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

{"sheet":"OUTPUT","index":0,"n_rows":244,"n_cols":13,"rows_kept":244,"cut":false,"hidden":false,"merged":[]}
[]
["Special Rates 2025 Sch S-5.Z27.XLSM"]
["01/11/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF 2025 PROJECTED IRRIGATION DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR "]
["2025 SPECIAL WATER RATES"]
[]
["Category","A) Facility/Contractor\n<Ref>\n\n","Related Footnotes","B) Projected 2025 Deliveries\n<Sch A-13>","C) Storage\n<Sch A-13>","D) Conveyance\n<Sch A-13>","E) Conveyance Pumping Corning PP\n<Sch A-13>","F) Conveyance Pumping Jones PP\n<Sch A-13>","G) Conveyance Pumping O'Neill PG\n<Sch A-13>","H) Conveyance Pumping Dos Amigos PP\n<Sch A-13>","I) Direct Pumping\n<Sch A-13>","J)San Luis Drain\n<Sch A-13>"]
["Black Butte D & R","4-E WD","-",2.8571428571428572,2.8571428571428572,"-","-","-","-","-","-","-"]
["Black Butte D & R","Stony Creek WD","-",122.28571428571429,122.28571428571429,"-","-","-","-","-","-","-"]
["Total","     Total Black Butte D & R","-",125.14285714285715,125.14285714285715,"-","-","-","-","-","-","-"]
["Buchanan Unit","Chowchilla WD - BU","-",24000,24000,"-","-","-","-","-","-","-"]
["Total","     Total Buchanan Unit","-",24000,24000,"-","-","-","-","-","-","-"]
["Clear Creek Unit","Clear Creek CSD","-",982.71428571428567,982.71428571428567,982.71428571428567,"-","-","-","-","-","-"]
["Total","     Total Clear Creek Unit","-",982.71428571428567,982.71428571428567,982.71428571428567,"-","-","-","-","-","-"]
["Colusa Basin Drain","Colusa Drain MWC","-",10000,10000,"-","-","-","-","-","-","-"]
["Total","     Total Colusa Basin Drain","-",10000,10000,"-","-","-","-","-","-","-"]
["Corning Canal","Corning WD","-",4810.4285714285716,4810.4285714285716,4810.4285714285716,4810.4285714285716,"-","-","-",4810.4285714285716,"-"]
["Corning Canal","Proberta WD","-",171,171,171,171,"-","-","-",171,"-"]
["Corning Canal","Thomes Creek WD","-",66.714285714285708,66.714285714285708,66.714285714285708,66.714285714285708,"-","-","-","-","-"]
["Total","     Total Corning Canal","-",5048.1428571428569,5048.1428571428569,5048.1428571428569,5048.1428571428569,"-","-","-",4981.4285714285716,"-"]
["Cow Creek Unit","Bella Vista WD","-",2362,2362,2362,"-","-","-","-",2362,"-"]
["Total","     Total Cow Creek Unit","-",2362,2362,2362,"-","-","-","-",2362,"-"]
["Cross Valley Canal","County of Fresno","-",321.42857142857144,321.42857142857144,"-","-","-","-",321.42857142857144,321.42857142857144,"-"]
["Cross Valley Canal","County of Tulare","-",472,472,"-","-","-","-",472,472,"-"]
["Cross Valley Canal","Hills Valley ID","-",239,239,"-","-","-","-",239,239,"-"]
["Cross Valley Canal","Kern-Tulare ID","-",5639.1428571428569,5639.1428571428569,"-","-","-","-",5639.1428571428569,5639.1428571428569,"-"]
["Cross Valley Canal","Lower Tule River ID - CVC","-",3332.2857142857142,3332.2857142857142,"-","-","-","-",3332.2857142857142,3332.2857142857142,"-"]
["Cross Valley Canal","Pixley ID","-",3332.2857142857142,3332.2857142857142,"-","-","-","-",3332.2857142857142,3332.2857142857142,"-"]
["Cross Valley Canal","Tri-Valley WD","-",124.42857142857143,124.42857142857143,"-","-","-","-",124.42857142857143,124.42857142857143,"-"]
["Total","     Total Cross Valley Canal","-",13460.571428571428,13460.571428571428,"-","-","-","-",13460.571428571428,13460.571428571428,"-"]
["Delta-Mendota Canal","Banta-Carbona ID","-",5971.4285714285716,5971.4285714285716,5971.4285714285716,"-",5971.4285714285716,"-","-","-","-"]
["Delta-Mendota Canal","Byron-Bethany ID ","-",3235.7142857142858,3235.7142857142858,3235.7142857142858,"-",3235.7142857142858,"-","-","-","-"]
["Delta-Mendota Canal","Del Puerto WD","-",42573.571428571428,42573.571428571428,42573.571428571428,"-",42573.571428571428,"-","-","-","-"]
["Delta-Mendota Canal","Eagle Field WD","-",1794.2857142857142,1794.2857142857142,1794.2857142857142,"-",1794.2857142857142,"-","-","-","-"]
["Delta-Mendota Canal","Mercy Springs WD","-",997.57142857142856,997.57142857142856,997.57142857142856,"-",997.57142857142856,"-","-","-","-"]
