{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["PAGE_1","Page_2","PAGE_3","Page_4","PAGE_5","PAGE_6","PAGE_7","Page_8 ","PAGE_9","PAGE_10","PAGE_11","PAGE_12","PAGE_13","PAGE_14","PAGE_15","PAGE_16","ActualDeliveries","PW Interest Cal","Rescheduled water 99 thru 10","Shasta CWA & Centerville Del","Shasta CWA Assignment","Broadview Assignment"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":67,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PAGE_1","index":0,"n_rows":30,"n_cols":2,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["PAGE","FACILITIES"]
[2,"Black Butte D & R"]
["2","Clear Creek Unit"]
[2,"Contra Costa Canal"]
[2,"Cow Creek Unit"]
["3","Cross Valley Canal"]
["3 - 4","Delta-Mendota Canal"]
["4","Folsom D & R"]
[" 5","Folsom-South Canal"]
[" 5","Friant Dam"]
[" 6 - 7","Friant-Kern Canal"]
["7","New Melones D & R"]
["7 - 8","Sacramento River"]
["8","San Felipe Unit In-Basin"]
["9","San Luis Canal - Fresno"]
[10,"San Luis Canal - Tracy"]
[10,"Shasta D & R"]
[11,"Spring Creek Conduit"]
[11,"Tehama-Colusa Canal"]
[12,"Toyon Pipeline"]
[12,"Delta Mendota Exchange"]
["13 - 15","Totals by Service Area"]
[16,"Footnotes"]

{"sheet":"Page_2","index":1,"n_rows":60,"n_cols":17,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","BLACK BUTTE D&R: BBD&R COUNTY OF COLUSA\n\n AF","BLACK BUTTE D&R: BBD&R COUNTY OF COLUSA\n\nPW OF AF","BLACK BUTTE D&R: BBD&R ELK CREEK CSD\n\nAF","BLACK BUTTE D&R: BBD&R ELK CREEK CSD\n\nPW OF AF","BLACK BUTTE D&R: BBD&R US FOREST SVC\n\n AF","BLACK BUTTE D&R: BBD&R US FOREST SVC\n\nPW OF AF","BLACK BUTTE D&R: BBD&R WHITNEY CONST.\n\nAF","BLACK BUTTE D&R: BBD&R WHITNEY CONST.\n\nPW OF AF","BLACK BUTTE D&R: BBD&R TOTAL\n\nAF","BLACK BUTTE D&R: BBD&R TOTAL\n\n PW OF AF","CLEAR CREEK UNIT: ClCU CLEAR CREEK CSD \n\nAF","CLEAR CREEK UNIT: ClCU CLEAR CREEK CSD\n\nPW OF AF","CONTRA COSTA CANAL: CCC CONTRA COSTA WD\n\n AF","CONTRA COSTA CANAL: CCC CONTRA COSTA WD\n\nPW OF AF","COW  CREEK UNIT: CoCU BELLA VISTA WD\n\nAF","COW  CREEK UNIT: CoCU BELLA VISTA WD \n\nPW OF AF"]
[2024,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2025,7,"-",14,"-",8.8571428571428594,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2026,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2027,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2028,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2029,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2030,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2031,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2032,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2033,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2034,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2035,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2036,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2037,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2038,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2039,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2040,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2041,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2042,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2043,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2044,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2045,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2046,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2047,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2048,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2049,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2050,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2051,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2052,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2053,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2054,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2055,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2056,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2057,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2058,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2059,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2060,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2061,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2062,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2063,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2064,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2065,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2066,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2067,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2068,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2069,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2070,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2071,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2072,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
[2073,7,"-",14,"-",8.8571428571428577,"-",4,"-",33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0]
["H&P/T",350,0,700,0,442.85714285714243,0,200,0,1692.8571428571443,0,78578.571428571449,0,4051700,0,181928.57142857142,0]
["7-Year Hist Avg (A-12)",7,0,14,0,8.8571428571428594,0,4,0,33.857142857142861,0,1571.5714285714289,0,81034,0,3638.571428571428,0]
["Projected Del. (A-2ba)",350,0,700,0,442.85714285714243,0,200,0,1692.8571428571443,0,78578.571428571449,0,4051700,0,181928.57142857142,0]

{"sheet":"PAGE_3","index":2,"n_rows":59,"n_cols":42,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
["YEAR","CROSS VALLEY CANAL: CVC COUNTY OF FRESNO\n\nAF","CROSS VALLEY CANAL: CVC COUNTY OF FRESNO \n\nPW OF AF","CROSS VALLEY CANAL: CVC COUNTY OF TULARE\n\nAF","CROSS VALLEY CANAL: CVC COUNTY OF TULARE \n\nPW OF AF","CROSS VALLEY CANAL: CVC TOTAL \n\nAF","CROSS VALLEY CANAL: CVC TOTAL \n\nPW OF AF","DELTA-MENDOTA CANAL: DMC BYRON-BETHANY ID\n\nAF","DELTA-MENDOTA CANAL: DMC BYRON-BETHANY ID\n\n PW OF AF","DELTA-MENDOTA CANAL: DMC CITY OF TRACY\n\n AF","DELTA-MENDOTA CANAL: DMC CITY OF TRACY \n\nPW OF AF","DELTA-MENDOTA CANAL: DMC DEL PUERTO WD \n\nAF","DELTA-MENDOTA CANAL: DMC DEL PUERTO WD\n\nPW OF AF","DELTA-MENDOTA CANAL: DMC DEPT. OF VETERANS AFFAIRS\n\n AF","DELTA-MENDOTA CANAL: DMC DEPT. OF VETERANS AFFAIRS\n\nPW OF AF","DELTA-MENDOTA CANAL: DMC PANOCHE WD\n\n AF","DELTA-MENDOTA CANAL: DMC PANOCHE WD \n\nPW OF AF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8206999999999994E-2,null,"ORESTIMBA",null,null,null,"SUNFLOWER"]
[2024,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2025,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2026,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2027,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2028,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2029,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2030,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2031,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2032,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2033,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2034,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2035,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2036,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,57]
[2037,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,9]
[2038,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2039,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2040,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2041,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2042,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2043,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2044,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2045,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2046,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2047,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[2048,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2049,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2050,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2051,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2052,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2053,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2054,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0]
[2055,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0]
[2056,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0]
[2057,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2058,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2059,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2060,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2061,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2062,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2063,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2064,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2065,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2066,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2067,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2068,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2069,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2070,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2071,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2072,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
[2073,86,0,192,0,278,0,772.71428571428567,0,6725.1428571428569,0,3,0,399.42857142857144,0,24.142857142857142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["H&P/T",4300,0,9600,0,13900,0,38635.714285714275,0,336257.1428571429,0,150,0,19971.428571428565,0,1207.1428571428564,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,0,null,{"$error":"#REF!"},null,0]
["7 - Year Hist Avg (A-12)",86,0,192,0,278,0,772.71428571428555,0,6725.142857142856,0,3,0,399.4285714285715,0,24.142857142857142,0]
["Projected Del. (A-2ba)",4300,0,9600,0,13900,0,38635.714285714275,0,336257.1428571429,0,150,0,19971.428571428565,0,1207.1428571428564,0]

