{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Page_1","Page_2","Page_3","Page_4","Page_5","Page_6","Page_7","Page_8","Page_9","Page_10","Page_11","Page_12","Page_13","Page_14","Page_15","Page_16","Page_17","Page_18","Page_19","Page_20","Page_21","Page_22","Page_23","Page_24","Page_25","Page_26","Page_27","Page_28"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":60,"comments":1,"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":"Page_1","index":0,"n_rows":33,"n_cols":2,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["PAGE","FACILITIES"]
[2,"Black Butte D&R"]
[2,"Buchanan Unit"]
[2,"Clear Creek Unit"]
[2,"Colusa Basin Drain"]
[3,"Corning Canal"]
[3,"Cow Creek Unit"]
["3 - 4","Cross Valley Canal"]
["4 - 6","Delta-Mendota Canal"]
["6 - 7","Delta-Mendota Pool"]
["7","Friant Dam"]
["7 - 13","Friant-Kern Canal"]
["13","Hidden Unit"]
["14","Madera Canal"]
["15","New Melones D&R"]
["15","Sacramento River - Shasta"]
["16","Sacramento River - Willows"]
["17","San Felipe Unit"]
["17"," San Luis Canal - Tracy"]
["18"," San Luis Canal - Fresno"]
["18 - 19","Tehama-Colusa Canal"]
["20","Delta-Mendota Exchange"]
["21 - 24","Summary by Service Area"]
["25 - 27","Assignments of Historical Water"]
["28","Footnotes"]

{"sheet":"Page_2","index":1,"n_rows":62,"n_cols":7,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["\nYEAR","\"(BLACK BUTTE D&R) 4-E WD\"","\"(BLACK BUTTE D&R) STONY CREEK WD\"","\"(BLACK BUTTE D&R) TOTAL\"","\"(BUCHANAN UNIT) CHOWCHILLA WD-BU\"","\"(CLEAR CREEK UNIT) CLEAR CREEK CSD\"","\"(COLUSA BASIN DRAIN) COLUSA DRAIN MWC\""]
["Contract Max Acre Feet",20,2920,null,24000,5000,70000]
["1981",0,129,129,24000,4240,0]
["1982",0,0,0,24000,4826,0]
["1983",0,0,0,24000,13499,0]
["1984",0,0,0,24000,14436,0]
["1985",80,963,1043,24000,13813,0]
["1986",40,989,1029,24000,13944,0]
["1987",40,570,610,24000,19123,1027]
["1988",0,1296,1296,24000,7880,2259]
["1989",80,775,855,24000,6812,62054]
["1990",73,800,873,24000,12010,25976]
["1991",17,1003,1020,24000,6060,25701]
["1992",82,735,817,24000,3838,16852]
["1993",0,757,757,24000,3702,37024]
["1994",105,1247,1352,24000,13494,10581]
["1995",76,614,690,24000,4345,19364]
["1996",80,3327,3407,24000,2332,31710]
["1997",73,2739,2812,24000,6520,0]
["1998",76,2549,2625,24000,3161,0]
[1999,83,916,999,24000,3724,1108]
["2000",80,1292,1372,24000,4513,0]
["2001",51,1043,1094,24000,7223,23039]
["2002",109,1013,1122,24000,3735,-19049]
["2003",7,680,687,24000,4655,-10288]
["2004",20,805,825,24000,4721,0]
["2005",40,356,396,24000,3313,0]
["2006",1,513,514,24000,4170,0]
["2007",1,829,830,24000,7090,0]
["2008",0,867,867,24000,1470,0]
["2009",0,753,753,24000,2414,0]
["2010",0,694,694,24000,2465,0]
["2011",0,660,660,24000,2335,0]
["2012",0,197,197,24000,2570,0]
["2013",0,286,286,24000,7002,0]
["2014",0,348,348,24000,991,0]
["2015",0,237,237,24000,0,0]
["2016",0,170,170,24000,246,0]
["2017",0,66,66,24000,1296,0]
["2018",0,68,68,24000,1597,0]
["2019",0,133,133,24000,1519,0]
["2020",0,290,290,24000,1512,0]
["2021",0,113,113,24000,701,0]
[2022,0,67,67,24000,0,0]
["2023",0,119,119,24000,254,0]
["2024",0,84,84,24000,516,0]
["2025",2.8571428571428572,124.85714285714286,127.71428571428572,24000,871.28571428571433,10000]
["2026",2.8571428571428572,124.85714285714286,127.71428571428572,24000,871.28571428571433,10000]
["2027",2.8571428571428572,124.85714285714286,127.71428571428572,24000,871.28571428571433,10000]
["2028",2.8571428571428572,124.85714285714286,127.71428571428572,24000,871.28571428571433,10000]
["2029",2.8571428571428572,124.85714285714286,127.71428571428572,24000,871.28571428571433,10000]
["2030",2.8571428571428572,124.85714285714286,127.71428571428572,24000,871.28571428571433,10000]
["H&P/T",1231.1428571428573,31841.142857142848,33072.28571428571,1200000,229294.71428571426,287358]
["7 - Year Hist Avg (A-12)",2.8571428571428572,124.85714285714286,127.71428571428572,24000,871.28571428571433,10000]
["Projected Del. (A-2Ba)",14.285714285714286,624.28571428571433,638.57142857142867,120000,4356.4285714285716,50000]
["7-Years of Actual Del - XM",0,874,874,168000,6099,0]

{"sheet":"Page_3","index":2,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["\nYEAR","\"(CORNING CANAL) CORNING WD\"","\"(CORNING CANAL) PROBERTA WD\"","\"(CORNING CANAL) THOMES CREEK WD\"","\"(CORNING CANAL) TOTAL\"","\"(COW CREEK UNIT) BELLA VISTA WD\"","\"(CROSS VALLEY CANAL) COUNTY OF FRESNO\"","\"(CROSS VALLEY CANAL) COUNTY OF TULARE\"","\"(CROSS VALLEY CANAL) HILLS VALLEY ID\""]
["Contract Max Acre Feet",23000,3500,6400,null,17000,2400,3963,3346,""]
["1981",24639,6771,9246,40656,13064,5884,6112,4594]
["1982",24587,5175,6827,36589,10148,122,224,104]
["1983",22615,6777,5118,34510,11614,2997,4001,2543,""]
["1984",32418,6513,6196,45127,14226,5871,7892,5081]
["1985",26415,5720,8119,40254,12967,3088,4093,2335]
["1986",22710,5419,8296,36425,16942,207,697,222,""]
["1987",31447,5090,8886,45423,17343,5667,8948,5265,""]
["1988",26160,6935,9238,42333,14432,2919,5861,2888,""]
["1989",22850,5590,8111,36551,14310,2737,4841,2627,""]
["1990",14657,3122,5026,22805,18326,1615,3554,3477]
["1991",21596,1129,2477,25202,6340,285,1325,836,""]
["1992",-5209,1492,1861,-1856,5944,465,1315,836,""]
["1993",14848,4324,5172,24344,6987,562,994,1673,""]
["1994",13536,2628,3566,19730,18829,1050,2018,1421,""]
["1995",11971,2107,4404,18482,6918,0,29,0,""]
["1996",12227,2312,3106,17645,9632,0,0,0,""]
["1997",9261,2452,1235,12948,9725,0,0,0,""]
["1998",5741,1731,1545,9017,8591,49,0,348,""]
[1999,10484,3690,3518,17692,9764,-49,0,-348,""]
["2000",12019,3500,3813,19332,9757,2100,0,0,""]
["2001",11607,2100,3397,17104,11316,1350,2418,1506,""]
["2002",9908,2441,4098,16447,11354,87,4138,97,""]
["2003",9257,3289,3488,16034,13706,1946,-14,3612,""]
["2004",10056,3649,3068,16773,14476,1567,2036,2633]
["2005",9519,2862,3681,16062,8487,383,742,1465,""]
["2006",8759,2800,3003,14562,8616,0,0,0,""]
["2007",16919,2800,3405,23124,9087,1500,2654,1673,""]
["2008",11623,1482,2675,15780,7699,1200,1195,1338,""]
["2009",8732,1276,2144,12152,4576,300,1459,335,""]
["2010",8881,2493,3161,14535,4733,1350,2389,1506,""]
["2011",10811,2375,2779,15965,4874,0,6,641,""]
["2012",13916,2897,2795,19608,5781,0,-6,0,""]
["2013",13625,2756,3149,19530,12311,1800,3185,1968,""]
["2014",3401,42,1827,5270,588,0,0,0,""]
["2015",501,0,0,501,941,0,0,0,""]
["2016",7015,256,161,7432,2507,0,0,0,""]
["2017",6792,309,102,7203,2778,150,150,0,""]
["2018",7427,537,107,8071,2934,784,1337,873,""]
["2019",5414,34,113,5561,2104,716,1317,800,""]
["2020",7656,255,125,8036,8063,600,0,0,""]
[2021,1120,19,20,1159,634,0,0,0,""]
[2022,17,0,0,17,5,0,0,0,""]
["2023",5247,43,0,5290,16,0,500,0,""]
["2024",8839,99,0,8938,1032,0,0,0,""]
["2025",5102.8571428571431,141,52.142857142857146,5296,2112.5714285714284,300,450.57142857142856,239,""]
["2026",5102.8571428571431,141,52.142857142857146,5296,2112.5714285714284,300,450.57142857142856,239,""]
["2027",5102.8571428571431,141,52.142857142857146,5296,2112.5714285714284,300,450.57142857142856,239,""]
["2028",5102.8571428571431,141,52.142857142857146,5296,2112.5714285714284,300,450.57142857142856,239,""]
["2029",5102.8571428571431,141,52.142857142857146,5296,2112.5714285714284,300,450.57142857142856,239,""]
["2030",5102.8571428571431,141,52.142857142857146,5296,2112.5714285714284,300,450.57142857142856,239,""]
["H&P/T",582631.14285714296,118137,149370.85714285722,850139,387152.42857142852,51102,78113.428571428609,53783,""]
["7 - Year Hist Avg (A-12)",5102.8571428571431,141,52.142857142857146,5296,2112.5714285714284,300,450.57142857142856,239,""]
["Projected Del. (A-2Ba)",25514.285714285717,705,260.71428571428572,26480,10562.857142857141,1500,2252.8571428571427,1195,""]
["7-Years of Actual Del - XM",35720,987,365,37072,14788,2100,3154,1673,""]
[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,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,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]

{"sheet":"Page_4","index":3,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["\nYEAR","\"(CROSS VALLEY CANAL) KERN-TULARE WD\"","\"(CROSS VALLEY CANAL) LOWER TULE RIVER ID\"","\"(CROSS VALLEY CANAL) PIXLEY ID\"","\"(CROSS VALLEY CANAL) TRI-VALLEY WD\"","\"(CROSS VALLEY CANAL) TOTAL\"","\"(DELTA-MENDOTA CANAL) BANTA-CARBONA ID\"","\"(DELTA-MENDOTA CANAL) BYRON BETHANY ID\"","\"(DELTA-MENDOTA CANAL) DEL PUERTO WD\""]
["Contract Max Acre Feet",53000,31102,31102,1142,null,20000,19560,140190]
["1981",102024,61004,61004,2080,242702,18172.5,20461,154344]
["1982",4688,1264,2081,48,8531,9289.5,15399,105131]
["1983",55744,31070,31070,1140,128565,16090.5,20752,135903]
["1984",78747,47882,60868,2236,208577,20165.25,26333,190619]
["1985",56999,45002,32016,1091,144624,12320.5,19448,143872]
["1986",29233,2118,1534,99,34110,19858.5,16106,125581]
["1987",88623,58777,58777,2221,228278,19137,24014,152810]
["1988",58673,30266,30266,836,131709,13098.75,22111,153789]
["1989",48275,26023,36296,895,121694,17740.5,18675,119827]
["1990",35900,23197,24824,1187,93754,10727.25,13219,87692]
["1991",14744,7728,6737,285,31940,6062.25,5420,45772]
["1992",14574,7824,8915,285,34214,5849.25,5167,40834]
["1993",10649,5822,5822,571,26093,7815.75,9264,62632]
["1994",19934,10074,10186,428,45111,8326.5,9932,74003]
["1995",-1279,312,4894,266,4222,5529,16557,108456]
["1996",0,0,0,0,0,4877.25,15906,107381]
["1997",0,21250,21250,0,42500,18054,12745,106009]
["1998",0,8613,8613,0,17623,11897.25,9642,88329]
["1999",0,3375,-3375,0,-397,12580.5,12456,89632]
["2000",38229,25489,17358,9,83185,8940,10049,66102]
["2001",56066,24111,32542,514,118507,7011.75,10374,93404]
["2002",8048,26024,21524,823,60741,12946.5,10275,90693]
["2003",39966,6273,1773,64,53620,17439,10897,99167]
["2004",21219,9453,10094,438,47440,13573,17853,111975]
["2005",9664,6650,10791,354,30049,11273,14545,85094]
["2006",0,2469,2469,0,4938,17260,11256,77075]
["2007",26650,15551,15551,571,64150,7020,9383,74071]
["2008",11845,7236,7236,457,30507,8230,6302,41062]
["2009",9475,8315,8315,114,28313,2814,2684,33588]
["2010",5330,7350,7350,514,25789,6386,4839,30043]
["2011",30315,4528,4528,0,40018,7394,8492,74697]
["2012",0,4712,4712,0,9418,6403,7136,63708]
["2013",29916,10241,10241,457,57808,1600,1699,33000]
["2014",2064,3908,3708,0,9680,15,2237,8228]
["2015",271,-200,0,0,71,462,571,3711]
["2016",-271,0,0,0,-271,3138,422,3993]
["2017",0,0,0,300,600,184,3108,35121]
["2018",16717,10853,9563,298,40425,17372,6371,91610]
["2019",10431,6253,7543,273,27333,7066,3641,60779]
["2020",10660,6220,6220,0,23700,12805,4473,44323]
["2021",679,0,0,0,679,1974,2276,19271]
[2022,0,0,0,0,0,1675,77,3221]
["2023",987,0,0,0,1487,724,2704,43690]
["2024",0,12829,12869,0,25698,7417,14294,89335]
["2025",5639.1428571428569,5165,5170.7142857142853,81.571428571428569,17046,7004.7142857142853,4833.7142857142853,50318.428571428572]
["2026",5639.1428571428569,5165,5170.7142857142853,81.571428571428569,17046,7004.7142857142853,4833.7142857142853,50318.428571428572]
["2027",5639.1428571428569,5165,5170.7142857142853,81.571428571428569,17046,7004.7142857142853,4833.7142857142853,50318.428571428572]
["2028",5639.1428571428569,5165,5170.7142857142853,81.571428571428569,17046,7004.7142857142853,4833.7142857142853,50318.428571428572]
["2029",5639.1428571428569,5165,5170.7142857142853,81.571428571428569,17046,7004.7142857142853,4833.7142857142853,50318.428571428572]
["2030",5639.1428571428569,5165,5170.7142857142853,81.571428571428569,17046,7004.7142857142853,4833.7142857142853,50318.428571428572]
["H&P/T",979623.85714285704,620856,627189.28571428591,19343.428571428565,2430011,460742.53571428556,488567.28571428556,3771487.5714285718]
["7 - Year Hist Avg (A-12)",5639.1428571428569,5165,5170.7142857142853,81.571428571428569,17046,7004.7142857142853,4833.7142857142853,50318.428571428572]
["Projected Del. (A-2Ba)",28195.714285714283,25825,25853.571428571428,407.85714285714283,85230,35023.571428571428,24168.571428571428,251592.14285714287]
["7-Years of Actual Del - XM",39474,36155,36195,571,119322,49033,33836,352229]
[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,null,null,null,null,"",null,""]

{"sheet":"Page_5","index":4,"n_rows":71,"n_cols":11,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["\nYEAR","\"(DELTA-MENDOTA CANAL) EAGLE FIELD WD\"","\"(DELTA-MENDOTA CANAL) MERCY SPRINGS  WD  1/\"","\"(DELTA-MENDOTA CANAL) ORO LOMA WD  1/\"","\"(DELTA-MENDOTA CANAL) PACHECO WD - DMC\"","\"(DELTA-MENDOTA CANAL) PANOCHE WD - DMC\"","\"(DELTA-MENDOTA CANAL) PATTERSON WD\"","\"(DELTA-MENDOTA CANAL) SAN LUIS WD - DMC\"","\"(DELTA-MENDOTA CANAL) SANTA NELLA COUNTY WD - DMC\"","\"(DELTA-MENDOTA CANAL) WEST  SIDE ID  1/\""]
[null,4550,2842,600,26958,26958,16500,24000,null,5000]
["1981",4311,2791.977089,650,4868,62885,13687,55964,0,4889.3335778000001]
["1982",5420,2517.4651260000001,670,2013,45305,2242,36832,0,2503.3334585000002]
["1983",3717,2071.9983239999997,600,2610,35311,10062,56820,0,2500.000125]
["1984",4931,4041.0814069999997,682,3109,65979,22456,63588,0,3348.0001674]
["1985",5065,2614.1754979999996,599,2713,58298,16975,37806,0,2598.6667966]
["1986",4717,2096.8177999999998,568,3535,38741,13464,23382,0,2625.3334646000003,""]
["1987",3903,3751.164252,633,6633,40912,17651,29071,0,2374.0001186999998,""]
["1988",4738,2261.3538090000002,592,3265,39531,17217,31488,0,2465.6667899499998,""]
["1989",3179,2535.2238889999999,564,4164,32156,13558,25376,0,2533.0001266500003,""]
["1990",3539,2189.4629129999994,343,2982,21511,10377,7085,0,1344.6667339000001,""]
["1991",2305,851.99270200000024,146,1760,9031,5700,8172,0,402.33335345,""]
["1992",929,430.2755709999999,129,1502,4276,4346,8237,0,810.66670720000002,""]
["1993",2217,1562.5571829999999,354,446,4123,11398,8442,0,918.33337925000001,""]
["1994",2794,1568.976013,270,2263,4928,4179,7425,0,1548.6667441,""]
["1995",2660,1581.8136730000001,550,90,4644,18073,15000,0,1250.0000625,""]
["1996",4379,1233.699126,550,0,4020,9319,14971,0,997.33338320000007,""]
["1997",4821,2561.3271309999991,414,0,3874,17629,13234,0,2887.00014435,""]
["1998",3016,1821.2360319999998,619,0,3939,4160,7720,0,972.00004860000001,""]
["1999",3526,1839.9951967808217,419,0,5025,11687,14662,0,1371.3334018999999,""]
["2000",3224,1874,385,0,6527,10500,8893,0,1410.0000705,""]
["2001",810,1656,220,0,4796,7650,8935,0,1546.3334106500001,""]
["2002",2634,1615,407,0,5941,11299,7803,0,1793.66675635,""]
["2003",4073,1146,485,0,2955,9961,22274,0,1795.3334230999999,""]
["2004",4094,3340,309,0,4184,14050,21209,0,2112.5]
["2005",2295,0,579,0,7832,13200,13401,0,932.5,""]
["2006",3884,0,0,0,12951,10850,9796,0,1597.5,""]
["2007",4270,1550,297,0,8715,8362,30289,0,1250,""]
["2008",1888,361,240,0,2145,7480,8088,0,867,""]
["2009",0,929,60,0,3364,3850,3995,0,133,""]
["2010",1266,224,274,0,131,6441,2423,0,726.5,""]
["2011",4167,944,476,0,16999,8395,13075,0,1399,""]
["2012",2671,1232,203,0,6393,6600,17432,0,2013,""]
["2013",773,601,119,0,659,3300,989,0,683.5,""]
["2014",170,524,0,0,56,312,693,0,208,""]
["2015",168,0,0,0,0,0,1854,0,0,""]
["2016",228,103,0,0,0,825,740,0,125,""]
["2017",1966,450,177,0,14896,3000,3706,0,0,""]
["2018",3108,2685,37,0,10845,19140,3356,0,1211,""]
["2019",3177,1663,4,0,13257,9963,17124,0,0,""]
["2020",1623,1817,2,0,6419,4974,8606,0,654,""]
["2021",397,73,1,0,2544,1618,3776,0,92,""]
[2022,348,0,0,0,363,0,672,0,0,""]
["2023",1941,295,165,0,6234,13000,6459,0,0,""]
["2024",1773,681,2,0,11064,14598,12579,391,1499,""]
["2025",1766.7142857142858,1030.5714285714287,30.142857142857142,142.85714285714286,7246.5714285714284,9041.8571428571431,7510.2857142857147,115.85714285714286,493.71428571428572,""]
["2026",1766.7142857142858,1030.5714285714287,30.142857142857142,142.85714285714286,7246.5714285714284,9041.8571428571431,7510.2857142857147,115.85714285714286,493.71428571428572,""]
["2027",1766.7142857142858,1030.5714285714287,30.142857142857142,142.85714285714286,7246.5714285714284,9041.8571428571431,7510.2857142857147,115.85714285714286,493.71428571428572,""]
["2028",1766.7142857142858,1030.5714285714287,30.142857142857142,142.85714285714286,7246.5714285714284,9041.8571428571431,7510.2857142857147,115.85714285714286,493.71428571428572,""]
["2029",1766.7142857142858,1030.5714285714287,30.142857142857142,142.85714285714286,7246.5714285714284,9041.8571428571431,7510.2857142857147,115.85714285714286,493.71428571428572,""]
["2030",1766.7142857142858,1030.5714285714287,30.142857142857142,142.85714285714286,7246.5714285714284,9041.8571428571431,7510.2857142857147,115.85714285714286,493.71428571428572,""]
["H&P/T",131715.28571428574,70269.021306209412,13974.857142857141,42810.14285714287,677238.42857142887,467799.14285714296,738503.71428571409,1086.1428571428573,63350.787958535693,""]
["7 - Year Hist Avg (A-12)",1766.7142857142858,1030.5714285714287,30.142857142857142,142.85714285714286,7246.5714285714284,9041.8571428571431,7510.2857142857147,115.85714285714286,493.71428571428572,""]
["Projected Del. (A-2Ba)",8833.5714285714294,5152.8571428571431,150.71428571428572,714.28571428571433,36232.857142857145,45209.285714285717,37551.428571428572,579.28571428571433,2468.5714285714284,""]
["7-Years of Actual Del - XM",12367,7214,211,0,50726,63293,52572,391,3456,""]
[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,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,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,""]

