{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Water Marketing"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":44,"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":"Water Marketing","index":0,"n_rows":88,"n_cols":15,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2022 Sch B-4B F.Z26.XLSM"]
["7/28/2023"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF FY 2022 ALLOCATED M&I WATER MARKETING EXPENSE"]
["BY COMPONENT AND CONTRACTOR"]
["Category","A) Contractor","B) Total A/F\n\n<Sch B-2>","C) Ratio of A/F by Contractor\n\n(B/ (Total A/F))","Allocated Water Marketing Expense\n(C* Total Expense)"]
["Total Expense","Total All Contractors","-","-",1698821.85]
["Black Butte D & R","County of Colusa",11,5.2188599999999997E-5,88.659133999999995]
["Black Butte D & R","Elk Creek CSD",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Black Butte D & R","US Forest Service - BB",8,3.7955299999999999E-5,64.479292999999998]
["Black Butte D & R","Whitney Const.",0,0,0]
["Total"," Total Black Butte D & R",19,9.0143900000000003E-5,153.13842699999998]
["Clear Creek Unit","Clear Creek CSD",0,0,0]
["Total"," Total Clear Creek Unit",0,0,0]
["Contra Costa Canal","Contra Costa WD ",58225,0.2762437492,469288.917067]
["Total"," Total Contra Costa Canal",58225,0.2762437492,469288.917067]
["Cow Creek Unit","Bella Vista WD",1269,6.0206666999999998E-3,10228.040142]
["Total"," Total Cow Creek Unit",1269,6.0206666999999998E-3,10228.040142]
["Cross Valley Canal","County of Fresno",0,"-",0]
["Cross Valley Canal","County of Tulare",0,"-",0]
["Total"," Total Cross Valley Canal",0,0,0]
["Delta-Mendota Canal","Byron Bethany ID",4,1.89777E-5,32.239730999999999]
["Delta-Mendota Canal","City of Tracy",3824,1.81426552E-2,30821.139071000001]
["Delta-Mendota Canal","Del Puerto WD",0,"-",0,null,null,null,null,null,""]
["Delta-Mendota Canal","Department of VA",319,1.5134694000000001E-3,2571.1148859999998]
["Delta-Mendota Canal","Panoche WD - DMC",25,1.186105E-4,201.498109]
["Delta-Mendota Canal","San Luis WD - DMC",3,1.42333E-5,24.179841]
["Total"," Total Delta-Mendota Canal",4175,1.9807946099999998E-2,33650.171638]
["Folsom D & R","City of Folsom",1000,4.7444182000000003E-3,8059.9213040000004]
["Folsom D & R","City of Roseville",2187,1.03760426E-2,17627.047885]
["Folsom D & R","El Dorado ID - FD&R",0,"-",0,null,null,null,null,null,""]
["Folsom D & R","Placer County WD",0,0,0]
["Folsom D & R","Sacramento County WA",0,0,0]
["Folsom D & R","San Juan WD",0,0,0]
["Total"," Total Folsom D & R",3187,1.5120460799999999E-2,25686.969188999999]
["Folsom-South Canal","East Bay MUD",31915,0.15141810659999999,257232.38797800001]
["Folsom-South Canal","Sacramento County WA - FSC",0,0,0]
["Folsom-South Canal","Sacramento MUD",4509,2.1392581599999998E-2,36342.18505]
["Total"," Total Folsom-South Canal",36424,0.17281068819999998,293574.57302800001,null,null,null,null,null,""]
["Friant Dam","County of Madera",49,2.324765E-4,394.93615799999998]
["Friant Dam","Fresno County WW #18",298,1.4138365999999999E-3,2401.8565079999998]
["Total"," Total Friant Dam",347,1.6463131E-3,2796.7926659999998]
["Friant-Kern Canal","Arvin-Edison WSD",338,1.6036132999999999E-3,2724.2533130000002]
["Friant-Kern Canal","City of Fresno",22140,0.10504141879999999,178446.657412]
