{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Flow Chart A-2Ba","Flow Chart A-2Bb","OUTPUT A-2Ba"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":40,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Flow Chart A-2Ba","index":0,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Flow Chart A-2Bb","index":1,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"OUTPUT A-2Ba","index":2,"n_rows":257,"n_cols":10,"rows_kept":257,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2026 Sch A-2Ba F.Z28.xlsm"]
["02/09/2026"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT  BY CONTRACTOR"]
["2026 IRRIGATION WATER RATES"]
[]
["Category","A) Contractor","Related Footnotes","B)Total Allocated \nConstruction\n Cost as of\n9/30/2024\n<Sch. A-2Bb>","C) Repayment as of 9/30/2024\n\n<Sch. A-6A, 9D>","D) Cumulative WIIN Discount                                                           ","E) Cumulative Construction Relief \n\n<Sch. A-2B1>","F) Unpaid Allocated Construction Cost\n\n(B-C-D-E)","G) Projected             Deliveries                          2026-2030 \n\n<Sch A-13>","H) Construction Component of Rate Per A/F\n\n(F/G)"]
["Black Butte D & R","4-E WD","-",4235.6488333468997,3744.4,0,0,491,14.285714285714286,34.369999999999997]
["Black Butte D & R","Stony Creek WD  ","4/",93732.693108264997,73240.506402858067,143.3799999999992,64640,-44291,624.28571428571433,0]
["Black Butte D & R","Stony Creek WD  ","2/  4/",15814.22,0,0,0,15814,624.28571428571433,0]
["Total","Total Black Butte D & R","-",113782.5619416119,76984.906402858061,143.3799999999992,64640,-27986,638.57142857142878,"-"]
["Buchanan Unit","Chowchilla WD - BU  ","1/  ",4128504.3165600002,3221038,0,0,907466,120000,0]
["Total","Total Buchanan Unit","-",4128504.3165600002,3221038,0,0,907466,120000,"-"]
["Clear Creek Unit","Clear Creek CSD  ","4/",1559033.6091972799,693536.72,0,999804,-134307,4356.4285714285716,0]
["Total","Total Clear Creek Unit","-",1559033.6091972799,693536.72,0,999804,-134307,4356.4285714285716,"-"]
["Colusa Basin Drain","Colusa Drain MWC","-",988632.28616503999,500283.48,0,0,488349,50000,9.77]
["Total","Total Colusa Basin Drain","-",988632.28616503999,500283.48,0,0,488349,50000,"-"]
["Corning Canal","Corning WD ","4/",9099516.5300871208,4366563.0569641506,167009,5374415,-808471,25514.285714285717,0]
["Corning Canal","Proberta WD ","4/",1385184.2451678,773720,0,796813,-185349,705,0]
["Corning Canal","Thomes Creek WD ","3/",1338807.00005267,49449.74,0,630145.53,659212,260.71428571428572,304.79000000000002]
["Corning Canal","Thomes Creek WD "," 2/",168409.67,0,0,0,168410,260.71428571428572,0]
["Total","Total Corning Canal","-",11991917.44530759,5189732.7969641509,167009,6801373.5300000003,-166198,26480.000000000004,"-"]
["Cow Creek Unit","Bella Vista WD ","4/",3868821.33666655,1845730.0463543623,64177,2618835,-659921,10562.857142857141,0]
["Total","Total Cow Creek Unit","-",3868821.33666655,1845730.0463543623,64177,2618835,-659921,10562.857142857141,"-"]
["Cross Valley Canal","County of Fresno ","4/",265376.96882284898,293675.55,5601,0,-33900,1500,0]
["Cross Valley Canal","County of Tulare ","4/",405649.581203198,452922.87000817142,14329,0,-61602,2252.8571428571427,0]
["Cross Valley Canal","Hills Valley ID ","4/",279299.62651558197,314527.3,6575,0,-41803,1195,0]
["Cross Valley Canal","Kern-Tulare ID ","4/",5087268.7917325897,5579256.1200000001,0,0,-491987,28195.714285714283,0]
["Cross Valley Canal","Lower Tule River ID - CVC ","4/",3224157.24150676,3333061.321050466,70908,0,-179812,25825,0]
["Cross Valley Canal","Pixley ID ","4/",3257046.5250092898,3367484.992762554,70849,0,-181287,25853.571428571428,0]
["Cross Valley Canal","Tri-Valley ID ","4/",100452.04573063699,113686.84,2106,0,-15341,407.85714285714283,0]