{"sheet":"Page_6","index":5,"n_rows":71,"n_cols":10,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS"]
[""]
["\nYEAR","\"(DELTA-MENDOTA CANAL) WEST  STANISLAUS ID\"","\"(DELTA-MENDOTA CANAL) TOTAL\"","\"(DELTA-MENDOTA POOL) COELHO TRUST\"","\"(DELTA-MENDOTA POOL) FRESNO  SLOUGH WD\"","\"(DELTA-MENDOTA POOL) JAMES ID\"","\"(DELTA-MENDOTA POOL) LAGUNA WD\"","\"(DELTA-MENDOTA POOL) RECL DIST #1606\"","\"(DELTA-MENDOTA POOL) TRANQUILLITY ID\""]
["1981",56252,399275.81066680001,7079,4417,50834,1100,228,14335]
["1982",45088,272410.29858449998,4030,4651,31039,800,228,10734]
["1983",51579,338016.49844900001,3939,1782,6285,684,228,7148]
["1984",68772,474023.33157440001,7773,5889,68576,916,228,22256]
["1985",55148,357457.34229459998,4033,4152,34318,800,228,15346]
["1986",51734,302408.65126459999,3718,2291,21718,800,228,11458,""]
["1987",56650,357539.16437070002,4660,5533,49236,1600,228,14675,""]
["1988",52723,343279.77059894998,2197,3498,35504,800,99,15893,""]
["1989",49379,289686.72401564999,5311,3524,30778,800,252,9474,""]
["1990",25361,186370.37964689999,4779,3462,21680,400,100,11922,""]
["1991",12071,97693.576055450001,1471,559,8808,200,95,2829,""]
["1992",13400,85910.192278200004,1198,1472,9201,200,57,3450,""]
["1993",24898,134070.64056224999,3731,1314,17309,400,12,6875,""]
["1994",29905,147143.14275709999,2745,2021,14807,333,230,5893,""]
["1995",25000,199390.81373550001,62,2458,8658,635,0,6009,""]
["1996",39811,203445.28250919998,1768,6795,46806,1090,32,15205,""]
["1997",48599,230827.32727534999,2080,3144,31995,400,30,10515,""]
["1998",29300,161415.48608060001,2416,2316,11628,800,175,8912,""]
["1999",30484,183682.82859868082,1120,3840,35262,0,14,4131,""]
["2000",27763,145667.00007050001,1352,3179,23542,1080,250,11334,""]
["2001",28133,164536.08341065,1014,2209,16318,360,44,9331,""]
["2002",37520,182927.16675634999,1435,1884,23503,622,236,8591,""]
["2003",38351,208543.3334231,1664,4303,28646,600,0,11774,""]
["2004",35812,228511.5,1352,2413,25626,520,329,9654]
["2005",30928,180079.5,1076,2331,29148,40,35,2184,""]
["2006",37327,181996.5,2238,2144,24153,0,156,1957,""]
["2007",30598,175805,1920,1890,20550,542,66,5985,""]
["2008",17764,94427,0,1004,6440,320,173,5582,""]
["2009",4123,55540,1040,1312,9159,80,52,2818,""]
["2010",14079,66832.5,798,204,15337,360,88,6209,""]
["2011",16611,152649,1527,-94,14774,640,17,5550,""]
["2012",14493,128284,1107,400,19562,320,130,5507,""]
["2013",9515,52938.5,228,2000,7993,160,23,5716,""]
["2014",1255,13698,-228,0,525,0,28,-512,""]
["2015",7320,14086,377,0,1234,0,0,32,""]
["2016",71,9645,0,0,1016,0,0,690,""]
["2017",22,62630,1540,2358,5816,0,0,1533,""]
["2018",6188,161923,1357,3642,39634,400,40,6649,""]
["2019",30876,147550,822,2103,23877,600,66,10684,""]
["2020",22515,108211,398,897,9042,160,217,4120,""]
["2021",4778,36800,0,255,2420,0,0,0,""]
[2022,0,6356,0,0,0,0,0,0,""]
["2023",7981,83193,419,0,0,0,0,0,""]
["2024",37510,191143,1575,0,25619,320,0,6712,""]
["2025",15692.571428571429,105228,653,985.28571428571433,14370.285714285714,211.42857142857142,46.142857142857146,4023.5714285714284,""]
["2026",15692.571428571429,105228,653,985.28571428571433,14370.285714285714,211.42857142857142,46.142857142857146,4023.5714285714284,""]
["2027",15692.571428571429,105228,653,985.28571428571433,14370.285714285714,211.42857142857142,46.142857142857146,4023.5714285714284,""]
["2028",15692.571428571429,105228,653,985.28571428571433,14370.285714285714,211.42857142857142,46.142857142857146,4023.5714285714284,""]
["2029",15692.571428571429,105228,653,985.28571428571433,14370.285714285714,211.42857142857142,46.142857142857146,4023.5714285714284,""]
["2030",15692.571428571429,105228,653,985.28571428571433,14370.285714285714,211.42857142857142,46.142857142857146,4023.5714285714284,""]
["H&P/T",1321842.4285714282,8249387.3449790291,91039,103463.71428571426,994597.71428571409,21150.571428571435,4918.8571428571413,343301.42857142852,""]
["7 - Year Hist Avg (A-12)",15692.571428571429,105228,653,985.28571428571433,14370.285714285714,211.42857142857142,46.142857142857146,4023.5714285714284,""]
["Projected Del. (A-2Ba)",78462.857142857145,526140,3265,4926.4285714285716,71851.428571428565,1057.1428571428571,230.71428571428572,20117.857142857141,""]
["7-Years of Actual Del - XM",109848,735176,4571,6897,100592,1480,323,28165,""]
[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,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,null,null,""]
[null,null,null,null,null,null,null,null,null,""]

{"sheet":"Page_7","index":6,"n_rows":71,"n_cols":9,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["\nYEAR","\"(DELTA-MENDOTA POOL) TRANQUILLITY PUD\"","\"(DELTA-MENDOTA POOL) WESTLANDS WD - DMP\"","\"(DELTA-MENDOTA POOL) TOTAL\"","\"(FRIANT DAM) GRAVELLY FORD WD CLASS 2\"","\"(FRIANT-KERN CANAL) ARVIN-EDISON WSD CLASS 1\"","\"(FRIANT-KERN CANAL) ARVIN-EDISON WSD CLASS 2\"","\"(FRIANT-KERN CANAL) ARVIN-EDISON WSD TOTAL\""]
["1981",140,50954,129087,0,63616,20516,84132]
["1982",44,21444,72970,14000,10656,386858,397514]
["1983",44,59269,79379,14000,56006,308377,364383,""]
["1984",116,26593,132347,5740,23994,140052,164046]
["1985",24,17472,76373,2660,77698,32153,109851]
["1986",68,15106,55387,14280,2302,320641,322943,""]
["1987",54,7956,83942,0,60617,8987,69604,""]
["1988",88,20492,78571,0,44855,0,44855,""]
["1989",68,24326,74533,0,34479,0,34479,""]
["1990",54,1506,43903,0,25096,0,25096,""]
["1991",57,0,14019,0,40599,0,40599,""]
["1992",19,0,15597,0,47829,0,47829,""]
["1993",19,0,29660,12600,16578,259020,275598,""]
["1994",21,3240,29290,0,93658,23390,117048,""]
["1995",20,0,17842,11394,10801,239834,250635,""]
["1996",70,25984,97750,12830,45022,252916,297938,""]
["1997",75,3185,51424,12416,36512,175901,212413,""]
["1998",28,5563,31838,2659,59232,56131,115363,""]
["1999",27,7624,52018,7458,26583,70024,96607,""]
["2000",22,2716,43475,4430,80774,117688,198462,""]
["2001",19,3270,32565,3586,61846,10740,72586,""]
["2002",19,856,37146,8285,26930,33394,60324,""]
["2003",30,4313,51330,8018,39102,48147,87249,""]
["2004",98,13,40005,11596,70270,6377,76647]
["2005",67,0,34881,7367,48436,261317,309753,""]
["2006",41,0,30689,7503,26847,109472,136319,""]
["2007",6,0,30959,8193,42118,10334,52452,""]
["2008",49,102,13670,8533,34181,15584,49765,""]
["2009",0,0,14461,2400,35726,50428,86154,""]
["2010",20,446,23462,7968,25829,174078,199907,""]
["2011",23,0,22437,6032,36391,176681,213072,""]
["2012",21,0,27047,0,57012,12402,69414,""]
["2013",0,0,16120,0,32440,0,32440,""]
["2014",0,0,-187,0,5439,0,5439,""]
["2015",0,0,1643,0,0,0,0,""]
["2016",0,0,1706,999,12757,22197,34954,""]
["2017",0,21,11268,0,13890,44669,58559,""]
["2018",15,0,51737,665,53255,38261,91516,""]
["2019",0,83,38235,8861,32888,150429,183317,""]
["2020",0,0,14834,0,44065,0,44065,""]
["2021",14,0,2689,0,6135,0,6135,""]
[2022,0,0,0,0,25332,0,25332,""]
["2023",0,0,419,14962,29915,62383,92298,""]
["2024",0,0,34226,210,49503,47769,97272,""]
["2025",10,3571.4285714285716,23871.142857142855,2000,29354.285714285714,42248.857142857145,71603.142857142855,""]
["2026",10,3571.4285714285716,23871.142857142855,2000,29354.285714285714,42248.857142857145,71603.142857142855,""]
["2027",10,3571.4285714285716,23871.142857142855,2000,29354.285714285714,42248.857142857145,71603.142857142855,""]
["2028",10,3571.4285714285716,23871.142857142855,2000,29354.285714285714,42248.857142857145,71603.142857142855,""]
["2029",10,3571.4285714285716,23871.142857142855,2000,29354.285714285714,42248.857142857145,71603.142857142855,""]
["2030",10,3571.4285714285716,23871.142857142855,2000,29354.285714285714,42248.857142857145,71603.142857142855,""]
["H&P/T",1540,323962.57142857148,1883973.8571428577,231645,1843339.7142857141,3940643.1428571437,5783982.8571428563,""]
["7 - Year Hist Avg (A-12)",10,3571.4285714285716,23871.142857142855,2000,29354.285714285714,42248.857142857145,71603.142857142855,""]
["Projected Del. (A-2Ba)",50,17857.142857142859,119355.71428571428,10000,146771.42857142858,211244.28571428574,358015.71428571432,""]
["7-Years of Actual Del - XM",29,83,142140,24698,241093,298842,539935,""]
[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,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,null,null,null,null,null,null,null,""]

{"sheet":"Page_8","index":7,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["\nYEAR","\"(FRIANT-KERN CANAL) DELANO-EARLIMART ID CLASS 1\"","\"(FRIANT-KERN CANAL) DELANO-EARLIMART ID CLASS 2\"","\"(FRIANT-KERN CANAL) DELANO-EARLIMART ID TOTAL\"","\"(FRIANT-KERN CANAL) EXETER ID CLASS 1\"","\"(FRIANT-KERN CANAL) EXETER ID CLASS 2\"","\"(FRIANT-KERN CANAL) EXETER ID TOTAL\"","\"(FRIANT-KERN CANAL) FRESNO ID CLASS 1\"","\"(FRIANT-KERN CANAL) FRESNO ID CLASS 2\"","\"(FRIANT-KERN CANAL) FRESNO ID TOTAL\""]
["1981",145778,4470,150248,11866,1399,13265,25209,4245,29454]
["1982",74556,84930,159486,8920,22040,30960,23000,85211,108211]
["1983",107765,74500,182265,12273,7283,19556,661,75000,75661]
["1984",136305,35760,172065,11466,9120,20586,39339,30750,70089]
["1985",120890,9126,130016,11520,2280,13800,16785,10946,27731]
["1986",88435,84429,172864,9499,19380,28879,215,79703,79918]
["1987",111205,49,111254,10564,380,10944,20406,1601,22007]
["1988",97543,0,97543,10110,0,10110,14260,0,14260]
["1989",94873,0,94873,10396,0,10396,9322,0,9322]
["1990",85194,0,85194,7869,0,7869,2934,0,2934]
["1991",99320,0,99320,11520,0,11520,7238,0,7238]
["1992",100028,0,100028,9166,0,9166,2049,0,2049]
["1993",92059,67050,159109,10947,17100,28047,505,67500,68005]
["1994",104223,0,104223,9708,0,9708,10886,0,10886]
["1995",34195,39811,74006,8359,19000,27359,-9376,8014,-1362]
["1996",144493,71960,216453,12487,11020,23507,0,101874,101874]
["1997",103534,47815,151349,10942,5700,16642,0,41038,41038]
["1998",39775,5382,45157,9941,3586,13527,0,-333,-333]
["1999",71929,2068,73997,11364,3800,15164,0,27021,27021]
["2000",206775,42597,249372,11819,4639,16458,0,-3362,-3362]
["2001",105740,6230,111970,11747,1330,13077,0,3335,3335]
["2002",119156,6000,125156,10438,1737,12175,0,6503,6503]
["2003",97541,30595,128136,10460,2075,12535,0,3884,3884]
["2004",107320,5960,113280,10578,1520,12098,0,5450,5450]
["2005",110388,54300,164688,13439,5401,18840,0,728,728]
["2006",82140,60459,142599,7241,5259,12500,0,2870,2870]
["2007",99774,996,100770,8590,0,8590,0,4462,4462]
["2008",99953,3725,103678,9509,950,10459,0,3750,3750]
["2009",104131,19087,123218,13133,995,14128,0,24150,24150]
["2010",93758,63441,157199,7543,10776,18319,0,28652,28652]
["2011",85858,49240,135098,11902,2240,14142,0,4571,4571]
["2012",111209,2895,114104,7551,22,7573,0,136,136]
["2013",72122,0,72122,7740.0782608695654,0,7740.0782608695654,0,0,0]
["2014",19633,0,19633,2437,0,2437,0,0,0]
["2015",8790,0,8790,436,0,436,0,0,0]
["2016",75486,5316,80802,5990,1356,7346,0,6607,6607]
["2017",90625,44212,134837,10483,6281,16764,0,708,708]
["2018",103952,11227,115179,9823,6594,16417,0,7722,7722]
["2019",81390,74960,156350,10762,9842,20604,0,3845,3845]
["2020",110855,0,110855,7892,1826,9718,0,744,744]
["2021",28230,0,28230,3833,0,3833,0,0,0]
[2022,49642,0,49642,4602,120,4722,0,0,0]
["2023",79860,64725,144585,10515,10552,21067,0,9250,9250]
["2024",121816,29452,151268,12125,7061,19186,0,24020,24020]
["2025",82249.28571428571,25766.285714285714,108015.57142857142,8507.4285714285706,5142.1428571428569,13649.571428571428,0,6511.5714285714284,6511.5714285714284]
["2026",82249.28571428571,25766.285714285714,108015.57142857142,8507.4285714285706,5142.1428571428569,13649.571428571428,0,6511.5714285714284,6511.5714285714284]
["2027",82249.28571428571,25766.285714285714,108015.57142857142,8507.4285714285706,5142.1428571428569,13649.571428571428,0,6511.5714285714284,6511.5714285714284]
["2028",82249.28571428571,25766.285714285714,108015.57142857142,8507.4285714285706,5142.1428571428569,13649.571428571428,0,6511.5714285714284,6511.5714285714284]
["2029",82249.28571428571,25766.285714285714,108015.57142857142,8507.4285714285706,5142.1428571428569,13649.571428571428,0,6511.5714285714284,6511.5714285714284]
["2030",82249.28571428571,25766.285714285714,108015.57142857142,8507.4285714285706,5142.1428571428569,13649.571428571428,0,6511.5714285714284,6511.5714285714284]
["H&P/T",4611739.7142857127,1257364.7142857141,5869104.428571431,470549.64968944102,233516.85714285722,704066.50683229836,163433,709664.42857142887,873097.42857142887]
["7 - Year Hist Avg (A-12)",82249.28571428571,25766.285714285714,108015.57142857142,8507.4285714285706,5142.1428571428569,13649.571428571428,0,6511.5714285714284,6511.5714285714284]
["Projected Del. (A-2Ba)",411246.42857142852,128831.42857142857,540077.85714285704,42537.142857142855,25710.714285714283,68247.85714285713,0,32557.857142857141,32557.857142857141]
["7-Years of Actual Del - XM",575745,180364,756109,59552,35995,95547,0,45581,45581]
[null,"","","","","","","","",""]
[null,"","","","","","","","",""]
[null,"","","","","","","","",""]
[null,"","","","","","","","",""]
[null,"","","","","","","","",""]

{"sheet":"Page_9","index":8,"n_rows":71,"n_cols":11,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["\nYEAR","\"(FRIANT-KERN CANAL) GARFIELD  WD CLASS 1\"","\"(FRIANT-KERN CANAL) HILLS VALLEY ID CLASS 1\"","\"(FRIANT-KERN CANAL) INTERNATIONAL  WD CLASS 1\"","\"(FRIANT-KERN CANAL) IVANHOE ID 1/ CLASS 1\"","\"(FRIANT-KERN CANAL) IVANHOE ID 1/ CLASS 2\"","\"(FRIANT-KERN CANAL) IVANHOE ID 1/ TOTAL\"","\"(FRIANT-KERN CANAL KAWEAH DELTA WCD 1/ CLASS 1\"","\"(FRIANT-KERN CANAL) KAWEAH DELTA WCD 1/ CLASS 2\"","\"(FRIANT-KERN CANAL) KAWEAH DELTA WCD 1/ TOTAL\""]
["1981",3988,0,1367,9157.4025974025972,30.000000000000004,9187.4025974025972,0,0,0]
["1982",2695,0,1689,5725.909090909091,530,6255.909090909091,0,0,0]
["1983",3696,0,1547,7413.3766233766228,500.00000000000006,7913.3766233766228,0,0,0]
[1984,4530,0,1350,5959.7402597402597,240.00000000000003,6199.7402597402597,0,0,0]
["1985",3162,0,1093,7224.2857142857138,60.000000000000007,7284.2857142857138,0,0,0]
["1986",3038,0,1204,6114.2207792207791,520,6634.2207792207791,0,0,0,""]
["1987",3761,0,1033,5792.5974025974019,0,5792.5974025974019,0,0,0,""]
["1988",2369,0,982,6543.0519480519479,0,6543.0519480519479,0,0,0,""]
["1989",3427,0,1244,4952.6623376623374,0,4952.6623376623374,0,0,0,""]
["1990",3662,0,909,5324.9350649350645,0,5324.9350649350645,0,0,0,""]
["1991",2382,0,1199,6082.1428571428569,0,6082.1428571428569,0,0,0,""]
["1992",4178,0,785,6212.9870129870123,0,6212.9870129870123,0,0,0,""]
["1993",4077,0,1266,5370.5194805194806,450.00000000000006,5820.5194805194806,0,0,0,""]
["1994",3168,0,901,6042.4675324675318,0,6042.4675324675318,0,0,0,""]
["1995",1685,0,836,4219.9350649350645,438.92405063291142,4658.859115567976,0,0,0,""]
["1996",4319,0,1416,6956.6883116883109,351.07594936708864,7307.7642610553994,0,0,0,""]
["1997",3306,0,1189,6285.5844155844152,200.8860759493671,6486.4704915337825,0,0,0,""]
["1998",1117,0,283,6064.4155844155839,68.670886075949369,6133.086470491533,0,0,0,""]
["1999",5484,0,1502,7773.8311688311687,100,7873.8311688311687,0,0,0,""]
["2000",3228,0,1198,5695.5194805194806,121.39240506329115,5816.9118855827719,0,0,0,""]
["2001",3180,0,1413,6701.7532467532465,25,6726.7532467532465,0,0,0,""]
["2002",3855,0,1156,6646.8831168831166,45.696202531645575,6692.5793194147618,0,0,0,""]
["2003",3413,0,1276,6695,264.36708860759495,6959.3670886075952,0,0,0,""]
["2004",4077,0,1084,5839.0259740259735,40,5879.0259740259735,0,0,0]
["2005",3304,0,1057,8208.5714285714275,236.8987341772152,8445.4701627486429,0,0,0,""]
["2006",3521,0,1071,4303.5064935064929,279.87341772151899,4583.3799112280121,0,0,0,""]
["2007",1747,0,1091,5883.7662337662332,0,5883.7662337662332,0,0,0,""]
["2008",2886,0,1038,5082.6623376623374,25,5107.6623376623374,0,0,0,""]
["2009",2200,0,1359,5966.4935064935062,39.367088607594937,6005.8605951011014,0,0,0,""]
["2010",4542,0,964,7216,1360,8576,0,7400,7400,""]
["2011",1778,0,1080,5165,200,5365,1200,7400,8600,""]
["2012",2783,0,906,4011,300,4311,2019,0,2019,""]
["2013",3097,0,817,7141,0,7141,780,0,780,""]
["2014",831,608,31,0,0,0,236,0,236,""]
["2015",0,127,66,314,0,314,0,0,0,""]
["2016",1175,441,569,3775,36,3811,900,528,1428,""]
["2017",1356,724,618,5764,500,6264,60,7400,7460,""]
["2018",3290,1560,1178,6070,49,6119,2196,686,2882,""]
["2019",1423,1226,1059,4947,500,5447,1200,7413,8613,""]
["2020",3491,1104,733,4953,0,4953,0,0,0,""]
["2021",187,270,297,2800,0,2800,0,0,0,""]
[2022,2618,728,364,3413,-1,3412,0,0,0,""]
["2023",3360,993,885,9125,1000,10125,2202,14800,17002,""]
["2024",3677,1568,903,4698,500,5198,1382,7400,8782,""]
["2025",2578,1064.1428571428571,774.14285714285711,5143.7142857142853,292.57142857142856,5436.2857142857138,997.14285714285711,4328.4285714285716,5325.5714285714284,""]
["2026",2578,1064.1428571428571,774.14285714285711,5143.7142857142853,292.57142857142856,5436.2857142857138,997.14285714285711,4328.4285714285716,5325.5714285714284,""]
["2027",2578,1064.1428571428571,774.14285714285711,5143.7142857142853,292.57142857142856,5436.2857142857138,997.14285714285711,4328.4285714285716,5325.5714285714284,""]
["2028",2578,1064.1428571428571,774.14285714285711,5143.7142857142853,292.57142857142856,5436.2857142857138,997.14285714285711,4328.4285714285716,5325.5714285714284,""]
["2029",2578,1064.1428571428571,774.14285714285711,5143.7142857142853,292.57142857142856,5436.2857142857138,997.14285714285711,4328.4285714285716,5325.5714285714284,""]
["2030",2578,1064.1428571428571,774.14285714285711,5143.7142857142853,292.57142857142856,5436.2857142857138,997.14285714285711,4328.4285714285716,5325.5714285714284,""]
["H&P/T",144531,15733.857142857141,48652.85714285713,280494.22077922069,10766.580470162755,291260.80124938372,18157.857142857145,78997.571428571406,97155.428571428609,""]
["7 - Year Hist Avg (A-12)",2578,1064.1428571428571,774.14285714285711,5143.7142857142853,292.57142857142856,5436.2857142857138,997.14285714285711,4328.4285714285716,5325.5714285714284,""]
["Projected Del. (A-2Ba)",12890,5320.7142857142853,3870.7142857142853,25718.571428571428,1462.8571428571427,27181.428571428569,4985.7142857142853,21642.142857142859,26627.857142857145,""]
["7-Years of Actual Del - XM",18046,7449,5419,36006,2048,38054,6980,30299,37279,""]
[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,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,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Page_10","index":9,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["\nYEAR","\"(FRIANT-KERN CANAL) KERN TULARE WD 1/ CLASS 2\"","\"(FRIANT-KERN CANAL) LEWIS CREEK WD 1/ CLASS 1\"","\"(FRIANT-KERN CANAL) LINDMORE ID CLASS 1\"","\"(FRIANT-KERN CANAL) LINDMORE ID CLASS 2\"","\"(FRIANT-KERN CANAL) LINDMORE ID TOTAL\"","\"(FRIANT-KERN CANAL) LINDSAY-STRATHMORE ID CLASS 1\"","\"(FRIANT-KERN CANAL) LOWER TULE RIVER ID - FKC CLASS 1\"","\"(FRIANT-KERN CANAL) LOWER TULE RIVER ID - FKC CLASS 2\"","\"(FRIANT-KERN CANAL LOWER TULE RIVER ID - FKC TOTAL\""]
["1981",0,1250,34882,1620,36502,28744,89142,12400,101542]
["1982",0,1200,32747,25520,58267,27915,25644,288724,314368]
["1983",0,899,23514,22278,45792,20346,37829,244302,282131]
["1984",0,1442,46266,10560,56826,45088,100527,111754,212281]
["1985",0,1200,31531,2640,34171,26777,80838,25805,106643]
["1986",0,1200,32321,22880,55201,26985,14482,248879,263361]
["1987",0,1083,27644,0,27644,28555,95804,4760,100564]
["1988",0,945,35548,0,35548,27195,49578,0,49578]
["1989",0,1074,32121,0,32121,28217,59265,0,59265]
["1990",0,947,23917,0,23917,19730,48069,0,48069]
["1991",0,1041,29570,0,29570,23916,61014,0,61014]
["1992",0,1155,31047,0,31047,35335,46787,0,46787]
["1993",0,1200,34712,19800,54512,18462,61564,214200,275764]
["1994",0,960,26329,0,26329,33984,52678,0,52678]
["1995",0,1313,25302,22000,47302,17116,11725,164462,176187]
["1996",0,1087,34169,12760,46929,32403,107632,211263,318895]
["1997",0,1882,31112,12142,43254,31115,63700,136963,200663]
["1998",0,445,28692,3500,32192,7517,17689,43608,61297]
["1999",0,1165,37417,4400,41817,35447,87194,48346,135540]
["2000",0,144,32183,9688,41871,28321,59591,140157,199748]
["2001",0,0,37773,1100,38873,28841,71199,10684,81883]
["2002",0,0,30345,2011,32356,26873,58967,27736,86703]
["2003",0,0,32315,5480,37795,26187,42965,61135,104100]
["2004",0,3249,33559,1760,35319,29033,76682,30819,107501]
["2005",0,479,29152,6620,35772,25070,58860,156377,215237]
["2006",0,2246,30603,8156,38759,24692,53641,148510,202151]
["2007",0,397,24849,275,25124,19967,45430,0,45430]
["2008",0,727,32008,1100,33108,25891,61465,11900,73365]
["2009",0,924,27273,2163,29436,25083,61416,57489,118905]
["2010",0,1638,39175,12679,51854,29730,60268,148714,208982]
["2011",0,1032,20355,12346,32701,20451,13573,28690,42263]
["2012",0,448,30288,565,30853,24708,89018,2450,91468]
["2013",0,621.51724137931035,25942,0,25942,18759,46471,1594,48065]
["2014",0,153,6395,0,6395,3458,1503,0,1503]
["2015",0,0,0,0,0,40,2362,0,2362]
["2016",357,822,19279,1570,20849,15319,42949,16982,59931]
["2017",8802,1229,22180,19836,42016,25100,35658,144791,180449]
["2018",614,277,38509,2701,41210,26795,75138,35834,110972]
["2019",5046,1076,25463,19762,45225,21378,38137,151388,189525]
["2020",0,751,28371,0,28371,20181,72747,4330,77077]
["2021",0,169,9103,0,9103,10541,13875,0,13875]
[2022,0,657,14591,0,14591,15620,31398,0,31398]
["2023",4849,1143,22819,7437,30256,16422,67601,175901,243502]
["2024",5000,1537,39983,11216,51199,39551,57108,59648,116756]
["2025",2215.5714285714284,801.42857142857144,25548.428571428572,5873.7142857142853,31422.142857142859,21498.285714285714,50857.714285714283,61014.428571428572,111872.14285714286]
["2026",2215.5714285714284,801.42857142857144,25548.428571428572,5873.7142857142853,31422.142857142859,21498.285714285714,50857.714285714283,61014.428571428572,111872.14285714286]
["2027",2215.5714285714284,801.42857142857144,25548.428571428572,5873.7142857142853,31422.142857142859,21498.285714285714,50857.714285714283,61014.428571428572,111872.14285714286]
["2028",2215.5714285714284,801.42857142857144,25548.428571428572,5873.7142857142853,31422.142857142859,21498.285714285714,50857.714285714283,61014.428571428572,111872.14285714286]
["2029",2215.5714285714284,801.42857142857144,25548.428571428572,5873.7142857142853,31422.142857142859,21498.285714285714,50857.714285714283,61014.428571428572,111872.14285714286]
["2030",2215.5714285714284,801.42857142857144,25548.428571428572,5873.7142857142853,31422.142857142859,21498.285714285714,50857.714285714283,61014.428571428572,111872.14285714286]
["H&P/T",37961.428571428565,46016.088669950746,1404644.5714285718,321807.28571428556,1726451.8571428577,1191847.7142857141,2654329.2857142845,3536681.5714285718,6191010.8571428563]
["7 - Year Hist Avg (A-12)",2215.5714285714284,801.42857142857144,25548.428571428572,5873.7142857142853,31422.142857142859,21498.285714285714,50857.714285714283,61014.428571428572,111872.14285714286]
["Projected Del. (A-2Ba)",11077.857142857141,4007.1428571428573,127742.14285714287,29368.571428571428,157110.71428571429,107491.42857142857,254288.57142857142,305072.14285714284,559360.71428571432]
["7-Years of Actual Del - XM",15509,5610,178839,41116,219955,150488,356004,427101,783105]
[null,null,"","","","","","","",""]
[null,null,"","","","","","","",""]
[null,null,"","","","","","","",""]
[null,null,"","","","","","","",""]
[null,null,"","","","","","","",""]

