IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 

CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

PAGE

 2

 3

 3-4

 4-6

 6-7

 7

 7-13

 13

 14

 15

 15

 16 - 24

 25

 25

 26

 26 - 27

 28

 29 - 32

 33 - 35

 36 

FACILITIES 

Black Butte D&R 

Buchanan Unit 

Clear Creek Unit 

Colusa Basin Drain 

Corning Canal 

Cow Creek Unit 

Cross Valley Canal 

Delta-Mendota Canal 

Delta-Mendota Pool 

Friant Dam 

Friant-Kern Canal 

Hidden Unit 

Madera Canal 

New Melones D&R 

Sacramento River - Shasta 

Sacramento River - Willows 

San Felipe Unit

 San Luis Canal - Tracy

 San Luis Canal - Fresno 

Tehama-Colusa Canal 

Delta-Mendota Exchange 

Summary by Service Area 

Assignments of Historical Water 

Footnotes 

Schedule A-13 

Page 1 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

BLACK BUTTE D&R BUCHANAN UNIT CLEAR CREEK UNIT COLUSA BASIN DRAIN 

4-E WD STONY CREEK WD TOTAL CHOWCHILLA 

WD-BU 

CLEAR CREEK CSD COLUSA DRAIN MWC 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

-

-

-

-

80 

40 

40 

0 

80 

73 

17 

82 

-

105 

76 

80 

73 

76 

83 

80 

51 

109 

7 

20 

40 

1 

1 

-

-

-

-

-

-

-

-

-

-

-

-

-

3 

3 

3 

3 

3 

3 

3 

3 

3 

3 

1,243 

3 

26 

129 

-

-

-

963 

989 

570 

1,296 

775 

800 

1,003 

735 

757 

1,247 

614 

3,327 

2,739 

2,549 

916 

1,292 

1,043 

1,013 

680 

805 

356 

513 

829 

867 

753 

694 

660 

197 

286 

348 

237 

170 

66 

68 

133 

290 

187 

187 

187 

187 

187 

187 

187 

187 

187 

187 

32,583 

187 

1,687 

129 

-

-

-

1,043 

1,029 

610 

1,296 

855 

873 

1,020 

817 

757 

1,352 

690 

3,407 

2,812 

2,625 

999 

1,372 

1,094 

1,122 

687 

825 

396 

514 

830 

867 

753 

694 

660 

197 

286 

348 

237 

170 

66 

68 

133 

290 

190 

190 

190 

190 

190 

190 

190 

190 

190 

190 

33,826 

190 

1,713 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

1,200,000 

24,000 

216,000 

4,240 

4,826 

13,499 

14,436 

13,813 

13,944 

19,123 

7,880 

6,812 

12,010 

6,060 

3,838 

3,702 

13,494 

4,345 

2,332 

6,520 

3,161 

3,724 

4,513 

7,223 

3,735 

4,655 

4,721 

3,313 

4,170 

7,090 

1,470 

2,414 

2,465 

2,335 

2,570 

7,002 

991 

-

246 

1,296 

1,597 

1,519 

1,512 

1,023 

1,023 

1,023 

1,023 

1,023 

1,023 

1,023 

1,023 

1,023 

1,023 

232,826 

1,023 

9,207 

-

-

-

-

-

-

1,027 

2,259 

62,054 

25,976 

25,701 

16,852 

37,024 

10,581 

19,364 

31,710 

-

-

1,108 

-

23,039 

(19,049) 

(10,288) 

