{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["OUTPUT","Footnotes"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":16,"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":264,"n_cols":13,"rows_kept":264,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2025 Sch A-7 F.Z27.XLSM"]
["11/25/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030"]
["2025 IRRIGATION WATER RATES"]
[]
[]
["Category","A) Facility/Contractor","Related Footnotes","B) Historical & Projected 1981-2030 Deliveries\n\n<Sch A-13>","C) Storage\n\n <Sch A-13>"," D) Conveyance\n\n<Sch A-13>","\nE) Conveyance Pumping Corning\n PP \n\n<Sch A-13>  ","F)  Conveyance Pumping Jones \nPP \n\n<Sch A-13>","G)  Conveyance Pumping DMC Intertie 2014-2063\n\n<Sch A-13>","H)  Conveyance Pumping O'Neill\n  PG \n\n<Sch A-13>","I)  Conveyance Pumping Dos Amigos PP\n\n<Sch A-13>","J) Direct Pumping\n\n<Sch A-13>","K) San Luis \n Drain\n\n<Sch A-13>"]
["Black Butte","4-E WD","-",1234.0000000000002,1234.0000000000002,"-","-","-","-","-","-","-","-"]
["Black Butte","Stony Creek WD","-",31863.999999999996,31863.999999999996,"-","-","-","-","-","-","-","-"]
["Total","Total Black Butte","-",33098,33098,"-","-","-","-","-","-","-","-"]
["Buchanan Unit","Chowchilla WD - BU","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Total","Total Buchanan Unit","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Clear Creek Unit","Clear Creek CSD","-",230430.00000000003,230430.00000000003,230430.00000000003,"-","-","-","-","-","-","-"]
["Total","Total Clear Creek Unit","-",230430.00000000003,230430.00000000003,230430.00000000003,"-","-","-","-","-","-","-"]
["Colusa Basin Drain","Colusa Drain MWC","-",297358,297358,"-","-","-","-","-","-","-","-"]
["Total","Total Colusa Basin Drain","-",297358,297358,"-","-","-","-","-","-","-","-"]
["Corning Canal","Corning WD","-",576847.99999999965,576847.99999999965,576847.99999999965,576847.99999999965,"-","-","-","-",576847.99999999965,"-"]
["Corning Canal","Proberta WD","-",118389,118389,118389,118389,"-","-","-","-",118389,"-"]
["Corning Canal","Thomes Creek WD                      ","-",149525.00000000003,149525.00000000003,149525.00000000003,149525.00000000003,"-","-","-","-",0,"-"]
["Total","Total Corning Canal","-",844761.99999999965,844761.99999999965,844761.99999999965,844761.99999999965,"-","-","-","-",695236.99999999965,"-"]
["Cow Creek Unit","Bella Vista WD","-",389979,389979,389979,"-","-","-","-","-",389979,"-"]
["Total","Total Cow Creek Unit","-",389979,389979,389979,"-","-","-","-","-",389979,"-"]
["Cross Valley Canal","County of Fresno","-",51552.000000000007,51552.000000000007,"-","-","-","-","-",51552.000000000007,51552.000000000007,"-"]
["Cross Valley Canal","County of Tulare","-",78714,78714,"-","-","-","-","-",78714,78714,"-"]
["Cross Valley Canal","Hills Valley ID","-",54022,54022,"-","-","-","-","-",54022,54022,"-"]
["Cross Valley Canal","Kern-Tulare WD","-",985262.99999999988,985262.99999999988,"-","-","-","-","-",985262.99999999988,985262.99999999988,"-"]
["Cross Valley Canal","Lower Tule River ID","-",600362.99999999977,600362.99999999977,"-","-","-","-","-",600362.99999999977,600362.99999999977,"-"]
["Cross Valley Canal","Pixley ID","-",606621.99999999977,606621.99999999977,"-","-","-","-","-",606621.99999999977,606621.99999999977,"-"]
["Cross Valley Canal","Tri-Valley WD","-",19725.000000000007,19725.000000000007,"-","-","-","-","-",19725.000000000007,19725.000000000007,"-"]
["Total","Total Cross Valley Canal","-",2396260.9999999995,2396260.9999999995,"-","-","-","-","-",2396260.9999999995,2396260.9999999995,"-"]
["Delta-Mendota Canal","Banta-Carbona ID     ","-",453097.25000000006,453097.25000000006,453097.25000000006,"-",453097.25000000006,284272.14285714284,"-","-","-","-"]
["Delta-Mendota Canal","Byron Bethany ID","-",467920.99999999983,467920.99999999983,467920.99999999983,"-",467920.99999999983,155308.57142857142,"-","-","-","-"]
["Delta-Mendota Canal","Del Puerto WD","-",3678256.9999999995,3678256.9999999995,3678256.9999999995,"-",3678256.9999999995,2016889.8571428573,"-","-","-","-"]
["Delta-Mendota Canal","Eagle Field WD","-",131901.99999999997,131901.99999999997,131901.99999999997,"-",131901.99999999997,84897.428571428565,"-","-","-","-"]
["Delta-Mendota Canal","Mercy Springs WD","-",70387.592734780847,70387.592734780847,70387.592734780847,"-",70387.592734780847,47512.857142857152,"-","-","-","-"]
["Delta-Mendota Canal","Oro Loma WD","-",14177.999999999998,14177.999999999998,14177.999999999998,"-",14177.999999999998,2591.7142857142858,"-","-","-","-"]