{"sheet":"Page_11","index":10,"n_rows":71,"n_cols":9,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["\nYEAR","\n\"(FRIANT-KERN CANAL) ORANGE COVE ID \nCLASS 1\"","\n\"(FRIANT-KERN CANAL) PORTERVILLE ID\n CLASS 1\"\n","\n\"(FRIANT-KERN CANAL) PORTERVILLE ID\nCLASS 2\"","\n\"(FRIANT-KERN CANAL) PORTERVILLE ID\n TOTAL\"\n","\n\"(FRIANT-KERN CANAL) SAUCELITO ID\n CLASS 1\"\n","\n\"(FRIANT-KERN CANAL) SAUCELITO ID\nCLASS 2\"\n","\n\"(FRIANT-KERN CANAL) SAUCELITO ID\n TOTAL\"\n"]
["1981",39040,21892,2132,24024,22921,2078,24999]
["1982",34100,11956,34851,46807,21600,37562,59162]
["1983",35093,11027,30000,41027,24506,32800,57306]
["1984",47525,18166,14400,32566,12870,15303,28173]
["1985",37841,18956,2358,21314,27543,1753,29296]
["1986",38600,11464,31555,43019,18403,37408,55811,""]
["1987",30768,16746,600,17346,23215,656,23871,""]
["1988",37046,12250,0,12250,18465,0,18465,""]
["1989",36142,14396,0,14396,23202,0,23202,""]
["1990",26716,10910,0,10910,17203,0,17203,""]
["1991",35815,13104,0,13104,22495,0,22495,""]
["1992",48563,16274,0,16274,24096,0,24096,""]
["1993",34285,12520,27000,39520,17080,29520,46600,""]
["1994",36537,16685,0,16685,24808,0,24808,""]
["1995",23416,4960,29589,34549,14734,22820,37554,""]
["1996",43215,24325,17811,42136,25343,27957,53300,""]
["1997",30390,12958,17460,30418,18340,21568,39908,""]
["1998",28992,12370,3000,15370,12358,3280,15638,""]
["1999",37039,18385,6000,24385,28678,6560,35238,""]
["2000",51537,14693,8154,22847,20712,19337,40049,""]
["2001",37124,14548,2100,16648,22367,1640,24007,""]
["2002",37731,16241,2743,18984,21188,2999,24187,""]
["2003",35039,15671,10704,26375,21651,9497,31148,""]
["2004",49042,15129,1500,16629,21822,2624,24446]
["2005",32162,15870,15914,31784,21294,22610,43904,""]
["2006",34213,14642,14010,28652,22828,20191,43019,""]
["2007",26652,10110,0,10110,11770,0,11770,""]
["2008",37027,13018,1500,14518,21201,1640,22841,""]
["2009",32059,16645,9010,25655,20290,10207,30497,""]
["2010",40628,25535,7918,33453,24935,16026,40961,""]
["2011",38060,11455,3487,14942,18820,14158,32978,""]
["2012",20489,11904,2568,14472,17995,38,18033,""]
["2013",30705,10756.875,0,10756.875,13587,0,13587,""]
["2014",4890,1388,0,1388,5271,0,5271,""]
["2015",3676,0,0,0,182,0,182,""]
["2016",21904,11180,2100,13280,11194,2296,13490,""]
["2017",21054,14883,11226,26109,15697,16593,32290,""]
["2018",58439,9845,3621,13466,19226,4944,24170,""]
["2019",31520,18131,58915.16,77046.16,19166,17057,36223,""]
["2020",37740,10683,-28526,-17843,20964,0,20964,""]
["2021",9864,2981,0,2981,886,0,886,""]
[2022,2522,4215,0,4215,2450,0,2450,""]
["2023",29664,12844,29027,41871,15523,32800,48323,""]
["2024",44111,16331,11455,27786,29625,8813,38438,""]
["2025",30551.428571428572,10718.571428571429,10641.737142857144,21360.308571428573,15405.714285714286,9087.7142857142862,24493.428571428572,""]
["2026",30551.428571428572,10718.571428571429,10641.737142857144,21360.308571428573,15405.714285714286,9087.7142857142862,24493.428571428572,""]
["2027",30551.428571428572,10718.571428571429,10641.737142857144,21360.308571428573,15405.714285714286,9087.7142857142862,24493.428571428572,""]
["2028",30551.428571428572,10718.571428571429,10641.737142857144,21360.308571428573,15405.714285714286,9087.7142857142862,24493.428571428572,""]
["2029",30551.428571428572,10718.571428571429,10641.737142857144,21360.308571428573,15405.714285714286,9087.7142857142862,24493.428571428572,""]
["2030",30551.428571428572,10718.571428571429,10641.737142857144,21360.308571428573,15405.714285714286,9087.7142857142862,24493.428571428572,""]
["H&P/T",1632283.5714285718,652354.30357142887,448032.58285714302,1100386.8864285713,910938.28571428591,497261.28571428556,1408199.5714285718,""]
["7 - Year Hist Avg (A-12)",30551.428571428572,10718.571428571429,10641.737142857144,21360.308571428573,15405.714285714286,9087.7142857142862,24493.428571428572,""]
["Projected Del. (A-2Ba)",152757.14285714287,53592.857142857145,53208.685714285719,106801.54285714286,77028.571428571435,45438.571428571435,122467.14285714287,""]
["7-Years of Actual Del - XM",213860,75030,74492.160000000003,149522.16,107840,63614,171454,""]
[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,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]

{"sheet":"Page_12","index":11,"n_rows":71,"n_cols":11,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["YEAR","\n\"(FRIANT-KERN CANAL) SHAFTER-WASCO ID\n CLASS 1\"","\n\"(FRIANT-KERN CANAL) SHAFTER-WASCO ID\nCLASS 2\"","\n\"(FRIANT-KERN CANAL) SHAFTER-WASCO ID\nTOTAL\"","\n\"(FRIANT-KERN CANAL) SO SAN JOAQUIN MUD   1/\nCLASS 1\"","\n\"(FRIANT-KERN CANAL) SO SAN JOAQUIN MUD   1/\n CLASS 2\"","\n\"(FRIANT-KERN CANAL) SO SAN JOAQUIN MUD   1/\nTOTAL\"","\n\"(FRIANT-KERN CANAL) STONE CORRAL ID\nCLASS 1\"","\n\"(FRIANT-KERN CANAL) TEA POT DOME WD\n CLASS 1\"","\n\"(FRIANT-KERN CANAL) TERRA BELLA ID\n CLASS 1\""]
["1981",63709,2917,66626,110326,2700,113026,10647,9972,29415]
["1982",31594,45936,77530,77645,50400,128045,8667,3990,29036]
["1983",54680,39600,94280,85147,45000,130147,9347,6855,10256]
["1984",60792,19008,79800,128302,21600,149902,12662,11363,49430]
["1985",59602,2696,62298,101545,2345,103890,9974,6582,27732]
["1986",33016,43767,76783,80970,50469,131439,10189,7732,29689,""]
["1987",54379,0,54379,91239,0,91239,6668,5553,22176,""]
["1988",43351,0,43351,91277,0,91277,10812,6801,26648,""]
["1989",49900,0,49900,93592,0,93592,9019,6505,28085,""]
["1990",32445,0,32445,71559,0,71559,7368,5945,19976]
["1991",44297,0,44297,83273,0,83273,9208,6060,28257,""]
["1992",56534,0,56534,112028,0,112028,10266,7956,29794,""]
["1993",56306,36090,92396,89746,40500,130246,9463,6689,26363,""]
["1994",43581,0,43581,98675,0,98675,6835,7200,23832,""]
["1995",26702,37254,63956,44312,45000,89312,8763,6300,28641,""]
["1996",48755,29000,77755,123086,26100,149186,8300,7551,28649,""]
["1997",37935,30896,68831,95959,27000,122959,10099,6998,27252,""]
["1998",18502,3966,22468,56362,12406,68768,3897,4710,20845,""]
["1999",64577,7834,72411,116775,9000,125775,9707,9804,31422,""]
["2000",57545,14189,71734,121599,10544,132143,13147,6670,28290,""]
["2001",55149,1493,56642,96037,2250,98287,9493,7648,28670,""]
["2002",47322,3617,50939,100978,4114,105092,9452,7059,28624,""]
["2003",43719,15043,58762,99641,19406,119047,11568,6013,25321,""]
["2004",60474,2752,63226,101470,3600,105070,10741,7745,27375]
["2005",42087,23272,65359,72935,5225,78160,8590,7122,28686,""]
["2006",47145,22226,69371,105434,6625,112059,8362,6342,30598,""]
["2007",35119,650,35769,74371,0,74371,6790,6108,17280,""]
["2008",47132,1980,49112,85111,2250,87361,10428,6897,27197,""]
["2009",40704,8105,48809,103423,14030,117453,8972,6772,29726,""]
["2010",57425,17103,74528,93773,24080,117853,10844,7386,27043,""]
["2011",42769,15541,58310,67095,68231,135326,10791,6863,26390,""]
["2012",36697,145,36842,90874,0,90874,5377,4486,19257,""]
["2013",38300,0,38300,63588,0,63588,7103,4171.2,16568,""]
["2014",8763,2505,11268,9912,0,9912,1976,795,3853,""]
["2015",0,0,0,288,0,288,1000,0,0,""]
["2016",29268,2826,32094,54042,3211,57253,5343,4047,15601,""]
["2017",34617,43526,78143,75392,45000,120392,10388,5427,22029,""]
["2018",50396,5934,56330,97799,5429,103228,9860,6296,26019,""]
["2019",39982,29504,69486,86060,41963,128023,9912,7289,27933,""]
["2020",49696,-33,49663,80264,0,80264,4765,5158,16322,""]
["2021",16156,0,16156,38185,3352,41537,1695,3303,5642,""]
[2022,20309,0,20309,34466,0,34466,6648,2871,10740,""]
["2023",38008,10788,48796,90718,45000,135718,10816,6814,32294,""]
["2024",67472,22411,89883,99325,22984,122309,9235,7248,27532,""]
["2025",40288.43,9800.57,50089,75259.570000000007,16961.14,92220.71,7561.57,5568.43,20926,""]
["2026",40288.43,9800.57,50089,75259.570000000007,16961.14,92220.71,7561.57,5568.43,20926,""]
["2027",40288.43,9800.57,50089,75259.570000000007,16961.14,92220.71,7561.57,5568.43,20926,""]
["2028",40288.43,9800.57,50089,75259.570000000007,16961.14,92220.71,7561.57,5568.43,20926,""]
["2029",40288.43,9800.57,50089,75259.570000000007,16961.14,92220.71,7561.57,5568.43,20926,""]
["2030",40288.43,9800.57,50089,75259.570000000007,16961.14,92220.71,7561.57,5568.43,20926,""]
["H&P/T",2128641.5799999996,601344.41999999969,2729986,4146155.419999999,761580.84000000008,4907736.26,420556.42000000004,308506.77999999997,1192044,""]
["7 - Year Hist Avg (A-12)",40288.43,9800.57,50089,75259.570000000007,16961.14,92220.71,7561.57,5568.43,20926,""]
["Projected Del. (A-2Ba)",201442.15,49002.85,250445,376297.85000000003,84805.7,461103.55000000005,37807.85,27842.15,104630,""]
["7-Years of Actual Del - XM",282019,68604,350623,526817,118728,645545,52931,38979,146482,""]
[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,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,null,null,""]

{"sheet":"Page_13","index":12,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["YEAR","\n\"(FRIANT-KERN CANAL FRIANT (FKC)) TRI-VALLEY WD \nCLASS 1\"","\n\"(FRIANT-KERN CANAL FRIANT (FKC)) TULARE ID\n CLASS 1\"","\n\"(FRIANT-KERN CANAL FRIANT (FKC)) TULARE ID\nCLASS 2\"","\n\"(FRIANT-KERN CANAL FRIANT (FKC)) TULARE ID\nTOTAL\"","\n\"(FRIANT-KERN CANAL(FKC)) \nTOTAL\nCLASS 1\"\n","\n\"(FRIANT-KERN CANAL (FKC)) \nTOTAL\nCLASS 2\"\n","\n\"(FRIANT-KERN CANAL (FKC)) \nTOTAL\"\n","\n\"(HIDDEN UNIT) MADERA ID\""]
["1981",0,59218,5596,64814,782139.40259740257,60103,842242.40259740257,24000]
["1982",0,6147,169422,175569,439482.90909090906,1231984,1671466.9090909092,24000]
["1983",0,24469,141000,165469,533329.37662337662,1020640,1553969.3766233767,24000]
["1984",0,34569,57810,92379,791945.74025974027,466357,1258302.7402597403,24000]
["1985",0,33553,15820,49373,702046.28571428568,107982,810028.28571428568,24000]
["1986",0,24552,148224,172776,440410.22077922081,1087855,1528265.2207792208,24000]
["1987",0,25114,2820,27934,642322.59740259743,19853,662175.59740259743,24000]
["1988",0,35860,0,35860,572438.0519480519,0,572438.0519480519,24000]
["1989",0,29659,0,29659,569870.6623376623,0,569870.6623376623,24000]
["1990",0,21435,0,21435,437208.93506493507,0,437208.93506493507,24000]
["1991",0,36827,0,36827,563217.14285714284,0,563217.14285714284,24000]
["1992",0,23337,0,23337,613419.98701298703,0,613419.98701298703,24000]
["1993",0,16621,126900,143521,515813.51948051946,905130,1420943.5194805195,24000]
["1994",0,53569,0,53569,654259.46753246756,23390,677649.46753246756,24000]
["1995",0,891,63463,64354,264894.93506493507,691685.92405063286,956580.85911556799,24000]
["1996",0,40640,163006,203646,739848.68831168837,926018.07594936714,1665866.7642610555,24000]
["1997",0,8137,75946,84083,537645.58441558445,592629.8860759493,1130275.4704915336,24000]
["1998",0,21297,24316,45613,350088.41558441555,158910.67088607594,508999.08647049149,24000]
["1999",0,30566,0,30566,632811.83116883121,185153,817964.83116883121,24000]
["2000",0,73323,85594,158917,817244.51948051946,449346.39240506326,1266590.9118855828,24000]
["2001",0,28038,6464,34502,627514.75324675324,47391,674905.75324675324,24000]
["2002",0,40906,8921,49827,593867.88311688311,99820.696202531646,693688.5793194148,24000]
["2003",0,31334,40206,71540,549911,246436.3670886076,796347.36708860763,24000]
["2004",0,34213,30931,65144,669702.02597402595,93333,763035.02597402595,24000]
["2005",0,19507,115677,135184,546646.57142857136,667677.89873417723,1214324.4701627486,24000]
["2006",0,26506,69755,96261,532375.50649350649,467812.87341772148,1000188.379911228,24000]
["2007",0,19088,0,19088,457134.76623376622,16717,473851.76623376622,24000]
["2008",0,32462,7050,39512,553213.6623376623,51454,604667.6623376623,24000]
["2009",0,28094,39881,67975,563896.49350649351,235584.3670886076,799480.86059510114,24000]
["2010",0,57564,71829,129393,615796,584056,1199852,24000]
["2011",0,5088,18289,23377,426116,401074,827190,24000]
["2012",0,33341,7211,40552,570373,28732,599105,24000]
["2013",0,21975,0,21975,422684.67050224886,1594,424278.67050224886,24000]
["2014",0,6455,0,6455,84027,2505,86532,24000]
["2015",9,0,0,0,17290,0,17290,24000]
["2016",75,22759,10061,32820,354875,75443,430318,24000]
["2017",119,21564,3257,24821,428857,396801,825658,24000]
["2018",604,34164,18426,52590,634691,142042,776733,24000]
["2019",461,33341,67637,100978,494744,638261.16,1133005.1600000001,24000]
["2020",135,18459,1699,20158,539329,-19960,519369,24000]
["2021",106,7809,0,7809,162067,3352,165419,24000]
[2022,59,7102,0,7102,240347,119,240466,24000]
["2023",287,21922,39559,61481,503730,508071,1011801,24000]
["2024",241,35021,26471,61492,669992,284200,954192,24000]
["2025",270.42857142857144,22545.428571428572,21970.285714285714,44515.71428571429,458469.57142857142,221855.01857142858,680324.59,24000]
["2026",270.42857142857144,22545.428571428572,21970.285714285714,44515.71428571429,458469.57142857142,221855.01857142858,680324.59,24000]
["2027",270.42857142857144,22545.428571428572,21970.285714285714,44515.71428571429,458469.57142857142,221855.01857142858,680324.59,24000]
["2028",270.42857142857144,22545.428571428572,21970.285714285714,44515.71428571429,458469.57142857142,221855.01857142858,680324.59,24000]
["2029",270.42857142857144,22545.428571428572,21970.285714285714,44515.71428571429,458469.57142857142,221855.01857142858,680324.59,24000]
["2030",270.42857142857144,22545.428571428572,21970.285714285714,44515.71428571429,458469.57142857142,221855.01857142858,680324.59,24000]
["H&P/T",3718.5714285714294,1321768.5714285718,1795062.7142857141,3116831.2857142845,25610437.034138605,14230685.423327308,39841122.457465932,1200000]
["7 - Year Hist Avg (A-12)",270.42857142857144,22545.428571428572,21970.285714285714,44515.71428571429,458469.57142857142,221855.01857142858,680324.59,24000]
["Projected Del. (A-2Ba)",1352.1428571428573,112727.14285714287,109851.42857142857,222578.57142857142,2292347.8571428573,1109275.0928571429,3401622.95,120000]
["7-Years of Actual Del - XM",1893,157818,153792,311610,3244900,1556085.1600000001,4800985.16,168000]
[null,null,"","","",null,null,"",""]

{"sheet":"Page_14","index":13,"n_rows":71,"n_cols":16,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["YEAR","\n(MADERA CANAL (MC)) CHOWCHILLA WD\n CLASS 1","\n(MADERA CANAL (MC)) CHOWCHILLA WD\n CLASS 2","\n(MADERA CANAL (MC)) CHOWCHILLA WD\n TOTAL","\n(MADERA CANAL (MC)) MADERA ID\nCLASS 1  ","\n(MADERA CANAL (MC)) MADERA ID\n CLASS 2","\n(MADERA CANAL (MC)) MADERA ID TOTAL","\n(MADERA CANAL (MC)) TOTAL\n CLASS 1  ","\n(MADERA CANAL (MC)) TOTAL \nCLASS 2","\n(MADERA CANAL (MC))\nTOTAL"]
["1981",71804,9638,81442,116315,13344,129659,188119,22982,211101]
["1982",36013,184000,220013,55599,215760,271359,91612,399760,491372,""]
["1983",73720,160000,233720,78499,186000,264499,152219,346000,498219]
["1984",47144,76800,123944,116115,89222,205337,163259,166022,329281]
["1985",63123,12966,76089,90717,46310,137027,153840,59276,213116]
["1986",33718,174400,208118,65782,196219,262001,99500,370619,470119,"","","","","",""]
["1987",76475,0,76475,98481,0,98481,174956,0,174956,"","","","","",""]
["1988",43020,0,43020,78357,0,78357,121377,0,121377,"","","","","",""]
["1989",54002,0,54002,89770,0,89770,143772,0,143772,"","","","","",""]
["1990",38739,0,38739,60084,0,60084,98823,0,98823,"","","","","",""]
["1991",55044,0,55044,85089,0,85089,140133,0,140133,"","","","","",""]
["1992",45650,0,45650,70549,0,70549,116199,0,116199,"","","","","",""]
["1993",33664,144000,177664,43800,167400,211200,77464,311400,388864,"","","","","",""]
["1994",73117,0,73117,124760,0,124760,197877,0,197877,"","","","","",""]
["1995",0,44314,44314,12447,158253,170700,12447,202567,215014,"","","","","",""]
["1996",65924,207719,273643,118420,134506,252926,184344,342225,526569,"","","","","",""]
["1997",61669,82288,143957,69107,102217,171324,130776,184505,315281,"","","","","",""]
["1998",47154,14865,62019,74834,18500,93334,121988,33365,155353,"","","","","",""]
["1999",76220,34574,110794,89171,37947,127118,165391,72521,237912,"","","","","",""]
["2000",51612,64814,116426,70571,60789,131360,122183,125603,247786,"","","","","",""]
["2001",58953,4800,63753,104397,16092,120489,163350,20892,184242,"","","","","",""]
["2002",55073,14538,69611,89142,17012,106154,144215,31550,175765,"","","","","",""]
["2003",54511,33812,88323,69821,44612,114433,124332,78424,202756,"","","","","",""]
["2004",55000,13991,68991,103932,14880,118812,158932,28871,187803]
["2005",49731,73057,122788,38955,24318,63273,88686,97375,186061,"","","","","",""]
["2006",45211,61481,106692,35788,19937,55725,80999,81418,162417,"","","","","",""]
["2007",50514,0,50514,115033,0,115033,165547,0,165547,"","","","","",""]
["2008",55159,8000,63159,85282,9300,94582,140441,17300,157741,"","","","","",""]
["2009",55135,39990,95125,72794,33461,106255,127929,73451,201380,"","","","","",""]
["2010",42899,98674,141573,78616,92501,171117,121515,191175,312690,"","","","","",""]
["2011",43251,38547,81798,40579,56434,97013,83830,94981,178811,"","","","","",""]
["2012",52185,3209,55394,95509,229,95738,147694,3438,151132,"","","","","",""]
["2013",37184,0,37184,43059,0,43059,80243,0,80243,"","","","","",""]
["2014",2076,0,2076,14758,0,14758,16834,0,16834,"","","","","",""]
["2015",0,0,0,1509,0,1509,1509,0,1509,"","","","","",""]
["2016",44010,11417,55427,63750,13272,77022,107760,24689,132449,"","","","","",""]
["2017",46792,30347,77139,56992,18072,75064,103784,48419,152203,"","","","","",""]
["2018",56705,14820,71525,99896,24501,124397,156601,39321,195922,"","","","","",""]
["2019",43666,66174,109840,62168,38116,100284,105834,104290,210124,"","","","","",""]
["2020",49310,2405,51715,84878,1406,86284,134188,3811,137999,"","","","","",""]
["2021",10398,0,10398,21876,0,21876,32274,0,32274,"","","","","",""]
[2022,28642,0,28642,41559,0,41559,70201,0,70201,"","","","","",""]
["2023",63672,0,63672,67968,0,67968,131640,0,131640,"","","","","",""]
["2024",75753,35802,111555,128942,34705,163647,204695,70507,275202,"","","","","",""]
["2025",46878,17028.714285714286,63906.71428571429,72469.571428571435,14104,86573.571428571435,119347.57142857143,31132.714285714286,150480.28571428571,"","","","","",""]
["2026",46878,17028.714285714286,63906.71428571429,72469.571428571435,14104,86573.571428571435,119347.57142857143,31132.714285714286,150480.28571428571,"","","","","",""]
["2027",46878,17028.714285714286,63906.71428571429,72469.571428571435,14104,86573.571428571435,119347.57142857143,31132.714285714286,150480.28571428571,"","","","","",""]
["2028",46878,17028.714285714286,63906.71428571429,72469.571428571435,14104,86573.571428571435,119347.57142857143,31132.714285714286,150480.28571428571,"","","","","",""]
["2029",46878,17028.714285714286,63906.71428571429,72469.571428571435,14104,86573.571428571435,119347.57142857143,31132.714285714286,150480.28571428571,"","","","","",""]
["2030",46878,17028.714285714286,63906.71428571429,72469.571428571435,14104,86573.571428571435,119347.57142857143,31132.714285714286,150480.28571428571,"","","","","",""]
["H&P/T",2404910,1863614.2857142859,4268524.2857142854,3660487.4285714282,1969939,5630426.428571431,6065397.428571431,3833553.2857142845,9898950.7142857127,"","","","","",""]
["7 - Year Hist Avg (A-12)",46878,17028.714285714286,63906.71428571429,72469.571428571435,14104,86573.571428571435,119347.57142857143,31132.714285714286,150480.28571428571,"","","","","",""]
["Projected Del. (A-2Ba)",234390,85143.571428571435,319533.57142857148,362347.85714285716,70520,432867.85714285716,596737.85714285716,155663.57142857142,752401.42857142864,"","","","","",""]
["7-Years of Actual Del - XM",328146,119201,447347,507287,98728,606015,835433,217929,1053362,"","","","","",""]
[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,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,null,null,null,null,null,null,"","","","","",""]

