{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["OUTPUT","Footnotes"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":16,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"OUTPUT","index":0,"n_rows":264,"n_cols":13,"rows_kept":264,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2026 Sch A-7 F.Z28.XLSM"]
["07/24/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030"]
["2026 IRRIGATION WATER RATES"]
[]
[]
["Category","A) Facility/Contractor","Related Footnotes","B) Historical & Projected 1981-2030 Deliveries\n\n<Sch A-13>","C) Storage\n\n <Sch A-13>"," D) Conveyance\n\n<Sch A-13>","\nE) Conveyance Pumping Corning\n PP \n\n<Sch A-13>  ","F)  Conveyance Pumping Jones \nPP \n\n<Sch A-13>","G)  Conveyance Pumping DMC Intertie 2014-2063\n\n<Sch A-13>","H)  Conveyance Pumping O'Neill\n  PG \n\n<Sch A-13>","I)  Conveyance Pumping Dos Amigos PP\n\n<Sch A-13>","J) Direct Pumping\n\n<Sch A-13>","K) San Luis \n Drain\n\n<Sch A-13>"]
["Black Butte","4-E WD","-",1231.1428571428573,1231.1428571428573,"-","-","-","-","-","-","-","-"]
["Black Butte","Stony Creek WD","-",31841.142857142848,31841.142857142848,"-","-","-","-","-","-","-","-"]
["Total","Total Black Butte","-",33072.285714285703,33072.285714285703,"-","-","-","-","-","-","-","-"]
["Buchanan Unit","Chowchilla WD - BU","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Total","Total Buchanan Unit","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Clear Creek Unit","Clear Creek CSD","-",229294.71428571426,229294.71428571426,229294.71428571426,"-","-","-","-","-","-","-"]
["Total","Total Clear Creek Unit","-",229294.71428571426,229294.71428571426,229294.71428571426,"-","-","-","-","-","-","-"]
["Colusa Basin Drain","Colusa Drain MWC","-",287358,287358,"-","-","-","-","-","-","-","-"]
["Total","Total Colusa Basin Drain","-",287358,287358,"-","-","-","-","-","-","-","-"]
["Corning Canal","Corning WD","-",582631.14285714296,582631.14285714296,582631.14285714296,582631.14285714296,"-","-","-","-",582631.14285714296,"-"]
["Corning Canal","Proberta WD","-",118137,118137,118137,118137,"-","-","-","-",118137,"-"]
["Corning Canal","Thomes Creek WD                      ","-",149370.85714285722,149370.85714285722,149370.85714285722,149370.85714285722,"-","-","-","-",0,"-"]
["Total","Total Corning Canal","-",850139.00000000023,850139.00000000023,850139.00000000023,850139.00000000023,"-","-","-","-",700768.14285714296,"-"]
["Cow Creek Unit","Bella Vista WD","-",387152.42857142852,387152.42857142852,387152.42857142852,"-","-","-","-","-",387152.42857142852,"-"]
["Total","Total Cow Creek Unit","-",387152.42857142852,387152.42857142852,387152.42857142852,"-","-","-","-","-",387152.42857142852,"-"]
["Cross Valley Canal","County of Fresno","-",51102,51102,"-","-","-","-","-",51102,51102,"-"]
["Cross Valley Canal","County of Tulare","-",78113.428571428609,78113.428571428609,"-","-","-","-","-",78113.428571428609,78113.428571428609,"-"]
["Cross Valley Canal","Hills Valley ID","-",53783,53783,"-","-","-","-","-",53783,53783,"-"]
["Cross Valley Canal","Kern-Tulare WD","-",979623.85714285704,979623.85714285704,"-","-","-","-","-",979623.85714285704,979623.85714285704,"-"]
["Cross Valley Canal","Lower Tule River ID","-",620856,620856,"-","-","-","-","-",620856,620856,"-"]
["Cross Valley Canal","Pixley ID","-",627189.28571428591,627189.28571428591,"-","-","-","-","-",627189.28571428591,627189.28571428591,"-"]
["Cross Valley Canal","Tri-Valley WD","-",19343.428571428565,19343.428571428565,"-","-","-","-","-",19343.428571428565,19343.428571428565,"-"]
["Total","Total Cross Valley Canal","-",2430011.0000000005,2430011.0000000005,"-","-","-","-","-",2430011.0000000005,2430011.0000000005,"-"]
["Delta-Mendota Canal","Banta-Carbona ID     ","-",460742.53571428556,460742.53571428556,460742.53571428556,"-",460742.53571428556,326015.85714285716,"-","-","-","-"]
["Delta-Mendota Canal","Byron Bethany ID","-",488567.28571428556,488567.28571428556,488567.28571428556,"-",488567.28571428556,228688.8571428571,"-","-","-","-"]
["Delta-Mendota Canal","Del Puerto WD","-",3771487.5714285718,3771487.5714285718,3771487.5714285718,"-",3771487.5714285718,2365700.7142857141,"-","-","-","-"]
["Delta-Mendota Canal","Eagle Field WD","-",131715.28571428574,131715.28571428574,131715.28571428574,"-",131715.28571428574,83800.857142857145,"-","-","-","-"]
["Delta-Mendota Canal","Mercy Springs WD","-",70269.021306209412,70269.021306209412,70269.021306209412,"-",70269.021306209412,48483.285714285725,"-","-","-","-"]
["Delta-Mendota Canal","Oro Loma WD","-",13974.857142857141,13974.857142857141,13974.857142857141,"-",13974.857142857141,1563.5714285714284,"-","-","-","-"]