["Delta-Mendota Canal","Oro Loma WD","-",55.142857142857146,55.142857142857146,55.142857142857146,"-",55.142857142857146,"-","-","-","-"]
["Delta-Mendota Canal","Pacheco WD - DMC","-",142.85714285714286,142.85714285714286,142.85714285714286,"-",142.85714285714286,"-","-","-","-"]
["Delta-Mendota Canal","Panoche WD - DMC","-",7794,7794,7794,"-",7794,"-","-","-","-"]
["Delta-Mendota Canal","Patterson WD","-",7385,7385,7385,"-",7385,"-","-","-","-"]
["Delta-Mendota Canal","San Luis WD - DMC","-",6242.7142857142853,6242.7142857142853,6242.7142857142853,"-",6242.7142857142853,"-","-","-","-"]
["Delta-Mendota Canal","Santa Nella County WD - DMC","-",115.85714285714286,115.85714285714286,115.85714285714286,"-",115.85714285714286,"-","-","-","-"]
["Delta-Mendota Canal","West Side ID","-",279.57142857142856,279.57142857142856,279.57142857142856,"-",279.57142857142856,"-","-","-","-"]
["Delta-Mendota Canal","West Stanislaus ID","-",10337.142857142857,10337.142857142857,10337.142857142857,"-",10337.142857142857,"-","-","-","-"]
["Total","     Total Delta-Mendota Canal","-",86924.857142857145,86924.857142857145,86924.857142857145,"-",86924.857142857145,"-","-","-","-"]
["Delta-Mendota Pool","Coelho Trust","-",648,648,648,"-",648,"-","-","-","-"]
["Delta-Mendota Pool","Fresno Slough WD","-",1322.1428571428571,1322.1428571428571,1322.1428571428571,"-",1322.1428571428571,"-","-","-","-"]
["Delta-Mendota Pool","James ID","-",11541.285714285714,11541.285714285714,11541.285714285714,"-",11541.285714285714,"-","-","-","-"]
["Delta-Mendota Pool","Laguna WD","-",165.71428571428572,165.71428571428572,165.71428571428572,"-",165.71428571428572,"-","-","-","-"]
["Delta-Mendota Pool","Recl Dist #1606","-",46.142857142857146,46.142857142857146,46.142857142857146,"-",46.142857142857146,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity ID","-",3283.7142857142858,3283.7142857142858,3283.7142857142858,"-",3283.7142857142858,"-","-","-","-"]
["Delta-Mendota Pool","Tranquillity PUD","-",10,10,10,"-",10,"-","-","-","-"]
["Delta-Mendota Pool","Westlands WD - DMP","-",3571.4285714285716,3571.4285714285716,3571.4285714285716,"-",3571.4285714285716,"-","-","-","-"]
["Total","     Total Delta-Mendota Pool","-",20588.428571428572,20588.428571428572,20588.428571428572,"-",20588.428571428572,"-","-","-","-"]
["Friant Dam - Class 2","Gravelly Ford WD","-",2000,"-","-","-","-","-","-","-","-"]
["Total","     Total Friant Dam - Class 2","-",2000,0,"-","-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Arvin-Edison WSD","1/",29354.285714285714,29354.285714285714,29354.285714285714,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Delano-Earlimart ID","1/",77793.428571428565,77793.428571428565,77793.428571428565,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Exeter ID","1/",8272.8571428571431,8272.8571428571431,8272.8571428571431,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Garfield WD","1/",2246.4285714285716,2246.4285714285716,2246.4285714285716,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Hills Valley ID","1/",943.57142857142856,943.57142857142856,943.57142857142856,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","International WD","1/",733.42857142857144,733.42857142857144,733.42857142857144,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Ivanhoe ID","1/",5296,5296,5296,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Kaweah Delta WCD","1/",808.28571428571433,808.28571428571433,808.28571428571433,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Lewis Creek WD","1/",757.42857142857144,757.42857142857144,757.42857142857144,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Lindmore ID","1/",23005.142857142859,23005.142857142859,23005.142857142859,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Lindsay-Strathmore ID","1/",19433.857142857141,19433.857142857141,19433.857142857141,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Lower Tule River ID - FKC","1/",47793.428571428572,47793.428571428572,47793.428571428572,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Orange Cove ID","1/",27257.571428571428,27257.571428571428,27257.571428571428,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Porterville