{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Storage"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":33,"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":"Storage","index":0,"n_rows":238,"n_cols":5,"rows_kept":238,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2024 Sch B-4A F.Z28.XLSM"]
["06/26/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2024 ALLOCATED IRRIGATION STORAGE EXPENSE"]
["BY COMPONENT AND CONTRACTOR"]
[]
["Facility","A) Contractor","B) Total Chargeable Acre-Feet 2/ \n<Sch B-2>","C) Ratio of Acre Feet By Contractor \n(C/(Total A/F))","D) Allocated Storage Expense\n(D*Total Expense)"]
["All Other Contractors Storage Expense","-","-","-",25918588.986346744]
["San Felipe Unit Storage Expense 1/ ","-","-","-",452662.4131561406]
["Black Butte D & R","4-E WD",0,0,0]
["Black Butte D & R","Stony Creek WD",84,3.3532880586000003E-5,869.12494943678018]
["Total","Total Black Butte D & R",84,3.3532880586000003E-5,869.12494943678018]
["Buchanan Unit","Chowchilla WD - BU",24000,9.5808230246340002E-3,248321.41412641609]
["Total","Total Buchanan Unit",24000,9.5808230246340002E-3,248321.41412641609]
["Clear Creek Unit","Clear Creek CSD",516,2.0598769503E-4,5338.9104037275101]
["Total","Total Clear Creek Unit",516,2.0598769503E-4,5338.9104037275101]
["Colusa Basin Drain","Colusa Drain MWC",0,0,0]
["Total","Total Colusa Basin Drain",0,0,0]
["Corning Canal","Corning WD",8839,3.528537279781E-3,91454.70747764573]
["Corning Canal","Proberta WD",99,3.9520894977000002E-5,1024.3258332814387]
["Corning Canal","Thomes Creek WD",0,0,0]
["Total","Total Corning Canal",8938,3.568058174758E-3,92479.033310927174]
["Cow Creek Unit","Bella Vista WD",1032,4.1197539005899999E-4,10677.820807429101]
["Total","Total Cow Creek Unit",1032,4.1197539005899999E-4,10677.820807429101]
["Cross Valley Canal","County of Fresno",0,0,0]
["Cross Valley Canal","County of Tulare",0,0,0]
["Cross Valley Canal","Hills Valley ID",0,0,0]
["Cross Valley Canal","Kern-Tulare WD",0,0,0]
["Cross Valley Canal","Lower Tule River ID - CVC",12829,5.121349107626E-3,132738.14257615196]
["Cross Valley Canal","Pixley ID",12869,5.1373171460010001E-3,133152.01159971181]
["Cross Valley Canal","Tri-Valley WD",0,0,0]
["Total","Total Cross Valley Canal",25698,1.0258666253627001E-2,265890.15417586378]
["Delta-Mendota Canal","Banta-Carbona ID",7417,2.9608735155710001E-3,76741.663690644287]
["Delta-Mendota Canal","Byron Bethany ID",14294,5.7061785130880002E-3,147896.09556345109]
["Delta-Mendota Canal","Del Puerto WD",89335,3.5662617704403002E-2,924324.73045763408]
["Delta-Mendota Canal","Eagle Field WD",1773,7.0778330094499995E-4,18344.744468593221]
["Delta-Mendota Canal","Mercy Springs WD",681,2.7185585332399999E-4,7046.1201258373221]
["Delta-Mendota Canal","Oro Loma WD",2,7.9840191900000003E-7,20.693451184471506]
["Delta-Mendota Canal","Pacheco WD - DMC",0,0,0]
["Delta-Mendota Canal","Panoche WD - DMC",11064,4.4167594143560002E-3,114476.17191227071]
["Delta-Mendota Canal","Patterson WD",14598,5.8275356047339999E-3,151041.50014240216]
["Delta-Mendota Canal","San Luis WD - DMC",12579,5.021548867786E-3,130151.46117900018]
["Delta-Mendota Canal","Santa Nella County WD",391,1.5608757511E-4,4045.5697051516163]
["Delta-Mendota Canal","West Side ID",1499,5.9840223807999999E-4,15509.741657305531]
["Delta-Mendota Canal","West Stanislaus ID",37510,1.4974027985584001E-2,388105.67682840541]
["Total","Total Delta-Mendota Canal",191143,7.6304468974900008E-2,1977704.1691818803]
["Delta-Mendota Pool","Coelho Trust",1575,6.2874151099199995E-4,16296.092802056261]
["Delta-Mendota Pool","Fresno Slough WD",0,0,0]
["Delta-Mendota Pool","James ID",25619,1.0227129377836999E-2,265072.76285434928]
["Delta-Mendota Pool","Laguna WD",320,1.2774430699500001E-4,3310.9521883491043]