{"sheet":"Page_15","index":14,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["YEAR","\n(NEW MELONES D&R) CENTRAL \nSAN JOAQUIN WCD","\n(NEW MELONES D&R) STOCKTON- EAST WD","\n(NEW MELONES D&R) TOTAL","\n(SACRAMENTO RIVER - SHASTA) ANDERSON- COTTONWOOD ID","\n(SACRAMENTO RIVER - SHASTA) DANIELL, \nH & B","\n(SACRAMENTO RIVER - SHASTA) DRISCOLL STRAWBERRY","\n(SACRAMENTO RIVER - SHASTA) GJERMANN, H","\n(SACRAMENTO RIVER - SHASTA) LEVIATHAN INC","\n(SACRAMENTO RIVER - SHASTA) REDDING RANCHERIA","\n(SACRAMENTO RIVER - SHASTA) TOTAL"]
["1981",0,0,0,10000,5,490,4,0,84,10583]
["1982",0,0,0,10000,6,160,4,0,40,10210]
["1983",1500,0,1500,10000,13,490,10,3105,128,13746]
["1984",86,0,86,10000,7,490,4,345,0,10846]
["1985",0,0,0,10000,7,490,4,345,0,10846]
["1986",0,0,0,10000,5,490,4,345,37,10881]
["1987",0,0,0,10000,6,160,5,160,0,10331]
["1988",0,0,0,10000,4,160,5,160,40,10369]
["1989",0,0,0,0,6,490,4,345,102,947]
["1990",0,0,0,11448,20,820,12,0,172,12472]
["1991",0,0,0,16052,4,105,0,604,74,16839]
["1992",0,0,0,7500,2,308,1,259,29,8099]
["1993",0,0,0,10000,2,323,2,345,26,10698]
["1994",0,0,0,0,8,0,8,345,191,552]
["1995",4659,4031,8690,7500,5,0,4,283,0,7792]
["1996",17288,3752,21040,10000,4,0,4,283,0,10291]
["1997",24155,4385,28540,10000,5,31,4,116,0,10156]
["1998",18812,2970,21782,10000,5,0,4,116,0,10125,""]
["1999",40418,5662,46080,10000,0,0,4,116,0,10120]
["2000",29041,4623,33664,10997,0,28,4,116,0,11145]
["2001",26272,2326,28598,17733,0,0,4,116,0,17853]
["2002",7504,1080,8584,2169,0,12,4,345,0,2530]
["2003",11501,850,12351,10034,0,12,0,116,0,10162]
["2004",13605,757,14362,10000,0,0,4,116,0,10120]
["2005",27224,3456,30680,2599,0,25,4,116,0,2744]
["2006",34531,5030,39561,2386,0,31,2,116,0,2535]
["2007",44933,4923,49856,525,0,93,4,116,0,738]
["2008",36554,330,36884,9510,0,10,4,116,0,9640]
["2009",30701,1955,32656,1385,0,15,4,121,0,1525]
["2010",31508,10263,41771,0,0,61,4,123,0,188]
["2011",28111,12536,40647,2800,0,15,4,122,0,2941]
["2012",33529,6846,40375,2900,0,15,4,123,0,3042]
["2013",34724,6381,41105,5264,0,0,4,123,0,5391]
["2014",35692,8702,44394,1491,0,0,0,122,0,1613]
["2015",1096,1845,2941,2567,0,0,0,122,0,2689]
["2016",0,0,0,1865,0,0,4,285,0,2154]
["2017",29088,3652,32740,3036,0,0,4,285,0,3325]
["2018",1082,9305,10387,3140,0,0,0,285,0,3425]
["2019",18406,3809,22215,2860,0,0,6,285,0,3151]
["2020",28563,5851,34414,1464,0,0,4,259,0,1727]
["2021",31147,14762,45909,2503,0,0,4,259,0,2766]
[2022,0,810,810,10250,0,0,0,0,0,10250]
["2023",38759,7995,46754,9820,0,0,0,259,0,10079]
["2024",35784,6672,42456,3348,0,0,0,259,0,3607]
["2025",21963,7029.1428571428569,28992.142857142855,4000,1,70,2,229.42857142857142,19.285714285714285,4321.7142857142862]
["2026",21963,7029.1428571428569,28992.142857142855,4000,1,70,2,229.42857142857142,19.285714285714285,4321.7142857142862]
["2027",21963,7029.1428571428569,28992.142857142855,4000,1,70,2,229.42857142857142,19.285714285714285,4321.7142857142862]
["2028",21963,7029.1428571428569,28992.142857142855,4000,1,70,2,229.42857142857142,19.285714285714285,4321.7142857142862]
["2029",21963,7029.1428571428569,28992.142857142855,4000,1,70,2,229.42857142857142,19.285714285714285,4321.7142857142862]
["2030",21963,7029.1428571428569,28992.142857142855,4000,1,70,2,229.42857142857142,19.285714285714285,4321.7142857142862]
["H&P/T",848051,187733.85714285722,1035784.857142857,317146,120,5744,171,12953.571428571424,1038.714285714286,337173.28571428556]
["7 - Year Hist Avg (A-12)",21963,7029.1428571428569,28992.142857142855,4000,1,70,2,229.42857142857142,19.285714285714285,4321.7142857142862]
["Projected Del. (A-2Ba)",109815,35145.714285714283,144960.71428571429,20000,5,350,10,1147.1428571428571,96.428571428571416,21608.571428571431]
["7-Years of Actual Del - XM",153741,49204,202945,33385,0,0,14,1606,0,35005]