{"sheet":"Page_4","index":3,"n_rows":59,"n_cols":27,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
["YEAR","DELTA-MENDOTA CANAL: DMC SAN LUIS WD\n\nAF","DELTA-MENDOTA CANAL: DMC SAN LUIS WD\n\n PW OF AF","DELTA-MENDOTA CANAL: DMC SANTA NELLA COUNTY WD\nAF","DELTA-MENDOTA CANAL: DMC SANTA NELLA COUNTY WD\nPW OF AF","DELTA-MENDOTA CANAL: DMC TOTAL\n\nAF","DELTA-MENDOTA CANAL: DMC TOTAL \n\nPW OF AF","FOLSOM  D&R: FD&R CITY OF FOLSOM\n\nAF","FOLSOM  D&R: FD&R CITY OF FOLSOM\n\n PW OF AF","FOLSOM  D&R: FD&R CITY OF ROSEVILLE \n\nAF","FOLSOM  D&R: FD&R CITY OF ROSEVILLE\n \nPW OF AF","FOLSOM  D&R: FD&R EL DORADO ID\n\nAF","FOLSOM  D&R: FD&R EL DORADO ID\n\nPW OF AF","FOLSOM  D&R: FD&R PLACER COUNTY WA\n\nAF","FOLSOM  D&R: FD&R PLACER COUNTY WA \n\nPW OF AF","FOLSOM  D&R: FD&R SACRAMENTO COUNTY WA\n\nAF","FOLSOM  D&R: FD&R SACRAMENTO COUNTY WA\n\nPW OF AF","FOLSOM  D&R: FD&R SAN JUAN WD\n\nAF","FOLSOM  D&R: FD&R SAN JUAN WD\n\nPW OF AF","FOLSOM  D&R: FD&R TOTAL\n\nAF","FOLSOM  D&R: FD&R TOTAL\n\nPW OF AF",null,null,null,null,null,""]
[2024,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2025,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2026,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2027,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2028,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2029,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2030,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2031,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2032,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2033,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2034,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2035,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2036,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2037,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2038,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2039,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2040,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2041,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2042,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2043,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2044,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2045,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2046,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2047,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2048,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2049,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2050,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2051,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2052,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2053,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2054,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2055,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2056,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2057,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2058,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2059,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2060,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2061,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2062,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2063,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2064,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2065,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2066,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2067,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2068,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2069,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2070,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2071,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2072,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
[2073,17.428571428571427,0,5.4285714285714288,0,7947.2857142857138,0,2921.6666666666665,0,22439,0,3832,0,5000,0,3522.1428571428573,0,175.71428571428572,0,37890.523809523809,0]
["H&P/T",871.4285714285719,0,271.42857142857122,0,397364.28571428603,0,146083.33333333337,0,1121950,0,191600,0,250000,0,176107.14285714296,0,8785.714285714279,0,1894526.1904761896,0]
["7 - Year Hist Avg (A-12)",17.428571428571427,0,5.4285714285714297,0,7947.2857142857119,0,2921.666666666667,0,22439,0,3832,0,5000,0,3522.1428571428578,0,175.71428571428575,0,37890.523809523809,0]
["Projected Del. (A-2ba)",871.4285714285719,0,271.42857142857122,0,397364.28571428603,0,146083.33333333337,0,1121950,0,191600,0,250000,0,176107.14285714296,0,8785.714285714279,0,1894526.1904761896,0]

{"sheet":"PAGE_5","index":4,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
["YEAR","FOLSOM-SOUTH CANAL: FSC EAST BAY MUD\n\nAF","FOLSOM-SOUTH CANAL: FSC EAST BAY MUD \n\nPW OF AF","FOLSOM-SOUTH CANAL: FSC SACRAMENTO CTY WA FSC\n\nAF","FOLSOM-SOUTH CANAL: FSC SACRAMENTO CTY WA FSC\n\nPW OF AF","FOLSOM-SOUTH CANAL: FSC SMUD 1/\n\n AF","FOLSOM-SOUTH CANAL: FSC SMUD 1/\n\nPW OF AF","FOLSOM-SOUTH CANAL: FSC TOTAL \n\nAF","FOLSOM-SOUTH CANAL: FSC TOTAL\n\n PW OF AF","FRIANT DAM: FD COUNTY OF MADERA\n\n AF","FRIANT DAM: FD COUNTY OF MADERA \n\nPW OF AF","FRIANT DAM: FD FRESNO CITY WW #18\n\nAF","FRIANT DAM: FD FRESNO CITY WW #18\n\nPW OF AF","FRIANT DAM: FD TOTAL\n\n AF","FRIANT DAM: FD TOTAL  \n\nPW OF AF"]
[2024,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2025,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2026,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2027,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2028,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2029,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2030,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2031,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2032,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2033,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2034,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2035,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2036,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2037,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2038,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2039,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2040,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2041,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2042,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2043,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2044,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2045,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2046,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2047,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2048,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2049,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2050,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2051,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2052,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2053,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2054,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2055,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2056,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2057,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2058,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2059,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2060,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2061,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2062,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2063,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2064,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2065,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2066,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2067,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2068,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2069,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2070,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2071,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2072,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
[2073,6454.7142857142853,0,4286,0,4286,0,15026.714285714286,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
["H&P/T",322735.71428571414,0,214300,0,214300,0,751335.71428571444,0,3564.2857142857124,0,6428.5714285714248,0,9992.8571428571522,0]
["7 - Year Hist Avg (A-12)",6454.7142857142844,0,4286,0,4286,0,15026.714285714288,0,71.285714285714292,0,128.57142857142858,0,199.85714285714289,0]
["Projected Del. (A-2ba)",322735.71428571414,0,214300,0,214300,0,751335.71428571444,0,3564.2857142857124,0,6428.5714285714248,0,9992.8571428571522,0]

{"sheet":"PAGE_6","index":5,"n_rows":60,"n_cols":35,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","FRIANT-KERN CANAL: FKC ARVIN-EDISON WSD \n\n AF","FRIANT-KERN CANAL: FKC ARVIN-EDISON WSD\n\nPW OF AF","FRIANT-KERN CANAL: FKC CITY OF FRESNO\n\n AF","FRIANT-KERN CANAL: FKC CITY OF FRESNO\n\nPW OF AF","FRIANT-KERN CANAL: FKC CITY OF LINDSAY \n\nAF","FRIANT-KERN CANAL: FKC CITY OF LINDSAY\n\nPW OF AF","FRIANT-KERN CANAL: FKC CITY OF ORANGE COVE\n\nAF","FRIANT-KERN CANAL: FKC CITY OF ORANGE COVE \n\nPW OF AF","FRIANT-KERN CANAL: FKC DELANO-EARLIMART ID\n\n AF","FRIANT-KERN CANAL: FKC DELANO-EARLIMART ID\n\nPW OF AF","FRIANT-KERN CANAL: FKC LINDSAY-STRATHMORE ID \n\nAF","FRIANT-KERN CANAL: FKC LINDSAY-STRATHMORE ID\n\nPW OF AF"]
[2024,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2025,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2026,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2027,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2028,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2029,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2030,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2031,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2032,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2033,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2034,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2035,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2036,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2037,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2038,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2039,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2040,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2041,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2042,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2043,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2044,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2045,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2046,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2047,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2048,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2049,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2050,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2051,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2052,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2053,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2054,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2055,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2056,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2057,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2058,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2059,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2060,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2061,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2062,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2063,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2064,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2065,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2066,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2067,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2068,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2069,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2070,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2071,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2072,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
[2073,461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.57142857142856,0,590.71428571428567,0]
["H&P/T",23050,0,2085685.7142857153,0,87550,0,54892.857142857167,0,16078.571428571446,0,29535.714285714301,0]
["7 - Year Hist Avg (A-12)",461,0,41713.714285714283,0,1751,0,1097.8571428571429,0,321.5714285714285,0,590.71428571428567,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["Projected Del. (A-2ba)",23050,0,2085685.7142857153,0,87550,0,54892.857142857167,0,16078.571428571446,0,29535.714285714301,0]