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,000 

10,000 

10,000 

10,000 

10,000 

10,000 

10,000 

10,000 

10,000 

10,000 

327,358 

10,000 

90,000 

Schedule A-13 

Page 2 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

CORNING CANAL COW CREEK UNIT CROSS VALLEY CANAL 

CORNING PROBERTA THOMES CREEK TOTAL BELLA VISTA COUNTY OF COUNTY OF HILLS VALLEY 

WD WD WD WD FRESNO TULARE ID 

1981 24,639 6,771 9,246 40,656 13,064 5,884 6,112 4,594 

1982 24,587 5,175 6,827 36,589 10,148 122 224 104 

1983 22,615 6,777 5,118 34,510 11,614 2,997 4,001 2,543 

1984 32,418 6,513 6,196 45,127 14,226 5,871 7,892 5,081 

1985 26,415 5,720 8,119 40,254 12,967 3,088 4,093 2,335 

1986 22,710 5,419 8,296 36,425 16,942 207 697 222 

1987 31,447 5,090 8,886 45,423 17,343 5,667 8,948 5,265 

1988 26,160 6,935 9,238 42,333 14,432 2,919 5,861 2,888 

1989 22,850 5,590 8,111 36,551 14,310 2,737 4,841 2,627 

1990 14,657 3,122 5,026 22,805 18,326 1,615 3,554 3,477 

1991 21,596 1,129 2,477 25,202 6,340 285 1,325 836 

1992 -5,209 1,492 1,861 -1,856 5,944 465 1,315 836 

1993 14,848 4,324 5,172 24,344 6,987 562 994 1,673 

1994 13,536 2,628 3,566 19,730 18,829 1,050 2,018 1,421 

1995 11,971 2,107 4,404 18,482 6,918 - 29 -

1996 12,227 2,312 3,106 17,645 9,632 - - -

1997 9,261 2,452 1,235 12,948 9,725 - - -

1998 5,741 1,731 1,545 9,017 8,591 49 - 348 

1999 10,484 3,690 3,518 17,692 9,764 -49 - -348 

2000 12,019 3,500 3,813 19,332 9,757 2,100 - 0 

2001 11,607 2,100 3,397 17,104 11,316 1,350 2,418 1,506 

2002 9,908 2,441 4,098 16,447 11,354 87 4,138 97 

2003 9,257 3,289 3,488 16,034 13,706 1,946 -14 3,612 

2004 10,056 3,649 3,068 16,773 14,476 1,567 2,036 2,633 

2005 9,519 2,862 3,681 16,062 8,487 383 742 1,465 

2006 8,759 2,800 3,003 14,562 8,616 - - -

2007 16,919 2,800 3,405 23,124 9,087 1,500 2,654 1,673 

2008 11,623 1,482 2,675 15,780 7,699 1,200 1,195 1,338 

2009 8,732 1,276 2,144 12,152 4,576 300 1,459 335 

2010 8,881 2,493 3,161 14,535 4,733 1,350 2,389 1,506 

2011 10,811 2,375 2,779 15,965 4,874 - 6 641 

2012 13,916 2,897 2,795 19,608 5,781 - -6 0 

2013 13,625 2,756 3,149 19,530 12,311 1,800 3,185 1,968 

2014 3,401 42 1,827 5,270 588 - - -

2015 501 - - 501 941 - - -

2016 7,015 256 161 7,432 2,507 - - -

2017 6,792 309 102 7,203 2,778 150 150 -

2018 7,427 537 107 8,071 2,934 784 1,337 873 

2019 5,414 34 113 5,561 2,104 716 1,317 800 

2020 7,656 255 125 8,036 8,063 600 - -

2021 5,458 205 348 6,011 2,845 321 401 239 

2022 5,458 205 348 6,011 2,845 321 401 239 

2023 5,458 205 348 6,011 2,845 321 401 239 

2024 5,458 205 348 6,011 2,845 321 401 239 

2025 5,458 205 348 6,011 2,845 321 401 239 

2026 5,458 205 348 6,011 2,845 321 401 239 

2027 5,458 205 348 6,011 2,845 321 401 239 

2028 5,458 205 348 6,011 2,845 321 401 239 

2029 5,458 205 348 6,011 2,845 321 401 239 

2030 5,458 205 348 6,011 2,845 321 401 239 

H&P/T 591,371 119,177 152,517 863,065 401,240 52,516 78,916 54,739 

7 - Year Hist Avg (A-12) 5,458 205 348 6,011 2,845 321 401 239 