ID","1/",10511.714285714286,10511.714285714286,10511.714285714286,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Saucelito ID","1/",13416,13416,13416,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Shafter-Wasco ID","1/",35594.86,35594.86,35594.86,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","So San Joaquin MUD","1/",71840.570000000007,71840.570000000007,71840.570000000007,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Stone Corral ID","1/",7726.29,7726.29,7726.29,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Tea Pot Dome WD","1/",5308.29,5308.29,5308.29,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Terra Bella ID","1/",20139.86,20139.86,20139.86,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Tri-Valley ID","1/",253,253,253,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 1","Tulare ID","1/",20623,20623,20623,"-","-","-","-","-","-"]
["Total","     Total Friant-Kern Canal - Class 1","-",429109.29857142846,429109.29857142846,429109.29857142846,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Arvin-Edison WSD","-",42248.857142857145,"-",42248.857142857145,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Delano-Earlimart ID","-",27874.857142857141,"-",27874.857142857141,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Exeter ID","-",5030.7142857142853,"-",5030.7142857142853,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Fresno ID","-",3181.2857142857142,"-",3181.2857142857142,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Ivanhoe ID","-",292.57142857142856,"-",292.57142857142856,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kaweah Delta WCD","-",4328.4285714285716,"-",4328.4285714285716,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Kern-Tulare ID","-",2758.7142857142858,"-",2758.7142857142858,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lindmore ID","-",7105.1428571428569,"-",7105.1428571428569,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Lower Tule River ID - FKC","-",73177.71428571429,"-",73177.71428571429,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Porterville ID","-",10609.022857142858,"-",10609.022857142858,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Saucelito ID","-",10199.142857142857,"-",10199.142857142857,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Shafter-Wasco ID","-",12817,"-",12817,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","So San Joaquin MUD","-",20106.29,"-",20106.29,"-","-","-","-","-","-"]
["Friant-Kern Canal - Class 2","Tulare ID","-",18654,"-",18654,"-","-","-","-","-","-"]
["Total","     Total Friant-Kern Canal - Class 2","-",238383.74142857146,"-",238383.74142857146,"-","-","-","-","-","-"]
["Hidden Unit","Madera ID - HU","-",24000,24000,"-","-","-","-","-","-","-"]
["Total","     Total Madera ID - HU","-",24000,24000,"-","-","-","-","-","-","-"]
["Madera Canal - Class 1","Chowchilla WD - MC","1/",42740.714285714283,42740.714285714283,42740.714285714283,"-","-","-","-","-","-"]
["Madera Canal - Class 1","Madera ID - MC","1/",62191,62191,62191,"-","-","-","-","-","-"]
["Total","     Total Madera Canal - Class 1","-",104931.71428571429,104931.71428571429,104931.71428571429,"-","-","-","-","-","-"]
["Madera Canal - Class 2","Chowchilla WD - MC","-",16249.428571428571,"-",16249.428571428571,"-","-","-","-","-","-"]
["Madera Canal - Class 2","Madera ID - MC","-",11727.857142857143,"-",11727.857142857143,"-","-","-","-","-","-"]
["Total","     Total Madera Canal - Class 2","-",27977.285714285714,"-",27977.285714285714,"-","-","-","-","-","-"]
["New Melones D & R","Central San Joaquin WCD","-",21006.428571428572,21006.428571428572,"-","-","-","-","-","-","-"]
["New Melones D & R","Stockton-East WD","-",6597.7142857142853,6597.7142857142853,"-","-","-","-","-","-","-"]
["Total","     Total New Melones D & R","-",27604.142857142859,27604.142857142859,"-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Anderson-Cottonwood ID","-",4000,4000,"-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Daniell, H & B","-",1,1,"-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Driscoll Strawberry","-",70,70,"-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Gjermann, H","-",2.5714285714285716,2.5714285714285716,"-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Leviathan Inc","-",233.14285714285714,233.14285714285714,"-","-","-","-","-","-","-"]