{"sheet":"PAGE_7","index":6,"n_rows":60,"n_cols":15,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","FRIANT-KERN CANAL CONTINUED: FKC SHAFTER-WASCO ID \n\nAF","FRIANT-KERN CANAL CONTINUED: FKC SHAFTER-WASCO ID\n\nPW OF AF","FRIANT-KERN CANAL CONTINUED: FKC TERRA BELLA ID\n\n AF","FRIANT-KERN CANAL CONTINUED: FKC TERRA BELLA ID\n\nPW OF AF","FRIANT-KERN CANAL CONTINUED: FKC TOTAL\n\n AF","FRIANT-KERN CANAL CONTINUED: FKC TOTAL\n\nPW OF AF","NEW MELONES D & R: NMD&R STOCKTON EAST WD\n\nAF","NEW MELONES D & R: NMD&R STOCKTON EAST WD\n\nPW OF AF","SACRAMENTO RIVER: SR CITY OF REDDING \n\nAF","SACRAMENTO RIVER: SR CITY OF REDDING\n\n PW OF AF","SACRAMENTO RIVER: SR CITY OF WEST SACRAMENTO \n\nAF","SACRAMENTO RIVER: SR CITY OF WEST SACRAMENTO\n\nPW OF AF","SACRAMENTO RIVER: SR LAKE CA P.O.A. \n\nAF","SACRAMENTO RIVER: SR LAKE CA P.O.A.\n\nPW OF AF"]
[2024,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2025,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2026,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2027,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2028,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2029,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2030,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2031,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2032,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2033,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2034,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2035,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2036,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2037,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2038,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2039,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2040,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2041,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2042,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2043,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2044,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2045,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2046,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2047,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2048,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2049,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2050,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2051,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2052,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2053,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2054,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2055,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2056,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2057,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2058,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2059,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2060,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2061,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2062,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2063,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2064,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2065,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2066,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2067,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2068,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2069,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2070,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2071,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2072,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
[2073,130.85714285714286,0,1466.5714285714287,0,47533.28571428571,0,23180.571428571428,0,2367,0,5724.8571428571431,0,164.28571428571428,0]
["H&P/T",6542.8571428571449,0,73328.571428571435,0,2376664.2857142854,0,1159028.5714285721,0,118350,0,286242.85714285698,0,8214.2857142857229,0]
["7 - Year Hist Avg (A-12)",130.85714285714286,0,1466.5714285714289,0,47533.285714285717,0,23180.571428571424,0,2367,0,5724.857142857144,0,164.28571428571425,0]
["Projected Del. (A-2ba)",6542.8571428571449,0,73328.571428571435,0,2376664.2857142854,0,1159028.5714285721,0,118350,0,286242.85714285698,0,8214.2857142857229,0]

{"sheet":"Page_8 ","index":7,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SACRAMENTO RIVER CONTINUED: SR RIVERVIEW GOLF & CC\n\n AF","SACRAMENTO RIVER CONTINUED: SR RIVERVIEW GOLF & CC\n\nPW OF AF","SACRAMENTO RIVER CONTINUED: SR TOTAL\n\n AF","SACRAMENTO RIVER CONTINUED: SR TOTAL \n\nPW OF AF","SAN FELIPE UNIT IN-BASIN: SFUIB SAN BENITO COUNTY WD \n\nAF","SAN FELIPE UNIT IN-BASIN: SFUIB SAN BENITO COUNTY WD\n\n PW OF AF","SAN FELIPE UNIT IN-BASIN: SFUIB SANTA CLARA VALLEY WD\n\n AF","SAN FELIPE UNIT IN-BASIN: SFUIB SANTA CLARA VALLEY WD\n\nPW OF AF","SAN FELIPE UNIT IN-BASIN: SFUIB TOTAL\n\n AF","SAN FELIPE UNIT IN-BASIN: SFUIB TOTAL \n\nPW OF AF"]
[2024,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2025,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2026,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2027,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2028,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2029,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2030,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2031,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2032,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2033,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2034,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2035,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2036,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2037,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2038,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2039,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2040,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2041,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2042,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2043,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2044,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2045,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2046,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2047,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2048,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2049,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2050,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2051,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2052,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2053,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2054,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2055,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2056,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2057,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2058,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2059,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2060,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2061,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2062,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2063,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2064,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2065,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2066,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2067,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2068,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2069,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2070,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2071,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2072,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
[2073,20.571428571428573,0,8276.7142857142862,0,5390.8571428571431,0,85015.857142857145,0,90406.71428571429,0]
["H&P/T",1028.5714285714282,0,413835.71428571391,0,269542.85714285693,0,4250792.8571428591,0,4520335.7142857108,0]
["7 - Year Hist Avg (A-12)",20.571428571428573,0,8276.7142857142881,0,5390.857142857144,0,85015.857142857145,0,90406.714285714304,0]
["Projected Del. (A-2ba)",1028.5714285714282,0,413835.71428571391,0,269542.85714285693,0,4250792.8571428591,0,4520335.7142857108,0]

{"sheet":"PAGE_9","index":8,"n_rows":60,"n_cols":35,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SAN LUIS CANAL - FRESNO: SLCF CITY OF AVENAL\n \nAF","SAN LUIS CANAL - FRESNO: SLCF CITY OF AVENAL \n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF CITY OF COALINGA \n\nAF","SAN LUIS CANAL - FRESNO: SLCF CITY OF COALINGA\n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF CITY OF HURON\n\n AF","SAN LUIS CANAL - FRESNO: SLCF CITY OF HURON\n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF STATE OF CA\n\n AF","SAN LUIS CANAL - FRESNO: SLCF STATE OF CA\n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF WESTLANDS WD\n\n AF","SAN LUIS CANAL - FRESNO: SLCF WESTLANDS WD \n\nPW OF AF","SAN LUIS CANAL - FRESNO: SLCF TOTAL\n\n AF","SAN LUIS CANAL - FRESNO: SLCF TOTAL \n\nPW OF  AF"]
[2024,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2025,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2026,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2027,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2028,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2029,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2030,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2031,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2032,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2033,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2034,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2035,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2036,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2037,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2038,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2039,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2040,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2041,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2042,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2043,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2044,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2045,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2046,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2047,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2048,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2049,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2050,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2051,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2052,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2053,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2054,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2055,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2056,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2057,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2058,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2059,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2060,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2061,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2062,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2063,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2064,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2065,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2066,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2067,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2068,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2069,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2070,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2071,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2072,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
[2073,2362.5714285714284,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.4285714285716,0,11895,0]
["H&P/T",118128.57142857155,0,280178.5714285713,0,51857.142857142841,0,64.285714285714263,0,144521.42857142849,0,594750,0]
["7 - Year Hist Avg (A-12)",2362.571428571428,0,5603.5714285714284,0,1037.1428571428571,0,1.2857142857142858,0,2890.428571428572,0,11895,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["Projected Del. (A-2ba)",118128.57142857155,0,280178.5714285713,0,51857.142857142841,0,64.285714285714263,0,144521.42857142849,0,594750,0]

{"sheet":"PAGE_10","index":9,"n_rows":60,"n_cols":19,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02","CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SAN LUIS CANAL - TRACY: SLCT PACHECO WD \n\nAF","SAN LUIS CANAL - TRACY: SLCT PACHECO WD\n\nPW OF AF","SAN LUIS CANAL - TRACY: SLCT  PANOCHE WD\n\n AF","SAN LUIS CANAL - TRACY: SLCT PANOCHE WD\n \nPW OF AF","SAN LUIS CANAL - TRACY: SLCT SAN LUIS WD\n\nAF","SAN LUIS CANAL - TRACY: SLCT SAN LUIS WD\n\nPW OF AF","SAN LUIS CANAL - TRACY: SLCT SANTA NELLA COUNTY WD\n\nAF","SAN LUIS CANAL - TRACY: SLCT SANTA NELLA COUNTY WD\n\nPW OF AF","SAN LUIS CANAL - TRACY: SLCT TOTAL\n\nAF","SAN LUIS CANAL - TRACY: SLCT TOTAL \n\nPW OF AF","SHASTA D&R: SD&R CENTERVILLE CSD \n\nAF","SHASTA D&R: SD&R CENTERVILLE CSD\n\nPW OF AF","SHASTA D&R: SD&R MOUNTAIN GATE CSD\n\nAF","SHASTA D&R: SD&R MOUNTAIN GATE CSD \n\nPW OF AF","SHASTA D&R: SD&R SHASTA CWA \n\nAF","SHASTA D&R: SD&R SHASTA CWA \n\nPW OF AF","SHASTA D&R: SD&R TOTAL\n\n AF","SHASTA D&R: SD&R TOTAL\n\n PW OF AF"]
[2024,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2025,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2026,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2027,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2028,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2029,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2030,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2031,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2032,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2033,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2034,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2035,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2036,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2037,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2038,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2039,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2040,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2041,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2042,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2043,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2044,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2045,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2046,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2047,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2048,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2049,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2050,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2051,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2052,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2053,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2054,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2055,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2056,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2057,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2058,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2059,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2060,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2061,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2062,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2063,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2064,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2065,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2066,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2067,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2068,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2069,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2070,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2071,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2072,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
[2073,11,0,147.71428571428572,0,515.28571428571433,0,57.857142857142854,0,731.85714285714289,0,512,0,462.85714285714283,0,98.714285714285708,0,1073.5714285714287,0]
["H&P/T",550,0,7385.714285714278,0,25764.285714285699,0,2892.8571428571408,0,36592.857142857123,0,25600,0,23142.857142857127,0,4935.7142857142844,0,53678.571428571398,0]
["7 - Year Hist Avg (A-12)",11,0,147.71428571428575,0,515.28571428571433,0,57.857142857142847,0,731.857142857143,0,512,0,462.85714285714278,0,98.714285714285694,0,1073.5714285714287,0]
[550,550,0,7385.714285714278,0,25764.285714285699,0,2892.8571428571408,0,36592.857142857123,0,25600,0,23142.857142857127,0,4935.7142857142844,0,53678.571428571398,0]