Projected Del. (A-2ba) 49,122 1,842 3,131 54,095 25,605 2,893 3,605 2,151 

Schedule A-13 

Page 3 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

CROSS VALLEY CANAL DELTA-MENDOTA CANAL 

KERN-TULARE LOWER TULE RIVER PIXLEY TRI-VALLEY TOTAL BANTA-CARBONA BYRON DEL PUERTO 

WD ID - CVC ID WD ID BETHANY ID WD 

1981 102,024 61,004 61,004 2,080 242,702 18,173 20,461 154,344 

1982 4,688 1,264 2,081 48 8,531 9,290 15,399 105,131 

1983 55,744 31,070 31,070 1,140 128,565 16,091 20,752 135,903 

1984 78,747 47,882 60,868 2,236 208,577 20,165 26,333 190,619 

1985 56,999 45,002 32,016 1,091 144,624 12,321 19,448 143,872 

1986 29,233 2,118 1,534 99 34,110 19,859 16,106 125,581 

1987 88,623 58,777 58,777 2,221 228,278 19,137 24,014 152,810 

1988 58,673 30,266 30,266 836 131,709 13,099 22,111 153,789 

1989 48,275 26,023 36,296 895 121,694 17,741 18,675 119,827 

1990 35,900 23,197 24,824 1,187 93,754 10,727 13,219 87,692 

1991 14,744 7,728 6,737 285 31,940 6,062 5,420 45,772 

1992 14,574 7,824 8,915 285 34,214 5,849 5,167 40,834 

1993 10,649 5,822 5,822 571 26,093 7,816 9,264 62,632 

1994 19,934 10,074 10,186 428 45,111 8,327 9,932 74,003 

1995 -1,279 312 4,894 266 4,222 5,529 16,557 108,456 

1996 - - - - - 4,877 15,906 107,381 

1997 - 21,250 21,250 0 42,500 18,054 12,745 106,009 

1998 - 8,613 8,613 0 17,623 11,897 9,642 88,329 

1999 - 3,375 -3,375 0 -397 12,581 12,456 89,632 

2000 38,229 25,489 17,358 9 83,185 8,940 10,049 66,102 

2001 56,066 24,111 32,542 514 118,507 7,012 10,374 93,404 

2002 8,048 26,024 21,524 823 60,741 12,947 10,275 90,693 

2003 39,966 6,273 1,773 64 53,620 17,439 10,897 99,167 

2004 21,219 9,453 10,094 438 47,440 13,573 17,853 111,975 

2005 9,664 6,650 10,791 354 30,049 11,273 14,545 85,094 

2006 - 2,469 2,469 - 4,938 17,260 11,256 77,075 

2007 26,650 15,551 15,551 571 64,150 7,020 9,383 74,071 

2008 11,845 7,236 7,236 457 30,507 8,230 6,302 41,062 

2009 9,475 8,315 8,315 114 28,313 2,814 2,684 33,588 

2010 5,330 7,350 7,350 514 25,789 6,386 4,839 30,043 

2011 30,315 4,528 4,528 - 40,018 7,394 8,492 74,697 

2012 - 4,712 4,712 - 9,418 6,403 7,136 63,708 

2013 29,916 10,241 10,241 457 57,809 1,600 1,699 33,000 

2014 2,064 3,908 3,708 - 9,680 15 2,237 8,228 

2015 271 -200 - - 71 462 571 3,711 

2016 -271 - - - -271 3,138 422 3,993 

2017 - - - 300 600 184 3,108 35,121 

2018 16,717 10,853 9,563 298 40,425 17,372 6,371 91,610 

2019 10,431 6,253 7,543 273 27,333 7,066 3,641 60,779 

2020 10,660 6,220 6,220 0 23,700 12,805 4,473 44,323 

2021 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2022 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2023 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2024 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2025 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2026 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2027 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2028 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2029 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