["Total","Total Cross Valley Canal","-",12619250.780520907,13454614.993821193,170368,0,-1005732,85230,"-"]
["Delta-Mendota Canal","Banta-Carbona ID ","4/",3766054.9914993802,4193786.22,45106,0,-472837,35023.571428571428,0]
["Delta-Mendota Canal","Byron Bethany ID ","4/",3993491.2069602902,4183803.8871689411,82166,0,-272479,24168.571428571428,0]
["Delta-Mendota Canal","Del Puerto WD ","4/",30827693.327113099,30322149.297994182,442887,0,62657,251592.14285714287,0]
["Delta-Mendota Canal","Eagle Field WD ","4/",1076625.16648704,1141798.0678611037,14460,0,-79633,8833.5714285714294,0]
["Delta-Mendota Canal","Mercy Springs WD ","4/",574370.66891981498,620925.07688307611,6472,0,-53026,5152.8571428571431,0]
["Delta-Mendota Canal","Oro Loma WD","-",114228.82937594601,101221.53570758612,0,0,13007,150.71428571428572,86.3]
["Delta-Mendota Canal","Pacheco WD - DMC  ","4/",349925.04424189503,384486.97,12718,0,-47280,714.28571428571433,0]
["Delta-Mendota Canal","Panoche WD - DMC  ","4/",5535666.8131423499,5682845.3375542518,55300,0,-202479,36232.857142857145,0]
["Delta-Mendota Canal","Patterson WD ","4/",3823734.8636479499,3827695.8636683961,42919,0,-46880,45209.285714285717,0]
["Delta-Mendota Canal","San Luis WD - DMC  ","4/",6036442.0122722099,6647809.8528163647,98766,0,-710134,37551.428571428572,0]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","4/",8878.0032481325998,487.58397025887916,0,0,8390,579.28571428571433,0]
["Delta-Mendota Canal","West Side ID ","4/",517821.84780658298,1113944.6409194891,12864,0,-608987,2468.5714285714284,0]
["Delta-Mendota Canal","West Stanislaus ID ","4/",10804583.667057199,10640106.895191312,181752,0,-17275,78462.857142857145,0]
["Total","Total Delta-Mendota Canal","-",67429516.441771895,68861061.229734957,995410,0,-2426956,526140.00000000012,"-"]
["Delta-Mendota Pool","Coelho Trust ","4/",744142.018143781,647567.18144501455,0,0,96575,3265,0]
["Delta-Mendota Pool","Fresno Slough WD ","4/",845700.16315230797,987036.94,-415,0,-140922,4926.4285714285716,0]
["Delta-Mendota Pool","James ID ","4/",8129724.07813974,9109500.9948055483,101716,0,-1081493,71851.428571428565,0]
["Delta-Mendota Pool","Laguna WD ","4/",172882.26922254599,185125.53492718886,1448,0,-13691,1057.1428571428571,0]
["Delta-Mendota Pool","Recl Dist #1606 ","4/",40206.156496080403,42218.76,877,0,-2890,230.71428571428572,0]
["Delta-Mendota Pool","Tranquillity ID ","4/",2806105.27234247,3033794.5863616266,41973,0,-269662,20117.857142857141,0]
["Delta-Mendota Pool","Tranquillity PUD ","4/",12587.777852804,14524.7,0,0,-1937,50,0]
["Delta-Mendota Pool","Westlands WD - DMP WD  ","4/",2648031.7414064999,2061966.63,13727,0,572338,17857.142857142859,0]
["Total","Total Delta-Mendota Pool","-",15399379.476756228,16081735.327539377,159326,0,-841682,119355.71428571428,"-"]
["Friant Dam - Class 2","Gravelly Ford WD  ","1/",115422.532199226,57259,0,0,58164,10000,0]
["Total","Total Friant Dam - Class 2","-",115422.532199226,57259,0,0,58164,10000,"-"]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD  ","1/",14887873.616066299,14215376,0,0,672498,146771.42857142858,0]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID  ","1/",37247067.094783701,36298721,0,0,948346,411246.42857142852,0]
["Friant-Kern Canal - Class 1","Exeter ID  ","1/",3800430.0891305101,3721548.156521739,0,0,78882,42537.142857142855,0]
["Friant-Kern Canal - Class 1","Garfield WD  ","1/",1167315.6309321299,1178988,0,0,-11672,12890,0]
["Friant-Kern Canal - Class 1","Hills Valley ID ","1/",444713.23298704717,418655.67456896551,0,0,26058,5320.7142857142853,0]
["Friant-Kern Canal - Class 1","International WD ","4/",392948.50677269901,341276.02,0,0,51672,3870.7142857142853,0]
["Friant-Kern Canal - Class 1","Ivanhoe ID  ","1/",2265432.9403499002,2216668,0,0,48765,25718.571428571428,0]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD  ","1/",415401.91298802802,409231,0,0,6171,4985.7142857142853,0]