{"sheet":"PAGE_11","index":10,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02","CENTRAL VALLEY PROJECT"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
["YEAR","SPRING CREEK CONDUIT: SCC CITY OF REDDING\n\n AF","SPRING CREEK CONDUIT: SCC CITY OF REDDING \n\nPW OF AF","SPRING CREEK CONDUIT: SCC SHASTA CWA\n\n AF ","SPRING CREEK CONDUIT: SCC SHASTA CWA\n\nPW OF AF ","SPRING CREEK CONDUIT: SCC SHASTA CSD\n\n AF","SPRING CREEK CONDUIT: SCC SHASTA CSD \n\nPW OF AF","SPRING CREEK CONDUIT: SCC TOTAL \n\nAF","SPRING CREEK CONDUIT: SCC TOTAL \n\nPW OF AF","TEHAMA-COLUSA CANAL: TCC COLUSA COUNTY\n\nAF  1/","TEHAMA-COLUSA CANAL: TCC COLUSA COUNTY\n\n PW OF AF","TEHAMA-COLUSA CANAL: TCC KANAWHA WD \n\nAF","TEHAMA-COLUSA CANAL: TCC KANAWHA WD\n\nPW OF AF","TEHAMA-COLUSA CANAL: TCC TOTAL\n\nAF","TEHAMA-COLUSA CANAL: TCC TOTAL\n\nPW OF AF"]
[2024,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2025,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2026,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2027,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2028,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2029,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2030,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2031,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2032,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2033,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2034,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2035,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2036,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2037,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2038,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2039,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2040,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2041,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2042,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2043,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2044,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2045,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2046,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2047,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2048,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2049,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2050,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2051,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2052,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2053,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,159,0]
[2054,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,149,0]
[2055,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2056,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2057,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2058,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2059,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2060,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2061,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2062,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2063,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2064,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2065,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2066,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2067,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2068,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2069,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2070,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2071,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2072,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
[2073,5171.8571428571431,0,65,0,260,0,5496.8571428571431,0,126,0,27.428571428571427,0,153.42857142857142,0]
["H&P/T",258592.85714285687,0,3250,0,13000,0,274842.85714285687,0,6300,0,1371.4285714285706,0,7672.5714285714321,0]
["7 - Year Hist Avg (A-12)",5171.857142857144,0,65,0,260,0,5496.857142857144,0,126,0,27.428571428571423,0,153.42857142857142,0]
["Projected Del. (A-2ba)",258592.85714285687,0,3250,0,13000,0,274842.85714285687,0,6300,0,1371.4285714285706,0,7672.5714285714321,0]

{"sheet":"PAGE_12","index":11,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","TOYON PIPELINE: TP CITY OF REDDING\n\nAF","TOYON PIPELINE: TP CITY OF REDDING\n\nPW OF AF","TOYON PIPELINE: TP CITY OF SHASTA LAKE\n \nAF","TOYON PIPELINE: TP CITY OF SHASTA LAKE\n\nPW OF AF","TOYON PIPELINE: TP US FOREST SVC\n\nAF","TOYON PIPELINE: TP US FOREST SVC\n\nPW OF AF","TOYON PIPELINE: TP TOTAL \n\nAF","TOYON PIPELINE: TP TOTAL\n\nPW OF AF","DELTA MENDOTA: DM EXCHANGE WATER \n\n AF"]
[2024,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2025,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2026,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2027,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2028,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2029,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2030,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2031,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2032,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2033,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2034,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2035,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2036,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2037,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2038,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2039,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2040,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2041,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2042,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2043,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2044,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2045,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2046,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2047,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2048,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2049,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2050,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2051,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2052,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2053,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2054,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2055,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2056,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2057,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2058,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2059,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2060,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2061,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2062,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2063,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2064,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2065,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2066,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2067,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2068,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2069,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2070,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2071,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2072,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
[2073,16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
["H&P/T",821.4285714285719,0,55750,0,50,0,56621.428571428602,0,2392686.2438928569]
["7 - Year Hist Avg (A-12)",16.428571428571427,0,1115,0,1,0,1132.4285714285713,0,47853.724877857137]
["Projected Del. (A-2ba)",821.4285714285719,0,55750,0,50,0,56621.428571428602,0,2392686.2438928569]