["Delta-Mendota Pool","Recl Dist #1606",0,0,0]
["Delta-Mendota Pool","Tranquillity ID",6712,2.679436839223E-3,69447.22215069698]
["Delta-Mendota Pool","Tranquillity PUD",0,0,0]
["Delta-Mendota Pool","Westlands WD - DMP",0,0,0]
["Total","Total Delta-Mendota Pool",34226,1.3663052035047E-2,354127.02999545162]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD",49503,1.9761645091186001E-2,512193.95681250666]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID",121816,4.8629064065367003E-2,1260396.7243009715]
["Friant-Kern Canal - Class 1","Exeter ID",12125,4.8403116322369997E-3,125454.04776178394]
["Friant-Kern Canal - Class 1","Garfield WD",3677,1.4678619275659999E-3,38044.90998928983]
["Friant-Kern Canal - Class 1","Hills Valley ID",1568,6.2594710427600001E-4,16223.665722923572]
["Friant-Kern Canal - Class 1","International WD",903,3.6047846630200001E-4,9343.0932065101842]
["Friant-Kern Canal - Class 1","Ivanhoe ID",4698,1.8754461070719999E-3,48608.91681524321]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD",1382,5.5169572583500001E-4,14299.174763441604]
["Friant-Kern Canal - Class 1","Lewis Creek WD",1537,6.1357187453599997E-4,15902.917229680896]
["Friant-Kern Canal - Class 1","Lindmore ID",39983,1.5961251958080999E-2,413693.12920902361]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID",39551,1.5788797143636998E-2,409223.34375473286]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC",57108,2.2797568387116E-2,590880.80491379148]
["Friant-Kern Canal - Class 1","Orange Cove ID",44111,1.7609153518317999E-2,456404.41243876587]
["Friant-Kern Canal - Class 1","Porterville ID",16331,6.5193508673039996E-3,168972.37558743553]
["Friant-Kern Canal - Class 1","Saucelito ID",29625,1.1826328421033001E-2,306521.74556230538]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID",67472,2.6934887129920999E-2,698114.26891406311]
["Friant-Kern Canal - Class 1","So San Joaquin MUD",99325,3.9650635288407003E-2,1027688.5190877573]
["Friant-Kern Canal - Class 1","Stone Corral ID",9235,3.6866208596869998E-3,95552.010810719643]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD",7248,2.893408553439E-3,74993.067066165531]
["Friant-Kern Canal - Class 1","Terra Bella ID",27532,1.0990800813092999E-2,284866.04890536307]
["Friant-Kern Canal - Class 1","Tri-Valley ID",241,9.6207431206000006E-5,2493.5608668605437]
["Friant-Kern Canal - Class 1","Tulare ID",35021,1.3980416797738E-2,362352.67683838913]
["Total","Total Friant-Kern Canal - Class 1",669992,0.26746144916335696,6932223.3705577254]
["Hidden Unit","Madera ID - HU",24000,9.5808230246340002E-3,248321.41412641609]
["Total","Total Hidden Unit",24000,9.5808230246340002E-3,248321.41412641609]
["Madera Canal - Class 1","Chowchilla WD - MC",75753,3.0240670274378999E-2,783795.50351326296]
["Madera Canal - Class 1","Madera ID - MC",128942,5.1473770101764002E-2,1334127.4908453247]
["Total","Total Madera Canal - Class 1",204695,8.1714440376143005E-2,2117922.9943585875]
["New Melones D & R","Central San Joaquin WCD",35784,1.4285007129729001E-2,370247.22846247879]
["New Melones D & R","Stockton-East  WD",6672,2.6634688008479999E-3,69033.353127137132]
["Total","   Total New Melones D & R",42456,1.6948475930576998E-2,439280.5815896159]
["Sacramento River - Shasta","Anderson-Cottonwood ID",3348,1.3365248119359999E-3,34640.83727062356]
["Sacramento River - Shasta","Daniell, H & B",0,0,0]
["Sacramento River - Shasta","Driscoll Strawberry",0,0,0]
["Sacramento River - Shasta","Gjermann, H",0,0,0]
["Sacramento River - Shasta","Leviathan Inc",259,1.0339304847400001E-4,2679.8019274430317]
["Sacramento River - Shasta","Redding Rancheria",0,0,0]
["Total","Total Sacramento River - Shasta ",3607,1.439917860411E-3,37320.639198092511]