2030 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

H&P/T 1,001,083 615,657 621,916 20,098 2,444,926 465,556 469,961 3,668,010 

7 - Year Hist Avg (A-12) 5,696 3,862 3,862 124 14,505 5,863 2,975 35,395 

Projected Del. (A-2ba) 51,264 34,758 34,758 1,120 130,549 52,768 26,772 318,555 

Schedule A-13 

Page 4 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

DELTA-MENDOTA CANAL 

YEAR EAGLE FIELD MERCY SPRINGS ORO LOMA PACHECO PANOCHE PATTERSON SAN LUIS WEST SIDE 

WD WD 1/ WD 1/ WD - DMC WD - DMC WD WD - DMC ID 1/ 

1981 4,311 2,792 650 4,868 62,885 13,687 55,964 4,889 

1982 5,420 2,517 670 2,013 45,305 2,242 36,832 2,503 

1983 3,717 2,072 600 2,610 35,311 10,062 56,820 2,500 

1984 4,931 4,041 682 3,109 65,979 22,456 63,588 3,348 

1985 5,065 2,614 599 2,713 58,298 16,975 37,806 2,599 

1986 4,717 2,097 568 3,535 38,741 13,464 23,382 2,625 

1987 3,903 3,751 633 6,633 40,912 17,651 29,071 2,374 

1988 4,738 2,261 592 3,265 39,531 17,217 31,488 2,466 

1989 3,179 2,535 564 4,164 32,156 13,558 25,376 2,533 

1990 3,539 2,189 343 2,982 21,511 10,377 7,085 1,345 

1991 2,305 852 146 1,760 9,031 5,700 8,172 402 

1992 929 430 129 1,502 4,276 4,346 8,237 811 

1993 2,217 1,563 354 446 4,123 11,398 8,442 918 

1994 2,794 1,569 270 2,263 4,928 4,179 7,425 1,549 

1995 2,660 1,582 550 90 4,644 18,073 15,000 1,250 

1996 4,379 1,234 550 - 4,020 9,319 14,971 997 

1997 4,821 2,561 414 - 3,874 17,629 13,234 2,887 

1998 3,016 1,821 619 - 3,939 4,160 7,720 972 

1999 3,526 1,840 419 - 5,025 11,687 14,662 1,371 

2000 3,224 1,874 385 - 6,527 10,500 8,893 1,410 

2001 810 1,656 220 - 4,796 7,650 8,935 1,546 

2002 2,634 1,615 407 - 5,941 11,299 7,803 1,794 

2003 4,073 1,146 485 - 2,955 9,961 22,274 1,795 

2004 4,094 3,340 309 - 4,184 14,050 21,209 2,113 

2005 2,295 - 579 - 7,832 13,200 13,401 933 

2006 3,884 - - - 12,951 10,850 9,796 1,598 

2007 4,270 1,550 297 - 8,715 8,362 30,289 1,250 

2008 1,888 361 240 - 2,145 7,480 8,088 867 

2009 - 929 60 - 3,364 3,850 3,995 133 

2010 1,266 224 274 - 131 6,441 2,423 727 

2011 4,167 944 476 - 16,999 8,395 13,075 1,399 

2012 2,671 1,232 203 - 6,393 6,600 17,432 2,013 

2013 773 601 119 - 659 3,300 989 684 

2014 170 524 - - 56 312 693 208 

2015 168 - - - - - 1,854 -

2016 228 103 - - - 825 740 125 

2017 1,966 450 177 - 14,896 3,000 3,706 -

2018 3,108 2,685 37 - 10,845 19,140 3,356 1,211 

2019 3,177 1,663 4 - 13,257 9,963 17,124 -

2020 1,623 1,817 2 - 6,419 4,974 8,606 654 

2021 1,491 1,035 31 143 6,496 5,459 5,154 314 

2022 1,491 1,035 31 143 6,496 5,459 5,154 314 

2023 1,491 1,035 31 143 6,496 5,459 5,154 314 

2024 1,491 1,035 31 143 6,496 5,459 5,154 314 

2025 1,491 1,035 31 143 6,496 5,459 5,154 314 

2026 1,491 1,035 31 143 6,496 5,459 5,154 314 

2027 1,491 1,035 31 143 6,496 5,459 5,154 314 

2028 1,491 1,035 31 143 6,496 5,459 5,154 314 

2029 1,491 1,035 31 143 6,496 5,459 5,154 314 

2030 1,491 1,035 31 143 6,496 5,459 5,154 314 

H&P/T 131,570 73,381 13,939 43,382 678,515 438,923 721,497 61,938 