["Delta-Mendota Canal","Pacheco WD--DMC","-",42953.000000000015,42953.000000000015,42953.000000000015,"-",42953.000000000015,5714.2857142857147,"-","-","-","-"]
["Delta-Mendota Canal","Panoche WD--DMC","-",677253,677253,677253,"-",677253,366374,"-","-","-","-"]
["Delta-Mendota Canal","Patterson WD","-",450645,450645,450645,"-",450645,348232,"-","-","-","-"]
["Delta-Mendota Canal","San Luis WD--DMC","-",724562.00000000023,724562.00000000023,724562.00000000023,"-",724562.00000000023,296694.57142857142,"-","-","-","-"]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","-",811.00000000000011,811.00000000000011,811.00000000000011,"-",811.00000000000011,4634.2857142857147,"-","-","-","-"]
["Delta-Mendota Canal","West Side ID    ","-",60846.50224424999,60846.50224424999,60846.50224424999,"-",60846.50224424999,13472.857142857141,"-","-","-","-"]
["Delta-Mendota Canal","West Stanislaus ID","-",1262537.0000000007,1262537.0000000007,1262537.0000000007,"-",1262537.0000000007,494491.71428571432,"-","-","-","-"]
["Total","Total Delta-Mendota Canal","-",8035350.344979031,8035350.344979031,8035350.344979031,"-",8035350.344979031,4121086.2857142864,"-","-","-","-"]
["Delta-Mendota Pool","Coelho Trust","-",90082,90082,90082,"-",90082,30605,"-","-","-","-"]
["Delta-Mendota Pool","Fresno Slough WD                      ","-",106806.99999999999,106806.99999999999,106806.99999999999,"-",106806.99999999999,62140.714285714283,"-","-","-","-"]
["Delta-Mendota Pool","James ID","-",963545.99999999977,963545.99999999977,963545.99999999977,"-",963545.99999999977,545215.42857142852,"-","-","-","-"]
["Delta-Mendota Pool","Laguna WD","-",20722.000000000004,20722.000000000004,20722.000000000004,"-",20722.000000000004,7788.5714285714294,"-","-","-","-"]
["Delta-Mendota Pool","Recl. Dist #1606","-",4964.9999999999982,4964.9999999999982,4964.9999999999982,"-",4964.9999999999982,2196.7142857142858,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity ID","-",335433.99999999983,335433.99999999983,335433.99999999983,"-",335433.99999999983,154544.57142857142,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity PUD","-",1550,1550,1550,"-",1550,429,"-","-","-","-"]
["Delta-Mendota Pool","Westlands WD--DMP","-",327534.00000000006,327534.00000000006,327534.00000000006,"-",327534.00000000006,142961.14285714287,"-","-","-","-"]
["Total","Total Delta-Mendota Pool","-",1850639.9999999995,1850639.9999999995,1850639.9999999995,"-",1850639.9999999995,945881.14285714284,"-","-","-","-"]
["Friant Dam - Class 2","Gravelly Ford WD","-",233435,"-","-","-","-","-","-","-","-","-"]
["Total","Total Friant Dam - Class 2","-",233435,"-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Arvin-Edison WSD","1/",1823190.9999999998,1823190.9999999998,1823190.9999999998,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Delano-Earlimart ID","1/",4540981.9999999981,4540981.9999999981,4540981.9999999981,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Exeter ID","1/",465290.07826086966,465290.07826086966,465290.07826086966,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Garfield WD","1/",141111.00000000003,141111.00000000003,141111.00000000003,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Hills Valley ID","1/",14386.000000000005,14386.000000000005,14386.000000000005,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","International WD","1/",48239.000000000007,48239.000000000007,48239.000000000007,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Ivanhoe ID     ","1/",282005.93506493501,282005.93506493501,282005.93506493501,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Kaweah Delta WCD    ","1/",16450.999999999996,16450.999999999996,16450.999999999996,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lewis Creek WD","1/",44972.517241379319,44972.517241379319,44972.517241379319,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindmore ID","1/",1372407.0000000007,1372407.0000000007,1372407.0000000007,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindsay-Strathmore ID","1/",1159343.9999999995,1159343.9999999995,1159343.9999999995,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lower Tule River ID - FKC","1/",2626629.0000000005,2626629.0000000005,2626629.0000000005,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Orange Cove ID","1/",1595666.9999999995,1595666.9999999995,1595666.9999999995,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Porterville ID","1/",645293.87500000023,645293.87500000023,645293.87500000023,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Saucelito ID","1/",882791,882791,882791,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Shafter-Wasco