["Sacramento River - Willows","Anderson, A/et al",0,0,0]
["Sacramento River - Willows","Anderson, R & J",0,0,0]
["Sacramento River - Willows","Andreotti, A/et al",1067,4.2594742363700003E-4,11039.95620304072]
["Sacramento River - Willows","B & D Family Partnership",24,9.5808230250000006E-6,248.3214141359023]
["Sacramento River - Willows","Baber, J/et al",1343,5.3612688842000005E-4,13895.652465486963]
["Sacramento River - Willows","Burdick, Claude (Young, R/et al )",8,3.1936076749999998E-6,82.773804711967429]
["Sacramento River - Willows","Butler, Diane",264,1.05389053271E-4,2731.5355553912509]
["Sacramento River - Willows","Butte Creek Farms Inc",419,1.6726520197199999E-4,4335.2780216305428]
["Sacramento River - Willows","Byrd, A & Osborne, J.",150,5.9880143904E-5,1552.0088382910726]
["Sacramento River - Willows","Cachil Dehe Band of Wintun",100,3.9920095936E-5,1034.6725588607151]
["Sacramento River - Willows","Carter MWC",410,1.63672393337E-4,4242.1574913133809]
["Sacramento River - Willows","Charter, Mary (Formerly Beckley, Steven)",0,0,0]
["Sacramento River - Willows","Churkin, M Jr & C",0,0,0]
["Sacramento River - Willows","Conaway Consv Grp",592,2.36326967941E-4,6125.261548452323]
["Sacramento River - Willows","County of Sacramento",0,0,0]
["Sacramento River - Willows","Cummings, W",51,2.0359248927000001E-5,527.68300500963403]
["Sacramento River - Willows","Driver, Gary/et al",0,0,0]
["Sacramento River - Willows","Driver, J & C Trustees",0,0,0]
["Sacramento River - Willows","Driver, Gregory",0,0,0]
["Sacramento River - Willows","Driver, W/et al",67,2.6746464277000001E-5,693.23061443356892]
["Sacramento River - Willows","Dyer, J & Wing, J",198,7.9041789953000004E-5,2048.6516665369586]
["Sacramento River - Willows","Eastside MWC",752,3.0019912143899999E-4,7780.7376426398341]
["Sacramento River - Willows","Ehrke, A & B",0,0,0]
["Sacramento River - Willows","Empire Group, LLC",0,0,0]
["Sacramento River - Willows","Feather WD",3035,1.2115749116570001E-3,31402.312161407153]
["Sacramento River - Willows","Fedora, S/Taylor, W",0,0,0]
["Sacramento River - Willows","Gillaspy, W (Kaelin, Cameron)",90,3.5928086342000002E-5,931.20530296427614]
["Sacramento River - Willows","Four Corners Farmland (formerly Giovannetti, B & M)",50,1.9960047968E-5,517.33627943035754]
["Sacramento River - Willows","Giusti, R & S",100,3.9920095936E-5,1034.6725588607151]
["Sacramento River - Willows","Glenn-Colusa ID",91761,3.6631079231809999E-2,949425.88673558563]
["Sacramento River - Willows","Green Valley Corp",158,6.3073751579000001E-5,1634.78264300304]
["Sacramento River - Willows","Griffin, J/Prater",1255,5.0099720399599998E-4,12985.140613681238]
["Sacramento River - Willows","Hale, J/Marks, A",0,0,0]
["Sacramento River - Willows","Hatfield, R & B",16,6.3872153499999996E-6,165.54760942393486]
["Sacramento River - Willows","Heidrick & McGinnis Properties",0,0,0]
["Sacramento River - Willows","Henle Family Limited Partnership",0,0,0]
["Sacramento River - Willows","Howald Farms Inc",1156,4.6147630902000002E-4,11960.814780425719]
["Sacramento River - Willows","Jaeger, W & P",0,0,0]
["Sacramento River - Willows","Jansen, P & S",40,1.5968038373999999E-5,413.86902353391855]
["Sacramento River - Willows","Kary, C",0,0,0]
["Sacramento River - Willows","King, Ben ",0,0,0]
["Sacramento River - Willows","King, L",0,0,0]
["Sacramento River - Willows","KLSY, LLC",90,3.5928086342000002E-5,931.20530296427614]
["Sacramento River - Willows","Knights Landing Investors",0,0,0]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe",7,2.7944067160000001E-6,72.427079132690977]
["Sacramento River - Willows","Lauppe, Alan",0,0,0]
["Sacramento River - Willows","Lauppe, B ET UX",52,2.0758449886999999E-5,538.02973061482896]
