{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":43,"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":236,"n_cols":9,"rows_kept":236,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2024 Sch B-5 F.Z28.XLSM"]
["08/12/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF ALLOCATED FY 2024 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)"]
[]
["Facility","A) Facility/Contractor\n","Related Footnotes","B) Storage PUE Offset:\nTotal A/F 1/\n<2023 Sch B-2>","C) Storage PUE Offset:\nRatio of A/F by Contractor\n(B/(total a/f))","D) Storage PUE Offset:\nTotal Cost\n(C*total Sch B-6A)","E) Direct Pumping PUE Offset\n<Sch B-6A>","F) Direct Pumping PUE Credit\n<Sch B-6A>","G) Total PUE Offset & Credit\nD+E+F"]
["Total","All Other Contractors","-","-",0,-2739920.5841499502,0,0,0]
["Total","San Felipe Unit Contractors","-","-",0,4376.46,0,0,0]
["Black Butte D & R","4-E WD","-",0,0,0,0,0,0]
["Black Butte D & R","Stony Creek WD","-",84,3.3532880586000003E-5,-91.877429763423649,0,0,-91.877429763423649]
["Total","Total Black Butte D & R","-",84,3.3532880586000003E-5,-91.877429763423649,0,0,-91.877429763423649]
["Buchanan Unit","Chowchilla WD - BU","-",24000,9.5808230246340002E-3,-26250.694218292483,0,0,-26250.694218292483]
["Total","Total Buchanan Unit","-",24000,9.5808230246340002E-3,-26250.694218292483,0,0,-26250.694218292483]
["Clear Creek Unit","Clear Creek CSD","-",516,2.0598769503E-4,-564.38992569429945,0,0,-564.38992569429945]
["Total","Total Clear Creek Unit","-",516,2.0598769503E-4,-564.38992569429945,0,0,-564.38992569429945]
["Colusa Basin Drain","Colusa Drain MWC","-",0,0,0,0,0,0]
["Total","Total Colusa Basin Drain","-",0,0,0,0,0,0]
["Corning Canal","Corning WD","-",8839,3.528537279781E-3,-9667.9119248124334,85176.998999999996,0,75509.087075187563]
["Corning Canal","Proberta WD","-",99,3.9520894977000002E-5,-108.28411365151068,775.98230000000001,0,667.69818634848934]
["Corning Canal","Thomes Creek WD","-",0,0,0,0,0,0]
["Total","Total Corning Canal","-",8938,3.568058174758E-3,-9776.1960384639442,85952.981299999999,0,76176.785261536046]
["Cow Creek Unit","Bella Vista WD","-",1032,4.1197539005899999E-4,-1128.7798513858588,23995.653325762501,0,22866.873474376644]
["Total","Total Cow Creek Unit","-",1032,4.1197539005899999E-4,-1128.7798513858588,23995.653325762501,0,22866.873474376644]
["Cross Valley Canal","County of Fresno","-",0,0,0,0,0,0]
["Cross Valley Canal","County of Tulare","-",0,0,0,0,0,0]
["Cross Valley Canal","Hills Valley ID","-",0,0,0,0,0,0]
["Cross Valley Canal","Kern-Tulare WD","-",0,0,0,0,0,0]
["Cross Valley Canal","Lower Tule River ID - CVC","-",12829,5.121349107626E-3,-14032.089838602456,235813.99958736578,0,221781.90974876331]
["Cross Valley Canal","Pixley ID","-",12869,5.1373171460010001E-3,-14075.840995634615,236549.25252863127,0,222473.41153299666]
["Cross Valley Canal","Tri-Valley WD","-",0,0,0,0,0,0]
["Total","Total Cross Valley Canal","-",25698,1.0258666253627001E-2,-28107.930834237071,472363.25211599702,0,444255.32128176]
["Delta-Mendota Canal","Banta-Carbona ID","-",7417,2.9608735155710001E-3,-8112.5582923774109,0,0,-8112.5582923774109]
["Delta-Mendota Canal","Byron Bethany ID","-",14294,5.7061785130880002E-3,-15634.475964843967,0,0,-15634.475964843967]
["Delta-Mendota Canal","Del Puerto WD","-",89335,3.5662617704403002E-2,-97712.740332964226,0,0,-97712.740332964226]
["Delta-Mendota Canal","Eagle Field WD","-",1773,7.0778330094499995E-4,-1939.2700353768043,0,0,-1939.2700353768043]