ID","1/",2068603.0200000007,2068603.0200000007,2068603.0200000007,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","So San Joaquin MUD","1/",4098156.9899999988,4098156.9899999988,4098156.9899999988,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Stone Corral ID","1/",420036.02999999985,420036.02999999985,420036.02999999985,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tea Pot Dome WD","1/",305006.22999999986,305006.22999999986,305006.22999999986,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Terra Bella ID","1/",1179935.0200000007,1179935.0200000007,1179935.0200000007,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tri-Valley ID","1/",3626,3626,3626,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tulare ID","1/",1295836,1295836,1295836,"-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 1  ","-",25029959.695567183,25029959.695567183,25029959.695567183,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Arvin-Edison WSD","-",3935123.0000000009,"-",3935123.0000000009,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Delano-Earlimart ID","-",1268438.9999999993,"-",1268438.9999999993,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Exeter ID","-",230818.00000000003,"-",230818.00000000003,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Fresno ID","-",668843.99999999977,"-",668843.99999999977,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Ivanhoe ID     ","-",10559.151898734184,"-",10559.151898734184,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD      ","-",75925.999999999985,"-",75925.999999999985,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kern-Tulare WD","-",38978.999999999993,"-",38978.999999999993,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lindmore ID","-",325084.99999999988,"-",325084.99999999988,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","-",3623190.9999999986,"-",3623190.9999999986,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Porterville ID","-",446990.31999999995,"-",446990.31999999995,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Saucelito ID","-",505315.99999999988,"-",505315.99999999988,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","-",609849,"-",609849,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","-",777574.03000000026,"-",777574.03000000026,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Tulare ID","-",1767348,"-",1767348,"-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 2","-",14284041.501898732,"-",14284041.501898732,"-","-","-","-","-","-","-"]
["Hidden Unit","Madera ID - HU","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Total","Total Hidden Unit","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Madera Canal - Class 1  ","Chowchilla WD - MC","1/",2347073.9999999991,2347073.9999999991,2347073.9999999991,"-","-","-","-","-","-","-"]
["Madera Canal - Class 1  ","Madera ID - MC","1/",3532065,3532065,3532065,"-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 1  ","-",5879138.9999999991,5879138.9999999991,5879138.9999999991,"-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Chowchilla WD - MC","-",1839386.0000000005,"-",1839386.0000000005,"-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Madera ID - MC","-",1932704.9999999993,"-",1932704.9999999993,"-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 2","-",3772091,"-",3772091,"-","-","-","-","-","-","-"]
["New Melones D & R","Central San Joaquin WCD","-",827533.99999999965,827533.99999999965,"-","-","-","-","-","-","-","-"]
["New Melones D & R","Stockton East WD","-",185071.00000000003,185071.00000000003,"-","-","-","-","-","-","-","-"]
["Total","Total New Melones D & R","-",1012604.9999999997,1012604.9999999997,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",317798,317798,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Daniell, H & B","-",121,121,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Driscoll Strawberry","-",5814,5814,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Gjermann, H","-",177.00000000000009,177.00000000000009,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Leviathan Inc.","-",12949.999999999998,12949.999999999998,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Redding Rancheria","-",1058.0000000000002,1058.0000000000002,"-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Shasta","-",337918,337918,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, A/et al","-",258.99999999999994,258.99999999999994,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, R & J","-",3465.0000000000005,3465.0000000000005,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Andreotti, A/et