{"sheet":"Page_16","index":15,"n_rows":61,"n_cols":104,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["                                                                                                                                                                                                                                                                  CENTRAL VALLEY PROJECT"]
["                                                                                                                                                                                                                          SCHEDULE OF HISTORICAL (1981-2022) & PROJECTED (2023-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["                                                                                                                                                                                                                               FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["YEAR","\n(SACRAMENTO RIVER - WILLOWS) ANDERSON, A","\n(SACRAMENTO RIVER - WILLOWS) ANDERSON,\n R & J","\n(SACRAMENTO RIVER - WILLOWS) ANDREOTTI, \nA/ET AL","\n(SACRAMENTO RIVER - WILLOWS) B & D FAMILY PARTNERSHIP  *","\n(SACRAMENTO RIVER - WILLOWS) BABER,\nJ/ET AL","\n(SACRAMENTO RIVER - WILLOWS) BURDICK, CLAUDE","\n(SACRAMENTO RIVER - WILLOWS) BUTLER, DIANE","\n(SACRAMENTO RIVER - WILLOWS) BUTTE CREEK FARMS INC","\n(SACRAMENTO RIVER - WILLOWS) BYRD,\nA & OSBORNE, J","\n(SACRAMENTO RIVER - WILLOWS) CACHIL DEHE BAND OF WINTUN","\n(SACRAMENTO RIVER - WILLOWS) CARTER MWC","\n(SACRAMENTO RIVER - WILLOWS) Charter, Mary (Charter, N&M current)","\n(SACRAMENTO RIVER - WILLOWS) CHURKIN, M JR & C","\n(SACRAMENTO RIVER - WILLOWS) CONAWAY CONSV GRP","\n(SACRAMENTO RIVER - WILLOWS) COUNTY OF SACRAMENTO","\n(SACRAMENTO RIVER - WILLOWS) CUMMINGS, W","\n(SACRAMENTO RIVER - WILLOWS) DRIVER, GARY/ET AL","\n(SACRAMENTO RIVER - WILLOWS) DRIVER, \nJ & C TRUSTEES (Driver, W/et al current)","\n(SACRAMENTO RIVER - WILLOWS) DRIVER,\nGREGORY  ","\n(SACRAMENTO RIVER - WILLOWS) DRIVER, W/ ET AL","\n(SACRAMENTO RIVER - WILLOWS) DYER, J & WING, J","\n(SACRAMENTO RIVER - WILLOWS) EASTSIDE MWC","\n(SACRAMENTO RIVER - WILLOWS) EHRKE A & B","\n(SACRAMENTO RIVER - WILLOWS) EMPIRE  GROUP,\n LLC","\n(SACRAMENTO RIVER - WILLOWS) FEATHER WD","\n(SACRAMENTO RIVER - WILLOWS) FEDORA, S/ TAYLOR, W","(SACRAMENTO RIVER - WILLOWS) FOUR CORNERS FARMLAND","\n(SACRAMENTO RIVER - WILLOWS) GILLASPY, W (Kaelin, Cameron current)","\n(SACRAMENTO RIVER - WILLOWS) GIUSTI, R & S","\n(SACRAMENTO RIVER - WILLOWS) GLENN-COLUSA ID","\n(SACRAMENTO RIVER - WILLOWS) GREEN VALLEY\nCORP ","\n(SACRAMENTO RIVER - WILLOWS) GRIFFIN, J/\nPRATER","\n(SACRAMENTO RIVER - WILLOWS) HALE, J/ MARKS, A","\n(SACRAMENTO RIVER - WILLOWS) HATFIELD, R & B","\n(SACRAMENTO RIVER - WILLOWS) HEIDRICK & McGINNIS PROPERTIES\nASSIGNMENT *","(SACRAMENTO RIVER - WILLOWS)  HENLE FAMILY LIMITED PARTNERSHIP","\n(SACRAMENTO RIVER - WILLOWS)  HOWALD FARMS INC","\n(SACRAMENTO RIVER - WILLOWS) JAEGER, W & P","\n(SACRAMENTO RIVER - WILLOWS) JANSEN, P & S","\n(SACRAMENTO RIVER - WILLOWS) KARY, C","\n(SACRAMENTO RIVER - WILLOWS) KING, BEN","\n(SACRAMENTO RIVER - WILLOWS) KING, L","\n(SACRAMENTO RIVER - WILLOWS) KLSY, LLC","\n(SACRAMENTO RIVER - WILLOWS) KNIGHTS LANDING INVESTORS","(SACRAMENTO RIVER - WILLOWS) L C DENNIS COMPANY (prior CANAL FARMS)","\n(SACRAMENTO RIVER - WILLOWS) LAUPPE ALAN, JOHNSON, J & LAUPPE, W  *","(Sacramento River - Willows) Lauppe, Alan","\n(SACRAMENTO RIVER - WILLOWS) LAUPPE,\n B ET UX (Natomas Basin Conserv current)","\n(SACRAMENTO RIVER - WILLOWS) LAUPPE  B \nB & K (ATP) (Natomas Basin Conserv current)","\n(SACRAMENTO RIVER - WILLOWS) JAMES C. LEONARD","\n(SACRAMENTO RIVER - WILLOWS) LOCKETT, \nW & J (Driver W/et al current)","\n(SACRAMENTO RIVER - WILLOWS) LOMO CS & MICHELI, J","\n(SACRAMENTO RIVER - WILLOWS) LONON, M","\n(SACRAMENTO RIVER - WILLOWS) M C M PROPERTIES","\n(SACRAMENTO RIVER - WILLOWS) MAXWELL ID","(SACRAMENTO RIVER - WILLOWS) MCCLATCHY PARTNERS, LLC","\n(SACRAMENTO RIVER - WILLOWS) MERIDIAN FARMS WC","\n(SACRAMENTO RIVER - WILLOWS) MICKE, D & N","\n(SACRAMENTO RIVER - WILLOWS) MOREHEAD, J/ ET UX","\n(SACRAMENTO RIVER - WILLOWS) MUNSON, J & D (Sooch, Jagtar at al current)","\n(SACRAMENTO RIVER - WILLOWS) NATOMAS BASIN CONSERV","\n(SACRAMENTO RIVER - WILLOWS) NATOMAS CENTRAL MWC","\n(SACRAMENTO RIVER - WILLOWS) NELSON, HENRY E (Van Ruiten Capital current) ","\n(SACRAMENTO RIVER - WILLOWS) O'BRIEN, J & F","\n(SACRAMENTO RIVER - WILLOWS) ODYSSEUS FARMS PRTNRSHP","\n(SACRAMENTO RIVER - WILLOWS) OJI BROS FARM INC.","\n(SACRAMENTO RIVER - WILLOWS) PACIFIC REALTY INC","\n(SACRAMENTO RIVER - WILLOWS) PELGER MWC","\n(SACRAMENTO RIVER - WILLOWS) PELGER ROAD 1700, LLC ","\n(SACRAMENTO RIVER - WILLOWS) PENNER, R & L","\n(SACRAMENTO RIVER - WILLOWS) PLEASANT GRV \nVRNA MWC","\n(SACRAMENTO RIVER - WILLOWS) PRINCETON- \nCODORA-\nGLENN ID","\n(SACRAMENTO RIVER - WILLOWS) PROVIDENT ID","\n(SACRAMENTO RIVER - WILLOWS) QUAD-H- RANCHES INC","\n(SACRAMENTO RIVER - WILLOWS) RD Heer Capital","\n(SACRAMENTO RIVER - WILLOWS) RECL DIST #108","\n(SACRAMENTO RIVER - WILLOWS) RECL DIST #1000","\n(SACRAMENTO RIVER - WILLOWS) RECL DIST #1004","\n(SACRAMENTO RIVER - WILLOWS) REISCHE, E","\n(SACRAMENTO RIVER - WILLOWS) REISCHE, L","\n(SACRAMENTO RIVER - WILLOWS) RICHTER, H JR/ET AL","\n(SACRAMENTO RIVER - WILLOWS) RIVER GARDEN FARMS CO.","\n(SACRAMENTO RIVER - WILLOWS) ROBERTS DITCH \nIRR CO","\n(SACRAMENTO RIVER - WILLOWS) RUBIO, E & E","\n(SACRAMENTO RIVER - WILLOWS) SAEED F  ","\n(SACRAMENTO RIVER - WILLOWS) SEAVER, C","\n(SACRAMENTO RIVER - WILLOWS) SUTTER MWC","\n(SACRAMENTO RIVER - WILLOWS) SWENSON FARMS ","\n(SACRAMENTO RIVER - WILLOWS) SYCAMORE  MUTUAL WATER COMPANY  ","\n(SACRAMENTO RIVER - WILLOWS) T & P FARMS","\n(SACRAMENTO RIVER - WILLOWS) TARKE, S","\n(SACRAMENTO RIVER - WILLOWS) TISDALE IRR & DRAIN CO","\n(SACRAMENTO RIVER - WILLOWS) VAN RUITEN BROS. \n1415L","\n(SACRAMENTO RIVER - WILLOWS) VAN RUITEN BROS. 520XL","\n(SACRAMENTO RIVER - WILLOWS) VAN RUITEN BROS. 0880S","\n(SACRAMENTO RIVER - WILLOWS) VAN RUITEN BROS. 880XR","\n(SACRAMENTO RIVER - WILLOWS) WALLACE J & J  ","\n(SACRAMENTO RIVER - WILLOWS) WALLACE, K TRUST  ","\n(SACRAMENTO RIVER - WILLOWS) Western Almonds, LLC","\n(SACRAMENTO RIVER - WILLOWS) WISLER, J\n","\n(SACRAMENTO RIVER - WILLOWS) Yocha Dehe Wintun Nation","\n(SACRAMENTO RIVER - WILLOWS) YOCKEY, W","\n(SACRAMENTO RIVER - WILLOWS) TOTAL"]
["1981",13,75,2684,48,2680,0,250.79999999999998,81,207,100,592,122,0,671,230,48,22,35,14,106,198,829,131,36,24446,7,50,87,760,119073,135,1150,28,15.2,0,0,1322,433,36,469,7,13,35,1296,300,0,null,60.866510538641691,52.133489461358316,30,56,239,439,623,6148,45,12000,19,"-",70,66,22000,98,346,407,2603,1033,1770,2000,21,2500,18719,5000,310,1667,33000,103,15000,45.878124999999997,231.12187499999999,980,500,300,5,710,0,9500,0,9756,608,1105,2000,0,null,764.67733333333331,301.32266666666669,195,320,20,27,94,0,312723]
["1982",13,75,1864,0,2031,0,194.22857142857143,80,233,100,672,406,0,673,230,106,0,80,14,106,198,934,130,47,21356,20,0,87,760,107131,298,701,27,11.77142857142857,0,0,1144,433,36,460,5.74,10.660000000000002,71,392,300,0,null,56.01873536299766,47.98126463700234,30,38,1007,439,631,6000,30,12000,19,"-",76,70,34943,0,232,117,1709,1056,1750,3817,21,2500,11281,5000,310,890,33000,199,14400,47.203125,237.796875,882,500,300,5,710,77,97640,0,10052,504,1272,2000,275,null,538,212,195,320,20,27,94,0,389007.4]
["1983",13,75,367,0,3120,16,124.45714285714286,83,178,0,80,63,0,676,133,120,22,66,14,106,0,334,0,18,15153,20,50,63,760,106300,184,1509,28,7.5428571428571427,0,0,1605,203,36,0,1.82,3.3800000000000008,0,903,300,0,null,60.866510538641691,52.133489461358316,21.514285714285716,60,1507,253,297,5770,30,11723,20,"-",75,71,10100,98,370,410,1808,118,0,183,22,2500,15000,5000,310,1730,33000,57,15600,47.368749999999999,238.63124999999999,820,500,300,5,710,0,84533,0,9648,541,629,2000,275,null,538,212,26,229.48571428571429,20,27,15,0,340296.2]
["1984",13,75,1851,22,2614,8,224.4,81,93,100,1264,0,54,588,280,55,22,66,0,0,113,634,131,62,27298,20,50,62,760,106500,196,1240,28,13.6,0,0,1249,320,36,0,9.8699999999999992,18.330000000000002,71,1580,287,0,null,60.866510538641691,52.133489461358316,11.571428571428571,45,1766,439,859,5342,36,11116,20,"-",76,71,22000,0,280,407,1587,1562,3500,2000,21,2500,15000,5000,310,1310,33000,200,13711,50.846874999999997,256.15312499999999,966,500,300,5,810,81,87306,0,8183,462,959,2000,275,null,538,212,195,123.42857142857143,20,27,94,0,373735.2]
["1985",14,0,1611,0,2646,8,198.94285714285715,61,256,100,752,117,109,672,230,120,22,35,28,212,0,624,146,36,15228,20,50,87,310,106460,220,840,0,12.057142857142857,0,0,1897,281,0,0,6.16,11.440000000000001,150,611,313,0,null,95.339578454332553,81.660421545667447,30,35,242,220,645,4888,22,11810,20,"-",76,130,22000,98,218,410,1998,1248,1736,2000,21,2500,15000,5787,760,1059,33000,92,16289,45.381250000000001,228.61875000000001,704,500,300,5,507,37,110521,0,9788,425,1309,1633,208,null,447.61599999999999,176.38399999999999,60,320,20,27,39,0,384306.6]
["1986",13,851,948,0,1810,8,198.94285714285715,27,197,100,599,0,55,857,230,111,22,35,0,0,0,644,131,24,17585,1,41,13,760,164343,240,1253,28,12.057142857142857,0,0,0,281,0,0,11.41,21.19,0,1478,300,0,null,95.339578454332553,81.660421545667447,29.228571428571428,59,630,0,639,5000,16,12602,20,"-",76,130,22000,57,365,0,1722,545,1769,2000,21,2500,15000,5000,310,1561,15000,-1,15000,48.362499999999997,243.63749999999999,830,500,300,5,996,0,88843,0,10598,452,762,2367,0,null,624.79733333333331,246.20266666666666,60,311.77142857142854,20,27,76,0,402766.6]
["1987",14,74,2068,0,2346,0,198.94285714285715,81,147,0,745,29,55,567,230,111,22,35,28,212,170,634,116,56,17263,20,50,0,760,101277,37,1069,15,12.057142857142857,0,0,1433,281,33,378,7,13,0,232,300,0,null,46.861826697892276,40.138173302107731,10.028571428571428,51,809,85,475,3000,0,12688,10,"-",76,177,22000,0,311,820,2242,1407,1454,2000,21,2500,15000,5000,310,751,33000,74,15000,49.853124999999999,251.14687499999999,965,500,300,5,710,0,92737,235,6468,469,954,2000,243,null,454.072,178.928,195,106.97142857142858,18,27,47,0,357391.00000000006]
["1988",14,81,1719,22,0,0,198.94285714285715,81,200,100,672,0,55,1010,219,63,22,35,0,0,0,634,146,32,14522,0,25,87,760,106201,370,1378,28,12.057142857142857,0,0,1133,320,38,267,7,13,0,752,300,0,null,46.861826697892276,40.138173302107731,19.114285714285714,47,664,203,255,8000,27,12023,0,"-",76,212,22000,68,287,1741,1422,976,2041,2000,21,2500,15000,5000,310,1515,43829,200,15000,51.012500000000003,256.98750000000001,953,500,300,5,710,77,100034,101,11162,474,602,2094,275,null,625.5146666666667,246.48533333333333,180,203.88571428571427,0,27,28,13,385959]
["1989",14,76,1148,22,4287,8,231.94285714285715,81,200,57,672,125,55,309,202,6,22,80,14,106,0,626,131,52,14238,20,50,80,760,105163,136,1056,28,14.057142857142857,0,0,1408,320,0,176,0,0,0,1175,300,0,null,70.562060889929754,60.437939110070261,25.37142857142857,28,633,338,685,4000,28,11509,0,"-",76,248,22000,91,172,410,1206,976,500,2000,21,2500,15000,5000,0,354,27171,200,15000,51.012500000000003,256.98750000000001,965,224,300,5,710,39,90512,242,10179,200,1407,1906,268,null,0,0,180,270.62857142857143,18,27,56,13,351581]
["1990",14,74,1972,22,1157,0,159.34285714285713,63,200,74,592,123,55,697,173,91,18,60,0,0,0,218,120,28,8902,15,37,65,760,80000,233,1166,26,9.6571428571428566,0,0,1166,342,0,240,7,13,0,745,300,0,null,51.7096018735363,44.2903981264637,30,47,1029,85,585,6000,23,7959,0,"-",76,186,10337,73,289,0,2078,896,1538,848,16,2500,12600,2000,235,1400,13000,0,15000,53,267,801,776,300,4,330,39,75874,162,8923,415,969,2000,0,null,701.55200000000002,276.44799999999998,45,320,20,27,27,10,271203]
["1991",3,70,1045,34,3359,16,365.82857142857142,94,200,322,524,107,0,0,148,20,40,34,0,0,0,788,116,38,18997,3,12,91,1188,103750,222,936,10,22.171428571428571,0,0,1972,1498,20,748,7.98,14.820000000000002,0,1144,0,0,null,57.096018735363003,48.903981264637004,40.285714285714285,48,291,172,670,9357,4,12070,0,"-",0,329,28163,0,296,1044,1639,812,2347,1362,6,1622,13500,6375,897,1669,47750,0,15134,122.23125,615.76874999999995,801,0,0,3,912,66,83284,221,9884,314,883,1500,0,null,489.22133333333335,192.77866666666668,17,429.71428571428572,3,27,29,26,383482.8]
["1992",11,60,1295,8,1337,-2,-13.2,-137,150,-174,678,67,42,504,133,83,17,37,0,0,255,611,124,34,4868,25,63,39,-210,87017,90,825,36,-0.79999999999999993,0,0,969,-793,40,-77,1.82,3.3800000000000008,0,1368,225,0,null,9.1569086651053873,7.8430913348946136,4.628571428571429,42,973,167,286,2743,39,10334,1,"-",0,55,16500,0,259,-428,1534,1088,1387,2790,25,2128,11400,4125,-450,1041,34750,0,11250,-42.731250000000003,-215.26875000000001,107,375,225,5,515,12,82484,70,8560,201,719,1500,0,null,309.88799999999998,122.11199999999999,28,49.371428571428574,27,10,66,-7,296790.2]
["1993",24,75,604,-2,1578,8,237.6,89,150,100,478,44,-1,1102,138,111,1,0,0,0,0,-135,0,0,14447,20,37,65,500,16801,278,553,28,14.4,0,0,941,346,39,239,3.4299999999999997,6.370000000000001,0,0,285,0,null,51.7096018735363,44.2903981264637,15.342857142857143,17,221,433,398,8900,24,7683,0,"-",76,195,13288,91,105,410,1038,620,1951,1626,21,2000,11697,4500,0,476,26326,0,7984,40.743749999999999,205.25624999999999,1049,200,0,5,17,0,69813,141,9800,191,560,500,0,null,381.62133333333333,150.37866666666667,56,163.65714285714284,20,27,94,13,212823.80000000002]
["1994",24,77,956,24,2630,8,233.82857142857142,989,200,75,323,0,11,576,156,47,0,37,0,0,0,744,119,40,8613,15,37,65,500,44953,192,160,28,14.171428571428571,0,0,228,346,39,317,7,13,0,960,212,0,null,46.861826697892276,40.138173302107731,22.542857142857144,5,507,228,610,4500,23,12681,0,"-",0,133,25212,73,32,410,2663,0,1273,1757,8,570,6899,2395,310,1429,24849,0,18266,2.8156249999999998,14.184374999999999,486,675,461,4,1236,0,95998,155,6596,167,917,2165,206,null,403.85866666666669,159.14133333333334,143,240.45714285714286,15,0,71,0,279027]
["1995",0,75,2324,24,1934,4,233.82857142857142,431,150,100,347,117,0,2,0,60,0,80,0,0,0,0,131,20,9417,0,50,0,760,105000,118,1150,28,14.171428571428571,0,0,1410,267,39,300,5.25,9.75,0,720,283,0,null,107.72833723653396,92.27166276346604,3.8571428571428572,11,384,198,458,10201,30,5861,0,"-",0,177,10267,98,71,410,443,0,1821,2207,0,1805,13796,0,310,364,18167,0,5046,43.393749999999997,218.60624999999999,966,0,364,4,7,270,68243,0,4197,200,691,2556,0,null,538,212,166,41.142857142857146,20,0,22,0,276692]
["1996",0,75,858,0,2756,8,206.48571428571429,421,200,100,650,66,0,672,285,60,0,17,0,0,340,1318,131,40,8004,20,50,87,678,110764,210,1651,28,12.514285714285714,0,0,1589,433,39,276,8.33,15.470000000000002,0,960,79,0,null,46.861826697892276,40.138173302107731,3.8571428571428572,40,318,232,610,6299,30,11034,0,"-",0,177,31385,98,249,410,1482,976,492,754,0,2539,14380,8992,310,1310,21567,0,13992,37.265625,187.734375,705,500,0,3,710,-196,76490,148,10149,35,1169,1052,275,null,538,212,0,41.142857142857146,20,0,76,0,343026.79999999993]
["1997",0,74,1108,24,2329,8,231.94285714285715,421,200,100,818,117,0,672,92,111,0,10,0,0,0,634,0,40,9245,20,50,87,678,111552,58,913,28,14.057142857142857,0,0,1250,346,39,184,6,7,0,960,429,23,null,104.49648711943794,89.50351288056207,29.228571428571428,75,698,0,610,5773,30,11859,0,"-",0,145,6554,98,462,410,2050,976,1384,1246,0,2522,11753,4830,310,1310,29851,0,14305,40.743749999999999,205.25624999999999,966,1000,364,4,1390,37,92595,242,11012,297,831,1670,0,null,538,212,195,311.77142857142854,20,0,94,0,342378]
["1998",0,76,1703,24,2920,0,233.82857142857142,256,200,100,1104,0,0,672,0,61,0,77,0,0,0,634,276,40,9081,20,50,90,500,125889,396,1220,28,14.171428571428571,0,0,1661,0,39,442,6,8,0,960,137,21,null,143.27868852459017,122.72131147540983,13.714285714285714,88,700,668,697,5447,30,15002,0,"-",0,177,26347,98,543,0,2475,976,3195,2915,0,2931,17272,5492,310,1310,35497,0,20522,0,0,716,500,307,0,30,37,104259,0,11226,101,1000,2347,252,null,538,212,11,146.28571428571428,20,0,16,0,413629.00000000006]
["1999",0,75,2208,0,2413,8,264,419,200,100,640,120,0,672,18,61,0,90,0,0,113,430,147,40,11679,20,50,90,675,126340,170,1172,28,16,0,0,1204,0,39,224,6,6,0,1498,330,2,null,86.182669789227177,73.817330210772838,17.571428571428573,-242,1116,0,597,7415,30,12137,0,"-",0,86,35447,98,35,410,1784,976,847,2590,0,3798,21168,5556,310,1310,49569,0,16166,2.484375,12.515625,966,0,464,0,710,37,107131,64,10079,200,1000,2326,275,null,538,212,60,187.42857142857142,20,0,94,0,437326]
["2000",0,75,1329,24,2259,0,233.82857142857142,427,200,100,672,117,0,672,0,61,0,42,0,0,0,466,131,40,11438,20,50,77,575,99826,324,635,28,14.171428571428571,0,0,1450,0,39,402,0,2,0,452,270,19,null,95.339578454332553,81.660421545667447,30,84,853,638,539,5525,30,13155,0,"-",0,196,7385,0,532,410,2024,996,2832,1410,0,2610,11008,4130,310,1310,16711,0,13555,2.484375,12.515625,716,924,153,0,710,0,102464,79,8404,200,1000,2202,275,null,538,212,165,320,20,0,94,0,327411]
["2001",0,75,2380,0,4102,0,233.82857142857142,419,200,100,0,117,0,672,0,181,0,42,0,0,0,420,0,40,8438,20,50,77,760,112536,210,1650,28,14.171428571428571,158,0,1934,0,0,222,0,0,0,1890,508,19,null,88.337236533957849,75.662763466042151,5.4,10,569,440,607,6479,30,13369,0,"-",0,145,16884,98,335,410,1727,1932,683,2000,0,725,14313,3250,310,1310,39827,0,21414,2.484375,12.515625,977,76,212,5,1093,37,32945,325,9388,333,1000,1875,0,null,538,212,26,57.6,40,0,78,0,313765]
["2002",0,75,266,24,630,0,204.6,419,200,100,892,0,0,672,0,47,0,46,0,0,0,611,262,40,9640,20,50,0,760,90207,210,1378,28,12.4,0,0,1009,0,40,458,0,1,0,0,257,19,null,95.339578454332553,81.660421545667447,11.571428571428571,47,262,440,612,1361,30,8915,0,"-",0,145,29634,0,109,410,2140,10,2051,2000,0,2375,17481,2752,310,1310,21244,0,10772,2.484375,12.515625,495,500,600,3,1009,37,105391,325,10828,167,1000,2141,275,null,538,212,135,123.42857142857143,40,0,78,0,337089]
["2003",0,75,2479,24,2630,8,233.82857142857142,419,200,100,610,0,0,672,0,61,0,46,0,0,0,656,160,40,8414,40,50,35,760,129764,0,426,30,14.171428571428571,158,0,1197,0,33,224,3,15,0,960,201,0,null,88.337236533957849,75.662763466042151,4.628571428571429,47,1219,169,608,6000,30,12799,0,280,0,100,31437,98,337,410,1946,966,2055,2113,0,2977,11931,8791,310,1310,39107,0,18374,2.484375,12.515625,977,500,300,5,30,37,119879,187,7412,125,1400,2073,257,null,583.90933333333328,230.09066666666666,28,49.371428571428574,20,0,61,0,428490]
["2004",0,75,1556,24,2958,8,264,418,200,100,956,117,0,672,0,108,0,90,0,0,113,398,131,40,3510,20,50,0,760,75505,227,1145,30,16,0,0,1665,0,36,780,1,53,0,1051,234,14,null,88.337236533957849,75.662763466042151,9.257142857142858,47,181,440,770,5999,30,12395,0,140,0,269,16055,98,421,410,2346,1652,2017,1887,0,2023,13499,1210,310,2466,25535,0,5738,53,267,977,500,0,3,1390,37,110532,325,12684,175,1600,1661,275,135,493.52533333333332,194.47466666666668,30,98.742857142857147,11,0,34,0,320912]
["2005",17,75,984,24,2461,8,264,348,275,100,993,119,48,1264,0,113,0,138,14,106,0,629,169,54,6789,6,50,84,655,140154,0,1333,30,16,0,0,2121,0,0,188,0,12,0,869,471,0,null,80.796252927400474,69.203747072599541,19.37142857142857,92,784,208,567,8056,30,13933,0,0,0,269,30524,0,183,410,1591,1279,1001,2079,0,4277,22401,10337,310,1304,56212,0,15942,46.706249999999997,235.29374999999999,423,500,600,3,455,0,65431,325,11899,200,301,2861,275,135,667.12,262.88,57,206.62857142857143,14,0,0,0,417837]
["2006",0,75,1258,24,1814,4,264,419,75,100,458,0,49,385,0,47,0,0,0,0,60,579,131,53,2847,0,50,0,675,77144,368,1450,30,16,0,0,1170,0,40,210,0,0,0,720,54,0,null,80.796252927400474,69.203747072599541,30,47,966,440,746,3747,30,9374,0,0,0,269,43694,98,322,410,1751,976,1819,2921,0,2227,13541,4580,310,1395,34423,0,13497,0,14,1130,750,600,3,618,0,56500,325,9134,49,1139,2000,0,135,808,159,58,75,20,0,41,0,301890]
["2007",0,75,1815,24,2655,4,264,419,176,100,368,117,48,711,0,58,0,90,0,0,111,499,0,14,11870,0,50,77,683,54058,86,151,30,16,0,0,361,0,0,402,1,15,0,720,277,0,null,95.339578454332553,81.660421545667447,30,47,55,95,161,8966,0,5130,0,140,0,269,13808,98,63,410,1600,976,1461,0,0,1533,14800,3385,310,1276,4640,0,9973,15,0,490,21,300,3,579,0,56467,325,8983,93,301,2000,275,0,0,32,58,225,18,0,43,0,215976]
["2008",0,74,1317,24,1955,4,264,419,124,100,728,60,49,12,0,109,0,86,2,1,204,632,131,16,7094,0,50,0,675,112387,72,1185,30,16,0,0,1025,0,40,451,0,13,74,720,173,0,null,78,99,30,47,470,337,930,4857,30,12449,0,140,0,269,21329,98,293,410,1567,976,1265,3500,0,2217,15000,3071,310,990,49499,0,11038,0,0,1032,854,300,3,672,36,33650,325,6837,200,949,2000,243,135,404,147,58,314,20,0,12,0,309806]
["2009",0,74,783,24,3546,4,260,419,150,100,604,81,49,1332,0,99,0,0,0,0,337,471,160,14,5179,20,50,59,675,95578,226,1488,30,14,39,0,1683,0,0,401,0,0,0,929,262,0,null,99,78,30,47,555,322,375,5143,30,8958,0,140,0,269,22755,98,165,410,1184,976,238,2000,0,2500,14540,5725,310,694,20917,0,13659,0,0,1022,500,300,3,690,36,45658,325,10109,200,556,1840,275,135,596,351,30,319,20,0,94,0,280416]
["2010",0,75,1396,24,2278,4,248,419,287,100,216,120,48,670,0,104,0,0,0,0,196,487,131,11,4886,0,50,90,675,94275,214,874,30,14,0,0,1578,0,39,186,0,0,90,1063,188,0,null,78,99,30,47,555,198,336,5000,30,9490,0,140,0,87,11707,98,242,410,1454,976,2873,1806,0,2500,14428,4500,260,1420,24078,0,15000,0,124,691,0,300,3,417,37,61942,325,3476,200,642,1526,275,135,254,124,55,79,20,0,46,0,279579]
["2011",0,75,1532,24,1874,4,252,411,24,100,489,120,48,958,0,102,0,0,0,0,249,72,131,0,5385,0,50,0,675,79778,296,691,30,0,85,0,443,0,39,307,0,0,90,501,225,0,null,78,99,0,47,596,338,433,5000,8,10463,0,0,0,87,14038,98,244,410,1918,976,1273,2000,0,2500,12485,3372,310,1149,13865,0,10639,0,0,366,536,300,3,826,37,56500,325,12139,200,628,1416,275,135,656,196,55,320,20,0,0,0,252419]
["2012",0,75,427,0,2015,4,244,419,193,100,804,135,48,384,0,103,0,0,0,0,340,603,131,0,4871,0,50,77,675,90271,0,973,30,28,0,0,1392,0,40,171,0,0,0,723,225,0,null,78,0,0,47,445,440,501,4500,17,10000,0,0,0,87,21775,98,238,410,1211,976,1386,1744,0,2500,13000,3756,310,996,26677,0,10659,0,0,1134,214,300,3,690,0,47314,0,8785,200,767,1860,18,0,501,212,55,320,0,0,61,0,269836]
["2013",0,75,1298,24,3286,4,252,419,96,100,255,110,49,592,0,103,0,0,0,0,340,739,131,10.56,4890,0,50,84,675,73298,186,820,30,14,0,0,886,0,40,178,0,0,90,793,225,0,null,78,99,0,47,474,440,415,6000,30,10655,0,0,0,87,19824,98,239,410,1631,976,859,2216,0,1501,11782,4201,310,1081,31430,0,11585,0,0,411,375,300,3,580,0,39373,650,5348,200,754,2000,23,135,47,212,55,320,20,0,24,0,247440.56]
["2014",0,47,782,18,1329,4,189,0,150,75,447,101,0,584,0,50,0,8,0,0,17,84,112,0,0,15,0,68,570,57636,130,290,0,0,0,0,770,0,30,345,0,0,68,311,388,5,null,78,90,0,16,525,330,352,0,0,4043,0,0,0,87,16603,74,129,308,612,646,1362,100,0,2846,2789,40,233,0,4769,0,4617,0,0,726,375,0,3,0,0,21026,139,6726,94,713,107,23,33,370,159,6,240,15,0,0,3,136030]
["2015",0,32,241,18,1602,4,197,71,56,75,563,101,34,0,0,50,0,8,0,0,229,292,10,0,0,0,38,68,570,60886,42,602,0,12,0,0,513,0,30,0,0,0,68,0,225,0,null,78,99,0,35,0,330,301,1487,0,2229,0,280,63,87,16034,74,0,308,1220,805,1612,2135,0,1489,6457,0,0,0,12525,0,5044,39,200,24,0,110,3,0,0,19615,238,5996,133,0,784,56,101,0,85,16,240,15,0,0,3,146987]
["2016",0,75,329,24,3179,4,252,419,37,100,142,112,49,287,0,102,0,67,0,0,225,509,181,0,3131,0,50,84,213,65986,69,144,0,14,0,0,527,0,39,0,0,0,0,66,0,0,null,78,99,0,47,298,425,254,6000,30,8563,0,0,85,87,17348,98,100,410,1411,989,1578,981,0,1700,11968,1193,0,1060,17364,0,9638,0,0,434,0,115,3,0,0,26775,325,6367,150,0,2000,275,127,0,123,55,245,20,0,57,0,195291]
["2017",0,75,841,24,1099,4,256,419,120,100,393,125,49,521,0,102,0,67,0,0,85,328,131,0,3584,0,50,84,213,79069,88,1170,0,14,0,0,777,0,40,0,0,0,0,839,225,0,null,78,63,0,47,597,425,366,4500,30,7750,0,140,0,69,12327,98,396,0,1509,976,1133,619,0,1616,14292,6280,310,218,26562,0,10905,0,0,594,375,450,3,533,0,54756,325,8123,114,750,1900,0,135,498,76,0,0,20,0,0,0,250850]
["2018",0,0,2295,24,3474,4,252,419,143,100,895,125,48,504,0,103,0,67,0,0,198,515,131,0,3767,0,50,82,503,63664,158,597,0,14,0,0,1243,0,40,0,0,0,90,883,225,0,null,87,90,0,47,619,425,703,4500,30,9163,0,0,8,69,19929,98,289,410,1375,976,1193,1800,0,2762,10927,2725,62,765,26132,0,10617,0,0,943,472,300,3,533,0,27606,325,8140,114,750,455,23,135,310,119,0,320,20,0,68,0,217050]
["2019",0,0,1215,24,2237,4,177,419,350,100,413,125,48,792,0,103,0,67,0,0,198,379,131,0,4087,0,50,0,275,95306,158,1396,0,14,0,0,1429,0,40,0,0,0,90,395,225,0,null,87,90,0,47,488,425,466,4500,30,7743,0,0,0,69,12864,98,250,0,1554,976,1453,1200,0,2000,14923,6957,310,2028,33000,0,11888,0,0,463,278,300,3,533,0,63155,325,7372,20,1383,3045,23,0,404,159,0,47,20,0,60,0,291283]
["2020",0,0,785,24,2889,4,264,413,0,100,477,110,48,288,0,103,0,67,0,0,198,587,131,0,4166,0,37,68,275,55859,158,356,0,14,0,0,602,0,40,178,0,0,90,700,525,0,null,87,90,0,47,558,423,528,6000,30,10044,0,0,0,87,26380,98,75,410,886,976,1875,3000,0,2463,11031,3773,310,645,30906,0,10550,0,0,836,875,300,3,634,0,27414,244,9038,25,642,1635,252,135,416,371,0,0,20,0,57,0,223725]
["2021",0,0,1555,18,1973,2,197,314,263,0,200,101,42,384,0,100,0,0,10,86,211,405,119,0,0,0,0,68,570,69486,315,996,0,12,0,0,1499,0,30,178,0,0,0,1267,225,0,null,105,99,0,44,65,425,551,2000,22,6890,0,0,0,95,16500,0,291,308,1125,732,531,663,0,371,2973,0,230,782,8314,0,2652,40,200,897,41,225,3,432,0,44292,487,5216,150,403,1500,206,101,426,159,0,240,0,0,36,0,181448]
[2022,0,0,322,0,948,0,0,0,0,0,700,0,0,5291,0,-10,0,0,3,28,0,365,0,0,0,0,0,0,270,10416,1,0,0,0,0,0,346,0,0,0,0,0,0,150,326,0,0,0,0,0,0,0,0,0,3236,0,1598,0,0,0,0,0,0,68,0,779,0,1375,360,0,0,13134,9851,0,589,3382,0,4433,16,81,3,0,0,0,533,null,79,-244,5810,280,572,0,0,0,472,0,0,0,0,0,0,0,65563]
["2023",0,0,816,0,1150,0,264,419,16,0,317,0,48,1345,0,49,0,0,0,60,198,-77,131,0,4305,0,0,90,0,60780,0,267,0,16,0,0,544,0,40,0,0,0,90,53,91,14,52,96,113,0,47,465,425,580,0,30,8309,0,0,0,87,17737,0,31,410,1181,732,1737,718,0,1746,13327,4500,310,598,19878,0,11840,0,0,118,0,300,3,24,0,39211,325,8372,153,236,1468,23,0,0,0,0,0,0,0,0,13,206221]
["2024",0,0,1067,24,1343,8,264,419,150,100,410,0,0,592,0,51,0,0,0,67,198,752,0,0,3035,0,50,90,100,91761,158,1255,0,16,0,0,1156,0,40,0,0,0,90,0,223,7,0,52,72,0,0,480,425,447,4500,29,8751,0,0,0,78,14376,98,225,410,1160,732,1433,1609,0,129,10493,4175,310,391,26616,0,10189,0,0,1061,375,300,3,509,0,43709,325,7651,153,684,1930,252,135,608,371,0,320,1141,0,86,0,250219]
["2025",6.4285714285714288,12.571428571428571,1150.7142857142858,16.285714285714285,2002,3.1428571428571428,202.57142857142858,343.28571428571428,131.71428571428572,57.142857142857146,487.42857142857144,65.857142857142861,33.428571428571431,672,32.857142857142854,71.285714285714292,3.1428571428571428,28.714285714285715,2,15.142857142857142,171.57142857142858,418,91.857142857142861,2.2857142857142856,2765.7142857142858,2.8571428571428572,26.714285714285715,56.857142857142854,284.71428571428572,63896,135.42857142857142,695.28571428571433,4.2857142857142856,12.285714285714286,28.571428571428573,0,974.14285714285711,69.285714285714292,32.857142857142854,85.714285714285708,1,1.8571428571428572,64.285714285714292,492.57142857142856,262.85714285714283,3,17.333333333333332,73.428571428571431,79.142857142857139,4.2857142857142856,33.142857142857146,382.14285714285717,364,467.85714285714283,3533.7142857142858,24.428571428571427,7499.7142857142853,2.7142857142857144,20,1.1428571428571428,69.285714285714292,15398,56,175.57142857142858,278.28571428571428,1151.4285714285713,732,1371,1335.7142857142858,3,1353,10972.571428571429,4568.7142857142853,218.85714285714286,828.28571428571433,21175.428571428572,17.571428571428573,8881.2857142857138,8,40.142857142857146,617.28571428571433,291.57142857142856,246.42857142857142,2.5714285714285716,456.85714285714283,38.571428571428569,35066.571428571428,255.28571428571428,7371.2857142857147,127.85714285714286,667.14285714285711,1433.2857142857142,111.28571428571429,72.285714285714292,376.57142857142856,168.42857142857142,8.5714285714285712,132.42857142857142,171.57142857142858,3.8571428571428572,43.857142857142854,1.8571428571428572,204720.3333333332]
["2026",6.4285714285714288,12.571428571428571,1150.7142857142858,16.285714285714285,2002,3.1428571428571428,202.57142857142858,343.28571428571428,131.71428571428572,57.142857142857146,487.42857142857144,65.857142857142861,33.428571428571431,672,32.857142857142854,71.285714285714292,3.1428571428571428,28.714285714285715,2,15.142857142857142,171.57142857142858,418,91.857142857142861,2.2857142857142856,2765.7142857142858,2.8571428571428572,26.714285714285715,56.857142857142854,284.71428571428572,63896,135.42857142857142,695.28571428571433,4.2857142857142856,12.285714285714286,28.571428571428573,0,974.14285714285711,69.285714285714292,32.857142857142854,85.714285714285708,1,1.8571428571428572,64.285714285714292,492.57142857142856,262.85714285714283,3,17.333333333333332,73.428571428571431,79.142857142857139,4.2857142857142856,33.142857142857146,382.14285714285717,364,467.85714285714283,3533.7142857142858,24.428571428571427,7499.7142857142853,2.7142857142857144,20,1.1428571428571428,69.285714285714292,15398,56,175.57142857142858,278.28571428571428,1151.4285714285713,732,1371,1335.7142857142858,3,1353,10972.571428571429,4568.7142857142853,218.85714285714286,828.28571428571433,21175.428571428572,17.571428571428573,8881.2857142857138,8,40.142857142857146,617.28571428571433,291.57142857142856,246.42857142857142,2.5714285714285716,456.85714285714283,38.571428571428569,35066.571428571428,255.28571428571428,7371.2857142857147,127.85714285714286,667.14285714285711,1433.2857142857142,111.28571428571429,72.285714285714292,376.57142857142856,168.42857142857142,8.5714285714285712,132.42857142857142,171.57142857142858,3.8571428571428572,43.857142857142854,1.8571428571428572,204720.3333333332]
["2027",6.4285714285714288,12.571428571428571,1150.7142857142858,16.285714285714285,2002,3.1428571428571428,202.57142857142858,343.28571428571428,131.71428571428572,57.142857142857146,487.42857142857144,65.857142857142861,33.428571428571431,672,32.857142857142854,71.285714285714292,3.1428571428571428,28.714285714285715,2,15.142857142857142,171.57142857142858,418,91.857142857142861,2.2857142857142856,2765.7142857142858,2.8571428571428572,26.714285714285715,56.857142857142854,284.71428571428572,63896,135.42857142857142,695.28571428571433,4.2857142857142856,12.285714285714286,28.571428571428573,0,974.14285714285711,69.285714285714292,32.857142857142854,85.714285714285708,1,1.8571428571428572,64.285714285714292,492.57142857142856,262.85714285714283,3,17.333333333333332,73.428571428571431,79.142857142857139,4.2857142857142856,33.142857142857146,382.14285714285717,364,467.85714285714283,3533.7142857142858,24.428571428571427,7499.7142857142853,2.7142857142857144,20,1.1428571428571428,69.285714285714292,15398,56,175.57142857142858,278.28571428571428,1151.4285714285713,732,1371,1335.7142857142858,3,1353,10972.571428571429,4568.7142857142853,218.85714285714286,828.28571428571433,21175.428571428572,17.571428571428573,8881.2857142857138,8,40.142857142857146,617.28571428571433,291.57142857142856,246.42857142857142,2.5714285714285716,456.85714285714283,38.571428571428569,35066.571428571428,255.28571428571428,7371.2857142857147,127.85714285714286,667.14285714285711,1433.2857142857142,111.28571428571429,72.285714285714292,376.57142857142856,168.42857142857142,8.5714285714285712,132.42857142857142,171.57142857142858,3.8571428571428572,43.857142857142854,1.8571428571428572,204720.3333333332]
["2028",6.4285714285714288,12.571428571428571,1150.7142857142858,16.285714285714285,2002,3.1428571428571428,202.57142857142858,343.28571428571428,131.71428571428572,57.142857142857146,487.42857142857144,65.857142857142861,33.428571428571431,672,32.857142857142854,71.285714285714292,3.1428571428571428,28.714285714285715,2,15.142857142857142,171.57142857142858,418,91.857142857142861,2.2857142857142856,2765.7142857142858,2.8571428571428572,26.714285714285715,56.857142857142854,284.71428571428572,63896,135.42857142857142,695.28571428571433,4.2857142857142856,12.285714285714286,28.571428571428573,0,974.14285714285711,69.285714285714292,32.857142857142854,85.714285714285708,1,1.8571428571428572,64.285714285714292,492.57142857142856,262.85714285714283,3,17.333333333333332,73.428571428571431,79.142857142857139,4.2857142857142856,33.142857142857146,382.14285714285717,364,467.85714285714283,3533.7142857142858,24.428571428571427,7499.7142857142853,2.7142857142857144,20,1.1428571428571428,69.285714285714292,15398,56,175.57142857142858,278.28571428571428,1151.4285714285713,732,1371,1335.7142857142858,3,1353,10972.571428571429,4568.7142857142853,218.85714285714286,828.28571428571433,21175.428571428572,17.571428571428573,8881.2857142857138,8,40.142857142857146,617.28571428571433,291.57142857142856,246.42857142857142,2.5714285714285716,456.85714285714283,38.571428571428569,35066.571428571428,255.28571428571428,7371.2857142857147,127.85714285714286,667.14285714285711,1433.2857142857142,111.28571428571429,72.285714285714292,376.57142857142856,168.42857142857142,8.5714285714285712,132.42857142857142,171.57142857142858,3.8571428571428572,43.857142857142854,1.8571428571428572,204720.3333333332]
["2029",6.4285714285714288,12.571428571428571,1150.7142857142858,16.285714285714285,2002,3.1428571428571428,202.57142857142858,343.28571428571428,131.71428571428572,57.142857142857146,487.42857142857144,65.857142857142861,33.428571428571431,672,32.857142857142854,71.285714285714292,3.1428571428571428,28.714285714285715,2,15.142857142857142,171.57142857142858,418,91.857142857142861,2.2857142857142856,2765.7142857142858,2.8571428571428572,26.714285714285715,56.857142857142854,284.71428571428572,63896,135.42857142857142,695.28571428571433,4.2857142857142856,12.285714285714286,28.571428571428573,0,974.14285714285711,69.285714285714292,32.857142857142854,85.714285714285708,1,1.8571428571428572,64.285714285714292,492.57142857142856,262.85714285714283,3,17.333333333333332,73.428571428571431,79.142857142857139,4.2857142857142856,33.142857142857146,382.14285714285717,364,467.85714285714283,3533.7142857142858,24.428571428571427,7499.7142857142853,2.7142857142857144,20,1.1428571428571428,69.285714285714292,15398,56,175.57142857142858,278.28571428571428,1151.4285714285713,732,1371,1335.7142857142858,3,1353,10972.571428571429,4568.7142857142853,218.85714285714286,828.28571428571433,21175.428571428572,17.571428571428573,8881.2857142857138,8,40.142857142857146,617.28571428571433,291.57142857142856,246.42857142857142,2.5714285714285716,456.85714285714283,38.571428571428569,35066.571428571428,255.28571428571428,7371.2857142857147,127.85714285714286,667.14285714285711,1433.2857142857142,111.28571428571429,72.285714285714292,376.57142857142856,168.42857142857142,8.5714285714285712,132.42857142857142,171.57142857142858,3.8571428571428572,43.857142857142854,1.8571428571428572,204720.3333333332]
["2030",6.4285714285714288,12.571428571428571,1150.7142857142858,16.285714285714285,2002,3.1428571428571428,202.57142857142858,343.28571428571428,131.71428571428572,57.142857142857146,487.42857142857144,65.857142857142861,33.428571428571431,672,32.857142857142854,71.285714285714292,3.1428571428571428,28.714285714285715,2,15.142857142857142,171.57142857142858,418,91.857142857142861,2.2857142857142856,2765.7142857142858,2.8571428571428572,26.714285714285715,56.857142857142854,284.71428571428572,63896,135.42857142857142,695.28571428571433,4.2857142857142856,12.285714285714286,28.571428571428573,0,974.14285714285711,69.285714285714292,32.857142857142854,85.714285714285708,1,1.8571428571428572,64.285714285714292,492.57142857142856,262.85714285714283,3,17.333333333333332,73.428571428571431,79.142857142857139,4.2857142857142856,33.142857142857146,382.14285714285717,364,467.85714285714283,3533.7142857142858,24.428571428571427,7499.7142857142853,2.7142857142857144,20,1.1428571428571428,69.285714285714292,15398,56,175.57142857142858,278.28571428571428,1151.4285714285713,732,1371,1335.7142857142858,3,1353,10972.571428571429,4568.7142857142853,218.85714285714286,828.28571428571433,21175.428571428572,17.571428571428573,8881.2857142857138,8,40.142857142857146,617.28571428571433,291.57142857142856,246.42857142857142,2.5714285714285716,456.85714285714283,38.571428571428569,35066.571428571428,255.28571428571428,7371.2857142857147,127.85714285714286,667.14285714285711,1433.2857142857142,111.28571428571429,72.285714285714292,376.57142857142856,168.42857142857142,8.5714285714285712,132.42857142857142,171.57142857142858,3.8571428571428572,43.857142857142854,1.8571428571428572,204720.3333333332]
["H&P/T",252.5714285714285,3465.4285714285706,64305.285714285696,855.71428571428601,111645,218.85714285714283,10984.600000000004,14867.714285714283,8036.2857142857119,4046.857142857144,28128.571428571435,4131.142857142856,1492.571428571428,35880,3324.142857142856,3971.7142857142853,270.85714285714295,2012.2857142857147,153,1286.8571428571427,6123.4285714285706,25044,5653.1428571428587,1069.2742857142853,408262.28571428556,464.142857142857,1987.2857142857147,2948.142857142856,27364.285714285717,4353520,8291.5714285714294,45385.714285714304,917.71428571428601,645.54285714285743,611.42857142857133,0,56745.85714285713,6072.7142857142881,1500.1428571428573,10438.285714285717,125.80999999999999,322.93285714285696,1642.7142857142853,36744.428571428565,12805.142857142859,161,156,3766.8594847775184,3576.5690866510554,643.80000000000018,1828.8571428571427,28105.857142857152,15786,25585.142857142848,249341.28571428574,1229.571428571428,485257.28571428556,145.28571428571433,1520,991.85714285714266,6613.7142857142881,965878,3387,11552.428571428576,18181.714285714283,77293.571428571391,43816,76076,84970.285714285739,284,102620,647823.42857142887,220018.28571428574,13150.142857142859,52512.714285714304,1325991.5714285718,1229.428571428572,600170.71428571409,1004.5093749999997,5124.3477678571408,36271.714285714304,19040.428571428565,13628.571428571424,165.4285714285715,28661.142857142848,1138.4285714285716,3129880.4285714282,10292.714285714283,424724.71428571444,10951.142857142859,39910.85714285713,86494.714285714261,7368.7142857142881,2415.7142857142853,21894.801904761898,9135.1980952380927,3000.4285714285706,9411.4857142857109,2924.4285714285706,357.142857142857,2425.142857142856,98.142857142857167,14250000.160000004]
["7 - Year Hist Avg (A-12)",6.4285714285714288,12.571428571428571,1150.7142857142858,16.285714285714285,2002,3.1428571428571428,202.57142857142858,343.28571428571428,131.71428571428572,57.142857142857146,487.42857142857144,65.857142857142861,33.428571428571431,672,32.857142857142854,71.285714285714292,3.1428571428571428,28.714285714285715,2,15.142857142857142,171.57142857142858,418,91.857142857142861,2.2857142857142856,2765.7142857142858,2.8571428571428572,26.714285714285715,56.857142857142854,284.71428571428572,63896,135.42857142857142,695.28571428571433,4.2857142857142856,12.285714285714286,28.571428571428573,0,974.14285714285711,69.285714285714292,32.857142857142854,85.714285714285708,1,1.8571428571428572,64.285714285714292,492.57142857142856,262.85714285714283,3,17.333333333333332,73.428571428571431,79.142857142857139,4.2857142857142856,33.142857142857146,382.14285714285717,364,467.85714285714283,3533.7142857142858,24.428571428571427,7499.7142857142853,2.7142857142857144,20,1.1428571428571428,69.285714285714292,15398,56,175.57142857142858,278.28571428571428,1151.4285714285713,732,1371,1335.7142857142858,3,1353,10972.571428571429,4568.7142857142853,218.85714285714286,828.28571428571433,21175.428571428572,17.571428571428573,8881.2857142857138,8,40.142857142857146,617.28571428571433,291.57142857142856,246.42857142857142,2.5714285714285716,456.85714285714283,38.571428571428569,35066.571428571428,255.28571428571428,7371.2857142857147,127.85714285714286,667.14285714285711,1433.2857142857142,111.28571428571429,72.285714285714292,376.57142857142856,168.42857142857142,8.5714285714285712,132.42857142857142,171.57142857142858,3.8571428571428572,43.857142857142854,1.8571428571428572,204720.3333333332]
["Projected Del. (A-2Ba)",32.142857142857146,62.857142857142854,5753.5714285714294,81.428571428571416,10010,15.714285714285714,1012.8571428571429,1716.4285714285713,658.57142857142867,285.71428571428572,2437.1428571428573,329.28571428571433,167.14285714285717,3360,164.28571428571428,356.42857142857144,15.714285714285714,143.57142857142858,10,75.714285714285708,857.85714285714289,2090,459.28571428571433,11.428571428571427,13828.571428571429,14.285714285714286,133.57142857142858,284.28571428571428,1423.5714285714287,319480,677.14285714285711,3476.4285714285716,21.428571428571427,61.428571428571431,142.85714285714286,0,4870.7142857142853,346.42857142857144,164.28571428571428,428.57142857142856,5,9.2857142857142865,321.42857142857144,2462.8571428571427,1314.2857142857142,15,86.666666666666657,367.14285714285717,395.71428571428567,21.428571428571427,165.71428571428572,1910.7142857142858,1820,2339.2857142857142,17668.571428571428,122.14285714285714,37498.571428571428,13.571428571428573,100,5.7142857142857135,346.42857142857144,76990,280,877.85714285714289,1391.4285714285713,5757.1428571428569,3660,6855,6678.5714285714294,15,6765,54862.857142857145,22843.571428571428,1094.2857142857142,4141.4285714285716,105877.14285714287,87.857142857142861,44406.428571428565,40,200.71428571428572,3086.4285714285716,1457.8571428571427,1232.1428571428571,12.857142857142858,2284.2857142857142,192.85714285714283,175332.85714285713,1276.4285714285713,36856.428571428572,639.28571428571433,3335.7142857142853,7166.4285714285706,556.42857142857144,361.42857142857144,1882.8571428571427,842.14285714285711,42.857142857142854,662.14285714285711,857.85714285714289,19.285714285714285,219.28571428571428,9.2857142857142865,1023601.6666666664]
["7-Years of Actual Del - XM",0,0,8055,114,14014,22,1418,2403,922,400,3412,461,234,9196,0,499,0,201,13,241,1201,2926,643,0,19360,0,187,398,1993,447272,948,4867,0,86,0,0,6819,0,230,356,0,0,450,3448,1840,21,52,514,554,0,232,2675,2548,3275,24736,171,52498,0,0,8,485,107786,392,1229,1948,8060,5124,9597,9350,0,9471,76808,31981,1532,5798,148228,0,62169,56,281,4321,2041,1725,18,3198,0,245466,1787,51599,895,4670,10033,779,506,2636,1179,0,927,1201,0,307,13,1435509]