{"sheet":"PAGE_13","index":12,"n_rows":125,"n_cols":23,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","BLACK BUTTE D&R\n\nAF TOTAL","BLACK BUTTE D&R\n\nPW OF AF TOTAL","CLEAR CREEK UNIT\n\nAF TOTAL","CLEAR CREEK UNIT\n\nPW OF AF TOTAL","CONTRA COSTA CANAL\n\nAF TOTAL","CONTRA COSTA CANAL\n\nPW OF AF TOTAL","COW CREEK UNIT\n\nAF TOTAL","COW CREEK UNIT \n\nPW OF AF TOTAL","CROSS VALLEY CANAL \n\nAF TOTAL","CROSS VALLEY CANAL\n\nPW OF AF TOTAL","DETAL MENDOTA CANAL\n\nAF TOTAL","DETAL MENDOTA CANAL\n\nPW OF AF TOTAL","FOLSOM D&R \n\nAF TOTAL","FOLSOM D&R\n\nPW OF AF TOTAL","FOLSOM SOUTH CANAL\n\nAF TOTAL","FOLSOM SOUTH CANAL\n\nPW OF AF TOTAL"]
[2024,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2025,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2026,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2027,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2028,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2029,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2030,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2031,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2032,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2033,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2034,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2035,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2036,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2037,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2038,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2039,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2040,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2041,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2042,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2043,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2044,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2045,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2046,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2047,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2048,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2049,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2050,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2051,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2052,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2053,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2054,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2055,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2056,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2057,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2058,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2059,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2060,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2061,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2062,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2063,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2064,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2065,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2066,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2067,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2068,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2069,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2070,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2071,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2072,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
[2073,33.857142857142861,0,1571.5714285714287,0,81034,0,3638.5714285714284,0,278,0,7947.2857142857138,0,37890.523809523809,0,15026.714285714286,0]
["H&P/T",1692.8571428571443,0,78578.571428571449,0,4051700,0,181928.57142857142,0,13900,0,397364.28571428603,0,1894526.1904761896,0,751335.71428571444,0]
["7 - Year Hist Avg (A-12)",33.857142857142861,0,1571.5714285714289,0,81034,0,3638.571428571428,0,278,0,7947.2857142857119,0,37890.523809523809,0,15026.714285714288,0]
["Projected Del. (A-2ba)",1692.8571428571443,0,78578.571428571449,0,4051700,0,181928.57142857142,0,13900,0,397364.28571428603,0,1894526.1904761896,0,751335.71428571444,0,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"PAGE_14","index":13,"n_rows":60,"n_cols":17,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","FRIANT DAM\n\n\n AF TOTAL","FRIANT DAM\n\n\nPW OF AF TOTAL","FRIANT KERN CANAL \n\nAF TOTAL","FRIANT KERN CANAL\n\nPW OF AF TOTAL","NEW  MELONES D & R\n\nAF TOTAL","NEW MELONES D&R\n\nPW OF AF TOTAL","SACRAMENTO RIVER\n\nAF TOTAL","SACRAMENTO RIVER\n\nPW OF AF TOTAL","SAN FELIPE UNIT \n(IN BASIN)\n\nAF TOTAL","SAN FELIPE UNIT\n(IN BASIN)\n\nPW OF AF TOTAL","SAN LUIS CANAL FRESNO\n \nAF TOTAL","SAN LUIS CANAL FRESNO\n\nPW OF AF TOTAL","SAN LUIS CANAL TRACY\n\nAF TOTAL","SAN LUIS CANAL TRACY\n\nPW OF AF TOTAL","SHASTA D&R\n\nAF TOTAL","SHASTA D&R\n\nPW OF AF TOTAL"]
[2024,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2025,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2026,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2027,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2028,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2029,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2030,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2031,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2032,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2033,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2034,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2035,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2036,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2037,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2038,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2039,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2040,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2041,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2042,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2043,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2044,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2045,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2046,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2047,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2048,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2049,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2050,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2051,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2052,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2053,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2054,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2055,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2056,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2057,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2058,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2059,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2060,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2061,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2062,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2063,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2064,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2065,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2066,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2067,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2068,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2069,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2070,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2071,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2072,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
[2073,199.85714285714289,0,47533.28571428571,0,23180.571428571428,0,8276.7142857142862,0,90406.71428571429,0,11895,0,731.85714285714289,0,1073.5714285714287,0]
["H&P/T",9992.8571428571522,0,2376664.2857142854,0,1159028.5714285721,0,413835.71428571391,0,4520335.7142857108,0,594750,0,36592.857142857123,0,53678.571428571398,0]
["7 - Year Hist Avg (A-12)",199.85714285714289,0,47533.285714285717,0,23180.571428571424,0,8276.7142857142881,0,90406.714285714304,0,11895,0,731.857142857143,0,1073.5714285714287,0]
["Projected Del. (A-2ba)",9992.8571428571522,0,2376664.2857142854,0,1159028.5714285721,0,413835.71428571391,0,4520335.7142857108,0,594750,0,36592.857142857123,0,53678.571428571398,0]

{"sheet":"PAGE_15","index":14,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["2023-10-02"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
["YEAR","SPRING CREEK CONDUIT \n\nAF TOTAL","SPRING CREEK CONDUIT\n\n PW OF AF TOTAL","TEHAMA-COLUSA CANAL\n \nAF TOTAL","TEHAMA-COLUSA CANAL\n\nPW OF AF TOTAL","TOYON PIPELINE\n\nAF TOTAL","TOYON PIPELINE\n\n PW OF AF TOTAL","TOTAL W/O EXCHANGE\n\nAF TOTAL","TOTAL W/O EXCHANGE\n\nPW OF AF TOTAL","DELTA-MENDOTA EXCHANGE WATER\n\nTOTAL","TOTAL WITH EXCHANGE\n\nAF TOTAL"]
[2024,5496.8571428571431,0,153.42857142857099,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2025,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2026,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2027,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2028,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2029,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2030,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2031,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2032,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2033,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2034,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2035,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2036,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2037,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2038,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2039,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2040,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2041,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2042,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2043,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2044,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2045,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2046,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2047,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2048,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2049,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2050,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2051,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2052,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2053,5496.8571428571431,0,159,0,1132.4285714285713,0,337506.38095238095,0,47853.724877857137,385360.10583023808]
[2054,5496.8571428571431,0,149,0,1132.4285714285713,0,337496.38095238095,0,47853.724877857137,385350.10583023808]
[2055,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2056,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2057,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2058,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2059,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2060,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2061,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2062,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2063,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2064,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2065,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2066,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2067,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2068,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2069,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2070,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2071,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2072,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
[2073,5496.8571428571431,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166666]
["H&P/T",274842.85714285693,0,7672.5714285714321,0,56621.428571428602,0,16875041.619047623,0,2392686.2438928569,19267727.862940464]
["7 - Year Hist Avg (A-12)",5496.857142857144,0,153.42857142857142,0,1132.4285714285713,0,337500.80952380953,0,47853.724877857137,385354.53440166672]
["Projected Del. (A-2ba)",274842.85714285693,0,7672.5714285714321,0,56621.428571428602,0,16875041.619047623,0,2392686.2438928569,19267727.862940464]

{"sheet":"PAGE_16","index":15,"n_rows":14,"n_cols":1,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
["M&I 2024 Sch A-13 FSOD F.Z26.XLSM"]
["10/02/2023"]
["SCHEDULE OF PROJECTED (2024 - 2073) M&I WATER DELIVERIES"]
["FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED FOLSOM SOD MODIFICATION PROJECT COSTS AND RATE   "]
[]
[]
["Footnotes:"]
[]
["1/"]
["Acre-feet converted from Irrigation are used for Arbuckle Golf Course. (TCC, Colusa County )"]
[]
["Note:"]
["For projected deliveries, see cost recovery section in Foreword."]

