{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OUTPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":41,"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":"OUTPUT","index":0,"n_rows":247,"n_cols":17,"rows_kept":247,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2026 Sch A-2Bc F.Z28.XLSM"]
["08/12/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION ALLOCATED INTERTIE CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR"]
["2026 IRRIGATION WATER RATES"]
[]
[]
["Category","A) Facility/Contractor","Related Footnotes","B) 2026-2030 Historical & Projected Deliveries Conveyance Pumping  \n1/\n","C) 5-yr Intertie Capital Cost per A/F\n\n1/","D) Total Allocated Intertie Construction Costs\n\n(B*C)","E) Construction Repayment Fiscal Year 2026\n\n<Sch B-1>","F) Total Amount Repaid as of 9/30/2026\n\n(D-E)","I) Unpaid Intertie Construction Costs\n\n(D-E-H)","J) Projected 2026-2063 Deliveries  3/\n\n<Sch A-13>","K) Intertie Construction Cost per A/F\n\n(I/J)"]
["Black Butte","4-E WD","-","-","-","-","-","-","-","-","-"]
["Black Butte","Stony Creek WD                       ","-","-","-","-","-","-","-","-","-"]
["Total","Total Black Butte","-",0,0,0,0,0,{"$f":"SUM(I10:I11)","v":0},0,0]
["Buchanan Unit","Chowchilla WD - BU","-","-","-","-","-","-","-","-","-"]
["Total","Total Buchanan Unit","-","-","-","-","-","-",{"$f":"I13","v":"-"},"-","-"]
["Clear Creek Unit","Clear Creek CSD","-","-","-","-","-","-","-","-","-"]
["Total","Total Clear Creek Unit","-","-","-","-","-","-",{"$f":"I15","v":"-"},"-","-"]
["Colusa Basin Drain","Colusa Drain MWC","-","-","-","-",0,"-","-","-","-"]
["Total","Total Colusa Basin Drain","-","-","-","-",0,"-",{"$f":"I17","v":"-"},"-","-"]
["Corning Canal","Corning WD                                ","-","-","-","-",null,"-","-","-","-"]
["Corning Canal","Proberta WD                              ","-","-","-","-",null,"-","-","-","-"]
["Corning Canal","Thomes Creek WD                      ","-","-","-","-",null,"-","-","-","-"]
["Total","Total Corning Canal","-","-","-","-",null,"-","-","-","-"]
["Cow Creek Unit","Bella Vista WD","-","-","-","-",null,"-","-","-","-"]
["Total","Total Cow Creek Unit","-","-","-","-",null,"-",{"$f":"I23","v":"-"},"-","-"]
["Cross Valley Canal","County of Fresno","-","-","-","-",null,"-","-","-","-"]
["Cross Valley Canal","County of Tulare","-","-","-","-",null,"-","-","-","-"]
["Cross Valley Canal","Hills Valley ID","-","-","-","-",null,"-","-","-","-"]
["Cross Valley Canal","Kern-Tulare WD                          ","-","-","-","-",null,"-","-","-","-"]
["Cross Valley Canal","Lower Tule River ID","-","-","-","-",null,"-","-","-","-"]
["Cross Valley Canal","Pixley ID","-","-","-","-",null,"-","-","-","-"]
["Cross Valley Canal","Tri-Valley WD","-","-","-","-",null,"-","-","-","-"]
["Total","Total Cross Valley Canal","-","-","-","-",null,"-","-","-","-"]
["Delta-Mendota Canal","Banta-Carbona ID",null,35024,1.2470724878163417,43677.466813279556,null,null,{"$f":"F33-#REF!-H33","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Byron Bethany ID",null,24168.571428571428,1.2470724878163417,30139.960498395525,null,null,{"$f":"F34-#REF!-H34","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Del Puerto WD",null,251592.14285714287,1.2470724878163417,313753.63950790162,null,null,{"$f":"F35-#REF!-H35","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Eagle Field WD",null,8833.5714285714294,1.2470724878163417,11016.103897731928,null,null,{"$f":"F36-#REF!-H36","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Mercy Springs WD",null,5152.8571428571431,1.2470724878163417,6425.9863765050641,null,null,{"$f":"F37-#REF!-H37","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Oro Loma WD",null,150.71428571428572,1.2470724878163417,187.95163923517723,null,null,{"$f":"F38-#REF!-H38","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Pacheco WD--DMC",null,714.28571428571433,1.2470724878163417,890.76606272595848,null,null,{"$f":"F39-#REF!-H39","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Panoche WD--DMC",null,36232.857142857145,1.2470724878163417,45184.99929783697,null,null,{"$f":"F40-#REF!-H40","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Patterson WD",null,45209.285714285717,1.2470724878163417,56379.256408114088,null,null,{"$f":"F41-#REF!-H41","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","San Luis WD--DMC",null,37551.428571428572,1.2470724878163417,46829.353449629089,null,null,{"$f":"F42-#REF!-H42","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","Santa Nella County WD - DMC ",null,579.28571428571433,1.2470724878163417,722.41127687075232,null,null,{"$f":"F43-#REF!-H43","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"ScheduleOfIrrigationAllocatedIntertieConstructionCostsPerAcreFootByContractor[[#This Row],[I) Unpaid Intertie Construction Costs\n\n(D-E-H)]]/ScheduleOfIrrigationAllocatedIntertieConstructionCostsPerAcreFootByContractor[[#This Row],[J) Projected 2026-2063 Deliveries  3/\n\n<Sch A-13>]]","v":{"$error":"#REF!"}}]
["Delta-Mendota Canal","West Side ID",null,2468.5714285714284,1.2470724878163417,3078.4875127809119,null,null,{"$f":"F44-#REF!-H44","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Canal","West Stanislaus ID",null,78462.857142857145,1.2470724878163417,97848.870458321078,null,null,{"$f":"F45-#REF!-H45","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Total","Total Delta-Mendota Canal",null,526140.42857142864,"-",656135.25319932774,null,null,{"$f":"SUM(I33:I45)","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-"]