["Delta-Mendota Canal","Mercy Springs WD","-",681,2.7185585332399999E-4,-744.86344844407722,0,0,-744.86344844407722]
["Delta-Mendota Canal","Oro Loma WD","-",2,7.9840191900000003E-7,-2.1875578522929211,0,0,-2.1875578522929211]
["Delta-Mendota Canal","Pacheco WD - DMC","-",0,0,0,0,0,0]
["Delta-Mendota Canal","Panoche WD - DMC","-",11064,4.4167594143560002E-3,-12101.570034632085,0,0,-12101.570034632085]
["Delta-Mendota Canal","Patterson WD","-",14598,5.8275356047339999E-3,-15966.984758277415,0,0,-15966.984758277415]
["Delta-Mendota Canal","San Luis WD - DMC","-",12579,5.021548867786E-3,-13758.645107161738,0,0,-13758.645107161738]
["Delta-Mendota Canal","Santa Nella County WD","-",391,1.5608757511E-4,-427.6675599739404,0,0,-427.6675599739404]
["Delta-Mendota Canal","West Side ID","-",1499,5.9840223807999999E-4,-1639.5746097167912,0,0,-1639.5746097167912]
["Delta-Mendota Canal","West Stanislaus ID",null,37510,1.4974027985584001E-2,-41027.647505339017,0,0,-41027.647505339017]
["Total","Total Delta-Mendota Canal","-",191143,7.6304468974900008E-2,-209068.18520695984,0,0,-209068.18520695984]
["Delta-Mendota Pool","Coelho Trust","-",1575,6.2874151099199995E-4,-1722.7018080765229,0,0,-1722.7018080765229]
["Delta-Mendota Pool","Fresno Slough WD","-",0,0,0,0,0,0]
["Delta-Mendota Pool","James ID","-",25619,1.0227129377836999E-2,-28021.522299100267,0,0,-28021.522299100267]
["Delta-Mendota Pool","Laguna WD","-",320,1.2774430699500001E-4,-350.00925624357097,0,0,-350.00925624357097]
["Delta-Mendota Pool","Recl Dist #1606","-",0,0,0,0,0,0]
["Delta-Mendota Pool","Tranquillity ID","-",6712,2.679436839223E-3,-7341.4441497167782,0,0,-7341.4441497167782]
["Delta-Mendota Pool","Tranquillity PUD","-",0,0,0,0,0,0]
["Delta-Mendota Pool","Westlands WD - DMP",null,0,0,0,0,0,0]
["Total","Total Delta-Mendota Pool","-",34226,1.3663052035047E-2,-37435.67751313714,0,0,-37435.67751313714]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD","-",49503,1.9761645091186001E-2,-54145.338162006345,0,0,-54145.338162006345]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID","-",121816,4.8629064065367003E-2,-133239.77362064572,0,0,-133239.77362064572]
["Friant-Kern Canal - Class 1","Exeter ID","-",12125,4.8403116322369997E-3,-13262.069474866599,0,0,-13262.069474866599]
["Friant-Kern Canal - Class 1","Garfield WD","-",3677,1.4678619275659999E-3,-4021.8251100281063,0,0,-4021.8251100281063]
["Friant-Kern Canal - Class 1","Hills Valley ID","-",1568,6.2594710427600001E-4,-1715.0453555948677,0,0,-1715.0453555948677]
["Friant-Kern Canal - Class 1","International WD","-",903,3.6047846630200001E-4,-987.68236996365397,0,0,-987.68236996365397]
["Friant-Kern Canal - Class 1","Ivanhoe ID","-",4698,1.8754461070719999E-3,-5138.5733932304638,0,0,-5138.5733932304638]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD","-",1382,5.5169572583500001E-4,-1511.602475402864,0,0,-1511.602475402864]
["Friant-Kern Canal - Class 1","Lewis Creek WD","-",1537,6.1357187453599997E-4,-1681.138208896657,0,0,-1681.138208896657]
["Friant-Kern Canal - Class 1","Lindmore ID","-",39983,1.5961251958080999E-2,-43732.562788749827,0,0,-43732.562788749827]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID","-",39551,1.5788797143636998E-2,-43260.050292818953,0,0,-43260.050292818953]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC","-",57108,2.2797568387116E-2,-62463.526892425311,0,0,-62463.526892425311]
["Friant-Kern Canal - Class 1","Orange Cove ID","-",44111,1.7609153518317999E-2,-48247.682194296001,0,0,-48247.682194296001]