al","-",64163.000000000007,64163.000000000007,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","B & D Family Partnership","-",848.00000000000034,848.00000000000034,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Baber, J/et al","-",112059.99999999999,112059.99999999999,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Burdick, Claude","-",210.00000000000009,210.00000000000009,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butler, Diane","-",10915.171428571422,10915.171428571422,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butte Creek Farms Inc","-",14791.999999999996,14791.999999999996,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",7988.0000000000009,7988.0000000000009,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",4004.0000000000014,4004.0000000000014,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Carter MWC","-",28189,28189,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Charter, Mary","-",4321.9999999999991,4321.9999999999991,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Churkin, M Jr & C","-",1574.9999999999993,1574.9999999999993,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Conaway Consv Grp","-",35960,35960,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","County of Sacramento","-",3356.9999999999986,3356.9999999999986,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cummings, W","-",4042.9999999999991,4042.9999999999991,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gary/et al","-",274.00000000000011,274.00000000000011,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, J & C Trustees","-",2107.9999999999995,2107.9999999999995,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gregory","-",155,155,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, W/et al","-",1234.9999999999998,1234.9999999999998,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Dyer, J & Wing, J","-",5984.0000000000009,5984.0000000000009,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Eastside MWC","-",24286.000000000007,24286.000000000007,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Ehrke, A & B","-",5875.9999999999991,5875.9999999999991,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Empire Group, LLC","-",1071.5599999999995,1071.5599999999995,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Feather WD","-",408541.99999999988,408541.99999999988,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",466.99999999999983,466.99999999999983,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Four Corners Farmland","-",1964.0000000000005,1964.0000000000005,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kaelin, Cameron","-",2909,2909,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Giusti, R & S","-",27661.999999999989,27661.999999999989,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Glenn-Colusa ID","-",4312963.0000000009,4312963.0000000009,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Green Valley Corp","-",8199,8199,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Griffin, J/Prater","-",44740.999999999985,44740.999999999985,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hale, J/Marks, A","-",922.00000000000034,922.00000000000034,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hatfield, R & B","-",639.82857142857142,639.82857142857142,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",639.99999999999989,639.99999999999989,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Henle Family Limted Partnership","-",0,0,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Howald Farms Inc","-",56185,56185,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jaeger, W & P","-",6142.0000000000027,6142.0000000000027,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jansen, P & S","-",1493.0000000000002,1493.0000000000002,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kary, C","-",10524.000000000004,10524.000000000004,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, Ben ","-",126.80999999999999,126.80999999999999,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, L","-",324.78999999999979,324.78999999999979,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","KLSY, LLC","-",1526.9999999999993,1526.9999999999993,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Knights Landing Investors","-",38076.000000000007,38076.000000000007,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","L C Dennis Company","-",12846.999999999998,12846.999999999998,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, Alan; Joan Johnson, & Warren Lauppe","-",150,150,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, Alan","-",0,0,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B