["Delta-Mendota Pool","Coelho Trust",null,3265,1.2470724878163417,4071.6916727203557,null,null,{"$f":"F47-#REF!-H47","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Pool","Fresno Slough WD",null,4926.4285714285716,1.2470724878163417,6143.6135346209348,null,null,{"$f":"F48-#REF!-H48","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Pool","James ID",null,71851.428571428565,1.2470724878163417,89603.939781729598,null,null,{"$f":"F49-#REF!-H49","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Pool","Laguna WD",null,1057.1428571428571,1.2470724878163417,1318.3337728344184,null,null,{"$f":"F50-#REF!-H50","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Pool","Recl. Dist #1606",null,230.71428571428572,1.2470724878163417,287.71743826048458,null,null,{"$f":"F51-#REF!-H51","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Pool","Tranquillity ID",null,20117.857142857141,1.2470724878163417,25088.426156676614,null,null,{"$f":"F52-#REF!-H52","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Pool","Tranquillity PUD",null,50,1.2470724878163417,62.353624390817089,null,null,{"$f":"F53-#REF!-H53","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Delta-Mendota Pool","Westlands WD--DMP",null,17857.142857142859,1.2470724878163417,22269.151568148962,null,null,{"$f":"F54-#REF!-H54","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Total","Total Delta-Mendota Pool",null,119355.71428571428,"-",148845.22754938219,null,null,{"$f":"SUM(I47:I54)","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-"]
["Friant Dam - Class 2","Gravelly Ford WD",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Friant Dam - Class 2",null,"-","-","-",null,null,{"$f":"I56","v":"-"},"-","-"]
["Friant-Kern Canal - Class 1  ","Arvin-Edison WSD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Delano-Earlimart ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Exeter ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Garfield WD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Hills Valley ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","International WD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Ivanhoe ID     ",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Kaweah Delta WCD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Lewis Creek WD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindmore ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindsay-Strathmore ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Lower Tule River ID - FKC",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Orange Cove ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Porterville ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Saucelito ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Shafter-Wasco ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","So San Joaquin MUD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Stone Corral ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Tea Pot Dome WD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Terra Bella ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Tri-Valley ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 1  ","Tulare ID",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Friant-Kern Canal - Class 1  ",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Arvin-Edison WSD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Delano-Earlimart ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Exeter ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Fresno ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Ivanhoe ID     ",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Kaweah Delta WCD    ",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Kern-Tulare WD  ",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Lindmore ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Lower Tule River ID - FKC",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Porterville ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Saucelito ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Shafter-Wasco ID",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","So San Joaquin MUD",null,"-","-","-",null,null,"-","-","-"]
["Friant-Kern Canal - Class 2       ","Tulare ID",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Friant-Kern Canal - Class 2       ",null,"-","-","-",null,null,"-","-","-"]
["Hidden Unit","Madera ID - HU",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Hidden Unit",null,"-","-","-",null,null,{"$f":"I96","v":"-"},"-","-"]
["Madera Canal - Class 1 ","Chowchilla WD - MC",null,"-","-","-",null,null,"-","-","-"]
["Madera Canal - Class 1 ","Madera ID - MC",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Madera Canal - Class 1 ",null,"-","-","-",null,null,"-","-","-"]
["Madera Canal - Class 2","Chowchilla WD - MC",null,"-","-","-",null,null,"-","-","-"]
["Madera Canal - Class 2","Madera ID - MC",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Madera Canal - Class 2",null,"-","-","-",null,null,"-","-","-"]
["New Melones D & R","Central San Joaquin WCD",null,"-","-","-",null,null,"-","-","-"]
["New Melones D & R","Stockton East WD",null,"-","-","-",null,null,"-","-","-"]