["Friant-Kern Canal - Class 1","Porterville ID","-",16331,6.5193508673039996E-3,-17862.503636622059,0,0,-17862.503636622059]
["Friant-Kern Canal - Class 1","Saucelito ID","-",29625,1.1826328421033001E-2,-32403.200675705899,0,0,-32403.200675705899]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID","-",67472,2.6934887129920999E-2,-73799.451679026111,0,0,-73799.451679026111]
["Friant-Kern Canal - Class 1","So San Joaquin MUD","-",99325,3.9650635288407003E-2,-108639.59180132874,0,0,-108639.59180132874]
["Friant-Kern Canal - Class 1","Stone Corral ID","-",9235,3.6866208596869998E-3,-10101.048379412996,0,0,-10101.048379412996]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD","-",7248,2.893408553439E-3,-7927.709653923047,0,0,-7927.709653923047]
["Friant-Kern Canal - Class 1","Terra Bella ID","-",27532,1.0990800813092999E-2,-30113.921384085519,0,0,-30113.921384085519]
["Friant-Kern Canal - Class 1","Tri-Valley ID","-",241,9.6207431206000006E-5,-263.60072110950966,0,0,-263.60072110950966]
["Friant-Kern Canal - Class 1","Tulare ID",null,35021,1.3980416797738E-2,-38305.231759118076,0,0,-38305.231759118076]
["Total","Total Friant-Kern Canal - Class 1","-",669992,0.26746144916335696,-732823.13002925727,0,0,-732823.13002925727]
["Hidden Unit","Madera ID - HU","-",24000,9.5808230246340002E-3,-26250.694218292483,0,0,-26250.694218292483]
["Total","Total Hidden Unit","-",24000,9.5808230246340002E-3,-26250.694218292483,0,0,-26250.694218292483]
["Madera Canal - Class 1","Chowchilla WD - MC","-",75753,3.0240670274378999E-2,-82857.034963262544,0,0,-82857.034963262544]
["Madera Canal - Class 1","Madera ID - MC","-",128942,5.1473770101764002E-2,-141034.04224562546,0,0,-141034.04224562546]
["Total","Total Madera Canal - Class 1","-",204695,8.1714440376143005E-2,-223891.07720888802,0,0,-223891.07720888802]
["New Melones D & R","Central San Joaquin WCD","-",35784,1.4285007129729001E-2,-39139.785079473288,0,0,-39139.785079473288]
["New Melones D & R","Stockton-East WD","-",6672,2.6634688008479999E-3,-7297.6929926846196,0,0,-7297.6929926846196]
["Total","Total New Melones D & R","-",42456,1.6948475930577002E-2,-46437.478072157908,0,0,-46437.478072157908]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",3348,1.3365248119359999E-3,-3661.9718434505871,0,0,-3661.9718434505871]
["Sacramento River - Shasta","Daniell, H & B","-",0,0,0,0,0,0]
["Sacramento River - Shasta","Driscoll Strawberry","-",0,0,0,0,0,0]
["Sacramento River - Shasta","Gjermann, H","-",0,0,0,0,0,0]
["Sacramento River - Shasta","Leviathan Inc","-",259,1.0339304847400001E-4,-283.2887417719262,0,0,-283.2887417719262]
["Sacramento River - Shasta","Redding Rancheria",null,0,0,0,0,0,0]
["Total","Total Sacramento River - Shasta","-",3607,1.43991786041E-3,-3945.2605852225133,0,0,-3945.2605852225133]
["Sacramento River - Willows","Anderson, A/et al","-",0,0,0,0,0,0]
["Sacramento River - Willows","Anderson, R & J","-",0,0,0,0,0,0]
["Sacramento River - Willows","Andreotti, A/et al","-",1067,4.2594742363700003E-4,-1167.0621137886553,0,0,-1167.0621137886553]
["Sacramento River - Willows","B & D Family Partnership","-",24,9.5808230250000006E-6,-26.250694219295294,0,0,-26.250694219295294]
["Sacramento River - Willows","Baber, J/et al","-",1343,5.3612688842000005E-4,-1468.9450972982218,0,0,-1468.9450972982218]
["Sacramento River - Willows","Burdick, Claude (Young, R/et al )","-",8,3.1936076749999998E-6,-8.7502314064317641,0,0,-8.7502314064317641]