7 - Year Hist Avg (A-12) 1,491 1,035 31 143 6,496 5,459 5,154 314 

Projected Del. (A-2ba) 13,423 9,311 283 1,286 58,465 49,132 46,387 2,826 

Schedule A-13 

Page 5 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS 

YEAR 

DELTA-MENDOTA CANAL DELTA-MENDOTA POOL 

WEST STANISLAUS TOTAL COELHO FRESNO JAMES LAGUNA RECL DIST TRANQUILLITY 

ID TRUST SLOUGH WD ID WD #1606 ID 

1981 56,252 399,275 7,079 4,417 50,834 1,100 228 14,335 

1982 45,088 272,410 4,030 4,651 31,039 800 228 10,734 

1983 51,579 338,016 3,939 1,782 6,285 684 228 7,148 

1984 68,772 474,024 7,773 5,889 68,576 916 228 22,256 

1985 55,148 357,457 4,033 4,152 34,318 800 228 15,346 

1986 51,734 302,408 3,718 2,291 21,718 800 228 11,458 

1987 56,650 357,539 4,660 5,533 49,236 1,600 228 14,675 

1988 52,723 343,280 2,197 3,498 35,504 800 99 15,893 

1989 49,379 289,687 5,311 3,524 30,778 800 252 9,474 

1990 25,361 186,370 4,779 3,462 21,680 400 100 11,922 

1991 12,071 97,694 1,471 559 8,808 200 95 2,829 

1992 13,400 85,910 1,198 1,472 9,201 200 57 3,450 

1993 24,898 134,070 3,731 1,314 17,309 400 12 6,875 

1994 29,905 147,143 2,745 2,021 14,807 333 230 5,893 

1995 25,000 199,391 62 2,458 8,658 635 - 6,009 

1996 39,811 203,445 1,768 6,795 46,806 1,090 32 15,205 

1997 48,599 230,828 2,080 3,144 31,995 400 30 10,515 

1998 29,300 161,415 2,416 2,316 11,628 800 175 8,912 

1999 30,484 183,683 1,120 3,840 35,262 - 14 4,131 

2000 27,763 145,667 1,352 3,179 23,542 1,080 250 11,334 

2001 28,133 164,536 1,014 2,209 16,318 360 44 9,331 

2002 37,520 182,927 1,435 1,884 23,503 622 236 8,591 

2003 38,351 208,543 1,664 4,303 28,646 600 - 11,774 

2004 35,812 228,511 1,352 2,413 25,626 520 329 9,654 

2005 30,928 180,079 1,076 2,331 29,148 40 35 2,184 

2006 37,327 181,997 2,238 2,144 24,153 - 156 1,957 

2007 30,598 175,805 1,920 1,890 20,550 542 66 5,985 

2008 17,764 94,427 - 1,004 6,440 320 173 5,582 

2009 4,123 55,540 1,040 1,312 9,159 80 52 2,818 

2010 14,079 66,832 798 204 15,337 360 88 6,209 

2011 16,611 152,649 1,527 -94 14,774 640 17 5,550 

2012 14,493 128,284 1,107 400 19,562 320 130 5,507 

2013 9,515 52,939 228 2,000 7,993 160 23 5,716 

2014 1,255 13,698 -228 - 525 - 28 -512 

2015 7,320 14,086 377 - 1,234 - - 32 

2016 71 9,645 - - 1,016 - - 690 

2017 22 62,630 1,540 2,358 5,816 - - 1,533 

2018 6,188 161,923 1,357 3,642 39,634 400 40 6,649 

2019 30,876 147,550 822 2,103 23,877 600 66 10,684 

2020 22,515 108,211 398 897 9,042 160 217 4,120 

2021 9,750 74,106 609 1,286 11,592 166 50 3,314 

2022 9,750 74,106 609 1,286 11,592 166 50 3,314 

2023 9,750 74,106 609 1,286 11,592 166 50 3,314 

2024 9,750 74,106 609 1,286 11,592 166 50 3,314 

2025 9,750 74,106 609 1,286 11,592 166 50 3,314 

2026 9,750 74,106 609 1,286 11,592 166 50 3,314 

2027 9,750 74,106 609 1,286 11,592 166 50 3,314 

2028 9,750 74,106 609 1,286 11,592 166 50 3,314 

2029 9,750 74,106 609 1,286 11,592 166 50 3,314 

2030 9,750 74,106 609 1,286 11,592 166 50 3,314 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