ET UX","-",3814.2880562060905,3814.2880562060905,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B & K","-",3574.71194379391,3574.71194379391,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Leonard, James","-",618.08571428571418,618.08571428571418,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lockett, W & J","-",1909.0000000000002,1909.0000000000002,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",28124.999999999989,28124.999999999989,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lonon, M","-",15725,15725,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","M C M Properties","-",25524.999999999996,25524.999999999996,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Maxwell ID","-",248375.00000000003,248375.00000000003,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","McClatchy Partners ","-",1226.0000000000007,1226.0000000000007,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Meridian Farms WC","-",483004.99999999983,483004.99999999983,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Micke, D & N","-",145.28571428571433,145.28571428571433,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Morehead, J/et ux","-",1540,1540,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Munson, J & D","-",992.99999999999977,992.99999999999977,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Basin Conserv","-",6596,6596,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Central MWC","-",964850.99999999977,964850.99999999977,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Nelson, Henry E","-",3345,3345,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","O'Brien, J & F","-",11674,11674,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Odysseus Farms ","-",17640.000000000004,17640.000000000004,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",77633.999999999971,77633.999999999971,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pacific Realty Inc","-",44060.000000000015,44060.000000000015,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger MWC","-",75713.999999999985,75713.999999999985,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",83706.999999999971,83706.999999999971,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Penner, R & L","-",284,284,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",105330.99999999996,105330.99999999996,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-",652101.99999999977,652101.99999999977,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Provident ID","-",222517.00000000006,222517.00000000006,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Quad-H-Ranches Inc","-",13059.000000000002,13059.000000000002,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","RD Heer Capital ","-",52776.999999999993,52776.999999999993,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist # 108","-",1320497.0000000002,1320497.0000000002,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1000","-",1229.428571428572,1229.428571428572,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1004","-",599579.00000000035,599579.00000000035,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, E","-",1012.5093749999997,1012.5093749999997,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, L","-",5164.4906249999976,5164.4906249999976,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Richter, H Jr/et al","-",35360.999999999993,35360.999999999993,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","River Garden Farms Co","-",18956.999999999993,18956.999999999993,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",13725.000000000002,13725.000000000002,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Rubio, E & E","-",165.00000000000009,165.00000000000009,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Saeed, F","-",28632.999999999996,28632.999999999996,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Seaver, C","-",1138.4285714285716,1138.4285714285716,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sutter MWC","-",3132284.9999999986,3132284.9999999986,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Swenson Farms","-",10222.999999999996,10222.999999999996,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sycamore Mutual Water Company","-",424916.99999999983,424916.99999999983,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","T & P