["Sacramento River - Willows","Butler, Diane","-",264,1.05389053271E-4,-288.75763640128855,0,0,-288.75763640128855]
["Sacramento River - Willows","Butte Creek Farms Inc","-",419,1.6726520197199999E-4,-458.29336989508158,0,0,-458.29336989508158]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",150,5.9880143904E-5,-164.06683886443076,0,0,-164.06683886443076]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",100,3.9920095936E-5,-109.37789257628717,0,0,-109.37789257628717]
["Sacramento River - Willows","Carter MWC","-",410,1.63672393337E-4,-448.44935956113346,0,0,-448.44935956113346]
["Sacramento River - Willows","Charter, Mary (Formerly Beckley, Steven)","-",0,0,0,0,0,0]
["Sacramento River - Willows","Churkin, M Jr & C","-",0,0,0,0,0,0]
["Sacramento River - Willows","Conaway Consv Grp","-",592,2.36326967941E-4,-647.51712405129126,0,0,-647.51712405129126]
["Sacramento River - Willows","County of Sacramento","-",0,0,0,0,0,0]
["Sacramento River - Willows","Cummings, W","-",51,2.0359248927000001E-5,-55.782725212920091,0,0,-55.782725212920091]
["Sacramento River - Willows","Driver, Gary/et al","-",0,0,0,0,0,0]
["Sacramento River - Willows","Driver, J & C Trustees","-",0,0,0,0,0,0]
["Sacramento River - Willows","Driver, Gregory","-",0,0,0,0,0,0]
["Sacramento River - Willows","Driver, W/et al","-",67,2.6746464277000001E-5,-73.283188025783616,0,0,-73.283188025783616]
["Sacramento River - Willows","Dyer, J & Wing, J","-",198,7.9041789953000004E-5,-216.56822730028142,0,0,-216.56822730028142]
["Sacramento River - Willows","Eastside MWC","-",752,3.0019912143899999E-4,-822.52175217444665,0,0,-822.52175217444665]
["Sacramento River - Willows","Ehrke, A & B","-",0,0,0,0,0,0]
["Sacramento River - Willows","Empire Group, LLC","-",0,0,0,0,0,0]
["Sacramento River - Willows","Feather WD","-",3035,1.2115749116570001E-3,-3319.6190396886718,0,0,-3319.6190396886718]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",0,0,0,0,0,0]
["Sacramento River - Willows","Gillaspy, W (Kaelin, Cameron)","-",90,3.5928086342000002E-5,-98.440103317562489,0,0,-98.440103317562489]
["Sacramento River - Willows","Four Corners Farmland (formerly Giovannetti, B & M)","-",50,1.9960047968E-5,-54.688946288143583,0,0,-54.688946288143583]
["Sacramento River - Willows","Giusti, R & S","-",100,3.9920095936E-5,-109.37789257628717,0,0,-109.37789257628717]
["Sacramento River - Willows","Glenn-Colusa ID","-",91761,3.6631079231809999E-2,-100366.24800686396,0,0,-100366.24800686396]
["Sacramento River - Willows","Green Valley Corp","-",158,6.3073751579000001E-5,-172.81707027086253,0,0,-172.81707027086253]
["Sacramento River - Willows","Griffin, J/Prater","-",1255,5.0099720399599998E-4,-1372.6925518302121,0,0,-1372.6925518302121]
["Sacramento River - Willows","Hale, J/Marks, A","-",0,0,0,0,0,0]
["Sacramento River - Willows","Hatfield, R & B","-",16,6.3872153499999996E-6,-17.500462812863528,0,0,-17.500462812863528]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",0,0,0,0,0,0]
["Sacramento River - Willows","Henle Family Limited Partnership","-",0,0,0,0,0,0]
["Sacramento River - Willows","Howald Farms Inc","-",1156,4.6147630902000002E-4,-1264.4084381814414,0,0,-1264.4084381814414]
["Sacramento River - Willows","Jaeger, W & P","-",0,0,0,0,0,0]
["Sacramento River - Willows","Jansen, P & S","-",40,1.5968038373999999E-5,-43.751157029418899,0,0,-43.751157029418899]
["Sacramento River - Willows","Kary, C","-",0,0,0,0,0,0]
["Sacramento River - Willows","King, Ben ","-",0,0,0,0,0,0]
["Sacramento River - Willows","King, L","-",0,0,0,0,0,0]