["Sacramento River - Shasta","Redding Rancheria","-",19.285714285714285,19.285714285714285,"-","-","-","-","-","-","-"]
["Total","     Total Sacramento River - Shasta","-",4326,4326,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, A/et al","-",6.4285714285714288,6.4285714285714288,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Anderson, R & J","-",10.714285714285714,10.714285714285714,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Andreotti, A/et al","-",1118.4285714285713,1118.4285714285713,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","B & D Family Partnership","-",16.285714285714285,16.285714285714285,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Baber, J/et al","-",1967.1428571428571,1967.1428571428571,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Burdick, Claude","-",2.5714285714285716,2.5714285714285716,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butler, Diane","-",201.42857142857142,201.42857142857142,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Butte Creek Farms Inc","-",343.28571428571428,343.28571428571428,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Byrd, A & Osborne, J.","-",127.42857142857143,127.42857142857143,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cachil Dehe Band of Wintun","-",57.142857142857146,57.142857142857146,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Carter MWC","-",485,485,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Charter, Mary","-",83.714285714285708,83.714285714285708,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Churkin, M Jr & C","-",40.428571428571431,40.428571428571431,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Conaway Consv Grp","-",672,672,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","County of Sacramento","-",32.857142857142854,32.857142857142854,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Cummings, W","-",78.571428571428569,78.571428571428569,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gary/et al","-",3.1428571428571428,3.1428571428571428,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, J & C Trustees","-",38.285714285714285,38.285714285714285,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, Gregory","-",2,2,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Driver, W/et al","-",15.142857142857142,15.142857142857142,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Dyer, J & Wing, J","-",155.42857142857142,155.42857142857142,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Eastside MWC","-",357.42857142857144,357.42857142857144,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Ehrke, A & B","-",110.57142857142857,110.57142857142857,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Empire Group, LLC","-",2.2857142857142856,2.2857142857142856,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Feather WD","-",2844.1428571428573,2844.1428571428573,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Fedora, S/Taylor, W","-",2.8571428571428572,2.8571428571428572,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Four Corners Farmland Fund Yolo, LLC","-",26.714285714285715,26.714285714285715,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kaelin, Cameron C.","-",56,56,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Giusti, R & S","-",300.85714285714283,300.85714285714283,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Glenn-Colusa ID","-",62082.857142857145,62082.857142857145,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Green Valley Corp","-",125.42857142857143,125.42857142857143,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Griffin, J/Prater","-",683.14285714285711,683.14285714285711,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hale, J/Marks, A","-",4.2857142857142856,4.2857142857142856,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Hatfield, R & B","-",12,12,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Heidrick & McGinnis Properties","-",28.571428571428573,28.571428571428573,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Henle Family Limted Partnership","-",0,0,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Howald Farms Inc","-",920,920,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jaeger, W & P","-",69.285714285714292,69.285714285714292,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Jansen, P & S","-",32.857142857142854,32.857142857142854,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Kary, C","-",85.714285714285708,85.714285714285708,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, Ben ","-",1,1,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","King, L","-",1.8571428571428572,1.8571428571428572,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","KLSY, LLC","-",51.428571428571431,51.428571428571431,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Knights Landing Investors","-",612.42857142857144,612.42857142857144,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","L C Dennis Company","-",263.14285714285717,263.14285714285717,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, Alan; Johnson J, & Lauppe W","-",2,2,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B ET UX","-",77.142857142857139,77.142857142857139,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lauppe, B & K","-",77.857142857142861,77.857142857142861,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Leonard, James","-",0,0,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lockett, W & J","-",39.857142857142854,39.857142857142854,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lomo CS & Micheli, J","-",398.85714285714283,398.85714285714283,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Lonon, M","-",364,364,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","M C M Properties","-",456.28571428571428,456.28571428571428,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Maxwell ID","-",3533.7142857142858,3533.7142857142858,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","McClatchy Partners ","-",24.571428571428573,24.571428571428573,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Meridian Farms WC","-",7356.7142857142853,7356.7142857142853,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Micke, D & N","-",2.7142857142857144,2.7142857142857144,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Morehead, J/et ux","-",20,20,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Munson, J & D","-",1.1428571428571428,1.1428571428571428,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Basin Conserv","-",68,68,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Natomas Central MWC","-",15105.285714285714,15105.285714285714,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Nelson, Henry E","-",56,56,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","O'Brien, J & F","-",200,200,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Odysseus Farms ","-",219.71428571428572,219.71428571428572,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Oji Brothers Farm Inc","-",1201.2857142857142,1201.2857142857142,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pacific Realty Inc","-",766.85714285714289,766.85714285714289,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger MWC","-",1328.1428571428571,1328.1428571428571,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pelger Road 1700, LLC","-",1194.2857142857142,1194.2857142857142,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Penner, R & L","-",3,3,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Pleasant Grv-Vrna MWC","-",1565.4285714285713,1565.4285714285713,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Princeton-Codora-Glenn ID","-",11515.285714285714,11515.285714285714,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Provident ID","-",4869.4285714285716,4869.4285714285716,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Quad-H-Ranches Inc","-",218.85714285714286,218.85714285714286,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","RD