["Friant-Kern Canal","City of Lindsay",2529,1.1998633599999999E-2,20383.540929999999]
["Friant-Kern Canal","City of Orange Cove",1100,5.2188599999999996E-3,8865.9133999999995]
["Friant-Kern Canal","Delano-Earlimart ID",145,6.8794060000000005E-4,1168.688523]
["Friant-Kern Canal","Lindsay-Strathmore ID",390,1.8503231000000001E-3,3143.3693119999998]
["Friant-Kern Canal","Shafter-Wasco ID",154,7.3064039999999999E-4,1241.2278759999999,null,null,null,null,null,""]
["Friant-Kern Canal","Terra Bella ID",1350,6.4049646000000002E-3,10880.893811]
["Total"," Total Friant-Kern Canal",28146,0.13353639440000004,226854.54457699994]
["New Melones D & R","Stockton East WD",0,0,0]
["Total"," Total New Melones D & R",0,0,0]
["Sacramento River","City of Redding - SR",2748,1.30376612E-2,22148.663719]
["Sacramento River","City of West Sacramento",0,0,0]
["Sacramento River","Lake California P.O.A.",0,0,0]
["Sacramento River","Riverview Golf & CC",0,0,0]
["Total"," Total Sacramento River",2748,1.30376612E-2,22148.663719]
["San Felipe Unit","SB County WD - IB",1997,9.4746030999999994E-3,16095.662765999999]
["San Felipe Unit","SC Valley WD - IB",61337,0.29100837860000001,494371.39209899999]
["Total"," Total San Felipe Unit",63334,0.30048298169999998,510467.05486500001]
["San Luis Canal - Fresno","City of Avenal",2337,1.10877053E-2,18836.036029999999]
["San Luis Canal - Fresno","City of Coalinga",3764,1.7857990099999999E-2,30337.543779]
["San Luis Canal - Fresno","City of Huron",719,3.4112367E-3,5795.0834409999998]
["San Luis Canal - Fresno","State of CA",0,0,0]
["San Luis Canal - Fresno","Westlands WD",3932,1.8655052299999999E-2,31691.61046]
["Total"," Total San Luis Canal - Fresno",10752,5.1011984400000002E-2,86660.273710000009]
["San Luis Canal - Tracy","Pacheco WD - SLC",0,0,0]
["San Luis Canal - Tracy","Panoche WD - SLC",158,7.496181E-4,1273.467607]
["San Luis Canal - Tracy","San Luis WD - SLC",705,3.3448148E-3,5682.2444660000001]
["Total"," Total San Luis Canal - Tracy",863,4.0944329000000002E-3,6955.7120730000006]
["Shasta Dam","Centerville CSD",48,2.277321E-4,386.87626699999998]
["Shasta Dam","Mountain Gate CSD",258,1.2240599000000001E-3,2079.4597039999999]
["Shasta Dam","Shasta CWA  ",48,2.277321E-4,386.87626699999998]
["Total"," Total Shasta Dam",354,1.6795241000000002E-3,2853.2122380000001,null,null,null,null,null,""]
["Spring Creek Conduit","City of Redding - SCC",255,1.2098266E-3,2055.2798630000002]
["Spring Creek Conduit","Shasta CWA   - SCC",13,6.16774E-5,104.778915]
["Spring Creek Conduit","Shasta CSD  ",170,8.065511E-4,1370.1866319999999,null,null,null,null,null,""]
["Total"," Total Spring Creek Conduit",438,2.0780551000000001E-3,3530.24541]
["Tehama-Colusa Canal","Colusa County WD",16,7.5910700000000005E-5,128.95875599999999]
["Tehama-Colusa Canal","Kanawha WD",7,3.3210899999999997E-5,56.419403000000003]
["Total"," Total Tehama-Colusa Canal",23,1.091216E-4,185.37815899999998]
["Toyon Pipeline","City of Redding - TP",9,4.2699800000000001E-5,72.539353000000006]
["Toyon Pipeline","City of Shasta Lake  ",461,2.1871768000000002E-3,3715.6237379999998]
["Toyon Pipeline","US Forest Service - TP",0,0,0]
["Toyon Pipeline"," Total Toyon Pipeline",470,2.2298766000000002E-3,3788.1630909999999]
["GRAND TOTAL","GRAND TOTAL",210774,0.99999999999999989,1698821.8499990001]