["Delta-Mendota Canal","Pacheco WD--DMC","-",42810.14285714287,42810.14285714287,42810.14285714287,"-",42810.14285714287,5571.4285714285716,"-","-","-","-"]
["Delta-Mendota Canal","Panoche WD--DMC","-",677238.42857142887,677238.42857142887,677238.42857142887,"-",677238.42857142887,348294.28571428574,"-","-","-","-"]
["Delta-Mendota Canal","Patterson WD","-",467799.14285714296,467799.14285714296,467799.14285714296,"-",467799.14285714296,420062.42857142864,"-","-","-","-"]
["Delta-Mendota Canal","San Luis WD--DMC","-",738503.71428571409,738503.71428571409,738503.71428571409,"-",738503.71428571409,352466.14285714284,"-","-","-","-"]
["Delta-Mendota Canal","Santa Nella County WD - DMC ","-",1086.1428571428573,1086.1428571428573,1086.1428571428573,"-",1086.1428571428573,4909.4285714285716,"-","-","-","-"]
["Delta-Mendota Canal","West Side ID    ","-",63350.787958535693,63350.787958535693,63350.787958535693,"-",63350.787958535693,23043.857142857141,"-","-","-","-"]
["Delta-Mendota Canal","West Stanislaus ID","-",1321842.4285714282,1321842.4285714282,1321842.4285714282,"-",1321842.4285714282,730526.28571428568,"-","-","-","-"]
["Total","Total Delta-Mendota Canal","-",8249387.3449790301,8249387.3449790301,8249387.3449790301,"-",8249387.3449790301,4939127,"-","-","-","-"]
["Delta-Mendota Pool","Coelho Trust","-",91039,91039,91039,"-",91039,31727,"-","-","-","-"]
["Delta-Mendota Pool","Fresno Slough WD                      ","-",103463.71428571426,103463.71428571426,103463.71428571426,"-",103463.71428571426,47681.142857142855,"-","-","-","-"]
["Delta-Mendota Pool","James ID","-",994597.71428571409,994597.71428571409,994597.71428571409,"-",994597.71428571409,669624.14285714284,"-","-","-","-"]
["Delta-Mendota Pool","Laguna WD","-",21150.571428571435,21150.571428571435,21150.571428571435,"-",21150.571428571435,9725.7142857142862,"-","-","-","-"]
["Delta-Mendota Pool","Recl. Dist #1606","-",4918.8571428571413,4918.8571428571413,4918.8571428571413,"-",4918.8571428571413,2150.5714285714284,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity ID","-",343301.42857142852,343301.42857142852,343301.42857142852,"-",343301.42857142852,186827.28571428568,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity PUD","-",1540,1540,1540,"-",1540,419,"-","-","-","-"]
["Delta-Mendota Pool","Westlands WD--DMP","-",323962.57142857148,323962.57142857148,323962.57142857148,"-",323962.57142857148,139389.71428571429,"-","-","-","-"]
["Total","Total Delta-Mendota Pool","-",1883973.8571428568,1883973.8571428568,1883973.8571428568,"-",1883973.8571428568,1087544.5714285714,"-","-","-","-"]
["Friant Dam - Class 2","Gravelly Ford WD","-",231645,"-","-","-","-","-","-","-","-","-"]
["Total","Total Friant Dam - Class 2","-",231645,"-","-","-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Arvin-Edison WSD","1/",1843339.7142857141,1843339.7142857141,1843339.7142857141,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Delano-Earlimart ID","1/",4611739.7142857127,4611739.7142857127,4611739.7142857127,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Exeter ID","1/",470549.64968944102,470549.64968944102,470549.64968944102,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Garfield WD","1/",144531,144531,144531,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Hills Valley ID","1/",15733.857142857141,15733.857142857141,15733.857142857141,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","International WD","1/",48652.85714285713,48652.85714285713,48652.85714285713,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Ivanhoe ID     ","1/",280494.22077922069,280494.22077922069,280494.22077922069,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Kaweah Delta WCD    ","1/",18157.857142857145,18157.857142857145,18157.857142857145,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lewis Creek WD","1/",46016.088669950746,46016.088669950746,46016.088669950746,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindmore ID","1/",1404644.5714285718,1404644.5714285718,1404644.5714285718,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lindsay-Strathmore ID","1/",1191847.7142857141,1191847.7142857141,1191847.7142857141,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Lower Tule River ID - FKC","1/",2654329.2857142845,2654329.2857142845,2654329.2857142845,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Orange Cove ID","1/",1632283.5714285718,1632283.5714285718,1632283.5714285718,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Porterville ID","1/",652354.30357142887,652354.30357142887,652354.30357142887,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Saucelito ID","1/",910938.28571428591,910938.28571428591,910938.28571428591,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Shafter-Wasco