{"sheet":"Page_17","index":16,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[""]
["YEAR","\n(SAN FELIPE UNIT) SAN BENITO \nCOUNTY WD","\n(SAN FELIPE UNIT) SANTA CLARA\n VALLEY WD  1/","\n(SAN FELIPE UNIT) TOTAL","\n(SAN LUIS CANAL-TRACY) PACHECO WD","\n(SAN LUIS CANAL-TRACY) PANOCHE WD","\n(SAN LUIS CANAL-TRACY) SAN LUIS WD","\n(SAN LUIS CANAL-TRACY) SANTA NELLA COUNTY WD","\n(SAN LUIS CANAL-TRACY) TOTAL"]
["Contract Max Acre Feet",35550,24065,null,9000,66942,95831,4449]
["1981",0,0,0,8018,34389,90461,0,132868]
["1982",0,0,0,8245,42094,56957,0,107296]
["1983",0,0,0,7033,41384,64278,0,112695,180]
["1984",0,0,0,8381,56216,105441,0,170038]
["1985",0,0,0,6293,53180,98358,0,157831]
["1986",0,0,0,6501,46686,91538,0,144725]
["1987",3071,0,3071,4613,55690,99663,0,159966]
["1988",7376,4000,11376,7037,57623,100958,0,165618]
["1989",16379,8000,24379,5649,56423,86260,0,148332]
["1990",19273,7500,26773,4661,47983,72886,0,125530]
["1991",14309,3500,17809,3002,28335,43108,0,74445]
["1992",12279,7080,19359,1055,23422,31694,0,56171]
["1993",22851,2375,25226,2478,43446,54850,0,100774]
["1994",11287,32605,43892,4319,49306,74397,0,128022]
["1995",9740,33523,43263,6527,64195,60107,0,130829]
["1996",15496,53009,68505,9885,87765,99040,0,196690]
["1997",35401,41037,76438,8809,60980,71233,0,141022]
["1998",21036,43605,64641,4824,58203,59384,0,122411]
["1999",15606,-49840,-34234,5284,67504,74681,0,147469]
["2000",27641,17797,45438,6038,39555,62658,0,108251]
["2001",24660,-4434,20226,7438,50118,94263,0,151819]
["2002",31424,-3964,27460,6270,57696,49541,0,113507]
["2003",22737,16811,39548,8752,63993,73343,0,146088]
["2004",22818,39771,62589,7225,57995,92501,0,157721]
["2005",22316,29776,52092,5173,59154,71130,0,135457]
["2006",21235,48196,69431,8855,71703,76316,0,156874]
["2007",19156,23515,42671,9961,59597,50357,0,119915]
["2008",11519,10742,22261,2176,26652,36401,0,65229]
["2009",6167,4479,10646,2536,21363,26868,0,50767]
["2010",10587,11434,22021,3877,18513,5340,0,27730]
["2011",7023,8881,15904,6202,53115,60133,0,119450]
["2012",28612,26480,55092,5291,39779,55921,0,100991]
["2013",11760,16574,28334,3425,18637,25235,0,47297]
["2014",135,7042,7177,333,8873,3967,0,13173]
["2015",3508,0,3508,0,1306,15208,0,16514]
["2016",3688,0,3688,0,5775,12622,0,18397]
["2017",6732,1655,8387,5543,18157,44602,0,68302]
["2018",14704,33195,47899,6072,27051,51991,0,85114]
["2019",8601,16442,25043,6714,41488,32120,0,80322]
["2020",15087,27577,42664,3304,27452,36501,0,67257]
["2021",9379,6620,15999,754,7343,12996,0,21093]
[2022,1616,0,1616,883,5072,3395,0,9350]
["2023",2919,0,2919,4233,16604,29110,0,49947]
["2024",12492,34678,47170,5086,32292,35002,0,72380]
["2025",9256.8571428571431,16930.285714285714,26187.142857142855,3863.7142857142858,22471.714285714286,28730.714285714286,456.42857142857144,55522.571428571428]
["2026",9256.8571428571431,16930.285714285714,26187.142857142855,3863.7142857142858,22471.714285714286,28730.714285714286,456.42857142857144,55522.571428571428]
["2027",9256.8571428571431,16930.285714285714,26187.142857142855,3863.7142857142858,22471.714285714286,28730.714285714286,456.42857142857144,55522.571428571428]
["2028",9256.8571428571431,16930.285714285714,26187.142857142855,3863.7142857142858,22471.714285714286,28730.714285714286,456.42857142857144,55522.571428571428]
["2029",9256.8571428571431,16930.285714285714,26187.142857142855,3863.7142857142858,22471.714285714286,28730.714285714286,456.42857142857144,55522.571428571428]
["2030",9256.8571428571431,16930.285714285714,26187.142857142855,3863.7142857142858,22471.714285714286,28730.714285714286,456.42857142857144,55522.571428571428]
["H&P/T",606161.14285714296,661242.71428571409,1267403.8571428577,251937.28571428574,1938937.2857142859,2665199.2857142845,2738.5714285714289,4858812.428571431]
["7 - Year Hist Avg (A-12)",9256.8571428571431,16930.285714285714,26187.142857142855,3863.7142857142858,22471.714285714286,28730.714285714286,456.42857142857144,55522.571428571428]
["Projected Del. (A-2Ba)",46284.285714285717,84651.428571428565,130935.71428571428,19318.571428571428,112358.57142857143,143653.57142857142,2282.1428571428573,277612.85714285716]
["7-Years of Actual Del - XM",64798,118512,183310,27046,157302,201115,0,385463]