["Friant-Kern Canal - Class 1","Lewis Creek WD  ","1/",371652.44534938701,377404.13793103449,0,0,-5752,4007.1428571428573,0]
["Friant-Kern Canal - Class 1","Lindmore ID  ","1/",11344718.877836101,11058467,0,0,286252,127742.14285714287,0]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID  ","1/",9626048.8516404293,9304208,0,0,321841,107491.42857142857,0]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC  ","1/",21437892.6656233,20554836,0,0,883057,254288.57142857142,0]
["Friant-Kern Canal - Class 1","Orange Cove ID  ","1/",13183262.601395501,12998275,0,0,184988,152757.14285714287,0]
["Friant-Kern Canal - Class 1","Porterville ID  ","1/",5268789.2249051901,5100447.1875,0,0,168342,53592.857142857145,0]
["Friant-Kern Canal - Class 1","Saucelito ID  ","1/",7433265.6202259501,7323151.6799999997,0,0,110114,77028.571428571435,0]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID  ","1/",17192135.866949402,16554173,0,0,637963,201442.15,0]
["Friant-Kern Canal - Class 1","So San Joaquin MUD  ","1/",33486740.076799899,32576198,0,0,910542,376297.85000000003,0]
["Friant-Kern Canal - Class 1","Stone Corral ID  ","1/",3396655.9613844599,3310472,0,0,86184,37807.85,0]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD  ","1/",2491678.50871121,2437696.3199999998,0,0,53982,27842.15,0]
["Friant-Kern Canal - Class 1","Terra Bella ID  ","1/",9627634.1681636292,9374594,0,0,253040,104630,0]
["Friant-Kern Canal - Class 1","Tri- Valley ID  ","1/",129166.2045883572,134109.84347826088,0,0,-4944,1352.1428571428573,0]
["Friant-Kern Canal - Class 1","Tulare ID  ","1/",10675364.550881101,10276677,0,0,398688,112727.14285714287,0]
["Total","Total Friant-Kern Canal - Class 1","-",206286188.64846423,200181173.02000001,0,0,6105017,2292347.8571428568,"-"]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD  ","1/",15199493.0383269,18597050,0,0,-3397557,211244.28571428574,0]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID  ","1/",4849793.6830603303,4478189,0,0,371605,128831.42857142857,0]
["Friant-Kern Canal - Class 2","Exeter ID  ","1/",900700.14355611103,1037366,0,0,-136666,25710.714285714283,0]
["Friant-Kern Canal - Class 2","Fresno ID  ","1/",2737253.5778002301,4098859,0,0,-1361605,32557.857142857141,0]
["Friant-Kern Canal - Class 2","Ivanhoe ID  ","1/",41527.882371042098,28805,0,0,12723,1462.8571428571427,0]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD  ","1/",565419.19170248299,426315,0,0,139104,21642.142857142859,0]
["Friant-Kern Canal - Class 2","Kern-Tulare WD  ","1/",357650.99632379704,290324.8,0,0,67326,11077.857142857141,0]
["Friant-Kern Canal - Class 2","Lindmore ID  ","1/",1241246.0153270201,1284206,0,0,-42960,29368.571428571428,0]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC  ","1/",13641368.9275939,14409064,0,0,-767695,305072.14285714284,0]
["Friant-Kern Canal - Class 2","Porterville ID  ","1/",1728110.8380555599,1761388,0,0,-33277,53208.685714285719,0]
["Friant-Kern Canal - Class 2","Saucelito ID  ","1/",1917991.34721034,1976887,0,0,-58896,45438.571428571435,0]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID  ","1/",2319451.4179732902,2385402,0,0,-65951,49002.85,0]
["Friant-Kern Canal - Class 2","So San Joaquin MUD  ","1/",2937500.8738574302,2612923.2000000002,0,0,324578,84805.7,0]
["Friant-Kern Canal - Class 2","Tulare ID  ","1/",6923753.87469461,8502029,0,0,-1578275,109851.42857142857,0]
["Total","Total Friant-Kern Canal - Class 2","-",55361261.807853036,61888808,0,0,-6527546,1109275.0928571429,"-"]
["Hidden Unit","Madera ID - HU  ","1/",4128504.3165600002,3729118,0,0,399386,120000,0]
["Total","Total Hidden Unit","-",4128504.3165600002,3729118,0,0,399386,120000,"-"]