1,274,914 

9,750 

87,746 

8,041,587 

74,106 

666,955 

91,221 

609 

5,485 

110,154 

1,286 

11,571 

996,257 

11,592 

104,328 

21,219 

166 

1,491 

5,143 

50 

451 

345,585 

3,314 

29,823 

Schedule A-13 

Page 6 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

DELTA-MENDOTA POOL FRIANT DAM FRIANT-KERN CANAL 

TRANQUILLITY WESTLANDS 

PUD WD - DMP 

TOTAL GRAVELLY FORD 

WD 

ARVIN-EDISON ARVIN-EDISON ARVIN-EDISON 

WSD WSD WSD

CLASS 1 CLASS 2 TOTAL 

1981 140 50,954 129,087 0 63,616 20,516 84,132 

1982 44 21,444 72,970 14,000 10,656 386,858 397,514 

1983 44 59,269 79,379 14,000 56,006 308,377 364,383 

1984 116 26,593 132,347 5,740 23,994 140,052 164,046 

1985 24 17,472 76,373 2,660 77,698 32,153 109,851 

1986 68 15,106 55,387 14,280 2,302 320,641 322,943 

1987 54 7,956 83,942 - 60,617 8,987 69,604 

1988 88 20,492 78,571 - 44,855 - 44,855 

1989 68 24,326 74,533 - 34,479 - 34,479 

1990 54 1,506 43,903 - 25,096 - 25,096 

1991 57 - 14,019 - 40,599 - 40,599 

1992 19 - 15,597 - 47,829 - 47,829 

1993 19 - 29,660 12,600 16,578 259,020 275,598 

1994 21 3,240 29,290 - 93,658 23,390 117,048 

1995 20 - 17,842 11,394 10,801 239,834 250,635 

1996 70 25,984 97,750 12,830 45,022 252,916 297,938 

1997 75 3,185 51,424 12,416 36,512 175,901 212,413 

1998 28 5,563 31,838 2,659 59,232 56,131 115,363 

1999 27 7,624 52,018 7,458 26,583 70,024 96,607 

2000 22 2,716 43,475 4,430 80,774 117,688 198,462 

2001 19 3,270 32,565 3,586 61,846 10,740 72,586 

2002 19 856 37,146 8,285 26,930 33,394 60,324 

2003 30 4,313 51,330 8,018 39,102 48,147 87,249 

2004 98 13 40,005 11,596 70,270 6,377 76,647 

2005 67 - 34,881 7,367 48,436 261,317 309,753 

2006 41 - 30,689 7,503 26,847 109,472 136,319 

2007 6 - 30,959 8,193 42,118 10,334 52,452 

2008 49 102 13,670 8,533 34,181 15,584 49,765 

2009 - 0 14,461 2,400 35,726 50,428 86,154 

2010 20 446 23,462 7,968 25,829 174,078 199,907 

2011 23 - 22,437 6,032 36,391 176,681 213,072 

2012 21 - 27,047 - 57,012 12,402 69,414 

2013 - - 16,120 - 32,440 - 32,440 

2014 - - -187 - 5,439 - 5,439 

2015 - - 1,643 - - - -

2016 - - 1,706 999 12,757 22,197 34,954 

2017 - 21 11,268 - 13,890 44,669 58,559 

2018 15 - 51,737 665 53,255 38,261 91,516 

2019 - 83 38,235 8,861 32,888 150,429 183,317 

2020 - - 14,834 - 44,065 0 44,065 

2021 10 3,571 20,598 2,000 23,185 36,508 59,693 

2022 10 3,571 20,598 2,000 23,185 36,508 59,693 

2023 10 3,571 20,598 2,000 23,185 36,508 59,693 

2024 10 3,571 20,598 2,000 23,185 36,508 59,693 

2025 10 3,571 20,598 2,000 23,185 36,508 59,693 

2026 10 3,571 20,598 2,000 23,185 36,508 59,693 

2027 10 3,571 20,598 2,000 23,185 36,508 59,693 

2028 10 3,571 20,598 2,000 23,185 36,508 59,693 

2029 10 3,571 20,598 2,000 23,185 36,508 59,693 

2030 10 3,571 20,598 2,000 23,185 36,508 59,693 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