["Sacramento River - Willows","Lauppe, B & K",72,2.8742469074E-5,744.96424238178827]
["Sacramento River - Willows","L.C. Dennis (Canal Farms)",223,8.9021813936999994E-5,2307.3198062521369]
["Sacramento River - Willows","Leonard, James",0,0,0]
["Sacramento River - Willows","Lockett, W & J",0,0,0]
["Sacramento River - Willows","Lomo CS & Micheli, J",480,1.9161646049299999E-4,4966.4282825366154]
["Sacramento River - Willows","Lonon, M",425,1.6966040772799999E-4,4397.3583751580381]
["Sacramento River - Willows","M C M Properties",447,1.7844282883400001E-4,4624.9863381094701]
["Sacramento River - Willows","Maxwell ID",4500,1.796404317119E-3,46560.265148706261]
["Sacramento River - Willows","McClatchy Partners, LLC",29,1.1576827821000001E-5,300.05504205820318]
["Sacramento River - Willows","Meridian Farms WC",8751,3.4934075953569998E-3,90544.195625840002]
["Sacramento River - Willows","Micke, D & N",0,0,0]
["Sacramento River - Willows","Morehead, J/et ux",0,0,0]
["Sacramento River - Willows","Munson, J & D",0,0,0]
["Sacramento River - Willows","Natomas Basin Conserv",78,3.1137674830000003E-5,807.04459590928434]
["Sacramento River - Willows","Natomas Central MWC",14376,5.7389129917559999E-3,148744.52706172931]
["Sacramento River - Willows","Nelson, T & H",98,3.9121694016999997E-5,1013.9791076762434]
["Sacramento River - Willows","O'Brien, J & F",225,8.9820215856000003E-5,2328.0132574366089]
["Sacramento River - Willows","Odysseus Farms ",410,1.63672393337E-4,4242.1574913133809]
["Sacramento River - Willows","Oji Brothers Farm Inc",1160,4.6307311285699999E-4,12002.201682768742]
["Sacramento River - Willows","Pacific Realty Inc",732,2.9221510225100001E-4,7573.8031308469563]
["Sacramento River - Willows","Pelger MWC",1433,5.7205497476300003E-4,14826.857768477157]
["Sacramento River - Willows","Pelger Road 1700, LLC",1609,6.4231434360999999E-4,16647.881472062683]
["Sacramento River - Willows","Penner, R & L",0,0,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",129,5.1496923757E-5,1334.7276009189181]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",10493,4.1888156665620003E-3,108568.19160119056]
["Sacramento River - Willows","Provident ID",4175,1.6666640053269999E-3,43197.579332408932]
["Sacramento River - Willows","Quad-H-Ranches Inc",310,1.23752297402E-4,3207.4849324785841]
["Sacramento River - Willows","RD Heer Capital (Oji, M/et al)",391,1.5608757511E-4,4045.5697051516163]
["Sacramento River - Willows","Recl Dist # 108",26616,1.0625132734319E-2,275388.44826619269]
["Sacramento River - Willows","Recl Dist #1000",0,0,0]
["Sacramento River - Willows","Recl Dist #1004",10189,4.0674585749159997E-3,105422.78702223946]
["Sacramento River - Willows","Reische, E",0,0,0]
["Sacramento River - Willows","Reische, L",0,0,0]
["Sacramento River - Willows","Richter, H Jr/et al",1061,4.2355221788100003E-4,10977.875849513224]
["Sacramento River - Willows","River Garden Farms Co",375,1.4970035976000001E-4,3880.0220957276815]
["Sacramento River - Willows","Roberts Ditch Irr Co",300,1.19760287808E-4,3104.0176765821452]
["Sacramento River - Willows","Rubio, E & E",3,1.197602878E-6,31.040176763747965]
["Sacramento River - Willows","Saeed, F",509,2.0319328831400001E-4,5266.4833245948194]
["Sacramento River - Willows","Seaver, C",0,0,0]
["Sacramento River - Willows","Sutter MWC",43709,1.7448674732655E-2,452245.02875213861]
["Sacramento River - Willows","Swenson Farms ",325,1.29740311792E-4,3362.685816297324]
["Sacramento River - Willows","Sycamore MWC",7651,3.0542865400610001E-3,79162.797478372144]
["Sacramento River - Willows","T & P Farms",153,6.1077746782000006E-5,1583.0490150548208]
["Sacramento River - Willows","Tarke, S",684,2.7305345620199999E-4,7077.1603026010698]