["Madera Canal - Class 1","Chowchilla WD - MC  ","1/",19423438.805411901,18412978,0,0,1010461,234390,0]
["Madera Canal - Class 1","Madera ID - MC  ","1/",29564205.5489963,28267017,0,0,1297189,362347.85714285716,0]
["Total","Total Madera Canal - Class 1","-",48987644.354408205,46679995,0,0,2307650,596737.85714285716,"-"]
["Madera Canal - Class 2","Chowchilla WD - MC  ","1/",7188164.8083726801,9315230,0,0,-2127065,85143.571428571435,0]
["Madera Canal - Class 2","Madera ID - MC  ","1/",7598270.8991810102,10743969,0,0,-3145698,70520,0]
["Total","Total Madera Canal - Class 2","-",14786435.70755369,20059199,0,0,-5272763,155663.57142857142,"-"]
["New Melones D & R","Central San Joaquin WCD ","4/",2917651.8451358499,1790243.6475014403,20037,1883434,-776063,109815,0]
["New Melones D & R","Stockton East WD ","4/",645883.36631562002,494223.39463655063,5096,206774.38,-60210,35145.714285714283,0]
["Total","Total New Melones D & R","-",3563535.2114514699,2284467.0421379907,25133,2090208.38,-836273,144960.71428571429,"-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",1091115.5249831099,506470.0323104097,0,0,584645,20000,29.23]
["Sacramento River - Shasta","Daniell, H & B","-",412.85043165600001,162.65,0,0,250,5,50]
["Sacramento River - Shasta","Driscoll Strawberry","-",19761.773995267198,6167.02,0,0,13595,350,38.840000000000003]
["Sacramento River - Shasta","Gjermann, H ","-",588.31186510980001,377.51,0,0,211,10,21.1]
["Sacramento River - Shasta","Leviathan Inc","-",44565.729631437804,1778.0699999999997,0,34835,7953,1147.1428571428571,6.93]
["Sacramento River - Shasta","Redding Rancheria","-",3573.6136768699998,563.94000000000005,0,0,3010,96.428571428571416,31.21]
["Total","Total Sacramento River - Shasta","-",1160017.8045834505,515519.22231040976,0,34835,609664,21608.571428571431,"-"]
["Sacramento River - Willows","Anderson, A/et al","-",868.95186091410005,307.79000000000002,0,0,561,32.142857142857146,17.45]
["Sacramento River - Willows","Anderson, R & J","-",11922.5306798943,4549.0499999999993,0,0,7373,62.857142857142854,117.3]
["Sacramento River - Willows","Andreotti, A/et al","-",221237.20804087701,198628.78422490088,0,53974,-31366,5753.5714285714294,0]
["Sacramento River - Willows","B & D Family Partnership","-",2944.0167685945999,2206.6955283943516,0,0,737,81.428571428571416,9.0500000000000007]
["Sacramento River - Willows","Baber, J/et al","-",384105.72035195102,94395.535942125454,0,1603,288107,10010,28.78]
["Sacramento River - Willows","Burdick, Claude","-",752.96054916310004,656.02627293436433,0,0,97,15.714285714285714,6.17]
["Sacramento River - Willows","Butler, Diane","-",37791.640429737497,18607.592629704235,0,11402,7782,1012.8571428571429,7.68]
["Sacramento River - Willows","Butte Creek Farms Inc","-",51151.185504960202,41509.076160611061,0,0,9642,1716.4285714285713,5.62]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",27648.200217115002,23594.628159491316,0,0,4054,658.57142857142867,6.16]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",13922.889318989501,12666.866097911505,0,0,1256,285.71428571428572,4.4000000000000004]
["Sacramento River - Willows","Carter MWC","-",96774.107134602906,26999.3,0,0,69775,2437.1428571428573,28.63]
["Sacramento River - Willows","Charter, Mary","-",14212.8675983669,6020.09,0,0,8193,329.28571428571433,24.88]
["Sacramento River - Willows","Churkin, M Jr & C","-",5135.0729880260997,5209.83,0,0,-75,167.14285714285717,0]
["Sacramento River - Willows","Conaway Consv Grp","-",123442.279065144,12437.73,0,0,111005,3360,33.04]
["Sacramento River - Willows","County of Sacramento","-",11436.448445480301,3633.48,0,0,7803,164.28571428571428,47.5]
["Sacramento River - Willows","Cummings, W","-",13664.3663105954,10729.884464451492,0,0,2934,356.42857142857144,8.23]
["Sacramento River - Willows","Driver, Gary/et al","-",931.86240288069996,872.99,0,0,59,15.714285714285714,3.75]