Heer Capital","-",803.57142857142856,803.57142857142856,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist # 108","-",21167.714285714286,21167.714285714286,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1000","-",17.571428571428573,17.571428571428573,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Recl Dist #1004","-",8983.5714285714294,8983.5714285714294,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, E","-",8,8,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Reische, L","-",40.142857142857146,40.142857142857146,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Richter, H Jr/et al","-",550.57142857142856,550.57142857142856,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","River Garden Farms Co","-",291.57142857142856,291.57142857142856,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Roberts Ditch Irr Co","-",267.85714285714283,267.85714285714283,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Rubio, E & E","-",2.5714285714285716,2.5714285714285716,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Saeed, F","-",460.28571428571428,460.28571428571428,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Seaver, C","-",38.571428571428569,38.571428571428569,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sutter MWC","-",36644.714285714283,36644.714285714283,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Swenson Farms","-",255.28571428571428,255.28571428571428,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Sycamore Mutual Water Company","-",7438.7142857142853,7438.7142857142853,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","T & P Farms","-",122.28571428571429,122.28571428571429,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tarke, S","-",676.57142857142856,676.57142857142856,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Tisdale Irr & Drain Co","-",1429,1429,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 1415L","-",75.285714285714292,75.285714285714292,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 520XL","-",72.285714285714292,72.285714285714292,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 0880S","-",360.85714285714283,360.85714285714283,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Van Ruiten Brothers 880XR","-",126.28571428571429,126.28571428571429,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, J & J","-",0,0,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wallace, K Trust","-",86.714285714285708,86.714285714285708,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Western Almonds, LLC","-",11.428571428571429,11.428571428571429,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Wisler, J","-",3.8571428571428572,3.8571428571428572,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yocha Dehe Wintun Nation","-",31.571428571428573,31.571428571428573,"-","-","-","-","-","-","-"]
["Sacramento River - Willows","Yockey, W","-",1.8571428571428572,1.8571428571428572,"-","-","-","-","-","-","-"]
["Total","     Total Sacramento River - Willows","-",204767.42857142843,204767.42857142843,"-","-","-","-","-","-","-"]
["San Felipe Unit ","San Benito County WD","2/",8434,8434,8434,"-",8434,8434,"-",8434,"-"]
["San Felipe Unit ","Santa Clara Valley WD","2/",12212.714285714286,12212.714285714286,12212.714285714286,"-",12212.714285714286,12212.714285714286,"-",12212.714285714286,"-"]
["Total","     Total San Felipe Unit","-",20646.714285714286,20646.714285714286,20646.714285714286,"-",20646.714285714286,20646.714285714286,"-",20646.714285714286,"-"]
["San Luis Canal - Fresno","Westlands WD - SLC","-",478441.57142857142,478441.57142857142,478441.57142857142,"-",478441.57142857142,478441.57142857142,478441.57142857142,478441.57142857142,478441.57142857142]
["San Luis Canal - Fresno","Westlands WD - SLC  (DD#2)","-",1169.4285714285713,1169.4285714285713,1169.4285714285713,"-",1169.4285714285713,1169.4285714285713,1169.4285714285713,1169.4285714285713,"-"]
["Total","     Total San Luis Canal - Fresno","-",479611,479611,479611,"-",479611,479611,479611,479611,478441.57142857142]
["San Luis Canal - Tracy","Pacheco WD - SLC","-",3929,3929,3929,"-",3929,3929,3929,"-","-"]