["Sacramento River - Willows","KLSY, LLC","-",90,3.5928086342000002E-5,-98.440103317562489,0,0,-98.440103317562489]
["Sacramento River - Willows","Knights Landing Investors","-",0,0,0,0,0,0]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-",7,2.7944067160000001E-6,-7.6564524816552639,0,0,-7.6564524816552639]
["Sacramento River - Willows","Lauppe, Alan","-",0,0,0,0,0,0]
["Sacramento River - Willows","Lauppe, B ET UX","-",52,2.0758449886999999E-5,-56.876504140436502,0,0,-56.876504140436502]
["Sacramento River - Willows","Lauppe, B & K","-",72,2.8742469074E-5,-78.752082655145955,0,0,-78.752082655145955]
["Sacramento River - Willows","L.C. Dennis (Canal Farms)","-",223,8.9021813936999994E-5,-243.91270044435319,0,0,-243.91270044435319]
["Sacramento River - Willows","Leonard, James","-",0,0,0,0,0,0]
["Sacramento River - Willows","Lockett, W & J","-",0,0,0,0,0,0]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",480,1.9161646049299999E-4,-525.01388436672642,0,0,-525.01388436672642]
["Sacramento River - Willows","Lonon, M","-",425,1.6966040772799999E-4,-464.85604344922046,0,0,-464.85604344922046]
["Sacramento River - Willows","M C M Properties","-",447,1.7844282883400001E-4,-488.91917981622288,0,0,-488.91917981622288]
["Sacramento River - Willows","Maxwell ID","-",4500,1.796404317119E-3,-4922.0051659301826,0,0,-4922.0051659301826]
["Sacramento River - Willows","McClatchy Partners, LLC","-",29,1.1576827821000001E-5,-31.719588845917716,0,0,-31.719588845917716]
["Sacramento River - Willows","Meridian Farms WC","-",8751,3.4934075953569998E-3,-9571.6593793444245,0,0,-9571.6593793444245]
["Sacramento River - Willows","Micke, D & N","-",0,0,0,0,0,0]
["Sacramento River - Willows","Morehead, J/et ux","-",0,0,0,0,0,0]
["Sacramento River - Willows","Munson, J & D","-",0,0,0,0,0,0]
["Sacramento River - Willows","Natomas Basin Conserv","-",78,3.1137674830000003E-5,-85.314756209284809,0,0,-85.314756209284809]
["Sacramento River - Willows","Natomas Central MWC","-",14376,5.7389129917559999E-3,-15724.165836757837,0,0,-15724.165836757837]
["Sacramento River - Willows","Nelson, T & H","-",98,3.9121694016999997E-5,-107.19033472399424,0,0,-107.19033472399424]
["Sacramento River - Willows","O'Brien, J & F","-",225,8.9820215856000003E-5,-246.10025829664613,0,0,-246.10025829664613]
["Sacramento River - Willows","Odysseus Farms ","-",410,1.63672393337E-4,-448.44935956113346,0,0,-448.44935956113346]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",1160,4.6307311285699999E-4,-1268.7835538832871,0,0,-1268.7835538832871]
["Sacramento River - Willows","Pacific Realty Inc","-",732,2.9221510225100001E-4,-800.64617365699735,0,0,-800.64617365699735]
["Sacramento River - Willows","Pelger MWC","-",1433,5.7205497476300003E-4,-1567.3852006185241,0,0,-1567.3852006185241]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",1609,6.4231434360999999E-4,-1759.8902915518031,0,0,-1759.8902915518031]
["Sacramento River - Willows","Penner, R & L","-",0,0,0,0,0,0]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",129,5.1496923757E-5,-141.09748142220488,0,0,-141.09748142220488]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-",10493,4.1888156665620003E-3,-11477.022268023018,0,0,-11477.022268023018]
["Sacramento River - Willows","Provident ID","-",4175,1.6666640053269999E-3,-4566.5270150572496,0,0,-4566.5270150572496]
["Sacramento River - Willows","Quad-H-Ranches Inc","-",310,1.23752297402E-4,-339.07146698758623,0,0,-339.07146698758623]