["Sacramento River - Willows","Driver, J & C Trustees","-",6923.1085479838002,336.58,0,0,6587,143.57142857142858,45.88]
["Sacramento River - Willows","Driver, Gregory","-",526.38430036140005,7008.47,0,0,-6482,10,0]
["Sacramento River - Willows","Driver, W/et al","-",4427.3293909015001,4362.4932485652216,0,0,65,75.714285714285708,0.86]
["Sacramento River - Willows","Dyer, J & Wing, J","-",21067.1677410747,8264.32,0,0,12803,857.85714285714289,14.92]
["Sacramento River - Willows","Eastside MWC","-",86161.885086607203,39167.861140267632,0,21999,24995,2090,11.96]
["Sacramento River - Willows","Ehrke, A & B","-",19449.187239870502,13127.02,0,0,6322,459.28571428571433,13.76]
["Sacramento River - Willows","Empire Group, LLC","-",3678.7529201317002,974,0,0,2705,11.428571428571427,236.69]
["Sacramento River - Willows","Feather WD","-",1404593.8407167301,1264791.1169054331,0,0,139803,13828.571428571429,10.11]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",1596.8464910123,316.58,0,0,1280,14.285714285714286,89.6]
["Sacramento River - Willows","Four Corners Farmland Fund","-",6837.0980413888001,6094.5558270919628,0,0,743,133.57142857142858,5.56]
["Sacramento River - Willows","Kaelin, Cameron C.","-",10142.850426291499,7977.7688574248223,0,0,2165,284.28571428571428,7.62]
["Sacramento River - Willows","Giusti, R & S  ","-",94144.643075841406,68038.84968024533,0,0,26106,1423.5714285714287,18.34]
["Sacramento River - Willows","Glenn-Colusa ID","-",14977938.4268586,10870854.126728261,0,0,4107084,319480,12.86]
["Sacramento River - Willows","Green Valley Corp","-",28526.4903616023,14598.700450274868,0,0,13928,677.14285714285711,20.57]
["Sacramento River - Willows","Griffin, J/Prater","-",156145.93111560901,35745.761542746623,0,39442,80958,3476.4285714285716,23.29]
["Sacramento River - Willows","Hale, J/Marks, A","-",3157.3228249501999,615.44000000000005,0,0,2542,21.428571428571427,118.63]
["Sacramento River - Willows","Hatfield, R & B","-",2220.9387268656001,1951.0567328784273,0,0,270,61.428571428571431,4.4000000000000004]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",2103.5712470090998,571.5,0,0,1532,142.85714285714286,10.72]
["Sacramento River - Willows","Howald Farms Inc","-",195229.59680098601,22543.91,0,131181,41505,4870.7142857142853,8.52]
["Sacramento River - Willows","Jaeger, W & P","-",20892.689284839202,1734.49,0,0,19158,346.42857142857144,55.3]
["Sacramento River - Willows","Jansen, P & S","-",5161.1218843091001,6882.4313187256594,0,0,-1721,164.28571428571428,0]
["Sacramento River - Willows","Kary, C","-",35912.089690762601,10306.07,0,0,25606,428.57142857142856,59.75]
["Sacramento River - Willows","King, Ben ","-",432.83927338870001,880.44,0,0,-448,5,0]
["Sacramento River - Willows","King, L","-",1111.0247455611,2231.1999999999998,0,0,-1120,9.2857142857142865,0]
["Sacramento River - Willows","KLSY, LLC","-",5651.6275162051998,6564.5113392550547,0,0,-913,321.42857142857144,0]
["Sacramento River - Willows","Knights Landing Investors","-",126416.276638895,84238.03,0,0,42178,2462.8571428571427,17.13]
["Sacramento River - Willows","L C Dennis Company","-",44055.072966568099,27388.63,0,0,16666,1314.2857142857142,12.68]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe","-",553.90766247179999,606.9,0,0,-53,15,0]
["Sacramento River - Willows","Lauppe, Alan","-",536.70556115279999,1788.5601653924496,0,0,-1252,86.666666666666657,0]
["Sacramento River - Willows","Lauppe, B ET UX","-",12959.579702315799,6439.0031974256171,0,0,6521,367.14285714285717,17.760000000000002]
["Sacramento River - Willows","Lauppe, B & K","-",12304.900760594999,8135.6277072058474,0,0,4169,395.71428571428567,10.54]
["Sacramento River - Willows","Leonard, James","-",2214.9425658343998,1017.83,0,0,1197,21.428571428571427,0]