{"sheet":"ActualDeliveries","index":16,"n_rows":94,"n_cols":6,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Macro'd from 2022 Sch B2 - DO NOT ADD Santa Nella County WD to this tab for 2022."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Black Butte D & R","County of Colusa",null,null,null,11]
["Black Butte D & R","Elk Creek CSD",null,null,null,0]
["Black Butte D & R","US Forest Service - BB",null,null,null,8]
["Black Butte D & R","Whitney Const.",null,null,null,0]
["Total","Total Black Butte D & R",null,null,null,19]
["Clear Creek Unit","Clear Creek CSD",null,null,null,0]
["Total","Total Clear Creek Unit",null,null,null,0]
["Contra Costa Canal","Contra Costa WD ",null,null,null,58225]
["Total","Total Contra Costa Canal",null,null,null,58225]
["Cow Creek Unit","Bella Vista WD",null,null,null,1269]
["Total","Total Cow Creek Unit",null,null,null,1269]
["Cross Valley Canal","County of Fresno",null,null,null,0]
["Cross Valley Canal","County of Tulare",null,null,null,0]
["Total","Total Cross Valley Canal",null,null,null,0]
["Delta-Mendota Canal","Byron Bethany ID",null,null,null,4]
["Delta-Mendota Canal","City of Tracy",null,null,null,3824]
["Delta-Mendota Canal","Del Puerto WD",null,null,null,0]
["Delta-Mendota Canal","Department of VA",null,null,null,319]
["Delta-Mendota Canal","Panoche WD - DMC",null,null,null,25]
["Delta-Mendota Canal","San Luis WD - DMC",null,null,null,3]
["Total","Total Delta-Mendota Canal",null,null,null,4175]
["Folsom D & R","City of Folsom",null,null,null,1000]
["Folsom D & R","City of Roseville",null,null,null,2187]
["Folsom D & R","El Dorado ID - FD&R",null,null,null,0]
["Folsom D & R","Placer County WA",null,null,null,0]
["Folsom D & R","Sacramento County WA",null,null,null,0]
["Folsom D & R","San Juan WD",null,null,null,0]
["Total","Total Folsom D & R",null,null,null,3187]
["Folsom-South Canal","East Bay MUD",null,null,null,31915]
["Folsom-South Canal","Sacramento County WA-FSC",null,null,null,0]
["Folsom-South Canal","Sacramento MUD",null,null,null,4509]
["Total","Total Folsom-South Canal",null,null,null,36424]
["Friant Dam","County of Madera",null,null,null,49]
["Friant Dam","Fresno County WW #18",null,null,null,298]
["Total","Total Friant Dam",null,null,null,347]
["Friant-Kern Canal","Arvin Edison WSD",null,null,null,338]
["Friant-Kern Canal","City of Fresno",null,null,null,22140]
["Friant-Kern Canal","City of Lindsay",null,null,null,2529]
["Friant-Kern Canal","City of Orange Cove",null,null,null,1100]
["Friant-Kern Canal","Delano-Earlimart ID",null,null,null,145]
["Friant-Kern Canal","Lindsay-Strathmore ID",null,null,null,390]
["Friant-Kern Canal","Shafter-Wasco ID",null,null,null,154]
["Friant-Kern Canal","Terra Bella ID",null,null,null,1350]
["Total","Total Friant-Kern Canal",null,null,null,28146]
["New Melones D & R","Stockton East WD",null,null,null,0]
["Total","Total New Melones D & R",null,null,null,0]
["Sacramento River","City of Redding - SR ",null,null,null,2748]
["Sacramento River","City of West Sacramento",null,null,null,0]
["Sacramento River","Lake California P.O.A.",null,null,null,0]
["Sacramento River","Riverview Golf & CC",null,null,null,0]
["Total","Total Sacramento River",null,null,null,2748]
["San Felipe Unit","SB County WD - IB",null,null,null,1997]
["San Felipe Unit","SC Valley WD - IB",null,null,null,61337]
["Total","Total San Felipe Unit",null,null,null,63334]
["San Luis Canal - Fresno","City of Avenal",null,null,null,2337]
["San Luis Canal - Fresno","City of Coalinga",null,null,null,3764]
["San Luis Canal - Fresno","City of Huron",null,null,null,719]
["San Luis Canal - Fresno","State of CA",null,null,null,0]
["San Luis Canal - Fresno","Westlands WD",null,null,null,3932]
["Total","Total San Luis Canal - Fresno",null,null,null,10752]
["San Luis Canal - Tracy","Pacheco WD - SLC",null,null,null,0]
["San Luis Canal - Tracy","Panoche WD - SLC",null,null,null,158]
["San Luis Canal - Tracy","San Luis WD - SLC",null,null,null,705]
["Total","Total San Luis Canal - Tracy",null,null,null,863]
["Shasta Dam","Centerville CSD",null,null,null,48]
["Shasta Dam","Mountain Gate CSD",null,null,null,258]
["Shasta Dam","Shasta CWA  ",null,null,null,48]
["Total","Total Shasta Dam",null,null,null,354]
["Spring Creek Conduit","City of Redding - SCC",null,null,null,255]
["Spring Creek Conduit","Shasta CWA - SCC",null,null,null,13]
["Spring Creek Conduit","Shasta CSD  ",null,null,null,170]
["Total","Total Spring Creek Conduit",null,null,null,438]
["Tehama-Colusa Canal","Colusa County WD",null,null,null,16]
["Tehama-Colusa Canal","Kanawha WD",null,null,null,7]
["Total","Total Tehama-Colusa Canal",null,null,null,23]
["Toyon Pipeline","City of Redding - TP",null,null,null,9]
["Toyon Pipeline","City of Shasta Lake  ",null,null,null,461]
["Toyon Pipeline","US Forest Service - TP",null,null,null,0]
["Total","Total Toyon Pipeline",null,null,null,470]
["Subtotal","Total Permanent Contractors",null,null,null,210774]

{"sheet":"PW Interest Cal","index":17,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"CENTRAL VALLEY PROJECT"]
[null,null,null,"DETERMINATION OF COMBINED M&I COMPOSITE INTEREST RATE FOR CAPITAL"]
[null,null,null,"FOR USE IN THE 2012 M&I WATER RATES"]
[]
[]
[]
[]
[null,null,null,null,null,null,"The 2024 Composite Interest Rate has been updated using the CMPINT24 (7-25-23) file, M&I Interest tab, cells J52 and N47 provided by Steve Pavich."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"M&I",null,"Interest",null,null,null,"Composite"]
[null,null,null,null,null,null,null,null,null,null,null,"Plant",null,"Rate",null,"Interest",null,"Rate"]
[null,null,null,null,null,null,null,null,null,null,null,"Investment"]
[]
[]
[]
[null,null,null,null,null,null,"Computation of Composite Interest Rate"]
[]
[null,null,null,null,null,null,null,"(FILE: CMPINT23.XLSX)",null,"*"]
[null,null,null,null,null,null,null,null,"Computed Interest",null,null,137376021.59999999,null,null,null,3648393]
[]
[null,null,null,null,null,null,"Deferred Interest to be Capitalized:",null,null,null,null,21277763]
[]
[]
[null,null,null,null,null,null,"Programatic Enviornmental Impact Statement (PEIS) 1/",null,null,null,null,{"$f":"L57","v":2128326.1},null,null,null,{"$f":"P57","v":145388.45737500003}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L22:L27)","v":160782110.69999999},null,null,null,{"$f":"SUM(P22:P27)","v":3793781.4573750002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28/L28","v":2.3595793343288908E-2}]
[null,null,null,null,null,null,"* ","Provided by Steve Pavich:",null,"COMPUTATION OF M&I COMPOSITE RATE AND REMAINING M&I INVESTMENT"]
[null,null,null,null,null,null,null,null,null,"FOR USE IN THE 2024 M&I WATER RATES (CMPINT24 (7-5-23))"]
[null,null,null,null,null,null,null,null,null,"I:\\WTRates\\Rates\\2024\\CMPINT24 (7-25-23).xlsx"]
[]
[]
[null,null,null,null,null,null,"1/","PEIS:"]
[null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Treasury Rate",null,"Interest"]
[]
[null,null,null,null,null,null,null,null,null,null,1993,{"$f":"194996.58-12275.52","v":182721.06},null,7.3749999999999996E-2,null,{"$f":"L39*N39","v":13475.678174999999}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K39+1","v":1994},417228.01,null,0.06,null,25033.6806]
[null,null,null,null,null,null,null,null,null,null,1995,430430.91,null,7.6249999999999998E-2,null,32820.356887499998]
[null,null,null,null,null,null,null,null,null,null,1996,683745.3,null,6.6250000000000003E-2,null,45298.126125000003]
[null,null,null,null,null,null,null,null,null,null,1997,351949.67,null,7.0000000000000007E-2,null,24636.476900000001]
[null,null,null,null,null,null,null,null,null,null,1998,62251.15,null,6.6250000000000003E-2,null,4124.1386875000007]
[null,null,null,null,null,null,null,null,null,null,1999,0,null,5.2499999999999998E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2000,0,null,0.06,null,0]
[null,null,null,null,null,null,null,null,null,null,2001,0,null,5.7500000000000002E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2002,0,null,5.5E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2003,0,null,0.05,null,0]
[null,null,null,null,null,null,null,null,null,null,2004,0,null,5.3749999999999999E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2005,0,null,0.05,null,0]
[null,null,null,null,null,null,null,null,null,null,2006,0,null,4.3749999999999997E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2007,0,null,4.8750000000000002E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2008,0,null,4.7500000000000001E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2009,0,null,4.2500000000000003E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,2010,0,null,4.2500000000000003E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(L39:L56)","v":2128326.1},null,null,null,{"$f":"SUM(P39:P55)","v":145388.45737500003}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"1/","Refer to CVP Financial Statements, Sch 25  - Central Valley Improvement Act (1787)"]
[null,null,null,null,null,null,null,null,null,null,"Administrative & General - CVPIA (17878921)"]