["Sacramento River - Willows","RD Heer Capital (Oji, M/et al)","-",391,1.5608757511E-4,-427.6675599739404,0,0,-427.6675599739404]
["Sacramento River - Willows","Recl Dist # 108","-",26616,1.0625132734319E-2,-29112.019888086073,0,0,-29112.019888086073]
["Sacramento River - Willows","Recl Dist #1000","-",0,0,0,0,0,0]
["Sacramento River - Willows","Recl Dist #1004","-",10189,4.0674585749159997E-3,-11144.51347458957,0,0,-11144.51347458957]
["Sacramento River - Willows","Reische, E","-",0,0,0,0,0,0]
["Sacramento River - Willows","Reische, L","-",0,0,0,0,0,0]
["Sacramento River - Willows","Richter, H Jr/et al","-",1061,4.2355221788100003E-4,-1160.4994402345167,0,0,-1160.4994402345167]
["Sacramento River - Willows","River Garden Farms Co","-",375,1.4970035976000001E-4,-410.16709716107692,0,0,-410.16709716107692]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",300,1.19760287808E-4,-328.13367772886153,0,0,-328.13367772886153]
["Sacramento River - Willows","Rubio, E & E","-",3,1.197602878E-6,-3.2813367770694217,0,0,-3.2813367770694217]
["Sacramento River - Willows","Saeed, F","-",509,2.0319328831400001E-4,-556.73347321264418,0,0,-556.73347321264418]
["Sacramento River - Willows","Seaver, C","-",0,0,0,0,0,0]
["Sacramento River - Willows","Sutter MWC","-",43709,1.7448674732655E-2,-47807.983066138564,0,0,-47807.983066138564]
["Sacramento River - Willows","Swenson Farms ","-",325,1.29740311792E-4,-355.47815087293333,0,0,-355.47815087293333]
["Sacramento River - Willows","Sycamore MWC","-",7651,3.0542865400610001E-3,-8368.5025610052653,0,0,-8368.5025610052653]
["Sacramento River - Willows","T & P Farms","-",153,6.1077746782000006E-5,-167.34817564150021,0,0,-167.34817564150021]
["Sacramento River - Willows","Tarke, S","-",684,2.7305345620199999E-4,-748.14478522114666,0,0,-748.14478522114666]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-",1930,7.7045785156399998E-4,-2110.9933267201504,0,0,-2110.9933267201504]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",252,1.00598641759E-4,-275.63228929301084,0,0,-275.63228929301084]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",135,5.3892129514E-5,-147.66015497908364,0,0,-147.66015497908364]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",608,2.4271418329099999E-4,-665.01758686415474,0,0,-665.01758686415474]
["Sacramento River - Willows","Van Ruiten Brothers 880XR","-",371,1.4810355592199999E-4,-405.79198145649104,0,0,-405.79198145649104]
["Sacramento River - Willows","Wallace, J & J","-",0,0,0,0,0,0]
["Sacramento River - Willows","Wallace, K Trust","-",320,1.2774430699500001E-4,-350.00925624357097,0,0,-350.00925624357097]
["Sacramento River - Willows","Western Almonds (Knights Landing Properties)",null,1141,4.55488294629E-4,-1248.0017542933542,0,0,-1248.0017542933542]
["Sacramento River - Willows","Wisler, J",null,0,0,0,0,0,0]
["Sacramento River - Willows","Yocha Dehe Wintun Nation (Heidrick, M)",null,86,3.4331282504999998E-5,-94.064987615716561,0,0,-94.064987615716561]
["Sacramento River - Willows","Yockey, W","-",0,0,0,0,0,0]
["Total","Total Sacramento River - Willows","-",250219,9.9887664850036001E-2,-273684.26902528509,0,0,-273684.26902528509]
["San Luis Canal - Fresno","Westlands WD - SLC","-",778273,0.31068732824378698,-851258.60588970408,0,1520800.6426944423,669542.03680473822]
["San Luis Canal - Fresno","Westlands DD#2","-",2504,9.9959920223700004E-4,-2738.8224301090254,0,4800.5226261950984,2061.700196086073]
["Total","Total San Luis Canal - Fresno","-",780777,0.311686927446024,-853997.4283198131,0,1525601.1653206374,671603.7370008243]