["Sacramento River - Willows","Lockett, W & J","-",6292.0371738811,4917.5200000000004,0,0,1375,165.71428571428572,8.3000000000000007]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",96695.960445753706,93347.325956118118,0,0,3349,1910.7142857142858,1.75]
["Sacramento River - Willows","Lonon, M","-",54310.474284346798,24864.929366048491,0,0,29446,1820,16.18]
["Sacramento River - Willows","M C M Properties","-",88023.643937932095,44644.564814621408,0,1093,42286,2339.2857142857142,18.079999999999998]
["Sacramento River - Willows","Maxwell ID","-",857838.81197337399,502353.08827307937,0,137365,218121,17668.571428571428,12.35]
["Sacramento River - Willows","McClatchy Partners","-",4230.2424586466996,4123.2088907335001,0,0,107,122.14285714285714,0.88]
["Sacramento River - Willows","Meridian Farms WC  ","-",1669488.99892801,190860.13135410397,0,1056520.1200000001,422109,37498.571428571428,11.26]
["Sacramento River - Willows","Micke, D & N","-",499.8439154692,423.66,0,0,76,13.571428571428573,5.6]
["Sacramento River - Willows","Morehead, J/et ux  ","-",5229.4388009759996,6339.74,0,0,-1110,100,0]
["Sacramento River - Willows","Munson, J & D","-",3412.4054130804998,1396.51,0,0,2016,5.7142857142857135,352.8]
["Sacramento River - Willows","Natomas Basin Conserv","-",22753.956647554998,16489.534316392506,0,0,6264,346.42857142857144,18.079999999999998]
["Sacramento River - Willows","Natomas Central MWC  ","-",3323026.2435586201,474778.82,0,2367839,480408,76990,6.24]
["Sacramento River - Willows","Nelson, Henry E","-",11652.7034334906,7235.168375961819,0,0,4418,280,15.78]
["Sacramento River - Willows","O'Brien, J & F","-",39745.209353245002,31939.096360413889,0,0,7806,877.85714285714289,8.89]
["Sacramento River - Willows","Odysseus Farms Prtnrshp","-",62552.7382591934,51185.873955774354,0,0,11367,1391.4285714285713,8.17]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",265922.36940432998,132951.04049526266,0,0,132971,5757.1428571428569,23.1]
["Sacramento River - Willows","Pacific Realty Inc","-",150745.454278661,83116.081695462766,0,39177,28452,3660,7.77]
["Sacramento River - Willows","Pelger MWC","-",261733.41198884899,163481.69307071666,0,147813,-49561,6855,0]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",292333.49279230402,184112.52994922042,0,0,108221,6678.5714285714294,16.2]
["Sacramento River - Willows","Penner, R & L","-",977.0793549192,428.6,0,0,548,15,36.53]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",353055.927471156,223796.14590296068,0,0,129260,6765,19.11]
["Sacramento River - Willows","Princeton-Codora-Glenn ID  ","-",2228784.8510215399,959025.13773039088,0,594970,674790,54862.857142857145,12.3]
["Sacramento River - Willows","Provident ID","-",756955.36857796705,411153.27269131853,0,147592,198210,22843.571428571428,8.68]
["Sacramento River - Willows","Quad-H-Ranches Inc  ","-",45242.017957579097,7616.01,0,31131,6495,1094.2857142857142,5.94]
["Sacramento River - Willows","RD Heer Capital ","-",180665.80633571101,107807.44,0,40123,32735,4141.4285714285716,7.9]
["Sacramento River - Willows","Recl Dist # 108","-",4561968.2719708597,3744675.9446729529,0,0,817292,105877.14285714287,7.72]
["Sacramento River - Willows","Recl Dist #1000","-",4229.7509700375003,3304.62,0,0,925,87.857142857142861,10.53]
["Sacramento River - Willows","Recl Dist #1004","-",2064839.48716789,1519211.9111720189,0,0,545628,44406.428571428565,12.29]
["Sacramento River - Willows","Reische, E","-",3455.9344089270999,1398.35,0,0,2058,40,51.45]
["Sacramento River - Willows","Reische, L","-",17629.909899294002,9897.92,0,0,7732,200.71428571428572,38.520000000000003]
["Sacramento River - Willows","Richter, H Jr/et al","-",124789.940831335,57775.720046197173,0,65302,1712,3086.4285714285716,0.55000000000000004]