{"sheet":"Rescheduled water 99 thru 10","index":18,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[]
[null,"M&I Rescheduled Water Deliveries "]
[null,"1999 - 2010"]
[]
[]
[]
[]
[null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,"2010","Total"]
[null,null,"1/","2/","3/","4/","5/","6/","7/","8/","9/","10/","11/","12/"]
[]
[]
[null,"Del Puerto WD",null,2,2,2,1,{"$f":"2-2","v":0},4,4,4,null,null,null,{"$f":"SUM(C14:N14)","v":19}]
[null,"Panoche WD - DMC",null,null,null,null,null,null,null,null,null,null,2,14,{"$f":"SUM(C15:N15)","v":16}]
[null,"San Luis WD - DMC",null,20,{"$f":"7+32","v":39},{"$f":"2-32+30+34","v":34},null,null,null,null,14,null,56,50,213]
[null,"Byron-Bethany ID (Plain View WD)",null,null,null,null,130,null,null,null,null,null,182,379,691]
[null,"Arvin-Edison WSD",null,91,null,null,null,null,null,null,null,null,70,null,161]
[null,"City of Lindsay ",null,null,null,null,null,null,null,null,null,50,458,650,1158]
[null,"City of Orange Cove",247,null,210,174,null,null,null,null,522,null,25,null,1178]
[null,"Lindsay-Strathmore ID",null,null,null,null,null,null,null,null,null,null,118,null,118]
[null,"Shafter Wasco ID",null,19,43,null,22,null,null,null,null,null,46,null,130]
[null,"San Benito County WD",null,383,null,null,null,null,null,null,null,null,167,778,1328]
[null,"Santa Clara Valley WD",10058,null,null,null,null,{"$f":"14677+68","v":14745},4590,7195,19000,null,null,7995,63583]
[null,"City of Avenal",null,null,null,null,null,null,null,null,null,null,26,17,43]
[null,"City of Coalinga",null,null,null,null,null,null,null,null,null,null,463,681,1144]
[null,"City of Huron",null,null,null,null,null,null,null,null,null,null,723,233,956]
[null,"Westlands WD",null,null,null,null,null,null,null,null,null,null,534,null,534]
[null,"Pacheco WD - SLC",null,null,null,null,null,null,null,null,null,null,6,5,11]
[null,"Panoche WD - SLC",null,null,null,null,null,null,null,null,null,null,4,29,33]
[null,"San Luis WD - SLC",null,{"$f":"89-32","v":57},null,null,null,null,null,null,97,null,191,361,706]
[]
[null,null,{"$f":"SUM(C14:C32)","v":10305},572,294,210,153,14745,4594,7199,19637,50,{"$f":"SUM(M14:M32)","v":3071},{"$f":"SUM(N14:N32)","v":11192},{"$f":"SUM(O14:O32)","v":72022}]
[]
[]
["Sources:  "]
[]
["1/","Water Deliveries and Revenues, Oct 1, 1998 through Sep 30, 1999",null,null,null,"99MFB2AR.Z03 (2001 Water Rates)"]
["2/","Water Deliveries and Revenues, Oct 1, 1999 through Sep 30, 2000",null,null,null,"M&I 2000 Sch B-2.Z04 (2002 Water Rates)"]
["3/","Water Deliveries and Revenues, Oct 1, 2000 through Sep 30, 2001",null,null,null,"M&I 2001 Sch B-2.Z05 (2003 Water Rates)"]
["4/","Water Deliveries and Revenues, Oct 1, 2001 through Sep 30, 2002",null,null,null,"M&I 2002 Sch B-2.Z06 (2004 Water Rates)"]
["5/","Water Deliveries and Revenues, Oct 1, 2002 through Sep 30, 2003",null,null,null,"M&I 2003 Sch B-2.Z07 (2005 Water Rates)"]
["6/","Water Deliveries and Revenues, Oct 1, 2003 through Sep 30, 2004",null,null,null,"M&I 2004 Sch B-2.Z08 (2006 Water Rates)"]
["7/","Water Deliveries and Revenues, Oct 1, 2004 through Sep 30, 2005",null,null,null,"M&I 2005 Sch B-2.Z09 (2007 Water Rates)"]
["8/","Water Deliveries and Revenues, Oct 1, 2005 through Sep 30, 2006",null,null,null,"M&I 2006 Sch B-2.Z10 (2008 Water Rates)"]
["9/","Water Deliveries and Revenues, Oct 1, 2006 through Sep 30, 2007",null,null,null,"M&I 2007 Sch B-2.Z11 (2009 Water Rates)"]
["10/","Water Deliveries and Revenues, Oct 1, 2007 through Sep 30, 2008",null,null,null,"M&I 2008 Sch B-2.Z12 (2010) Water Rates)"]
["11/","Water Deliveries and Revenues, Oct 1, 2008 through Sep 30, 2009",null,null,null,"M&I 2009 Sch B-2.Z13 (2010) Water Rates)"]
["12/","Water Deliveries and Revenues, Oct 1, 2009 through Sep 30, 2010",null,null,null,"M&I 2010 Sch B-2.Z14 (2010) Water Rates)"]

{"sheet":"Shasta CWA & Centerville Del","index":19,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Shasta CWA assigned 2,900 a/f to Centerville CSD per the contract signed on 4/11/01."]
[null,null,"Historical Deliveries for the period 1986 through 2000 have been updated by splitting Shasta CWA's "]
[null,null,"historical deliveries between two contractors.  Refer to support file (SWA&CNT2.Z03) for the ratio for allocation."]
[]
[]
[]
[null,null,"Shasta CWA"]
[null,null,"Delivered",null,"Shasta CWA",null,null,null,"Centerville CSD",null,null,null,"Total"]
["YEAR",null,"Water",null,"Ratio",null,"A/F",null,"Ratio",null,"A/F",null,"Ratio",null,"A/F"]
[]
["1981",null,93,null,1,null,{"$f":"+C13*E13","v":93},null,null,null,{"$f":"+C13*I13","v":0},null,{"$f":"+E13+I13","v":1},null,{"$f":"+G13+K13","v":93}]
["1982",null,129,null,1,null,129,null,null,null,0,null,1,null,129]
["1983",null,297,null,1,null,297,null,null,null,0,null,1,null,297]
["1984",null,169,null,1,null,169,null,null,null,0,null,1,null,169]
["1985",null,223,null,1,null,223,null,null,null,0,null,1,null,223]
["1986",null,300,null,0.90480000000000005,null,271.44,null,9.5200000000000007E-2,null,28.560000000000002,null,1,null,300]
["1987",null,580,null,0.7419,null,430.30200000000002,null,0.2581,null,149.69800000000001,null,1,null,580]
["1988",null,592,null,0.68910000000000005,null,407.94720000000001,null,0.31090000000000001,null,184.05280000000002,null,1,null,592]
["1989",null,488,null,0.64500000000000002,null,314.76,null,0.35499999999999998,null,173.23999999999998,null,1,null,488]
["1990",null,1734,null,0.52600000000000002,null,912.08400000000006,null,0.47399999999999998,null,821.91599999999994,null,1,null,1734]
["1991",null,1241,null,0.55930000000000002,null,694.09130000000005,null,0.44069999999999998,null,546.90869999999995,null,1,null,1241]
["1992",null,704,null,0.59870000000000001,null,421.48480000000001,null,0.40129999999999999,null,282.51519999999999,null,1,null,704]
["1993",null,2371,null,0.30249999999999999,null,717.22749999999996,null,0.69750000000000001,null,1653.7725,null,1,null,2371]
["1994",null,1048,null,0.44209999999999999,null,463.32080000000002,null,0.55789999999999995,null,584.67919999999992,null,1,null,1048]
["1995",null,1928,null,0.26090000000000002,null,{"$f":"+C27*E27","v":503.01520000000005},null,0.73909999999999998,null,{"$f":"+C27*I27","v":1424.9848},null,{"$f":"+E27+I27","v":1},null,{"$f":"+G27+K27","v":1928}]
["1996",null,1812,null,0.26690000000000003,null,483.62280000000004,null,0.73309999999999997,null,1328.3771999999999,null,1,null,1812]
["1997",null,2529,null,0.47799999999999998,null,1208.8619999999999,null,0.52200000000000002,null,1320.1380000000001,null,1,null,2529]
["1998",null,2314,null,0.50190000000000001,null,1161.3966,null,0.49809999999999999,null,1152.6034,null,1,null,2314]
["1999",null,2108,null,0.48459999999999998,null,1021.5368,null,0.51539999999999997,null,1086.4631999999999,null,1,null,2108]
["2000",null,3397,null,{"$f":"1353/2815","v":0.48063943161634104},null,1632.7321492007104,null,{"$f":"1462/2815","v":0.51936056838365896},null,1764.2678507992896,null,1,null,3397]
[]
["Total",null,{"$f":"SUM(C13:C33)","v":24057},null,null,null,{"$f":"SUM(G13:G33)","v":11554.823149200711},null,null,null,{"$f":"SUM(K13:K33)","v":12502.176850799289},null,null,null,{"$f":"SUM(O13:O33)","v":24057}]