["San Luis Canal - Tracy","Pacheco WD - SLC","-",5086,2.0303360793040002E-3,-5562.9596164273362,"-",0,-5562.9596164273362]
["San Luis Canal - Tracy","Panoche WD - SLC","-",32292,1.2890997379645001E-2,-35320.309070712407,1075.9653000000001,0,-34244.343770712403]
["San Luis Canal - Tracy","San Luis WD - SLC","-",35002,1.3972831979510001E-2,-38284.449959528145,"-",287836.20676528959,249551.75680576146]
["San Luis Canal - Tracy","Santa Nella County WD",null,0,0,0,"-",0,0]
["Total","Total San Luis Canal - Tracy","-",72380,2.8894165438459001E-2,-79167.718646667898,1075.9653000000001,287836.20676528959,209744.45341862171]
["Tehama-Colusa Canal","4-M WD","-",1778,7.0977930574199998E-4,-1944.7389300061666,0,"-",-1944.7389300061666]
["Tehama-Colusa Canal","Colusa County WD","-",52591,2.0994377653688001E-2,-57522.927484757485,0,171384.75022304815,113861.82273829066]
["Tehama-Colusa Canal","Cortina WD","-",939,3.7484970083900002E-4,-1027.058411291227,0,0,-1027.058411291227]
["Tehama-Colusa Canal","Davis WD - TCC","-",2904,1.1592795859810001E-3,-3176.3340004141742,0,0,-3176.3340004141742]
["Tehama-Colusa Canal","Dunnigan WD","-",13705,5.4710491480249998E-3,-14990.240177569745,8184.8856999999998,0,-6805.3544775697455]
["Tehama-Colusa Canal","Glenn Valley WD","-",1233,4.9221478289100001E-4,-1348.6294154659497,0,0,-1348.6294154659497]
["Tehama-Colusa Canal","Glide WD","-",6425,2.5648661638860001E-3,-7027.5295980209712,0,0,-7027.5295980209712]
["Tehama-Colusa Canal","Holthouse WD","-",446,1.7804362787399999E-4,-487.82540088870638,0,0,-487.82540088870638]
["Tehama-Colusa Canal","Kanawha WD","-",25428,1.01508819946E-2,-27812.610524281645,0,28391.420367806375,578.80984352473024]
["Tehama-Colusa Canal","Kirkwood WD","-",0,0,0,0,0,0]
["Tehama-Colusa Canal","La Grande WD","-",5119,2.0435097109630001E-3,-5599.0543209778389,0,0,-5599.0543209778389]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",12,4.7904115120000002E-6,-13.125347108277687,0,0,-13.125347108277687]
["Tehama-Colusa Canal","Orland-Artois WD","-",35690,1.4247482239548999E-2,-39036.969860451136,0,90717.274362186436,51680.3045017353]
["Tehama-Colusa Canal","Westside WD","-",24971,9.9684471561720008E-3,-27312.753555206698,23781.3766,0,-3531.3769552066988]
["Total","Total Tehama-Colusa Canal","-",171241,6.8359571481722003E-2,-187299.79702644004,31966.262299999999,290493.44495304092,135159.91022660091]
["Total","Total (excluding San Felipe Unit)","-",2505004,1.0000000000000031,-2739920.5841499586,615354.11434175947,2103930.8170389682,-20635.652769230772]
["San Felipe Unit","San Felipe Unit: San Benito County WD",2,12492,0.26482934068263703,1159.0150163239337,"-",16259.19276922274,17418.207785546674]
["San Felipe Unit","San Felipe Unit: Santa Clara Valley WD",2,34678,0.73517065931736303,3217.4449836760668,0,0,3217.4449836760668]
["Total","Total San Felipe Unit","-",47170,1,4376.4600000000009,0,16259.19276922274,20635.652769222739]
["Grand Total","Grand Total","-",2552174,"-",-2735544.1241499586,615354.11434175947,2120190.0098081911,-8.0326572060585022E-9]
[]
["Footnotes:"]
[]
["1/"]
[]
["Total 2024 Deliveries","Friant D & R - Class 2","Friant-Kern Canal - Class 2","Madera Canal - Class 2","Total per 2024 Schedule B-2"]
[2552174,210,284200,70507,2907091]
[]
["2/"]
["San Felipe Unit Contractors do not receive a Gianelli PGP regeneration credit therefore they have a separate Storage Allocation Expense."]
[]
["* See Schedule B-2 for name changes."]