["San Luis Canal - Tracy","Panoche WD - SLC","-",20452.428571428572,20452.428571428572,20452.428571428572,"-",20452.428571428572,20452.428571428572,20452.428571428572,20452.428571428572,20452.428571428572]
["San Luis Canal - Tracy","San Luis WD - SLC","3/",30102.142857142859,30102.142857142859,30102.142857142859,"-",30102.142857142859,30102.142857142859,28080.723074962723,30102.142857142859,30102.142857142859]
["San Luis Canal - Tracy","Santa Nella County WD - SLC","-",456.42857142857144,456.42857142857144,456.42857142857144,null,456.42857142857144,456.42857142857144,456.42857142857144,456.42857142857144,456.42857142857144]
["Total","     Total San Luis Canal - Tracy","-",54940.000000000007,54940.000000000007,54940.000000000007,"-",54940.000000000007,54940.000000000007,52918.580217819872,51011.000000000007,51011.000000000007]
["Tehama-Colusa Canal","4-M WD","-",1386.7142857142858,1386.7142857142858,1386.7142857142858,"-","-","-","-","-","-"]
["Tehama-Colusa Canal","Colusa County WD","-",22405.857142857141,22405.857142857141,22405.857142857141,"-","-","-","-",22405.857142857141,"-"]
["Tehama-Colusa Canal","Cortina WD","-",664.57142857142856,664.57142857142856,664.57142857142856,"-","-","-","-",664.57142857142856,"-"]
["Tehama-Colusa Canal","Davis WD - TCC","-",2205,2205,2205,"-","-","-","-",2205,"-"]
["Tehama-Colusa Canal","Dunnigan WD","-",6015.8571428571431,6015.8571428571431,6015.8571428571431,"-","-","-","-",6015.8571428571431,"-"]
["Tehama-Colusa Canal","Glenn Valley WD","-",806.14285714285711,806.14285714285711,806.14285714285711,"-","-","-","-","-","-"]
["Tehama-Colusa Canal","Glide WD","-",4032.1428571428573,4032.1428571428573,4032.1428571428573,"-","-","-","-","-","-"]
["Tehama-Colusa Canal","Holthouse WD","-",290.42857142857144,290.42857142857144,290.42857142857144,"-","-","-","-","-","-"]
["Tehama-Colusa Canal","Kanawha WD","-",17809.142857142859,17809.142857142859,17809.142857142859,"-","-","-","-",17809.142857142859,"-"]
["Tehama-Colusa Canal","Kirkwood WD","-",300,300,300,"-","-","-","-","-","-"]
["Tehama-Colusa Canal","La Grande WD","-",2931.7142857142858,2931.7142857142858,2931.7142857142858,"-","-","-","-","-","-"]
["Tehama-Colusa Canal","Myers-Marsh MWC","-",35.714285714285715,35.714285714285715,35.714285714285715,"-","-","-","-","-","-"]
["Tehama-Colusa Canal","Orland-Artois WD","-",17254.142857142859,17254.142857142859,17254.142857142859,"-","-","-","-",17254.142857142859,"-"]
["Tehama-Colusa Canal","Westside WD","-",24649,24649,24649,"-","-","-","-",24649,"-"]
["Total","     Total Tehama-Colusa Canal","-",100786.42857142857,100786.42857142857,100786.42857142857,"-","-","-","-","      ","-"]
["Subtotal","Subtotal","-",1882575.6114285714,1614214.5842857142,1572292.3257142857,5048.1428571428569,662711,555197.71428571432,545990.15164639126,572072.71428571432,529452.57142857148]
["Delta-Mendota Exchange Water","Delta-Mendota Exchange Water","-",542270.56577642856,"-","-","-",542270.56577642856,"-","-","-","-"]
["Grand Total","Total","-",2424846.1772050001,1614214.5842857142,1572292.3257142857,5048.1428571428569,1204981.5657764287,555197.71428571432,545990.15164639126,572072.71428571397,529452.57142857148," "]

{"sheet":"Footnotes","index":1,"n_rows":21,"n_cols":1,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Special Rates 2025 Sch S-5.Z27.XLSM"]
["01/11/2025"]
["CENTRAL VALLEY PROJECT"]
["SCHEDULE OF 2025 PROJECTED IRRIGATION DELIVERIES"]
["BY CONSTRUCTION COST COMPONENT AND CONTRACTOR "]
["2025 SPECIAL WATER RATES"]
[]
["Footnotes:"]
[]
["1/"]
["These contractors are responsible for that portion of the Jones Pumping Plant's costs applicable to pumping the Delta-Mendota Exchange Water."]
["The computation of the amount assigned to these contractors is shown in Irrigation Water Rates, Schedule A-4."]
[]
["2/"]
["For Santa Clara Valley WD and San Benito County WD, capital costs associated with out-of basin facilities are recovered through a separate repayment contract."]
[]
["3/"]
["Dos Amigos pumped AF are determined in Sch A-12."]
[]
["*"]
["See Irrigation Water Rates, Schedule A-13 Page 28 for name changes"]