["Sacramento River - Willows","River Garden Farms Co","-",65507.076288579301,56858.744315630429,0,0,8648,1457.8571428571427,5.93]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",46888.0133095028,58128.289228691414,0,0,-11240,1232.1428571428571,0]
["Sacramento River - Willows","Rubio, E & E","-",569.14380935429995,277.40901875121278,0,0,292,12.857142857142858,22.71]
["Sacramento River - Willows","Saeed, F","-",98606.376669380901,72286.320000000007,0,0,26320,2284.2857142857142,11.52]
["Sacramento River - Willows","Seaver, C","-",3916.6727260317002,495.08,0,0,3422,192.85714285714283,17.739999999999998]
["Sacramento River - Willows","Sutter MWC  ","-",10768104.0497282,2297027.58,0,6767424,1703652,175332.85714285713,9.7200000000000006]
["Sacramento River - Willows","Swenson Farms","-",35411.2627980752,25310.771352231652,0,0,10100,1276.4285714285713,7.91]
["Sacramento River - Willows","Sycamore Mutual Water Company","-",1461231.51356524,1331828.0451546966,0,0,129403,36856.428571428572,3.51]
["Sacramento River - Willows","T & P Farms, LLC","-",37676.533797482902,29585.363847059329,0,0,8091,639.28571428571433,12.66]
["Sacramento River - Willows","Tarke, S","-",137310.12165991301,46758.944504004059,0,20836,69715,3335.7142857142853,20.9]
["Sacramento River - Willows","Tisdale Irr & Drain Co  ","-",297578.16774016299,53569.950255264674,0,219545,24463,7166.4285714285706,3.41]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",25351.473946724,4271.4689636694529,0,15793.589595375723,5286,556.42857142857144,9.5]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",8311.0723801225995,0,0,6967.4104046242774,1344,361.42857142857144,3.72]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",75327.320145029706,7265.51,0,47740,20322,1882.8571428571427,10.79]
["Sacramento River - Willows","Van Ruiten Brothers 880XR","-",31428.9206406843,8781.5471510474417,0,20057,2590,842.14285714285711,3.08]
["Sacramento River - Willows","Wallace, J & J","-",10322.735257227299,1433.41,0,0,8889,42.857142857142854,0]
["Sacramento River - Willows","Wallace, K Trust","-",32379.466163892801,12458.78,0,0,19921,662.14285714285711,30.09]
["Sacramento River - Willows","Western Almonds, LLC","-",10061.2633171785,36329.892796786051,0,0,-26269,857.85714285714289,0]
["Sacramento River - Willows","Wisler, J","-",1228.7215227857,632.53,0,0,596,19.285714285714285,30.9]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-",8343.5106283241003,8532.7452962696825,0,0,-189,219.28571428571428,0]
["Sacramento River - Willows","Yockey, W","-",337.6526744615,480.04,0,0,-142,9.2857142857142865,0]
["Total","Total Sacramento River - Willows","-",49025989.309617318,26105543.195295572,0,11986889.120000001,10933556,1023601.6666666664,"-"]
["San Felipe Unit","San Benito County WD  ","4/",6191851.2975581298,6741858.7920701969,114486,0,-664493,46284.285714285717,0]
["San Felipe Unit","Santa Clara Valley WD   ","4/",7010927.3684198633,7095179.7211463936,107136,0,-191388,84651.428571428565,0]
["Total","Total San Felipe Unit","-",13202778.665977992,13837038.513216591,221622,0,-855881,130935.71428571429,"-"]
["San Luis Canal - Fresno","Westland WD   ","4/",452239646.23966807,453347097.35436016,7178727,0,-8286178,2459195,0]
["San Luis Canal - Fresno","Westland WD - SLC (DD#2)   ","4/",882240.01463908306,858692.76338603965,15398,0,8149,7635.7142857142853,0]
["Total","Total San Luis Canal - Fresno","-",453121886.25430715,454205790.11774617,7194125,0,-8278029,2466830.7142857141,"-"]
["San Luis Canal - Tracy","Pacheco WD - SLC  ","4/",2411172.5955124199,2688762.4931537486,24484,0,-302074,19318.571428571428,0]
["San Luis Canal - Tracy","Panoche WD - SLC  ","4/",21133767.766277902,21962069.22111408,446825,0,-1275126,112358.57142857143,0]
