","So San Joaquin MUD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Stone Corral ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tea Pot Dome WD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Terra Bella ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tri-Valley ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tulare ID","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 1  ","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Arvin-Edison WSD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Delano-Earlimart ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Exeter ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Fresno ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Ivanhoe ID     ","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Kaweah Delta WCD    ","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Kern-Tulare WD  ","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Lindmore ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Lower Tule River ID - FKC","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Porterville ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Saucelito ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Shafter-Wasco ID","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","So San Joaquin MUD","-","-","-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Tulare ID","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 2       ","-","-","-","-","-","-","-","-","-","-","-"]
["Hidden Unit","Madera ID - HU","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Hidden Unit","-","-","-","-","-","-","-","-","-","-","-"]
["Madera Canal - Class 1 ","Chowchilla WD - MC","-","-","-","-","-","-","-","-","-","-","-"]
["Madera Canal - Class 1 ","Madera ID - MC","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 1 ","-","-","-","-","-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Chowchilla WD - MC","-","-","-","-","-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Madera ID - MC","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 2","-","-","-","-","-","-","-","-","-","-","-"]
["New Melones D & R","Central San Joaquin WCD","-","-","-","-","-","-","-","-","-","-","-"]
["New Melones D & R","Stockton East WD","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total New Melones D & R","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Daniell, H & B","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Driscoll Strawberry","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Gjermann, H","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Leviathan Inc.","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Redding Rancheria","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Shasta","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, A/et al","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, R & J","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Andreotti, A/et al","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","B & D Family Partnership","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Baber, J/et al","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Burdick, Claude","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butler, Diane","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butte Creek Farms Inc               ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Byrd, A & Osborne, J","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun                                   ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Carter MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Charter, Mary","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Churkin, M Jr & C","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Conaway Consv Grp","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","County of Sacramento","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cummings, W","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gary/et al","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, J & C Trustees    ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gregory","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, W/et al","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Dyer, J & Wing, J","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Eastside MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Ehrke, A & B","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Empire Group, LLC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Feather WD","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Fedora, S/Taylor, W","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Four Corners Farmland","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Gillaspy, W","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Giusti, R & S","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Glenn-Colusa ID","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Green Valley Corp","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Griffin, J/Prater","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hale, J/Marks, A","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hatfield, R & B","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Howald Farms Inc","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jaeger, W & P","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jansen, P & S","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kary, C","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, Ben                                  ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, L                                       ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","KLSY, LLC                         ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Knights Landing Investors","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","L C Dennis Company","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B ET UX                              ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B & K","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Leonard, James","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lockett, W & J                                 ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lomo CS & Micheli, J","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lonon, M","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","M C M Properties","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Maxwell ID","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","McClatchy Partners ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Meridian Farms WC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Micke, D & N","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Morehead, J/et ux","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Munson, J & D","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Basin Conserv               ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Central MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Nelson, Henry E","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","O'Brien, J & F                              ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Odysseus Farms Prtnrshp","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Oji Brothers Farms Inc","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pacific Realty Inc","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger Road 1700, LLC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Penner, R & L","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Provident ID","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Quad-H-Ranches Inc","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","RD Heer Capital ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist # 108","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1000                            ","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist # 1004","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, E","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, L","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Richter, H Jr/et al","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","River Garden Farms Co","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Roberts Ditch Irr Co","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Rubio E & E","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Saeed, F","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Seaver, C","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sutter MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Swenson Farms","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sycamore Mutual Water Company","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","T & P Farms","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tarke, S","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, J & J","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, K Trust","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Western Almonds, LLC","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wisler, J","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-","-","-","-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yockey, W","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Willows","-","-","-","-","-","-","-","-","-","-","-"]
["San Felipe Unit","San Benito County WD","5/",403729,0.85647260479999998,345782.82826329919,80628.28,487806.41000000003,0,487806.41000000003,-222651.86173670087,0,0]
["San Felipe Unit","Santa Clara Valley WD","5/",581039.57142857148,0.85647260479999998,497644.47523330426,283607.21999999997,275341.8,0,275341.8,-61304.544766695704,328926,0]
["Total","Total San Felipe Unit","-",984768.57142857148,0.85647260479999998,843427.30349660339,364235.5,763148.21,0,763148.21,-283956.40650339657,328926,"-"]
["San Luis Canal-Fresno","Westlands WD--SLC  ","5/",22737970.857142858,0.85647260479999998,19474449.127883632,2193131.58,19376985.449999999,0,19376985.449999999,-2095667.9021163695,0,0]
["San Luis Canal-Fresno","Westlands WD--SLC (DD#2) ","5/",55949.142857142855,0.85647260479999998,47918.908119184453,0,45358.75,0,45358.75,2560.1581191844525,18659221.285714284,0]
["Total","Total San Luis Canal-Fresno","-",22793920,"-",19522368.036002815,2193131.58,19422344.199999999,0,19422344.199999999,-2093107.743997185,18659221.285714284,"-"]
["San Luis Canal-Tracy","Pacheco WD--SLC","5/",184996,0.85647260479999998,158444.0059975808,18555.55,160810.34311213749,0,160810.34311213749,-20921.887114556681,0,0]
["San Luis Canal-Tracy","Panoche WD--SLC","5/",977218.14285714296,0.85647260479999998,836960.56827067572,173037.86,709362.17999999993,0,709362.17999999993,-45439.471729324199,153231,0]
["San Luis Canal-Tracy","San Luis WD--SLC","5/",1446597.7142857141,0.85647260479999998,1238971.3124520117,230250.81,1549169.7,0,1549169.7,-540449.19754798827,797644.71428571432,0]
["San Luis Canal-Tracy","Santa Nella County WD - SLC","-",18257.142857142859,0.85647260479999998,15636.742699062857,0,0,0,0,15636.742699062857,1173983.5714285716,1.3319388004753047E-2]
["Total","Total San Luis Canal-Tracy","-",2627069,"-",2250012.629419331,421844.22,2419342.2231121375,0,2419342.2231121375,-591173.81369280641,2124859.2857142859,"-"]
["Tehama-Colusa Canal","4-M WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Colusa County WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Cortina WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Davis WD--TCC","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Dunnigan WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Glenn Valley WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Glide WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Holthouse WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Kanawha WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Kirkwood WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","La Grande WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Myers-Marsh MWC","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Orland-Artois WD","-","-","-","-","-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Westside WD","-","-","-","-","-","-","-","-","-","-","-"]
["Total","Total Tehama-Colusa Canal","-","-","-","-","-","-","-","-","-","-","-"]
["Grand Total","Grand Total","-",31472725,"-",26955526.760904077,3565386.25,26955578.9850193,5418.6291567184762,26960997.61417602,-3570857.1032719421,25047867,"-"]
[]
["Footnote:"]
[]
["1/"]
["Per Ratesetting Policy, new 50 – year repayment period beginning in 2014 is established for the major new facility added to CVP. Hence, Sch A-13 is used as guidance for outer year delivery projections."]
[]
["2/"]
["City of Tracy contributed fund ($32,214.50) is credited to M&I in Sch A-2Ba."]
[]
["3/"]
["The projected deliveries are multiplied by the remaining 39 years."]
[]
["4/"]
["The projected A/F will be reduced in the following year since the contractor is not taking water. If the contractor takes water, payment will be made at the San Luis Canal rate and trued-up."]
[]
["5/"]
["Intertie construction component of rate is adjusted to reflect executed contracts under the WIIN Act."]