Farms","-",10886.999999999996,10886.999999999996,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tarke, S","-",39959.999999999993,39959.999999999993,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-",85968,85968,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",6976.0000000000027,6976.0000000000027,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",2352.9999999999995,2352.9999999999995,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",21553.373333333322,21553.373333333322,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR","-",8637.626666666667,8637.626666666667,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, J & J","-",2949,2949,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, K Trust","-",8903.9142857142906,8903.9142857142906,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Western Almonds, LLC","-",834.00000000000011,834.00000000000011,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wisler, J","-",357.142857142857,357.142857142857,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-",2296.9999999999991,2296.9999999999991,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yockey, W","-",98.142857142857167,98.142857142857167,"-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Willows","-",14204711.588571427,14204711.588571427,"-","-","-","-","-","-","-","-"]
["San Felipe Unit","San Benito County WD","-",597166,597166,597166,"-",597166,403729,597166,"-",597166,"-"]
["San Felipe Unit","Santa Clara Valley WD","-",610472.00000000023,610472.00000000023,610472.00000000023,"-",610472.00000000023,581039.57142857148,610472.00000000023,"-",610472.00000000023,"-"]
["Total","Total San Felipe Unit","-",1207638.0000000002,1207638.0000000002,1207638.0000000002,"-",1207638.0000000002,984768.57142857148,1207638.0000000002,"-",1207638.0000000002,"-"]
["San Luis Canal--Fresno","Westlands WD--SLC  ","-",34724742.000000007,34724742.000000007,34724742.000000007,"-",34724742.000000007,22737970.857142858,34724742.000000007,34724742.000000007,34724742.000000007,34724742.000000007]
["San Luis Canal--Fresno","Westlands WD--SLC  (DD#2)","-",25517.000000000007,25517.000000000007,25517.000000000007,"-",25517.000000000007,55949.142857142855,25517.000000000007,25517.000000000007,25517.000000000007,"-"]
["Total","Total San Luis Canal--Fresno","-",34750259.000000007,34750259.000000007,34750259.000000007,"-",34750259.000000007,22793920,34750259.000000007,34750259.000000007,34750259.000000007,34724742.000000007]
["San Luis Canal--Tracy","Pacheco WD--SLC","-",251172,251172,251172,"-",251172,184996,251172,251172,"-","-"]
["San Luis Canal--Tracy","Panoche WD--SLC","-",1914982.0000000005,1914982.0000000005,1914982.0000000005,"-",1914982.0000000005,977218.14285714296,1914982.0000000005,1914982.0000000005,1914982.0000000005,1914982.0000000005]
["San Luis Canal--Tracy","San Luis WD--SLC  ","2/  ",2668527.9999999991,2668527.9999999991,2668527.9999999991,"-",2668527.9999999991,1446597.7142857141,2668527.9999999991,2489330.947016058,2668527.9999999991,2668527.9999999991]
["San Luis Canal--Tracy","Santa Nella County WD","-",3195.0000000000005,3195.0000000000005,3195.0000000000005,"-",3195.0000000000005,18257.142857142859,3195.0000000000005,2980.4492872910869,3195.0000000000005,3195.0000000000005]
["Total","Total San Luis Canal--Tracy","-",4837877,4837877,4837877,"-",4837877,2627069,4837877,4658465.3963033492,4586705,4586705]
["Tehama-Colusa Canal","4-M WD","-",93340.000000000029,93340.000000000029,93340.000000000029,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Colusa County WD","-",1662570.9999999993,1662570.9999999993,1662570.9999999993,"-","-","-","-","-",1662570.9999999993,"-"]
["Tehama-Colusa Canal","Cortina WD","-",44651.999999999993,44651.999999999993,44651.999999999993,"-","-","-","-","-",44651.999999999993,"-"]
["Tehama-Colusa Canal","Davis WD--TCC","-",128797,128797,128797,"-","-","-","-","-",128797,"-"]
["Tehama-Colusa Canal","Dunnigan WD","-",469146.00000000012,469146.00000000012,469146.00000000012,"-","-","-","-","-",469146.00000000012,"-"]
["Tehama-Colusa Canal","Glenn Valley WD","-",42392.999999999985,42392.999999999985,42392.999999999985,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Glide WD","-",361625.99999999988,361625.99999999988,361625.99999999988,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Holthouse WD","-",51077.000000000007,51077.000000000007,51077.000000000007,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Kanawha WD","-",1338458.0000000007,1338458.0000000007,1338458.0000000007,"-","-","-","-","-",1338458.0000000007,"-"]
["Tehama-Colusa Canal","Kirkwood WD","-",23295,23295,23295,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","La Grande WD","-",208853.00000000003,208853.00000000003,208853.00000000003,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",7013.9999999999973,7013.9999999999973,7013.9999999999973,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Orland-Artois WD","-",1747965.0000000007,1747965.0000000007,1747965.0000000007,"-","-","-","-","-",1747965.0000000007,"-"]