{"sheet":"Shasta CWA Assignment","index":20,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
["M&I 2007 Sch A-15 F.Z09.xls"]
["1/24/2007"]
[null,null,"Their historical deliveries were ajdusted in the 2006 water rates due to the following assignments."]
[]
[]
[null,null,"Shasta County #25 to",null,"Shasta CWA to",null,"Shasta CWA to",null,null,null,null,"Do not change - historical data"]
[null,null,"Shasta CWA",null,"Mountain Gate CSD",null,"Bella Vista WD",null,null,null,null,"Historical Deliveries Prior to Assignment"]
[null,null,"1/",null,"2/",null,"3/",null,null,null,null,"Shasta County #25",null,"Shasta CWA"]
[null,null,500,null,1000,null,578]
[null,null,1,null,{"$f":"1000/2100","v":0.47619047619047616},null,{"$f":"578/2100","v":0.27523809523809523}]
["YEAR",null,null,null,null,null,null,null,null,"YEAR"]
[null,null,{"$f":"500","v":500}]
["1981",null,{"$f":"+L13","v":67},null,{"$f":"+N13*E$10","v":44.285714285714285},null,{"$f":"+N13*G$10","v":25.597142857142856},null,null,"1981",null,67,null,93]
["1982",null,{"$f":"+L14","v":54},null,61.428571428571423,null,35.505714285714284,null,null,"1982",null,54,null,129]
["1983",null,59,null,141.42857142857142,null,81.745714285714286,null,null,"1983",null,59,null,297]
["1984",null,72,null,80.476190476190467,null,46.515238095238097,null,null,"1984",null,72,null,169]
["1985",null,88,null,106.19047619047619,null,61.378095238095234,null,null,"1985",null,88,null,223]
["1986",null,131,null,129.04761904761904,null,74.589523809523811,null,null,"1986",null,131,null,271]
["1987",null,151,null,204.76190476190476,null,118.35238095238094,null,null,"1987",null,151,null,430]
["1988",null,133,null,194.28571428571428,null,112.29714285714286,null,null,"1988",null,133,null,408]
["1989",null,110,null,150,null,86.7,null,null,"1989",null,110,null,315]
["1990",null,111,null,434.28571428571428,null,251.01714285714286,null,null,"1990",null,111,null,912]
["1991",null,0,null,330.47619047619048,null,191.01523809523809,null,null,"1991",null,0,null,694]
["1992",null,136,null,200.47619047619045,null,115.87523809523809,null,null,"1992",null,136,null,421]
["1993",null,137,null,341.42857142857139,null,197.34571428571428,null,null,"1993",null,137,null,717]
["1994",null,160,null,220.47619047619045,null,127.43523809523809,null,null,"1994",null,160,null,463]
["1995",null,170,null,239.52380952380952,null,138.44476190476189,null,null,"1995",null,170,null,503]
["1996",null,191,null,230.47619047619045,null,133.21523809523808,null,null,"1996",null,191,null,484]
["1997",null,173,null,575.71428571428567,null,332.76285714285711,null,null,"1997",null,173,null,1209]
["1998",null,140,null,552.85714285714278,null,319.55142857142857,null,null,"1998",null,140,null,1161]
["1999",null,166,null,486.66666666666663,null,281.29333333333329,null,null,"1999",null,166,null,1022]
["2000",null,213,null,777.61904761904759,null,449.46380952380952,null,null,"2000",null,213,null,1633]
["2001",null,180,null,306.19047619047615,null,176.97809523809522,null,null,"2001",null,180,null,643]
[2002,null,182,null,565.23809523809518,null,326.70761904761906,null,null,2002,null,182,null,1187]
[2003,null,190,null,568.09523809523807,null,328.3590476190476,null,null,2003,null,190,null,1193]
[2004,null,168,null,575.71428571428567,null,332.76285714285711,null,null,2004,null,168,null,1209]
[]
[null,null,{"$f":"SUM(C13:C37)","v":3182},null,{"$f":"SUM(E13:E37)","v":7517.1428571428578},null,{"$f":"SUM(G13:G37)","v":4344.9085714285711},null,null,null,null,{"$f":"SUM(L13:L37)","v":3182},null,{"$f":"SUM(N13:N37)","v":15786}]
[]
[]
[null,"1/","Shasta County #25 (Keswick #25) assigned 500 A/F to Shasta CWA.  Assigned water will be delivered through Spring Creek Conduit."]
[null,"2/","Shasta CWA assigned 1000 A/F to Mountain Gate CSD."]
[null,"3/","Shasta CWA assigned 578 A/F to Bella Vista WD.  Assigned water will be delivered through Cow Creek Unit."]

{"sheet":"Broadview Assignment","index":21,"n_rows":39,"n_cols":15,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"For Broadview WD and Westlands WD, their historical deliveries have been ajdusted in the 2008 water rates due to the assignment effective March 1, 2007."]
[]
[]
[null,null,"Historical Deliveries after Assignment  ",null,null,null,null,null,null,null,"Historical Deliveries Prior to Assignment  "]
[null,null,"Westlands WD",null,"Broadview WD",null,"Total",null,null,null,"Westlands WD",null,"Broadview WD",null,"Total"]
[]
[]
[]
[null,"1995",{"$f":"+K27+M27","v":5125},null,0,null,{"$f":"+C27+E27","v":5125},null,"1995",null,5122,null,3,null,{"$f":"+K27+M27","v":5125}]
[null,"1996",{"$f":"+K28+M28","v":4885},null,0,null,{"$f":"+C28+E28","v":4885},null,"1996",null,4885,null,null,null,{"$f":"+K28+M28","v":4885}]
[null,"1997",4876,null,0,null,4876,null,"1997",null,4847,null,29,null,4876]
[null,"1998",4782,null,0,null,4782,null,"1998",null,4765,null,17,null,4782]
[null,"1999",5270,null,0,null,5270,null,"1999",null,5257,null,13,null,5270]
[null,"2000",5492,null,0,null,5492,null,"2000",null,5468,null,24,null,5492]
[null,"2001",4903,null,0,null,4903,null,"2001",null,4881,null,22,null,4903]
[null,2002,6210,null,0,null,6210,null,2002,null,6184,null,26,null,6210]
[null,2003,6332,null,0,null,6332,null,2003,null,6304,null,28,null,6332]
[null,2004,4340,null,0,null,4340,null,2004,null,4321,null,19,null,4340]
[null,2005,3049,null,0,null,3049,null,2005,null,3027,null,22,null,3049]
[null,2006,3932,null,0,null,3932,null,2006,null,{"$f":"ActualDeliveries!$F$73","v":3932},null,{"$f":"ActualDeliveries!$F$157","v":0},null,3932]
[null,"Total",{"$f":"SUM(C27:C38)","v":59196},null,{"$f":"SUM(E27:E38)","v":0},null,{"$f":"SUM(G27:G38)","v":59196},null,null,null,{"$f":"SUM(K27:K38)","v":58993},null,{"$f":"SUM(M27:M38)","v":203},null,{"$f":"SUM(O27:O38)","v":59196}]