["Total","Total New Melones D & R",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Shasta","Daniell, H & B",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Shasta","Driscoll Strawberry",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Shasta","Gjermann, H",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Shasta","Leviathan Inc.",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Shasta","Redding Rancheria",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Sacramento River - Shasta",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Anderson, A/et al",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Anderson, R & J",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Andreotti, A/et al",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","B & D Family Partnership",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Baber, J/et al",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Burdick, Claude",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Butler, Diane",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Butte Creek Farms Inc               ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Byrd, A & Osborne, J",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun                                   ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Carter MWC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Charter, Mary",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Churkin, M Jr & C",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Conaway Consv Grp",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","County of Sacramento",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Cummings, W",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Driver, Gary/et al",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Driver, J & C Trustees    ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Driver, Gregory",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Driver, W/et al",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Dyer, J & Wing, J",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Eastside MWC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Ehrke, A & B",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Empire Group, LLC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Feather WD",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Fedora, S/Taylor, W",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Four Corners Farmland",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Gillaspy, W",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Giusti, R & S",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Glenn-Colusa ID",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Green Valley Corp",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Griffin, J/Prater",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Hale, J/Marks, A",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Hatfield, R & B",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Heidrick & McGinnis Properties",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Howald Farms Inc",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Jaeger, W & P",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Jansen, P & S",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Kary, C",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","King, Ben                                  ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","King, L                                       ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","KLSY, LLC                         ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Knights Landing Investors",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","L C Dennis Company",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Lauppe, Joan Johnson, & Warren Lauppe",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Lauppe, B ET UX                              ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Lauppe, B & K",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Leonard, James",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Lockett, W & J                                 ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Lomo CS & Micheli, J",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Lonon, M",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","M C M Properties",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Maxwell ID",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","McClatchy Partners ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Meridian Farms WC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Micke, D & N",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Morehead, J/et ux",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Munson, J & D",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Natomas Basin Conserv               ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Natomas Central MWC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Nelson, Henry E",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","O'Brien, J & F                              ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Odysseus Farms Prtnrshp",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Oji Brothers Farms Inc",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Pacific Realty Inc",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Pelger MWC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Pelger Road 1700, LLC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Penner, R & L",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Provident ID",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Quad-H-Ranches Inc",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","RD Heer Capital ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Recl Dist # 