ID","1/",2128641.5799999996,2128641.5799999996,2128641.5799999996,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","So San Joaquin MUD","1/",4146155.419999999,4146155.419999999,4146155.419999999,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Stone Corral ID","1/",420556.42000000004,420556.42000000004,420556.42000000004,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tea Pot Dome WD","1/",308506.77999999997,308506.77999999997,308506.77999999997,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Terra Bella ID","1/",1192044,1192044,1192044,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tri-Valley ID","1/",3718.5714285714294,3718.5714285714294,3718.5714285714294,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1  ","Tulare ID","1/",1321768.5714285718,1321768.5714285718,1321768.5714285718,"-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 1  ","-",25447004.034138612,25447004.034138612,25447004.034138612,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Arvin-Edison WSD","-",3940643.1428571437,"-",3940643.1428571437,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2       ","Delano-Earlimart ID","-",1257364.7142857141,"-",1257364.7142857141,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Exeter ID","-",233516.85714285722,"-",233516.85714285722,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Fresno ID","-",709664.42857142887,"-",709664.42857142887,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Ivanhoe ID     ","-",10766.580470162755,"-",10766.580470162755,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD      ","-",78997.571428571406,"-",78997.571428571406,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kern-Tulare WD","-",37961.428571428565,"-",37961.428571428565,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lindmore ID","-",321807.28571428556,"-",321807.28571428556,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","-",3536681.5714285718,"-",3536681.5714285718,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Porterville ID","-",448032.58285714302,"-",448032.58285714302,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Saucelito ID","-",497261.28571428556,"-",497261.28571428556,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","-",601344.41999999969,"-",601344.41999999969,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","-",761580.84000000008,"-",761580.84000000008,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Tulare ID","-",1795062.7142857141,"-",1795062.7142857141,"-","-","-","-","-","-","-"]
["Total","Total Friant-Kern Canal - Class 2","-",14230685.423327306,"-",14230685.423327306,"-","-","-","-","-","-","-"]
["Hidden Unit","Madera ID - HU","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Total","Total Hidden Unit","-",1200000,1200000,"-","-","-","-","-","-","-","-"]
["Madera Canal - Class 1  ","Chowchilla WD - MC","1/",2404910,2404910,2404910,"-","-","-","-","-","-","-"]
["Madera Canal - Class 1  ","Madera ID - MC","1/",3660487.4285714282,3660487.4285714282,3660487.4285714282,"-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 1  ","-",6065397.4285714282,6065397.4285714282,6065397.4285714282,"-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Chowchilla WD - MC","-",1863614.2857142859,"-",1863614.2857142859,"-","-","-","-","-","-","-"]
["Madera Canal - Class 2","Madera ID - MC","-",1969939,"-",1969939,"-","-","-","-","-","-","-"]
["Total","Total Madera Canal - Class 2","-",3833553.2857142859,"-",3833553.2857142859,"-","-","-","-","-","-","-"]
["New Melones D & R","Central San Joaquin WCD","-",848051,848051,"-","-","-","-","-","-","-","-"]
["New Melones D & R","Stockton East WD","-",187733.85714285722,187733.85714285722,"-","-","-","-","-","-","-","-"]
["Total","Total New Melones D & R","-",1035784.8571428573,1035784.8571428573,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",317146,317146,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Daniell, H & B","-",120,120,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Driscoll Strawberry","-",5744,5744,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Gjermann, H","-",171,171,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Leviathan Inc.","-",12953.571428571424,12953.571428571424,"-","-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Redding Rancheria","-",1038.714285714286,1038.714285714286,"-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Shasta","-",337173.28571428568,337173.28571428568,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, A/et al","-",252.5714285714285,252.5714285714285,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, R & J","-",3465.4285714285706,3465.4285714285706,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Andreotti, A/et