["Tehama-Colusa Canal","Westside WD","-",1688384,1688384,1688384,"-","-","-","-","-",1688384,"-"]
["Total","Total Tehama-Colusa Canal","-",7867571.0000000009,7867571.0000000009,7867571.0000000009,"-","-","-","-","-",7079973.0000000009,"-"]
["Total","Delta-Mendota Exchange Water","-",29316504.718890011,"-","-","-",29316504.718890011,"-","-","-","-","-"]
["Subtotal","-","-",159211628.84990638,111605556.62911764,108979737.54244494,844761.99999999965,79998269.063869059,31472725,40795774.000000007,41804985.396303356,51106052.000000007,39311447.000000007]
["Assignments of Historical Costs   ","Banta-Carbona ID to City of Tracy (M&I)","-",102856.75,102856.75,102856.75,"-",102856.75,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Broadview WD to Westlands WD - SLC","-",503647,503647,503647,"-",503647,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Centinella WD to Westlands WD - SLC","-",44302,44302,44302,"-",44302,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Exeter ID to Tri-Valley ID Class 1  ","1/",12274.121739130436,12274.121739130436,12274.121739130436,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Ivanhoe ID to Kaweah Delta WCD - Class 1  ","1/",33275.064935064933,33275.064935064933,33275.064935064933,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Ivanhoe ID to Kaweah Delta WCD - Class 2","-",67593.848101265816,0,67593.848101265816,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Lewis Creek WD to Hills Valley ID Class 1  ","1/",6957.2413793103451,6957.2413793103451,6957.2413793103451,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Porterville ID to Hills Valley ID Class 1  ","1/",32371,32371,32371,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","So San Joaquin MUD to Kern-Tulare WD Class 2","-",54763.7,0,54763.7,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Tea Pot Dome WD to Saucelito ID Class 1  ","1/",9410.32,9410.32,9410.32,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Westlands WD - SLC","-",64794.323938356167,64794.323938356167,64794.323938356167,"-",64794.323938356167,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Westlands WD - SLC DD#2","-",67533.243145493165,67533.243145493165,67533.243145493165,"-",67533.243145493165,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Oro Loma WD to Westlands WD - SLC","-",87220,87220,87220,"-",87220,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Santa Clara Valley WD","-",21598.107979452052,21598.107979452052,21598.107979452052,"-",21598.107979452052,"-","-","-","-","-"]
["Assignments of Historical Costs   ","West Side ID to City of Tracy (M&I)","-",44884.995511500005,44884.995511500005,44884.995511500005,"-",44884.995511500005,"-","-","-","-","-"]
["Assignments of Historical Costs   ","West Side ID to City of Tracy (M&I)","-",56599.502244249998,56599.502244249998,56599.502244249998,"-",56599.502244249998,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Widren WD to Westlands WD - SLC","-",53050,53050,53050,"-",53050,"-","-","-","-","-"]
["Total","Total Assignments of Historical Costs   ","-",1263131.2189738227,1140773.670872557,1263131.2189738227,"-",1046485.9228190514,"-","-","-","-","-"]
["Grand Total   ","-","3/",160474760.0688802,112746330.29999019,110242868.76141876,844761.99999999965,81044754.986688107,31472725,40795774.000000007,41804985.396303356,51106052.000000007,39311447.000000007]

{"sheet":"Footnotes","index":1,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["IRR 2025 Sch A-7 F.Z27.XLSM"]
["11/25/2024"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030"]
["2025 IRRIGATION WATER RATES"]
[]
["FOOTNOTES"]
[]
["1/ These contractors are responsible for that portion of the Jones Pumping Plant costs applicable to pumping the Delta-Mendota Exchange Water."]
[]
["2/ San Luis WD's projected deliveries for Dos Amigos PP is reduced as a significant amount of water is not pumped through the pumping plant."]
[]
["3/ Sch. A-7 difference vs. Sch. A-13 total is due to Fresno ID (Class1) historical deliveries not being allocated. The contractor is no longer a Class 1 Contractor."]
["Comparison of Schedules","Amount"]
["Total with Exchange Water per Sch.  A-7",160474760.0688802]
["Total with Exchange Water per Sch. A-13",160474760.06888023]
["Variance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ok"]
[]
[]
["* See Schedule A-13 Page 36 for name changes"]
[null,null,null,null,null,"             "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]