{"sheet":"Page_18","index":17,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["YEAR","\n(SAN LUIS CANAL -FRESNO) WESTLANDS\n WD- SLC 1/","\n(SAN LUIS CANAL -FRESNO) WESTLANDS \nWD- DD#2 1/","\n(SAN LUIS CANAL -FRESNO) TOTAL","\n(TEHAMA-COLUSA CANAL) 4M WD","\n(TEHAMA-COLUSA CANAL) COLUSA COUNTY WD","\n(TEHAMA-COLUSA CANAL) CORTINA WD","\n(TEHAMA-COLUSA CANAL) DAVIS WD","\n(TEHAMA-COLUSA CANAL) DUNNIGAN WD","\n(TEHAMA-COLUSA CANAL) GLENN VALLEY WD"]
["Contract Max Acre Feet",1163165,4198,null,5700,68015,1700,4000,19000,1730]
["1981",1186158,"-",1186158,-1930,32164,0,5383,565,0]
["1982",1173839,"-",1173839,2872,22729,1461,4324,296,892]
["1983",1019470,"-",1019470,2611,18409,1113,2138,5850,440]
["1984",1440790,"-",1440790,3451,30772,1918,4804,15522,841]
["1985",1295076,"-",1295076,3228,37899,1669,5373,13331,375]
["1986",1149370,"-",1149370,2099,40093,1478,5267,10918,796,""]
["1987",1268146,"-",1268146,2686,63708,1889,4539,14848,800,""]
["1988",1290229,"-",1290229,2556,62230,1784,5742,15732,1266,""]
["1989",1116309,"-",1116309,2631,64278,1755,4319,14002,1209,""]
["1990",819689,"-",819689,2526,28254,885,1971,8597,822,""]
["1991",323058,"-",323058,1516,31601,573,898,5271,518,""]
["1992",331386,"-",331386,1541,24997,258,1248,4846,368,""]
["1993",535138,"-",535138,1993,47028,959,1202,11978,713,""]
["1994",706444,"-",706444,1840,44699,1306,1692,11405,483,""]
["1995",745039,"-",745039,3075,47250,1275,3000,14250,1298,""]
["1996",1186593,"-",1186593,2342,41872,1209,1531,10235,936,""]
["1997",1013778,"-",1013778,2323,49572,1595,2352,17143,431,""]
["1998",904867,"-",904867,1713,18016,673,2130,9433,763,""]
["1999",1111200,"-",1111200,2232,29505,628,1721,14601,688,""]
["2000",480768,"-",480768,2278,37657,824,1891,14445,972,""]
["2001",781658,"-",781658,2819,38853,925,1722,11825,968,""]
["2002",720402,"-",720402,2375,43384,815,1853,15962,761,""]
["2003",860608,"-",860608,1654,38488,912,2006,13806,1917,""]
["2004",906707,"-",906707,2057,39467,1151,2560,14429,977]
["2005",795789,"-",795789,1642,39689,923,1291,15202,678,""]
["2006",1066037,"-",1066037,1834,45740,876,2429,14841,1384,""]
["2007",884605,1792,886397,3752,56258,1292,3165,18907,1384,""]
["2008",386629,0,386629,2006,21306,725,1352,5893,410,""]
["2009",229137,1679,230816,1270,20903,496,1724,5688,795,""]
["2010",404758,420,405178,2426,41044,1122,2764,7779,1403,""]
["2011",805820,1889,807709,1798,33362,692,1895,10009,816,""]
["2012",590161,700,590861,1663,47339,650,2803,12797,1385,""]
["2013",245685,1679,247364,2298,44182,430,3188,12085,1280,""]
["2014",102962,776,103738,1281,25025,183,1952,3362,499,""]
["2015",70006,0,70006,407,4138,37,2250,238,495,""]
["2016",78249,210,78459,1061,36978,867,3448,8833,1344,""]
["2017",684491,0,684491,1611,20295,1047,2896,10235,626,""]
["2018",718024,2099,720123,1579,37535,1342,3672,9535,1465,""]
["2019",718191,147,718338,1632,19186,788,2237,5187,1129,""]
["2020",396992,3516,400508,2850,27788,854,1445,7577,565,""]
["2021",132269,326,132595,869,19713,142,3110,1699,1121,""]
[2022,88103,0,88103,22,1102,19,129,192,60,""]
["2023",611021,2098,613119,1144,31222,460,1946,7686,677,""]
["2024",778273,2504,780777,1778,52591,939,2904,13705,1233,""]
["2025",491839,1527.1428571428571,493366.14285714284,1410.5714285714287,27019.571428571428,649.14285714285711,2206.1428571428573,6511.5714285714284,892.85714285714289,""]
["2026",491839,1527.1428571428571,493366.14285714284,1410.5714285714287,27019.571428571428,649.14285714285711,2206.1428571428573,6511.5714285714284,892.85714285714289,""]
["2027",491839,1527.1428571428571,493366.14285714284,1410.5714285714287,27019.571428571428,649.14285714285711,2206.1428571428573,6511.5714285714284,892.85714285714289,""]
["2028",491839,1527.1428571428571,493366.14285714284,1410.5714285714287,27019.571428571428,649.14285714285711,2206.1428571428573,6511.5714285714284,892.85714285714289,""]
["2029",491839,1527.1428571428571,493366.14285714284,1410.5714285714287,27019.571428571428,649.14285714285711,2206.1428571428573,6511.5714285714284,892.85714285714289,""]
["2030",491839,1527.1428571428571,493366.14285714284,1410.5714285714287,27019.571428571428,649.14285714285711,2206.1428571428573,6511.5714285714284,892.85714285714289,""]
["H&P/T",35104958,28997.857142857152,35133955.857142851,93874.428571428609,1720438.4285714282,44833.85714285713,129502.85714285713,479809.42857142852,43340.14285714287,""]
["7 - Year Hist Avg (A-12)",491839,1527.1428571428571,493366.14285714284,1410.5714285714287,27019.571428571428,649.14285714285711,2206.1428571428573,6511.5714285714284,892.85714285714289,""]
["Projected Del. (A-2Ba)",2459195,7635.7142857142853,2466830.7142857141,7052.8571428571431,135097.85714285713,3245.7142857142853,11030.714285714286,32557.857142857141,4464.2857142857147,""]
["7-Years of Actual Del - XM",3442873,10690,3453563,9874,189137,4544,15443,45581,6250,""]
[null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Page_19","index":18,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["\nYEAR","\n(TEHAMA-COLUSA CANAL) GLIDE WD","\n(TEHAMA-COLUSA CANAL) HOLTHOUSE WD","\n(TEHAMA-COLUSA CANAL) KANAWHA WD\n","\n(TEHAMA-COLUSA CANAL) KIRKWOOD WD","\n(TEHAMA-COLUSA CANAL) LA GRANDE WD\n","\n(TEHAMA-COLUSA CANAL) MYERS-MARSH MWC\n","\n(TEHAMA-COLUSA CANAL) ORLAND-ARTOIS WD\n","\n(TEHAMA-COLUSA CANAL) WESTSIDE WD\n","\n(TEHAMA-COLUSA CANAL) TOTAL"]
["Contract Max Acre Feet",10500,2450,44980,2100,7200,255,53000,65000]
[1981,14535,0,36544,105,4549,0,48108,25381,165404]
[1982,7951,1363,33288,294,7490,209,46521,24423,154113]
[1983,5127,1440,26308,427,4239,49,47822,21766,137739]
[1984,13362,1937,39394,470,6663,353,75318,36382,231187]
[1985,14663,2293,41517,380,6705,686,70756,33795,232670]
[1986,10645,1939,39697,546,6388,652,64009,33612,218139,"",""]
[1987,11353,2420,39858,520,6384,414,72339,39882,261640,"",""]
[1988,10177,2583,42650,737,6704,365,70695,36150,259371,"",""]
[1989,10633,1364,37286,684,5789,255,57562,34286,236053,"",""]
[1990,4680,2087,25682,797,4689,128,20580,32372,134070,"",""]
[1991,3439,745,10981,616,2480,0,23555,18315,100508,"",""]
[1992,2861,479,11742,706,2138,64,16289,15755,83292,"",""]
[1993,10598,1217,28518,539,3505,94,46102,38166,192612,"",""]
[1994,10606,774,25553,742,2379,210,34654,33937,170280,"",""]
[1995,7875,1838,33750,610,4704,246,51897,31588,202656,"",""]
[1996,10500,897,37002,802,5176,264,54693,47721,215180,"",""]
[1997,9450,1977,40260,834,4731,148,46410,56388,233614,"",""]
[1998,10500,1198,19492,328,4468,51,38385,48679,155829,"",""]
[1999,10500,1608,31290,620,4973,107,50560,60930,209963,"",""]
[2000,10500,1281,38352,881,5744,255,57972,61412,234464,"",""]
["2001",6161,1618,28959,890,4533,153,26080,36758,162264,"",""]
["2002",10639,1342,41490,1380,5383,121,53712,48779,227996,"",""]
["2003",10500,2115,27984,393,5769,255,45533,46313,197645,"",""]
["2004",10500,1780,36977,716,5971,255,42858,47349,207047]
["2005",8400,1832,33867,709,5486,204,48148,47622,205693,"",""]
["2006",8400,1788,37829,695,5370,204,42389,45400,209179,"",""]
[2007,9450,795,39186,1014,5680,204,37373,56114,234574,"",""]
[2008,3466,1879,18426,864,3057,46,21791,25036,106257,"",""]
[2009,4052,201,14157,414,1595,57,13869,16192,81413,"",""]
["2010",9394,1578,31737,349,7068,20,37178,52528,196390,"",""]
[2011,8400,337,30580,333,3383,0,36959,35850,164414,"",""]
[2012,8410,1020,34842,355,5215,255,47063,40870,204667,"",""]
[2013,7539,1256,32495,1416,5402,190,32337,43002,187100,"",""]
[2014,1453,29,8623,29,0,0,4165,22398,68999,"",""]
[2015,0,0,2201,0,0,0,408,9699,19873,"",""]
[2016,8457,1,30613,0,3999,0,22317,38448,156366,"",""]
[2017,6129,82,26937,0,3628,0,23831,38180,135497,"",""]
[2018,9249,160,33299,0,4391,0,28868,40619,171714,"",""]
[2019,1804,293,17753,0,4092,67,13828,30486,98482,"",""]
[2020,3825,922,28425,0,3539,66,24045,28548,130449,"",""]
[2021,3360,305,524,0,427,76,9558,17705,58609,"",""]
[2022,-83,1,0,0,3,3,1044,1270,3762,"",""]
[2023,3941,270,17726,0,4442,38,19605,15735,104892,"",""]
[2024,6425,446,25428,0,5119,12,35690,24971,171241,"",""]
[2025,4074.4285714285716,342.42857142857144,17593.571428571428,300,3144.7142857142858,37.428571428571431,18948.285714285714,22762,105892.71428571429,"",""]
[2026,4074.4285714285716,342.42857142857144,17593.571428571428,300,3144.7142857142858,37.428571428571431,18948.285714285714,22762,105892.71428571429,"",""]
[2027,4074.4285714285716,342.42857142857144,17593.571428571428,300,3144.7142857142858,37.428571428571431,18948.285714285714,22762,105892.71428571429,"",""]
[2028,4074.4285714285716,342.42857142857144,17593.571428571428,300,3144.7142857142858,37.428571428571431,18948.285714285714,22762,105892.71428571429,"",""]
[2029,4074.4285714285716,342.42857142857144,17593.571428571428,300,3144.7142857142858,37.428571428571431,18948.285714285714,22762,105892.71428571429,"",""]
[2030,4074.4285714285716,342.42857142857144,17593.571428571428,300,3144.7142857142858,37.428571428571431,18948.285714285714,22762,105892.71428571429,"",""]
[" H&P/T",364272.57142857148,51544.571428571435,1344783.4285714282,22995,212318.28571428574,7000.5714285714294,1776565.7142857141,1677384,7968663.2857142873,"",""]
["7 - Year Hist Avg (A-12)",4074.4285714285716,342.42857142857144,17593.571428571428,300,3144.7142857142858,37.428571428571431,18948.285714285714,22762,105892.71428571429,"",""]
["Projected Del. (A-2Ba)",20372.142857142859,1712.1428571428573,87967.85714285713,1500,15723.571428571429,187.14285714285717,94741.428571428565,113810,529463.57142857136,"",""]
["7-Years of Actual Del - XM",28521,2397,123155,0,22013,262,132638,159334,739149,"",""]
[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,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,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]

{"sheet":"Page_20","index":19,"n_rows":71,"n_cols":10,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["YEAR","\"(DELTA-MENDOTA EXCHANGE WATER) CONTRACTORS\"","\"(DELTA-MENDOTA EXCHANGE WATER) ALL OTHERS\"","\"(DELTA-MENDOTA EXCHANGE WATER) TOTAL\"","\"(DELTA-MENDOTA EXCHANGE WATER) IRRIGATION\""]
["Contract Max Acre Feet",840000,37561]
["1981",777535,33796,811331,770501]
["1982",761359,46180,807539,781530]
["1983",684499,43891,728390,677512]
["1984",776992,43310,820302,771358]
["1985",699869,43366,743235,692612,null,null,"","",""]
["1986",685755,43404,729159,681039,null,null,"","",""]
["1987",631466,42072,673538,630413,null,null,"","",""]
["1988",580657,42043,622700,584609,null,null,"","",""]
["1989",611832,42053,653885,603057,null,null,"","",""]
["1990",625571,42041,667612,611195,null,null,"","",""]
["1991",549220,32645,581865,538515,null,null,"","",""]
["1992",480471,32500,512971,473245,null,null,"","",""]
["1993",569805,42279,612084,565523,null,null,"","",""]
["1994",520175,41724,561899,517721,null,null,"","",""]
["1995",642899,24920,667819,611782,null,null,"","",""]
["1996",730360,49647,780007,714238,null,null,"","",""]
["1997",359929,37699,397628,361240,null,null,"","",""]
["1998",590678,12455,603133,545749,null,null,"","",""]
["1999",655805,36801,692606,636420,null,null,"","",""]
["2000",686333,38660,724993,651993,null,null,"","",""]
["2001",640819,38826,679645,615706.71697999991,null,null,"","",""]
["2002",638207,38120,676327,618223.07110300008,null,null,"","",""]
["2003",657943,39235,697178,637542.78823599999]
["2004",658593,38834,697427,632235.01117499999,null,null,"","",""]
["2005",692488,34190,726678,666918.90799199999,null,null,"","",""]
["2006",658229,37418,695647,636436.30994800001,null,null,"","",""]
["2007",631822,37188,669010,613993.29364000005,null,null,"","",""]
["2008",595692,37710,633402,582190.18149600003,null,null,"","",""]
["2009",587073,28072,615145,565567.38872499997,null,null,"","",""]
["2010",612866,33089,645955,594331.56831,null,null,"","",""]
["2011",648350,27184,675534,619008.69254999992,null,null,"","",""]
["2012",652015,38784,690799,630496.39209400001,null,null,"","",""]
["2013",621825,40573,662398,606166.37138199992,null,null,"","",""]
["2014",413937,28083,442020,405944.97972,null,null,"","",""]
["2015",376937,22794,399731,367186.101173,null,null,"","",""]
["2016",522646,32318,554964,512517.02349599998,null,null,"","",""]
["2017",622798,35129,657927,605729.70352800004,null,null,"","",""]
["2018",605518,44622,650140,599367.31669999997,null,null,"","",""]
["2019",589558,32973,622531,569421.012797,null,null,"","",""]
["2020",558694,35910,594604,541581.37750800001,null,null,"","",""]
["2021",456146,25504,481650,440727.57104999997,null,null,"","",""]
["2022",518988,24510,543498,498986.60079599998,null,null,"","",""]
["2023",577913,13035,590948,540080.37805599999,null,null,"","",""]
["2024",546889,40627,587516,538014.25190399995,null,null,"","",""]
["2025",550529.42857142852,31025.857142857141,581555.28571428568,532596.92983014288,null,null,"","",""]
["2026",550529.42857142852,31025.857142857141,581555.28571428568,532596.92983014288,null,null,"","",""]
["2027",550529.42857142852,31025.857142857141,581555.28571428568,532596.92983014288,null,null,"","",""]
["2028",550529.42857142852,31025.857142857141,581555.28571428568,532596.92983014288,null,null,"","",""]
["2029",550529.42857142852,31025.857142857141,581555.28571428568,532596.92983014288,null,null,"","",""]
["2030",550529.42857142852,31025.857142857141,581555.28571428568,532596.92983014288,null,null,"","",""]
["H&P/T",30010332.571428575,1762369.1428571423,31772701.714285724,29254206.589339849,null,null,"","",""]
["7 - Year Hist Avg (A-12)",550529.42857142852,31025.857142857141,581555.28571428568,532596.92983014288,null,null,"","",""]
["Projected Del. (A-2Ba)",2752647.1428571427,155129.28571428571,2907776.4285714282,2662984.6491507143,null,null,"","",""]
["7-Years of Actual Del - XM",3853706,217181,4070887,3728178.5088110003,null,null,"","",""]
[null,{"$f":"SUM(B41:B47)","v":3753219},"","",""]
[null,{"$f":"B63/7","v":536174.14285714284},"","",""]
[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,"","","","",""]

{"sheet":"Page_21","index":20,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS"]
[null,null,"",null,null,"",null,null,"",""]
["\nYEAR","\nBLACK BUTTE\n D&R","\nBUCHANAN \nUNIT","\nCLEAR CREEK \nUNIT","\nCOLUSA BASIN DRAIN","\nCORNING CANAL\n CANAL","\nCOW CREEK UNIT","\nCROSS VALLEY CANAL","",""]
["1981",129,24000,4240,0,40656,13064,242702,"",""]
["1982",0,24000,4826,0,36589,10148,8531]
["1983",0,24000,13499,0,34510,11614,128565]
["1984",0,24000,14436,0,45127,14226,208577]
["1985",1043,24000,13813,0,40254,12967,144624,"",""]
["1986",1029,24000,13944,0,36425,16942,34110,"",""]
["1987",610,24000,19123,1027,45423,17343,228278,"",""]
["1988",1296,24000,7880,2259,42333,14432,131709,"",""]
["1989",855,24000,6812,62054,36551,14310,121694,"",""]
["1990",873,24000,12010,25976,22805,18326,93754,"",""]
["1991",1020,24000,6060,25701,25202,6340,31940,"",""]
["1992",817,24000,3838,16852,-1856,5944,34214,"",""]
["1993",757,24000,3702,37024,24344,6987,26093,"",""]
["1994",1352,24000,13494,10581,19730,18829,45111,"",""]
["1995",690,24000,4345,19364,18482,6918,4222,"",""]
["1996",3407,24000,2332,31710,17645,9632,0,"",""]
["1997",2812,24000,6520,0,12948,9725,42500,"",""]
["1998",2625,24000,3161,0,9017,8591,17623,"",""]
["1999",999,24000,3724,1108,17692,9764,-397,"",""]
["2000",1372,24000,4513,0,19332,9757,83185,"",""]
["2001",1094,24000,7223,23039,17104,11316,118507,"",""]
["2002",1122,24000,3735,-19049,16447,11354,60741,"",""]
["2003",687,24000,4655,-10288,16034,13706,53620,"",""]
["2004",825,24000,4721,0,16773,14476,47440,"",""]
["2005",396,24000,3313,0,16062,8487,30049,"",""]
["2006",514,24000,4170,0,14562,8616,4938,"",""]
["2007",830,24000,7090,0,23124,9087,64150,"",""]
["2008",867,24000,1470,0,15780,7699,30507,"",""]
["2009",753,24000,2414,0,12152,4576,28313,"",""]
["2010",694,24000,2465,0,14535,4733,25789,"",""]
["2011",660,24000,2335,0,15965,4874,40018,"",""]
["2012",197,24000,2570,0,19608,5781,9418,"",""]
["2013",286,24000,7002,0,19530,12311,57808,"",""]
["2014",348,24000,991,0,5270,588,9680,"",""]
["2015",237,24000,0,0,501,941,71,"",""]
["2016",170,24000,246,0,7432,2507,-271,"",""]
["2017",66,24000,1296,0,7203,2778,600,"",""]
["2018",68,24000,1597,0,8071,2934,40425,"",""]
["2019",133,24000,1519,0,5561,2104,27333,"",""]
["2020",290,24000,1512,0,8036,8063,23700,"",""]
["2021",113,24000,701,0,1159,634,679,"",""]
["2022",67,24000,0,0,17,5,0,"",""]
["2023",119,24000,254,0,5290,16,1487,"",""]
["2024",84,24000,516,0,8938,1032,25698,"",""]
["2025",127.71428571428572,24000,871.28571428571433,10000,5296,2112.5714285714284,17046,"",""]
["2026",127.71428571428572,24000,871.28571428571433,10000,5296,2112.5714285714284,17046,"",""]
["2027",127.71428571428572,24000,871.28571428571433,10000,5296,2112.5714285714284,17046,"",""]
["2028",127.71428571428572,24000,871.28571428571433,10000,5296,2112.5714285714284,17046,"",""]
["2029",127.71428571428572,24000,871.28571428571433,10000,5296,2112.5714285714284,17046,"",""]
["2030",127.71428571428572,24000,871.28571428571433,10000,5296,2112.5714285714284,17046,"",""]
["H&P/T",33072.28571428571,1200000,229294.71428571426,287358,850139,387152.42857142852,2430011,"",""]
["7 - Year Hist Avg (A-12)",127.71428571428572,24000,871.28571428571433,10000,5296,2112.5714285714284,17046,"",""]
["Projected Del. (A-2Ba)",638.57142857142867,120000,4356.4285714285716,50000,26480,10562.857142857141,85230,"",""]
["7-Years of Actual Del - XM",874,168000,6099,0,37072,14788,119322,"",""]

{"sheet":"Page_22","index":21,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM",null,null,null,null,null,null,null,""]
["7/14/2025",null,null,null,null,null,null,null,""]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[null,null,null,null,null,null,null,"",""]
["\nYEAR","\nDELTA-MENDOTA \nCANAL","\nDELTA-MENDOTA \nPOOL","\nFRIANT\n DAM","\nFRIANT-KERN CANAL \nCLASS 1","\nFRIANT-KERN CANAL\nCLASS 2","\nFRIANT-KERN CANAL \nTOTAL","\nHIDDEN UNIT",""]
["1981",399275.81066680001,129087,0,782139.40259740257,60103,842242.40259740257,24000,""]
["1982",272410.29858449998,72970,14000,439482.90909090906,1231984,1671466.9090909092,24000,""]
["1983",338016.49844900001,79379,14000,533329.37662337662,1020640,1553969.3766233767,24000]
["1984",474023.33157440001,132347,5740,791945.74025974027,466357,1258302.7402597403,24000]
["1985",357457.34229459998,76373,2660,702046.28571428568,107982,810028.28571428568,24000,""]
["1986",302408.65126459999,55387,14280,440410.22077922081,1087855,1528265.2207792208,24000,""]
["1987",357539.16437070002,83942,0,642322.59740259743,19853,662175.59740259743,24000,""]
["1988",343279.77059894998,78571,0,572438.0519480519,0,572438.0519480519,24000,""]
["1989",289686.72401564999,74533,0,569870.6623376623,0,569870.6623376623,24000,""]
["1990",186370.37964689999,43903,0,437208.93506493507,0,437208.93506493507,24000,""]
["1991",97693.576055450001,14019,0,563217.14285714284,0,563217.14285714284,24000,""]
["1992",85910.192278200004,15597,0,613419.98701298703,0,613419.98701298703,24000,""]
["1993",134070.64056224999,29660,12600,515813.51948051946,905130,1420943.5194805195,24000,""]
["1994",147143.14275709999,29290,0,654259.46753246756,23390,677649.46753246756,24000,""]
["1995",199390.81373550001,17842,11394,264894.93506493507,691685.92405063286,956580.85911556799,24000,""]
["1996",203445.28250919998,97750,12830,739848.68831168837,926018.07594936714,1665866.7642610555,24000,""]
["1997",230827.32727534999,51424,12416,537645.58441558445,592629.8860759493,1130275.4704915336,24000,""]
["1998",161415.48608060001,31838,2659,350088.41558441555,158910.67088607594,508999.08647049149,24000,""]
["1999",183682.82859868082,52018,7458,632811.83116883121,185153,817964.83116883121,24000,""]
["2000",145667.00007050001,43475,4430,817244.51948051946,449346.39240506326,1266590.9118855828,24000,""]
["2001",164536.08341065,32565,3586,627514.75324675324,47391,674905.75324675324,24000,""]
["2002",182927.16675634999,37146,8285,593867.88311688311,99820.696202531646,693688.5793194148,24000,""]
["2003",208543.3334231,51330,8018,549911,246436.3670886076,796347.36708860763,24000,""]
["2004",228511.5,40005,11596,669702.02597402595,93333,763035.02597402595,24000,""]
["2005",180079.5,34881,7367,546646.57142857136,667677.89873417723,1214324.4701627486,24000,""]
["2006",181996.5,30689,7503,532375.50649350649,467812.87341772148,1000188.379911228,24000,""]
["2007",175805,30959,8193,457134.76623376622,16717,473851.76623376622,24000,""]
["2008",94427,13670,8533,553213.6623376623,51454,604667.6623376623,24000,""]
["2009",55540,14461,2400,563896.49350649351,235584.3670886076,799480.86059510114,24000,""]
["2010",66832.5,23462,7968,615796,584056,1199852,24000,""]
["2011",152649,22437,6032,426116,401074,827190,24000,""]
["2012",128284,27047,0,570373,28732,599105,24000,""]
["2013",52938.5,16120,0,422684.67050224886,1594,424278.67050224886,24000,""]
["2014",13698,-187,0,84027,2505,86532,24000,""]
["2015",14086,1643,0,17290,0,17290,24000,""]
["2016",9645,1706,999,354875,75443,430318,24000,""]
["2017",62630,11268,0,428857,396801,825658,24000,""]
["2018",161923,51737,665,634691,142042,776733,24000,""]
["2019",147550,38235,8861,494744,638261.16,1133005.1600000001,24000,""]
["2020",108211,14834,0,539329,-19960,519369,24000,""]
["2021",36800,2689,0,162067,3352,165419,24000,""]
["2022",6356,0,0,240347,119,240466,24000,""]
["2023",83193,419,14962,503730,508071,1011801,24000,""]
["2024",191143,34226,210,669992,284200,954192,24000,""]
["2025",105228,23871.142857142855,2000,458469.57142857142,221855.01857142858,680324.59,24000,""]
["2026",105228,23871.142857142855,2000,458469.57142857142,221855.01857142858,680324.59,24000,""]
["2027",105228,23871.142857142855,2000,458469.57142857142,221855.01857142858,680324.59,24000,""]
["2028",105228,23871.142857142855,2000,458469.57142857142,221855.01857142858,680324.59,24000,""]
["2029",105228,23871.142857142855,2000,458469.57142857142,221855.01857142858,680324.59,24000,""]
["2030",105228,23871.142857142855,2000,458469.57142857142,221855.01857142858,680324.59,24000,""]
["H&P/T",8249387.3449790291,1883973.8571428577,231645,25610437.034138605,14230685.423327308,39841122.457465932,1200000,""]
["7 - Year Hist Avg (A-12)",105228,23871.142857142855,2000,458469.57142857142,221855.01857142858,680324.59,24000,""]
["Projected Del. (A-2Ba)",526140,119355.71428571428,10000,2292347.8571428573,1109275.0928571429,3401622.95,120000,""]
["7-Years of Actual Del - XM",735176,142140,24698,3244900,1556085.1600000001,4800985.16,168000,""]

{"sheet":"Page_23","index":22,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM",""]
["7/14/2025",""]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS"]
[]
["YEAR","\nMADERA CANAL\nCLASS 1","\nMADERA\nCANAL \nCLASS 2","\nMADERA CANAL\n TOTAL","\nNEW MELONES\nD&R","\nSACRAMENTO RIVER \nSHASTA\n","\nSACRAMENTO RIVER\nWILLOWS\n","\nSACRAMENTO RIVER\nTOTAL\n","\nSAN FELIPE UNIT",""]
["1981",188119,22982,211101,0,10583,312723,323306,0,""]
["1982",91612,399760,491372,0,10210,389007.4,399217.4,0,""]
["1983",152219,346000,498219,1500,13746,340296.2,354042.2,0]
["1984",163259,166022,329281,86,10846,373735.2,384581.2,0]
["1985",153840,59276,213116,0,10846,384306.6,395152.6,0,""]
["1986",99500,370619,470119,0,10881,402766.6,413647.6,0,""]
["1987",174956,0,174956,0,10331,357391.00000000006,367722.00000000006,3071,""]
["1988",121377,0,121377,0,10369,385959,396328,11376,""]
["1989",143772,0,143772,0,947,351581,352528,24379,""]
["1990",98823,0,98823,0,12472,271203,283675,26773,""]
["1991",140133,0,140133,0,16839,383482.8,400321.8,17809,""]
["1992",116199,0,116199,0,8099,296790.2,304889.2,19359,""]
["1993",77464,311400,388864,0,10698,212823.80000000002,223521.80000000002,25226,""]
["1994",197877,0,197877,0,552,279027,279579,43892,""]
["1995",12447,202567,215014,8690,7792,276692,284484,43263,""]
["1996",184344,342225,526569,21040,10291,343026.79999999993,353317.79999999993,68505,""]
["1997",130776,184505,315281,28540,10156,342378,352534,76438,""]
["1998",121988,33365,155353,21782,10125,413629.00000000006,423754.00000000006,64641,""]
["1999",165391,72521,237912,46080,10120,437326,447446,-34234,""]
["2000",122183,125603,247786,33664,11145,327411,338556,45438,""]
["2001",163350,20892,184242,28598,17853,313765,331618,20226,""]
["2002",144215,31550,175765,8584,2530,337089,339619,27460,""]
["2003",124332,78424,202756,12351,10162,428490,438652,39548,""]
["2004",158932,28871,187803,14362,10120,320912,331032,62589,""]
["2005",88686,97375,186061,30680,2744,417837,420581,52092,""]
["2006",80999,81418,162417,39561,2535,301890,304425,69431,""]
["2007",165547,0,165547,49856,738,215976,216714,42671,""]
["2008",140441,17300,157741,36884,9640,309806,319446,22261,""]
["2009",127929,73451,201380,32656,1525,280416,281941,10646,""]
["2010",121515,191175,312690,41771,188,279579,279767,22021,""]
["2011",83830,94981,178811,40647,2941,252419,255360,15904,""]
["2012",147694,3438,151132,40375,3042,269836,272878,55092,""]
["2013",80243,0,80243,41105,5391,247440.56,252831.56,28334,""]
["2014",16834,0,16834,44394,1613,136030,137643,7177,""]
["2015",1509,0,1509,2941,2689,146987,149676,3508,""]
["2016",107760,24689,132449,0,2154,195291,197445,3688,""]
["2017",103784,48419,152203,32740,3325,250850,254175,8387,""]
["2018",156601,39321,195922,10387,3425,217050,220475,47899,""]
["2019",105834,104290,210124,22215,3151,291283,294434,25043,""]
["2020",134188,3811,137999,34414,1727,223725,225452,42664,""]
["2021",32274,0,32274,45909,2766,181448,184214,15999,""]
["2022",70201,0,70201,810,10250,65563,75813,1616,""]
["2023",131640,0,131640,46754,10079,206221,216300,2919,""]
["2024",204695,70507,275202,42456,3607,250219,253826,47170,""]
["2025",119347.57142857143,31132.714285714286,150480.28571428571,28992.142857142855,4321.7142857142862,204720.3333333332,209042.04761904749,26187.142857142855,""]
["2026",119347.57142857143,31132.714285714286,150480.28571428571,28992.142857142855,4321.7142857142862,204720.3333333332,209042.04761904749,26187.142857142855,""]
["2027",119347.57142857143,31132.714285714286,150480.28571428571,28992.142857142855,4321.7142857142862,204720.3333333332,209042.04761904749,26187.142857142855,""]
["2028",119347.57142857143,31132.714285714286,150480.28571428571,28992.142857142855,4321.7142857142862,204720.3333333332,209042.04761904749,26187.142857142855,""]
["2029",119347.57142857143,31132.714285714286,150480.28571428571,28992.142857142855,4321.7142857142862,204720.3333333332,209042.04761904749,26187.142857142855,""]
["2030",119347.57142857143,31132.714285714286,150480.28571428571,28992.142857142855,4321.7142857142862,204720.3333333332,209042.04761904749,26187.142857142855,""]
["H&P/T",6065397.428571431,3833553.2857142845,9898950.7142857127,1035784.857142857,337173.28571428556,14250000.160000004,14587173.44571428,1267403.8571428577,""]
["7 - Year Hist Avg (A-12)",119347.57142857143,31132.714285714286,150480.28571428571,28992.142857142855,4321.7142857142862,204720.3333333332,209042.04761904749,26187.142857142855,""]
["Projected Del. (A-2Ba)",596737.85714285716,155663.57142857142,752401.42857142864,144960.71428571429,21608.571428571431,1023601.6666666664,1045210.2380952379,130935.71428571428,""]
["7-Years of Actual Del - XM",835433,217929,1053362,202945,35005,1435509,1470514,183310,""]