al","-",64305.285714285696,64305.285714285696,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","B & D Family Partnership","-",855.71428571428601,855.71428571428601,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Baber, J/et al","-",111645,111645,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Burdick, Claude","-",218.85714285714283,218.85714285714283,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butler, Diane","-",10984.600000000004,10984.600000000004,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butte Creek Farms Inc","-",14867.714285714283,14867.714285714283,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",8036.2857142857119,8036.2857142857119,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",4046.857142857144,4046.857142857144,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Carter MWC","-",28128.571428571435,28128.571428571435,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Charter, Mary","-",4131.142857142856,4131.142857142856,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Churkin, M Jr & C","-",1492.571428571428,1492.571428571428,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Conaway Consv Grp","-",35880,35880,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","County of Sacramento","-",3324.142857142856,3324.142857142856,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cummings, W","-",3971.7142857142853,3971.7142857142853,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gary/et al","-",270.85714285714295,270.85714285714295,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, J & C Trustees","-",2012.2857142857147,2012.2857142857147,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gregory","-",153,153,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, W/et al","-",1286.8571428571427,1286.8571428571427,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Dyer, J & Wing, J","-",6123.4285714285706,6123.4285714285706,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Eastside MWC","-",25044,25044,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Ehrke, A & B","-",5653.1428571428587,5653.1428571428587,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Empire Group, LLC","-",1069.2742857142853,1069.2742857142853,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Feather WD","-",408262.28571428556,408262.28571428556,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",464.142857142857,464.142857142857,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Four Corners Farmland","-",1987.2857142857147,1987.2857142857147,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kaelin, Cameron C.","-",2948.142857142856,2948.142857142856,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Giusti, R & S","-",27364.285714285717,27364.285714285717,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Glenn-Colusa ID","-",4353520,4353520,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Green Valley Corp","-",8291.5714285714294,8291.5714285714294,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Griffin, J/Prater","-",45385.714285714304,45385.714285714304,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hale, J/Marks, A","-",917.71428571428601,917.71428571428601,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hatfield, R & B","-",645.54285714285743,645.54285714285743,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",611.42857142857133,611.42857142857133,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Henle Family Limted Partnership","-",0,0,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Howald Farms Inc","-",56745.85714285713,56745.85714285713,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jaeger, W & P","-",6072.7142857142881,6072.7142857142881,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jansen, P & S","-",1500.1428571428573,1500.1428571428573,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kary, C","-",10438.285714285717,10438.285714285717,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, Ben ","-",125.80999999999999,125.80999999999999,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, L","-",322.93285714285696,322.93285714285696,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","KLSY, LLC","-",1642.7142857142853,1642.7142857142853,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Knights Landing Investors","-",36744.428571428565,36744.428571428565,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","L C Dennis Company","-",12805.142857142859,12805.142857142859,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, Alan; Joan Johnson, & Warren Lauppe","-",161,161,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, Alan","-",156,156,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B