1,566 

10 

90 

338,248 

3,571 

32,143 

1,909,394 

20,598 

185,383 

224,473 

2,000 

18,000 

1,788,178 

23,185 

208,664 

3,942,078 

36,508 

328,572 

5,730,256 

59,693 

537,236 

Schedule A-13 

Page 7 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

FRIANT-KERN CANAL 

YEAR DELANO- DELANO- DELANO- EXETER EXETER EXETER FRESNO FRESNO FRESNO

EARLIMART ID EARLIMART ID EARLIMART ID ID ID ID ID ID ID 

CLASS 1 CLASS 2 TOTAL CLASS 1 CLASS 2 TOTAL CLASS 1 CLASS 2 TOTAL 

1981 145,778 4,470 150,248 11,866 1,399 13,265 25,209 4,245 29,454 

1982 74,556 84,930 159,486 8,920 22,040 30,960 23,000 85,211 108,211 

1983 107,765 74,500 182,265 12,273 7,283 19,556 661 75,000 75,661 

1984 136,305 35,760 172,065 11,466 9,120 20,586 39,339 30,750 70,089 

1985 120,890 9,126 130,016 11,520 2,280 13,800 16,785 10,946 27,731 

1986 88,435 84,429 172,864 9,499 19,380 28,879 215 79,703 79,918 

1987 111,205 49 111,254 10,564 380 10,944 20,406 1,601 22,007 

1988 97,543 - 97,543 10,110 - 10,110 14,260 - 14,260 

1989 94,873 - 94,873 10,396 - 10,396 9,322 - 9,322 

1990 85,194 - 85,194 7,869 - 7,869 2,934 - 2,934 

1991 99,320 - 99,320 11,520 - 11,520 7,238 - 7,238 

1992 100,028 - 100,028 9,166 - 9,166 2,049 - 2,049 

1993 92,059 67,050 159,109 10,947 17,100 28,047 505 67,500 68,005 

1994 104,223 - 104,223 9,708 - 9,708 10,886 - 10,886 

1995 34,195 39,811 74,006 8,359 19,000 27,359 -9,376 8,014 -1,362 

1996 144,493 71,960 216,453 12,487 11,020 23,507 - 101,874 101,874 

1997 103,534 47,815 151,349 10,942 5,700 16,642 - 41,038 41,038 

1998 39,775 5,382 45,157 9,941 3,586 13,527 - -333 -333 

1999 71,929 2,068 73,997 11,364 3,800 15,164 - 27,021 27,021 

2000 206,775 42,597 249,372 11,819 4,639 16,458 - -3,362 -3,362 

2001 105,740 6,230 111,970 11,747 1,330 13,077 - 3,335 3,335 

2002 119,156 6,000 125,156 10,438 1,737 12,175 - 6,503 6,503 

2003 97,541 30,595 128,136 10,460 2,075 12,535 - 3,884 3,884 

2004 107,320 5,960 113,280 10,578 1,520 12,098 - 5,450 5,450 

2005 110,388 54,300 164,688 13,439 5,401 18,840 - 728 728 

2006 82,140 60,459 142,599 7,241 5,259 12,500 - 2,870 2,870 

2007 99,774 996 100,770 8,590 0 8,590 - 4,462 4,462 

2008 99,953 3,725 103,678 9,509 950 10,459 - 3,750 3,750 

2009 104,131 19,087 123,218 13,133 995 14,128 - 24,150 24,150 

2010 93,758 63,441 157,199 7,543 10,776 18,319 - 28,652 28,652 

2011 85,858 49,240 135,098 11,902 2,240 14,142 - 4,571 4,571 

2012 111,209 2,895 114,104 7,551 22 7,573 - 136 136 

2013 72,122 - 72,122 7,740 - 7,740 - - -

2014 19,633 - 19,633 2,437 - 2,437 - - -

2015 8,790 - 8,790 436 - 436 - - -

2016 75,486 5,316 80,802 5,990 1,356 7,346 - 6607 6,607 

2017 90,625 44,212 134,837 10,483 6,281 16,764 - 708 708 

2018 103,952 11,227 115,179 9,823 6,594 16,417 - 7,722 7,722 

2019 81,390 74,960 156,350 10,762 9,842 20,604 - 3,845 3,845 

2020 110,855 0 110,855 7,892 1,826 9,718 - 744 744 

2021 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2022 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2023 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2024 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2025 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2026 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2027 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2028 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2029 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

2030 70,104 19,388 89,492 6,832 3,700 10,532 - 2,804 2,804 

H&P/T 4,539,740 1,202,469 5,742,209 456,748 221,930 678,678 163,433 665,362 828,795 

7 - Year Hist Avg (A-12) 70,104 19,388 89,492 6,832 3,700 10,532 0 2,804 2,804 

Projected Del. (A-2ba) 630,940 174,491 805,431 61,487 33,299 94,785 0 25,233 25,233 