{"sheet":"Page_24","index":23,"n_rows":70,"n_cols":11,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[null,"",null,null,null,null,"",null,"",null,""]
["\nYEAR","\nSAN LUIS CANAL\n TRACY","\nSAN LUIS CANAL\nFRESNO","\nSAN LUIS CANAL\nTOTAL","\nTEHAMA-COLUSA \nCANAL","\nASSIGNED WATER\n\n (Pg 33-35)","\nTOTAL W/O \nEXCHANGE","\nDELTA-MENDOTA \nEXCHANGE WATER","\nGRAND \n\nTOTAL"]
["1981",132868,1186158,1319026,165404,65597.141237296659,3803830.3545014993,770501,4574331.3545014989]
["1982",107296,1173839,1281135,154113,71945.477433286564,4536724.0851086956,781530,5318254.0851086956]
["1983",112695,1019470,1132165,137739,64736.392176498943,4409954.4672488756,677512,5087466.4672488756]
["1984",170038,1440790,1610828,231187,81621.784189098122,4838364.0560232382,771358,5609722.0560232382]
[1985,157831,1295076,1452907,232670,71445.905469375153,3872511.1334782611,692612,4565123.1334782615]
["1986",144725,1149370,1294095,218139,67276.750999657481,4514068.2230434781,681039,5195107.2230434781]
["1987",159966,1268146,1428112,261640,61119.228099266315,3760080.9898725636,630413,4390493.9898725636]
["1988",165618,1290229,1455847,259371,55994.521504722179,3542491.3440517238,584609,4127100.3440517238]
["1989",148332,1116309,1264641,236053,64441.709793614202,3310181.0961469263,603057,3913238.0961469263]
["1990",125530,819689,945219,134070,42022.889602257892,2419809.2043140931,611195,3031004.2043140931]
["1991",74445,323058,397503,100508,21300.195682609541,1896767.7145952024,538515,2435282.7145952024]
["1992",56171,331386,387557,83292,15458.962646594096,1749491.3419377811,473245,2222736.3419377813]
["1993",100774,535138,635912,192612,41505.143109404438,3251822.103152174,565523,3817345.103152174]
["1994",128022,706444,834466,170280,35706.806558258555,2572980.416847826,517721,3090701.416847826]
["1995",130829,745039,875868,202656,43913.377707402789,2961117.0505584707,611782,3572899.0505584707]
["1996",196690,1186593,1383283,215180,46333.293323447753,4706846.1400937028,714238,5421084.1400937028]
["1997",141022,1013778,1154800,233614,54702.650546459547,3763357.4483133433,361240,4124597.4483133433]
["1998",122411,904867,1027278,155829,35908.826613076388,2678474.3991641682,545749,3224223.3991641682]
["1999",147469,1111200,1258669,209963,39750.101135786361,3347599.7609032984,636420,3984019.7609032984]
["2000",108251,480768,589019,234464,40144.077104786789,3155392.9890608699,651993,3807385.9890608699]
["2001",151819,781658,933477,162264,32008.144642596752,2794308.9813000001,615706.71697999991,3410015.6982800001]
["2002",113507,720402,833909,227996,36549.21522858306,2694278.961304348,618223.07110300008,3312502.032407348]
["2003",146088,860608,1006696,197645,45651.613990722428,3133952.3145024301,637542.78823599999,3771495.1027384303]
["2004",157721,906707,1064428,207047,34203.159055959033,3076846.6850299849,632235.01117499999,3709081.696204985]
["2005",135457,795789,931246,205693,40449.656553893037,3409761.6267166417,666918.90799199999,4076680.5347086415]
["2006",156874,1066037,1222911,209179,9161.455253689528,3318262.3351649176,636436.30994800001,3954698.6451129178]
["2007",119915,886397,1006312,234574,5637.0776043147252,2562400.8438380808,613993.29364000005,3176394.1374780806]
["2008",65229,386629,451858,106257,5673.0635169103762,1925740.7258545726,582190.18149600003,2507930.9073505728]
["2009",50767,230816,281583,81413,5835.4644161432761,1863544.3250112443,565567.38872499997,2429111.7137362445]
["2010",27730,405178,432908,196390,7849.453309595202,2687726.9533095951,594331.56831,3282058.5216195951]
["2011",119450,807709,927159,164414,13845.925760869564,2716300.9257608699,619008.69254999992,3335309.6183108697]
["2012",100991,590861,691852,204667,3358.9252098950524,2259364.9252098948,630496.39209400001,2889861.317303895]
["2013",47297,247364,294661,187100,1982.8294977511243,1524531.56,606166.37138199992,2130697.931382]
["2014",13173,103738,116911,68999,0,556878,405944.97972,962822.97971999994]
["2015",16514,70006,86520,19873,0,346796,367186.101173,713982.10117299994]
["2016",18397,78459,96856,156366,0,1087556,512517.02349599998,1600073.0234960001]
["2017",68302,684491,752793,135497,0,2295294,605729.70352800004,2901023.703528]
["2018",85114,720123,805237,171714,0,2543787,599367.31669999997,3143154.3166999999]
["2019",80322,718338,798660,98482,0,2861259.16,569421.012797,3430680.172797]
["2020",67257,400508,467765,130449,0,1770758,541581.37750800001,2312339.377508]
["2021",21093,132595,153688,58609,0,746887,440727.57104999997,1187614.5710499999]
["2022",9350,88103,97453,3762,0,544566,498986.60079599998,1043552.600796]
["2023",49947,613119,663066,104892,0,2331112,540080.37805599999,2871192.378056]
["2024",72380,780777,853157,171241,0,2907091,538014.25190399995,3445105.2519040001]
["2025",55522.571428571428,493366.14285714284,548888.71428571432,105892.71428571429,0,1964360.351904762,532596.92983014288,2496957.2817349047]
["2026",55522.571428571428,493366.14285714284,548888.71428571432,105892.71428571429,0,1964360.351904762,532596.92983014288,2496957.2817349047]
["2027",55522.571428571428,493366.14285714284,548888.71428571432,105892.71428571429,0,1964360.351904762,532596.92983014288,2496957.2817349047]
["2028",55522.571428571428,493366.14285714284,548888.71428571432,105892.71428571429,0,1964360.351904762,532596.92983014288,2496957.2817349047]
["2029",55522.571428571428,493366.14285714284,548888.71428571432,105892.71428571429,0,1964360.351904762,532596.92983014288,2496957.2817349047]
["2030",55522.571428571428,493366.14285714284,548888.71428571432,105892.71428571429,0,1964360.351904762,532596.92983014288,2496957.2817349047]
["H&P/T",4858812.428571431,35133955.857142851,39992768.285714298,7968663.2857142873,1263131.2189738231,132837031.75284734,29254206.589339849,162091238.34218726]
["7 - Year Hist Avg (A-12)",55522.571428571428,493366.14285714284,548888.71428571432,105892.71428571429,0,1964360.351904762,532596.92983014288,2496957.2817349047]
["Projected Del. (A-2Ba)",277612.85714285716,2466830.7142857141,2744443.5714285714,529463.57142857136,0,9821801.759523809,2662984.6491507143,12484786.408674523]
["7-Years of Actual Del - XM",385463,3453563,3839026,739149,0,13705460.16,3728178.5088110003,17433638.668810997]
[null,null,null,null,null,null,{"$f":"G55-G59","v":0},null,{"$f":"I55-I59","v":0}]
[]
[]
[]
[]
[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,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Page_25","index":24,"n_rows":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
["ASSIGNMENTS OF HISTORICAL WATER WHEN THERE ARE FEWER OR MORE SERVICES (I=IRRIGATION; M=M&I) "]
["\nYEAR","\nBANTA-CARBONA ID (I)\n TO \nCITY OF TRACY (M)\n","\nBROADVIEW WD (I)\nTO \nWESTLANDS \nWD-SLC (I)\n","\nCENTINELLA WD (I)\nTO \nWESTLANDS \nWD-SLC (I)\n","\nEXETER ID (I)\nTO \nTRI-VALLEY ID (I) \nC1\n","\nIVANHOE WD (I) \nTO KAWEAH DELTA WCD (I) \nCLASS 1\n","\nIVANHOE WD (I) TO KAWEAH DELTA WCD (I) \nCLASS 2\n","\nLEWIS CREEK WD (I) \nTO \nHILLS VALLEY ID (I) \nC1\n"]
["Contract Max AF "]
["Contract Max AF ",5000,null,2500,3.4782608695652174E-2,0.15584415584415584,0.93670886075949367,0.17241379310344829]
[1981,6057.5,23244,3313,427.61739130434785,1690.5974025974026,444,260.34482758620692]
[1982,3096.5,29187,2185,321.42608695652171,1057.090909090909,7844,250.00000000000003]
[1983,5363.5,23061,2404,442.26086956521738,1368.6233766233765,7400,187.24137931034485]
[1984,6721.75,31752,3290,413.18260869565216,1100.2597402597403,3552,300.34482758620692]
[1985,12320.5,29692,2557,415.13043478260869,1333.7142857142858,888,250.00000000000003]
[1986,6619.5,23831,2145,342.29565217391303,1128.7792207792209,7696,250.00000000000003]
[1987,6379,23187,2211,380.69565217391306,1069.4025974025974,0,225.68965517241381]
[1988,4366.25,25335,3319,364.31304347826085,1207.9480519480519,0,196.89655172413794]
[1989,5913.5,32985,2129,374.64347826086959,914.33766233766232,0,223.79310344827587]
[1990,3575.75,18823,1673,283.5826086956522,983.06493506493507,0,197.24137931034485]
[1991,2020.75,9583,994,415.13043478260869,1122.8571428571429,0,216.89655172413794]
[1992,1949.75,4830,573,330.29565217391303,1147.012987012987,0,240.68965517241381]
[1993,2605.25,12442,1260,394.50434782608698,991.48051948051943,6660,250.00000000000003]
[1994,2775.5,15393,1147,349.84347826086957,1115.5324675324675,0,200]
[1995,1843,13880,1276,301.21739130434781,779.06493506493507,6496.0759493670885,273.44827586206901]
[1996,1625.75,18989,1823,449.98260869565217,1284.3116883116884,5195.9240506329115,226.55172413793105]
[1997,6018,18091,1177,394.29565217391303,1160.4155844155844,2973.1139240506327,392.06896551724139]
[1998,3965.75,12750,762,358.22608695652173,1119.5844155844156,1016.3291139240506,92.758620689655174]
[1999,4193.5,17611,1072,409.53043478260872,1435.168831168831,1480,242.75862068965517]
[2000,2980,18215,2493,425.91304347826087,1051.4805194805194,1796.6075949367089,30.000000000000004]
["2001",2337.25,15622,1218,423.30434782608694,1237.2467532467533,370,0]
["2002",4315.5,17776,1656,376.1391304347826,1227.1168831168832,676.30379746835445,0]
["2003",5813,19633,1875,376.93913043478261,1236,3912.6329113924048,0]
["2004",0,21663,1750,381.18260869565216,1077.9740259740261,592,676.89655172413802]
["2005",0,26150,0,484.2782608695652,1515.4285714285713,3506.1012658227846,99.827586206896555]
["2006",0,-78,0,260.93913043478261,794.49350649350652,4142.1265822784808,467.93103448275866]
["2007",0,0,0,309.56521739130437,1086.2337662337661,0,82.758620689655174]
["2008",0,0,0,342.67826086956524,938.33766233766232,370,151.55172413793105]
["2009",0,0,0,473.25217391304346,1101.5064935064934,582.63291139240505,192.58620689655174]
["2010",0,0,0,271.82608695652175,0,0,341.20689655172418]
["2011",0,0,0,428.90434782608696,0,0,215.00000000000003]
["2012",0,0,0,272.10434782608695,0,0,93.275862068965523]
["2013",0,0,0,278.92173913043479,0,0,129.48275862068965]
["H&P/T",102856.75,503647,44302,12274.121739130436,33275.064935064933,67593.848101265816,6957.2413793103451]

{"sheet":"Page_26","index":25,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
["ASSIGNMENTS OF HISTORICAL WATER WHEN THERE ARE FEWER OR MORE SERVICES (I=IRRIGATION; M=M&I) "]
["YEAR","\nPORTERVILLE ID (I) \nTO\n HILLS VALLEY ID (I) C1\n","\nSO SAN JOAQUIN MUD (I)\n TO \nKERN TULARE WD (I) C2\n","\nTEA POT DOME WD (I)\n TO \nSAUCELITO ID (I) C1","\nMERCY SPRINGS WD (I) TO \nWESTLANDS WD-SLC (I)","\nMERCY SPRINGS WD (I) \nTO \nWESTLANDS WD-SLC (I)","\nORO LOMA WD (I) \nTO\n WESTLANDS WD (I)","\nMERCY SPRINGS WD (I) \nTO \nSANTA CLARA VALLEY WD (I)",null,null,null,null,"Oro LomaWD (I)"]
[1981,1459.4375,300,415.52,4599.7725,4123.9929110000012,4330.434782608696,1533.2574999999999,null,null,null,null,"to Westlands - SLC (I)"]
[1982,797.0625,5600,166.24,4147.5149999999994,3718.5148740000004,4466.95652173913,1382.5049999999999,null,null,null,null,4000]
[1983,735.125,5000,285.64,3413.6099999999997,3060.5216760000008,4000,1137.8699999999999]
[1984,1211.0625,2400,473.44,6657.6674999999996,5969.0285930000009,4547.826086956522,2219.2224999999999]
[1985,1263.75,260.5,274.24,4306.8450000000003,3861.3645020000004,3993.9130434782605,1435.615,null,null,null,null,0]
[1986,764.25,5607.7000000000007,322.16000000000003,3454.5,3097.1822000000002,3785.2173913043475,1151.5,null,null,null,null,0]
[1987,1116.375,0,231.36,6180.0299999999988,5540.7957480000014,4220.869565217391,2060.0099999999998,null,null,null,null,0]
[1988,816.6875,0,283.36,3725.5724999999993,3340.2161910000004,3946.086956521739,1241.8574999999998,null,null,null,null,0]
[1989,959.75,0,271.04000000000002,4176.7725,3744.7461110000004,3760.869565217391,1392.2574999999999,null,null,null,null,0]
[1990,727.3125,0,247.72,3607.1324999999997,3234.0270870000008,2284.3478260869565,1202.3774999999998,null,null,null,null,0]
[1991,873.625,0,252.48000000000002,1403.655,1258.467298,974.78260869565213,467.88499999999999,null,null,null,null,0]
[1992,1084.9375,0,331.48,708.87749999999994,635.55442900000003,861.73913043478262,236.29249999999999,null,null,null,null,0]
[1993,834.6875,4500,278.72000000000003,2574.3074999999999,2308.0328170000003,2357.391304347826,858.10249999999996,null,null,null,null,0]
[1994,1112.3125,0,300,2584.8824999999997,2317.5139870000003,1798.2608695652173,861.62749999999994,null,null,null,null,0]
[1995,330.6875,5000,262.48,2606.0324999999998,2336.4763270000008,3665.2173913043475,868.6774999999999,null,null,null,null,0]
[1996,1621.6875,2900,314.64,2032.5149999999999,1822.2808740000003,3663.478260869565,677.505,null,null,null,null,0]
[1997,863.875,3000,291.60000000000002,4219.7775000000001,3783.3028690000006,2762.608695652174,1406.5925,null,null,null,null,0]
[1998,824.6875,1378.4,196.24,3000.48,2690.1239680000008,4126.086956521739,1000.16,null,null,null,null,0]
[1999,1225.6875,1000,408.48,1394.3789383561643,2717.8328854109591,2791.304347826087,464.79297945205479,null,null,null,null,0]
[2000,979.5625,1171.6000000000001,277.92,0,2767.4283,2569.5652173913045,0,null,null,null,null,0]
["2001",969.875,250,318.68,0,2445.4263000000001,1468.695652173913,0,null,null,null,null,0]
["2002",1082.75,457.1,294.12,0,2385.2000000000003,2715.6521739130435,0,null,null,null,null,0]
["2003",1044.75,2156.2000000000003,250.56,0,375.21319808219187,3235.6521739130435,0,null,null,null,null,0]
["2004",1008.625,400,322.72000000000003,0,0,2058.2608695652175,0,null,null,null,null,0]
["2005",1058,580.5,296.76,0,0,3858.2608695652175,0,null,null,null,null,0]
["2006",976.125,736.1,264.24,0,0,0,0,null,null,null,null,0]
["2007",674,0,254.52,0,0,1980,0,null,null,null,null,0]
["2008",867.875,250,287.36,0,0,1598.2608695652173,0,null,null,null,null,0]
["2009",1109.6875,1558.9,282.16000000000003,0,0,401.73913043478262,0,null,null,null,null,0]
["2010",1702.3125,2675.5,307.76,0,0,1824.3478260869565,0,null,null,null,null,0]
["2011",763.6875,7581.2000000000007,285.95999999999998,0,0,3172.173913043478,0,null,null,null,null,0]
["2012",793.625,0,186.92000000000002,0,0,0,0,null,null,null,null,0]
["2013",717.125,0,173.8,0,0,0,0,null,null,null,null,0]
["H&P/T",32371,54763.7,9410.32,64794.323938356167,67533.243145493165,87220,21598.107979452052,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M12:M44)","v":0}]

{"sheet":"Page_27","index":26,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
["ASSIGNMENTS OF HISTORICAL WATER WHEN THERE ARE FEWER OR MORE SERVICES (I=IRRIGATION; M=M&I) "]
["YEAR","\nWEST SIDE ID (I)\n TO CITY OF TRACY (M)\n","\nWEST SIDE ID (I)\n TO CITY OF TRACY (M)\n2","\nWIDREN WD (I) \nTO WESTLANDS WD - SLC (I)\n","TOTAL"]
[1981,4889.3328443999999,4889.3335778000001,3619,65597.141237296659]
[1982,2503.333083,2503.3334585000002,2719,71945.477433286564]
[1983,2499.9997499999999,2500.000125,1877,64736.392176498943]
[1984,3347.9996652,3348.0001674,4318,81621.784189098122]
[1985,2598.6664068,2598.6667966,3396,71445.905469375153]
[1986,2625.3330707999999,2625.3334646000003,1831,67276.750999657481]
[1987,2373.9997625999999,2374.0001186999998,3569,61119.228099266315]
[1988,2465.6664200999999,2465.6667899499998,2920,55994.521504722179]
[1989,2532.9997466999998,2533.0001266500003,2530,64441.709793614202]
[1990,1344.6665321999999,1344.6667339000001,2495,42022.889602257892]
[1991,402.33329309999999,402.33335345,912,21300.195682609541]
[1992,810.66658559999996,810.66670720000002,908,15458.962646594096]
[1993,918.33324149999999,918.33337925000001,1354,41505.143109404438]
[1994,1548.6665118000001,1548.6667441,2654,35706.806558258555]
[1995,1249.999875,1250.0000625,1495,43913.377707402789]
[1996,997.33323359999997,997.33338320000007,1712,46333.293323447753]
[1997,2886.9997112999999,2887.00014435,2395,54702.650546459547]
[1998,971.99990279999997,972.00004860000001,684,35908.826613076388]
[1999,1371.3331962,1371.3334018999999,561,39750.101135786361]
[2000,1409.999859,1410.0000705,2566,40144.077104786789]
["2001",1546.3331787,1546.3334106500001,2255,32008.144642596752]
["2002",1793.6664873,1793.66675635,0,36549.21522858306]
["2003",1795.3331538,1795.3334230999999,2152,45651.613990722428]
["2004","-",2112.5,2160,34203.159055959033]
["2005","-",932.5,1968,40449.656553893037]
["2006","-",1597.5,"-",9161.455253689528]
["2007","-",1250,"-",5637.0776043147252]
["2008","-",867,"-",5673.0635169103762]
["2009","-",133,"-",5835.4644161432761]
["2010","-",726.5,"-",7849.453309595202]
["2011","-",1399,"-",13845.925760869564]
["2012","-",2013,"-",3358.9252098950524]
["2013","-",683.5,"-",1982.8294977511243]
["Historical Total:",44884.995511500005,56599.502244249998,53050,1263131.2189738229]

{"sheet":"Page_28","index":27,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-13 F.Z28.XLSM"]
["7/14/2025"]
[null,"CENTRAL VALLEY PROJECT"]
["SCHEDULE OF HISTORICAL (1981-2024) & PROJECTED (2026-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET)"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE"]
[]
["Footnotes:"]
[]
["1/ Assignments:"]
[]
["Assignor","Assignee","A/F","Effective Date"]
["Mercy Springs WD","Westlands WD",4695,"May 14, 1999"]
["Mercy Springs WD","Santa Clara Valley WD",1565,"May 14, 1999"]
["Mercy Springs WD","Westlands WD (DD #2)",4198,"March 1, 2003"]
["Oro Loma WD","Westlands WD",4000,"March 1, 2012"]
["Ivanhoe ID Class 1","Kaweah Delta WCD Class 1",1200,"March 1, 2010"]
["Ivanhoe ID Class 2","Kaweah Delta WCD Class 2",7400,"March 1, 2010"]
["So. San Joaquin MUD Class 2","Kern Tulare WD Class 2",5000,"March 1, 2012"]
["West Side ID","City of Tracy (M&I)",2500,"Feb. 27, 2004"]
["West Side ID","City of Tracy (M&I)",2500,"Dec. 3, 2013"]
["Banta-Carbona ID","City of Tracy (M&I)",5000,"Feb. 27, 2004"]
["Exeter ID","Tri-Valley ID",400,"Apr. 5, 2013"]
["Lewis Creek WD","Hills Valley ID",250,"Apr. 12, 2013"]
["Porterville ID Class 1","Hills Valley ID",1000,"Apr. 14, 2013"]
["Tea Pot Dome WD","Saucelito ID",300,"Apr. 14, 2013"]
[]
["* Contractor Name Changes"]
["From","To"]
["Canal Farms","L.C. Dennis Company, Inc."]
["Giovannetti, B.E.","Four Corners Farmland Fund Yolo, LLC"]
["Heidrick, M","Yocha Dehe Wintun Nation"]
["Knights Landing Properties","Western Almonds, LLC"]
["Nelson, Thomas","Nelson, Henry E."]
["Oji, Mitsue","RD Heer Capital"]
["Young, R/et al","Burdick, Claude"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]