["San Luis Canal - Tracy","San Luis WD - SLC  ","4/",39912274.544740997,45123494.759999998,995589,0,-6206809,143653.57142857142,0]
["San Luis Canal - Tracy","Santa Nella County WD","4/",42193.603720162799,0,0,0,42194,2282.1428571428573,0]
["Total","Total San Luis Canal - Tracy","-",63499408.510251485,69774326.474267825,1466898,0,-7741815,277612.85714285716,"-"]
["Tehama-Colusa Canal","4-M WD ","4/",638276.33202517801,455039.06411705929,13777,270850,-101390,7052.8571428571431,0]
["Tehama-Colusa Canal","Colusa County WD ","4/",23683595.321025599,16241276.842769962,340611,8549292,-1447585,135097.85714285713,0]
["Tehama-Colusa Canal","Cortina WD ","4/",444237.76098874502,349723.72267168248,6702,141795,-53983,3245.7142857142853,0]
["Tehama-Colusa Canal","Davis WD - TCC ","4/",1052244.37165093,969474.87807175727,25874,282155,-225260,11030.714285714286,0]
["Tehama-Colusa Canal","Dunnigan WD ","4/",4587680.9514044896,2656360.9101387286,82656,2683287,-834623,32557.857142857141,0]
["Tehama-Colusa Canal","Dunnigan WD ","4/",312699.12,0,0,0,312699,32557.857142857141,0]
["Tehama-Colusa Canal","Glenn Valley WD ","4/",294680.75420832803,249088.30998509211,7894,106445,-68747,4464.2857142857147,0]
["Tehama-Colusa Canal","Glide WD ","4/",2476782.7009662702,1184177.6186121933,38916,1754334,-500645,20372.142857142859,0]
["Tehama-Colusa Canal","Holthouse WD ","4/",350464.76967052999,187633.23696686045,0,250607,-87775,1712.1428571428573,0]
["Tehama-Colusa Canal","Kanawha WD ","4/",11956053.877609299,5272639.7175677549,190924,8356910,-1864420,87967.85714285713,0]
["Tehama-Colusa Canal","Kirkwood WD ","4/",156348.90649428699,35990,1886,128660,-10187,1500,0]
["Tehama-Colusa Canal","La Grande WD ","4/",1443606.5144670701,670717.35736796632,26002,1030797,-283910,15723.571428571429,0]
["Tehama-Colusa Canal","Myers-Marsh MWC ","4/",47598.681787009999,27216.703079715498,843,27395,-7856,187.14285714285717,0]
["Tehama-Colusa Canal","Orland-Artois WD ","4/",19380098.029612999,7865192.9963196982,294499,12546551,-1326145,94741.428571428565,0]
["Tehama-Colusa Canal","Westside WD ","4/",18357290.453394402,13624809.848778173,359959,6915299,-2542777,113810,0]
["Total","Total Tehama-Colusa Canal","-",85181658.545305133,49789341.206446648,1390543,43044377,-9042604,529463.57142857136,"-"]
["Total","Subtotal","-",1116519569.9234195,1059032295.2922381,11854754.380000001,67640962.030000001,-22008441,9821801.759523809,"-"]
["Assignments of Historical Capital Costs","Banta-Carbona ID to City of Tracy (M&I)","-",840738.908871038,"-","-","-",840739,"-","-"]
["Assignments of Historical Capital Costs","West Side ID to City of Tracy (M&I)","-",366884.64443043299,"-","-","-",366885,"-","-"]
["Assignments of Historical Capital Costs","West Side ID to City of Tracy (M&I)","-",462637.63690253301,"-","-","-",462638,"-","-"]
["Assignments of Historical Capital Costs","  Total Assignments of Historical Costs to M&I","-",1670261.1902040041,"-","-","-",1670262,"-","-"]
["Grand Total","-","-",1118189831.1136234,1059032295.2922381,11854754.380000001,67640962.030000001,-20338179,9821801.759523809,"-"]
[]
["Footnotes:",null,null,null,null," "]
["1/ Contractor has entered into a 9(d) repayment contract for construction repayment."]
["2/ Contractor lost relief of construction cost component based on the results of the Ability-to-Pay Analysis during the period October 1, 2008, through September 30, 2011."]
["3/ For Thomes Creek WD, construction rate is limited to the highest construction rate for CVP irrigation contractors."]
["4/ Construction component of rate is adjusted to reflect executed contracts under the WIIN Act."]
["5/ FY2023 Aid to Irrigation, no payment is due by Western Area Power Administration (WAPA). Total repaid to date is $66,346,321 through FY2021."]
["* Name changes and new assignments:  See Schedule A-13, page 36"]