["Sacramento River - Willows","Tisdale Irr & Drain Co",1930,7.7045785156399998E-4,19969.180385991065]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",252,1.00598641759E-4,2607.3748483362592]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",135,5.3892129514E-5,1396.8079544723328]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",608,2.4271418329099999E-4,6290.8091578762569]
["Sacramento River - Willows","Van Ruiten Brothers 880XR",371,1.4810355592199999E-4,3838.635193358738]
["Sacramento River - Willows","Wallace, J & J",0,0,0]
["Sacramento River - Willows","Wallace, K Trust",320,1.2774430699500001E-4,3310.9521883491043]
["Sacramento River - Willows","Western Almonds (Knights Landing Properties)",1141,4.55488294629E-4,11805.613896581061]
["Sacramento River - Willows","Wisler, J",0,0,0]
["Sacramento River - Willows","Yocha Dehe Wintun Nation (Heidrick, M)",86,3.4331282504999998E-5,889.81840062125161]
["Sacramento River - Willows","Yockey, W",0,0,0]
["Total","Total Sacramento River - Willows ",250219,9.9887664850036001E-2,2588947.3300540377]
["San Luis Canal - Fresno","Westlands WD - SLC",778273,0.31068732824378698,8052577.1640169127]
["San Luis Canal - Fresno","Westlands DD#2 ",2504,9.9959920223700004E-4,25908.2008738609]
["Total","Total San Luis Canal - Fresno",780777,0.311686927446024,8078485.3648907747]
["San Luis Canal - Tracy","Pacheco WD - SLC",5086,2.0303360793040002E-3,52623.446343631091]
["San Luis Canal - Tracy","Panoche WD - SLC",32292,1.2890997379645001E-2,334116.46270709165]
["San Luis Canal - Tracy","San Luis WD - SLC",35002,1.3972831979510001E-2,362156.08905220148]
["San Luis Canal - Tracy","Santa Nella County WD",0,0,0]
["Total","Total San Luis Canal - Tracy",72380,2.8894165438457999E-2,748895.99810289824]
["Tehama-Colusa Canal","4-M WD",1778,7.0977930574199998E-4,18396.478096541439]
["Tehama-Colusa Canal","Colusa County WD",52591,2.0994377653688001E-2,544144.64543008199]
["Tehama-Colusa Canal","Cortina WD",939,3.7484970083900002E-4,9715.5753277010772]
["Tehama-Colusa Canal","Davis WD - TCC",2904,1.1592795859810001E-3,30046.89110930376]
["Tehama-Colusa Canal","Dunnigan WD",13705,5.4710491480249998E-3,141801.8741917625]
["Tehama-Colusa Canal","Glenn Valley WD",1233,4.9221478289100001E-4,12757.512650755727]
["Tehama-Colusa Canal","Glide WD",6425,2.5648661638860001E-3,66477.7119067491]
["Tehama-Colusa Canal","Holthouse WD",446,1.7804362787399999E-4,4614.6396125042738]
["Tehama-Colusa Canal","Kanawha WD",25428,1.01508819946E-2,263096.53826694505]
["Tehama-Colusa Canal","Kirkwood WD",0,0,0]
["Tehama-Colusa Canal","La Grande WD",5119,2.0435097109630001E-3,52964.888288058231]
["Tehama-Colusa Canal","Myers-Marsh MWC",12,4.7904115120000002E-6,124.16070705499186]
["Tehama-Colusa Canal","Orland-Artois WD",35690,1.4247482239548999E-2,369274.63625714555]
["Tehama-Colusa Canal","Westside WD",24971,9.9684471561720008E-3,258368.08467293915]
["Total","Total Tehama-Colusa Canal",171241,6.8359571481722003E-2,1771783.6365175429]
["Total","Total Permanent Contractors",2907091,1.16051351614608,30078872.838090323]
["Total","Total A/F/Expense without San Felipe Unit",2505004,1.0000000000000029,25918588.986346826]
["San Felipe Unit","San Benito County WD",12492,0.26482934068263703,119878.28842795215]
["San Felipe Unit","Santa Clara Valley WD",34678,0.73517065931736303,332784.12472818844]
["Total","Total San Felipe Unit",47170,1,452662.4131561406]
["GRAND TOTAL","-",2552174,0,26371251.399502967]
[]
["FOOTNOTES"]
["1/ San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section."]
["2/"]
["Contractor","A/F"]
["All Other Contractors",2552174]
["Friant D & R - Class 2 ",210]
["Friant-Kern Canal - Class 2",284200]
["Madera Canal - Class 2",70507]
["Total (Sch. B-2)",2907091]
[]
["* See Schedule B-2 for name changes."]