108",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Recl Dist #1000                            ",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Recl Dist # 1004",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Reische, E",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Reische, L",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Richter, H Jr/et al",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","River Garden Farms Co",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Roberts Ditch Irr Co",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Rubio E & E",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Saeed, F",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Seaver, C",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Sutter MWC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Swenson Farms",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Sycamore Mutual Water Company",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","T & P Farms",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Tarke, S",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Tisdale Irr & Drain Co",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Wallace, J & J",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Wallace, K Trust",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Western Almonds, LLC",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Wisler, J",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation",null,"-","-","-",null,null,"-","-","-"]
["Sacramento River - Willows","Yockey, W",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Sacramento River - Willows",null,"-","-","-",null,null,"-","-","-"]
["San Felipe Unit","San Benito County WD",null,46284.285714285717,1.2470724878163417,57719.859332516651,null,null,{"$f":"F215-#REF!-H215","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["San Felipe Unit","Santa Clara Valley WD",null,84651.428571428565,1.2470724878163417,105566.46762577877,null,null,{"$f":"F216-#REF!-H216","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Total","Total San Felipe Unit",null,130935.71428571429,1.2470724878163417,163286.32695829542,null,null,{"$f":"SUM(I215:I216)","v":{"$error":"#REF!"}},{"$f":"SUM(J215:J216)","v":{"$error":"#REF!"}},"-"]
["San Luis Canal-Fresno","Westlands WD--SLC  ",null,2459195,1.2470724878163417,3066794.4266755083,null,null,{"$f":"F218-#REF!-H218","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["San Luis Canal-Fresno","Westlands WD--SLC (DD#2) ",null,7635.7142857142853,1.2470724878163417,9522.2892105404953,null,null,{"$f":"F219-#REF!-H219","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["Total","Total San Luis Canal-Fresno",null,2466830.7142857141,"-",3076316.715886049,null,null,{"$f":"SUM(I218:I219)","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-"]
["San Luis Canal-Tracy","Pacheco WD--SLC",null,19318.571428571428,1.2470724878163417,24091.658932486269,null,null,{"$f":"F221-#REF!-H221","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["San Luis Canal-Tracy","Panoche WD--SLC",null,112358.57142857143,1.2470724878163417,140119.28319891871,null,null,{"$f":"F222-#REF!-H222","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["San Luis Canal-Tracy","San Luis WD--SLC",null,143653.57142857142,1.2470724878163417,179146.41670513109,null,null,{"$f":"F223-#REF!-H223","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},0]
["San Luis Canal-Tracy","Santa Nella County WD - SLC",null,2282.1428571428573,1.2470724878163417,2845.9975704094372,null,null,{"$f":"F224-#REF!-H224","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"ScheduleOfIrrigationAllocatedIntertieConstructionCostsPerAcreFootByContractor[[#This Row],[I) Unpaid Intertie Construction Costs\n\n(D-E-H)]]/ScheduleOfIrrigationAllocatedIntertieConstructionCostsPerAcreFootByContractor[[#This Row],[J) Projected 2026-2063 Deliveries  3/\n\n<Sch A-13>]]","v":{"$error":"#REF!"}}]
["Total","Total San Luis Canal-Tracy",null,277612.85714285716,"-",346203.3564069455,null,null,{"$f":"SUM(I221:I224)","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-",null,null,null,null,null,"                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              "]
["Tehama-Colusa Canal","4-M WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Colusa County WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Cortina WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Davis WD--TCC",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Dunnigan WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Glenn Valley WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Glide WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Holthouse WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Kanawha WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Kirkwood WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","La Grande WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Myers-Marsh MWC",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Orland-Artois WD",null,"-","-","-",null,null,"-","-","-"]
["Tehama-Colusa Canal","Westside WD",null,"-","-","-",null,null,"-","-","-"]
["Total","Total Tehama-Colusa Canal",null,"-","-","-",null,null,"-","-","-"]
["Grand Total","Grand Total",null,3520875.4285714286,"-",4390786.88,null,null,{"$f":"+I46+I55+I217+I220+I225","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-"]
[]
["Footnote:"]
[]
["Total cost ",4390786.88]
["7-Year Average Deliveries X 5",3520875.4285714286,"1/"]
["Rate Per AF",1.2470724878163417]