ET UX","-",3766.8594847775184,3766.8594847775184,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B & K","-",3576.5690866510554,3576.5690866510554,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Leonard, James","-",643.80000000000018,643.80000000000018,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lockett, W & J","-",1828.8571428571427,1828.8571428571427,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",28105.857142857152,28105.857142857152,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lonon, M","-",15786,15786,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","M C M Properties","-",25585.142857142848,25585.142857142848,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Maxwell ID","-",249341.28571428574,249341.28571428574,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","McClatchy Partners ","-",1229.571428571428,1229.571428571428,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Meridian Farms WC","-",485257.28571428556,485257.28571428556,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Micke, D & N","-",145.28571428571433,145.28571428571433,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Morehead, J/et ux","-",1520,1520,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Munson, J & D","-",991.85714285714266,991.85714285714266,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Basin Conserv","-",6613.7142857142881,6613.7142857142881,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Central MWC","-",965878,965878,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Nelson, Henry E","-",3387,3387,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","O'Brien, J & F","-",11552.428571428576,11552.428571428576,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Odysseus Farms ","-",18181.714285714283,18181.714285714283,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",77293.571428571391,77293.571428571391,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pacific Realty Inc","-",43816,43816,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger MWC","-",76076,76076,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",84970.285714285739,84970.285714285739,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Penner, R & L","-",284,284,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",102620,102620,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-",647823.42857142887,647823.42857142887,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Provident ID","-",220018.28571428574,220018.28571428574,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Quad-H-Ranches Inc","-",13150.142857142859,13150.142857142859,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","RD Heer Capital ","-",52512.714285714304,52512.714285714304,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist # 108","-",1325991.5714285718,1325991.5714285718,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1000","-",1229.428571428572,1229.428571428572,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1004","-",600170.71428571409,600170.71428571409,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, E","-",1004.5093749999997,1004.5093749999997,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, L","-",5124.3477678571408,5124.3477678571408,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Richter, H Jr/et al","-",36271.714285714304,36271.714285714304,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","River Garden Farms Co","-",19040.428571428565,19040.428571428565,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",13628.571428571424,13628.571428571424,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Rubio, E & E","-",165.4285714285715,165.4285714285715,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Saeed, F","-",28661.142857142848,28661.142857142848,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Seaver, C","-",1138.4285714285716,1138.4285714285716,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sutter MWC","-",3129880.4285714282,3129880.4285714282,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Swenson Farms","-",10292.714285714283,10292.714285714283,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sycamore Mutual Water Company","-",424724.71428571444,424724.71428571444,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","T & P Farms","-",10951.142857142859,10951.142857142859,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tarke, S","-",39910.85714285713,39910.85714285713,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-",86494.714285714261,86494.714285714261,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",7368.7142857142881,7368.7142857142881,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",2415.7142857142853,2415.7142857142853,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",21894.801904761898,21894.801904761898,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880XR","-",9135.1980952380927,9135.1980952380927,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, J & J","-",3000.4285714285706,3000.4285714285706,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, K Trust","-",9411.4857142857109,9411.4857142857109,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Western Almonds, LLC","-",2924.4285714285706,2924.4285714285706,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wisler, J","-",357.142857142857,357.142857142857,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-",2425.142857142856,2425.142857142856,"-","-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yockey, W","-",98.142857142857167,98.142857142857167,"-","-","-","-","-","-","-","-"]
["Total","Total Sacramento River - Willows","-",14250000.160000011,14250000.160000011,"-","-","-","-","-","-","-","-"]
["San Felipe Unit","San Benito County WD","-",606161.14285714296,606161.14285714296,606161.14285714296,"-",606161.14285714296,439878.42857142864,606161.14285714296,"-",606161.14285714296,"-"]
["San Felipe Unit","Santa Clara Valley WD","-",661242.71428571409,661242.71428571409,661242.71428571409,"-",661242.71428571409,787490.14285714272,661242.71428571409,"-",661242.71428571409,"-"]
["Total","Total San Felipe Unit","-",1267403.857142857,1267403.857142857,1267403.857142857,"-",1267403.857142857,1227368.5714285714,1267403.857142857,"-",1267403.857142857,"-"]
["San Luis Canal--Fresno","Westlands WD--SLC  ","-",35104958,35104958,35104958,"-",35104958,23560302,35104958,35104958,35104958,35104958]
["San Luis Canal--Fresno","Westlands WD--SLC  (DD#2)","-",28997.857142857152,28997.857142857152,28997.857142857152,"-",28997.857142857152,71234.57142857142,28997.857142857152,28997.857142857152,28997.857142857152,"-"]
["Total","Total San Luis Canal--Fresno","-",35133955.857142858,35133955.857142858,35133955.857142858,"-",35133955.857142858,23631536.571428571,35133955.857142858,35133955.857142858,35133955.857142858,35104958]
["San Luis Canal--Tracy","Pacheco WD--SLC","-",251937.28571428574,251937.28571428574,251937.28571428574,"-",251937.28571428574,183606.85714285713,251937.28571428574,251937.28571428574,"-","-"]
["San Luis Canal--Tracy","Panoche WD--SLC","-",1938937.2857142859,1938937.2857142859,1938937.2857142859,"-",1938937.2857142859,1067809.8571428573,1938937.2857142859,1938937.2857142859,1938937.2857142859,1938937.2857142859]
["San Luis Canal--Tracy","San Luis WD--SLC  ","2/  ",2665199.2857142845,2665199.2857142845,2665199.2857142845,"-",2665199.2857142845,1398011.857142857,2665199.2857142845,2485786.1949554947,2665199.2857142845,2665199.2857142845]
["San Luis Canal--Tracy","Santa Nella County WD","-",2738.5714285714289,2738.5714285714289,2738.5714285714289,"-",2738.5714285714289,17800.714285714286,2738.5714285714289,2554.2191488386079,2738.5714285714289,2738.5714285714289]
["Total","Total San Luis Canal--Tracy","-",4858812.4285714282,4858812.4285714282,4858812.4285714282,"-",4858812.4285714282,2667229.2857142854,4858812.4285714282,4679214.9855329059,4606875.1428571427,4606875.1428571427]
["Tehama-Colusa Canal","4-M WD","-",93874.428571428609,93874.428571428609,93874.428571428609,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Colusa County WD","-",1720438.4285714282,1720438.4285714282,1720438.4285714282,"-","-","-","-","-",1720438.4285714282,"-"]
["Tehama-Colusa Canal","Cortina WD","-",44833.85714285713,44833.85714285713,44833.85714285713,"-","-","-","-","-",44833.85714285713,"-"]
["Tehama-Colusa Canal","Davis WD--TCC","-",129502.85714285713,129502.85714285713,129502.85714285713,"-","-","-","-","-",129502.85714285713,"-"]
["Tehama-Colusa Canal","Dunnigan WD","-",479809.42857142852,479809.42857142852,479809.42857142852,"-","-","-","-","-",479809.42857142852,"-"]
["Tehama-Colusa Canal","Glenn Valley WD","-",43340.14285714287,43340.14285714287,43340.14285714287,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Glide WD","-",364272.57142857148,364272.57142857148,364272.57142857148,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Holthouse WD","-",51544.571428571435,51544.571428571435,51544.571428571435,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Kanawha WD","-",1344783.4285714282,1344783.4285714282,1344783.4285714282,"-","-","-","-","-",1344783.4285714282,"-"]
["Tehama-Colusa Canal","Kirkwood WD","-",22995,22995,22995,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","La Grande WD","-",212318.28571428574,212318.28571428574,212318.28571428574,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",7000.5714285714294,7000.5714285714294,7000.5714285714294,"-","-","-","-","-","-","-"]
["Tehama-Colusa Canal","Orland-Artois WD","-",1776565.7142857141,1776565.7142857141,1776565.7142857141,"-","-","-","-","-",1776565.7142857141,"-"]
["Tehama-Colusa Canal","Westside WD","-",1677384,1677384,1677384,"-","-","-","-","-",1677384,"-"]
["Total","Total Tehama-Colusa Canal","-",7968663.2857142836,7968663.2857142836,7968663.2857142836,"-","-","-","-","-",7173317.7142857127,"-"]
["Total","Delta-Mendota Exchange Water","-",29254206.589339849,"-","-","-",29254206.589339849,"-","-","-","-","-"]
["Subtotal","-","-",160664674.12321335,113114583.82483195,110405422.94530208,850139.00000000023,80647739.93431887,33552806,41260172.142857142,42243181.84267576,51699484.142857134,39711833.142857142]
["Assignments of Historical Costs   ","Banta-Carbona ID to City of Tracy (M&I)","-",102856.75,102856.75,102856.75,"-",102856.75,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Broadview WD to Westlands WD - SLC","-",503647,503647,503647,"-",503647,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Centinella WD to Westlands WD - SLC","-",44302,44302,44302,"-",44302,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Exeter ID to Tri-Valley ID Class 1  ","1/",12274.121739130436,12274.121739130436,12274.121739130436,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Ivanhoe ID to Kaweah Delta WCD - Class 1  ","1/",33275.064935064933,33275.064935064933,33275.064935064933,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Ivanhoe ID to Kaweah Delta WCD - Class 2","-",67593.848101265816,0,67593.848101265816,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Lewis Creek WD to Hills Valley ID Class 1  ","1/",6957.2413793103451,6957.2413793103451,6957.2413793103451,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Porterville ID to Hills Valley ID Class 1  ","1/",32371,32371,32371,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","So San Joaquin MUD to Kern-Tulare WD Class 2","-",54763.7,0,54763.7,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Tea Pot Dome WD to Saucelito ID Class 1  ","1/",9410.32,9410.32,9410.32,"-",0,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Westlands WD - SLC","-",64794.323938356167,64794.323938356167,64794.323938356167,"-",64794.323938356167,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Westlands WD - SLC DD#2","-",67533.243145493165,67533.243145493165,67533.243145493165,"-",67533.243145493165,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Oro Loma WD to Westlands WD - SLC","-",87220,87220,87220,"-",87220,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Mercy Springs WD to Santa Clara Valley WD","-",21598.107979452052,21598.107979452052,21598.107979452052,"-",21598.107979452052,"-","-","-","-","-"]
["Assignments of Historical Costs   ","West Side ID to City of Tracy (M&I)","-",44884.995511500005,44884.995511500005,44884.995511500005,"-",44884.995511500005,"-","-","-","-","-"]
["Assignments of Historical Costs   ","West Side ID to City of Tracy (M&I)","-",56599.502244249998,56599.502244249998,56599.502244249998,"-",56599.502244249998,"-","-","-","-","-"]
["Assignments of Historical Costs   ","Widren WD to Westlands WD - SLC","-",53050,53050,53050,"-",53050,"-","-","-","-","-"]
["Total","Total Assignments of Historical Costs   ","-",1263131.2189738227,1140773.670872557,1263131.2189738227,"-",1046485.9228190514,"-","-","-","-","-"]
["Grand Total   ","-","3/",161927805.34218717,114255357.4957045,111668554.1642759,850139.00000000023,81694225.857137918,33552806,41260172.142857142,42243181.84267576,51699484.142857134,39711833.142857142]

{"sheet":"Footnotes","index":1,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["IRR 2026 Sch A-7 F.Z28.XLSM"]
["07/24/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030"]
["2026 IRRIGATION WATER RATES"]
[]
["FOOTNOTES"]
[]
["1/ These contractors are responsible for that portion of the Jones Pumping Plant costs applicable to pumping the Delta-Mendota Exchange Water."]
[]
["2/ San Luis WD's projected deliveries for Dos Amigos PP is reduced as a significant amount of water is not pumped through the pumping plant."]
[]
["3/ Sch. A-7 difference vs. Sch. A-13 total is due to Fresno ID (Class1) historical deliveries not being allocated. The contractor is no longer a Class 1 Contractor."]
["Column1","Column2"]
["Total with Exchange Water per Sch.  A-7",161927805.34218717]
["Total with Exchange Water per Sch. A-13",161927805.34218726]
["Variance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ok"]
[]
[]
["* See Schedule A-13 Page 36 for name changes"]
[null,null,null,null,null,"             "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]