Schedule A-13 

Page 8 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

FRIANT-KERN CANAL 

YEAR GARFIELD

 WD 

CLASS 1 

HILLS VALLEY

 ID 

CLASS 1 

INTERNATIONAL 

WD 

CLASS 1 

IVANHOE

 ID 1/ 

CLASS 1 

IVANHOE 

ID 1/ 

CLASS 2 

IVANHOE

 ID 1/ 

TOTAL 

KAWEAH 

DELTA 

WCD 1/ 

CLASS 1 

KAWEAH 

DELTA 

WCD 1/ 

CLASS 2 

KAWEAH 

DELTA 

WCD 1/

 TOTAL 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

3,988 

2,695 

3,696 

4,530 

3,162 

3,038 

3,761 

2,369 

3,427 

3,662 

2,382 

4,178 

4,077 

3,168 

1,685 

4,319 

3,306 

1,117 

5,484 

3,228 

3,180 

3,855 

3,413 

4,077 

3,304 

3,521 

1,747 

2,886 

2,200 

4,542 

1,778 

2,783 

3,097 

831 

-

1,175 

1,356 

3,290 

1,423 

3,491 

1,652 

1,652 

1,652 

1,652 

1,652 

1,652 

1,652 

1,652 

1,652 

1,652 

-

-

-

-

-

-

608 

127 

441 

724 

1,560 

1,226 

1,104 

827 

827 

827 

827 

827 

827 

827 

827 

827 

827 

1,367 

1,689 

1,547 

1,350 

1,093 

1,204 

1,033 

982 

1,244 

909 

1,199 

785 

1,266 

901 

836 

1,416 

1,189 

283 

1,502 

1,198 

1,413 

1,156 

1,276 

1,084 

1,057 

1,071 

1,091 

1,038 

1,359 

964 

1,080 

906 

817 

31 

66 

569 

618 

1,178 

1,059 

733 

608 

608 

608 

608 

608 

608 

608 

608 

608 

608 

9,157 

5,726 

7,413 

5,960 

7,224 

6,114 

5,793 

6,543 

4,953 

5,325 

6,082 

6,213 

5,371 

6,042 

4,220 

6,957 

6,286 

6,064 

7,774 

5,696 

6,702 

6,647 

6,695 

5,839 

8,209 

4,304 

5,884 

5,083 

5,966 

7,216 

5,165 

4,011 

7,141 

-

314 

3,775 

5,764 

6,070 

4,947 

4,953 

3,689 

3,689 

3,689 

3,689 

3,689 

3,689 

3,689 

3,689 

3,689 

3,689 

30 

530 

500 

240 

60 

520 

-

-

-

-

-

-

450 

-

439 

351 

201 

69 

100 

121 

25 

46 

264 

40 

237 

280 

-

25 

39 

1,360 

200 

300 

-

-

-

36 

500 

49 

500 

0 

155 

155 

155 

155 

155 

155 

155 

155 

155 

155 

9,187 

6,256 

7,913 

6,200 

7,284 

6,634 

5,793 

6,543 

4,953 

5,325 

6,082 

6,213 

5,821 

6,042 

4,659 

7,308 

6,486 

6,133 

7,874 

5,817 

6,727 

6,693 

6,959 

5,879 

8,445 

4,583 

5,884 

5,108 

6,006 

8,576 

5,365 

4,311 

7,141 

-

314 

3,811 

6,264 

6,119 

5,447 

4,953 

3,844 

3,844 

3,844 

3,844 

3,844 

3,844 

3,844 

3,844 

3,844 

3,844 

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,200 

2,019 

780 

236 

-

900 

60 

2,196 

1,200 

-

656 

656 

656 

656 

656 

656 

656 

656 

656 

656 

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,400 

7,400 

-

-

-

-

528 

7,400 

686 

7,413 

0 

2,290 

2,290 

2,290 

2,290 

2,290 

2,290 

2,290 

2,290 

2,290 

2,290 

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,400 

8,600 

2,019 

780 

236 

-

1,428 

7,460 

2,882 

8,613 

0 

2,946 

2,946 

2,946 

2,946 

2,946 

2,946 

2,946 

2,946 

2,946 

2,946 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

135,744 

1,652 

14,871 

14,061 

827 

7,444 

47,636 

608 

5,469 

266,486 

3,689 

33,201 

9,062 

155 

1,395 

275,548 

3,844 

34,596 

15,151 

656 

5,904 

53,723 

2,290 

20,606 

68,874 

2,946 

26,510 

Schedule A-13 

Page 9 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

FRIANT-KERN CANAL 

YEAR KERN TULARE 

WD 1/ 

CLASS 2 

LEWIS

 CREEK 

WD 1/ 

CLASS 1 

LINDMORE 

ID 

CLASS 1 

LINDMORE

 ID 

CLASS 2 

LINDMORE

 ID 

TOTAL 

LINDSAYSTRATHMORE ID 

CLASS 1 

LOWER TULE 

RIVER ID - FKC 

CLASS 1 

LOWER TULE 

RIVER ID - FKC 

CLASS 2 

LOWER TULE 

RIVER ID - FKC 

TOTAL 

1981 - 1,250 34,882 1,620 36,502 28,744 89,142 12,400 101,542 

1982 - 1,200 32,747 25,520 58,267 27,915 25,644 288,724 314,368 

1983 - 899 23,514 22,278 45,792 20,346 37,829 244,302 282,131 

1984 - 1,442 46,266 10,560 56,826 45,088 100,527 111,754 212,281 

1985 - 1,200 31,531 2,640 34,171 26,777 80,838 25,805 106,643 

1986 - 1,200 32,321 22,880 55,201 26,985 14,482 248,879 263,361 

1987 - 1,083 27,644 - 27,644 28,555 95,804 4,760 100,564 

1988 - 945 35,548 - 35,548 27,195 49,578 - 49,578 

1989 - 1,074 32,121 - 32,121 28,217 59,265 - 59,265 

1990 - 947 23,917 - 23,917 19,730 48,069 - 48,069 

1991 - 1,041 29,570 - 29,570 23,916 61,014 - 61,014 

1992 - 1,155 31,047 - 31,047 35,335 46,787 - 46,787 

1993 - 1,200 34,712 19,800 54,512 18,462 61,564 214,200 275,764 

1994 - 960 26,329 - 26,329 33,984 52,678 - 52,678 

1995 - 1,313 25,302 22,000 47,302 17,116 11,725 164,462 176,187 

1996 - 1,087 34,169 12,760 46,929 32,403 107,632 211,263 318,895 

1997 - 1,882 31,112 12,142 43,254 31,115 63,700 136,963 200,663 

1998 - 445 28,692 3,500 32,192 7,517 17,689 43,608 61,297 

1999 - 1,165 37,417 4,400 41,817 35,447 87,194 48,346 135,540 

2000 - 144 32,183 9,688 41,871 28,321 59,591 140,157 199,748 

2001 - - 37,773 1,100 38,873 28,841 71,199 10,684 81,883 

2002 - - 30,345 2,011 32,356 26,873 58,967 27,736 86,703 

2003 - - 32,315 5,480 37,795 26,187 42,965 61,135 104,100 

2004 - 3,249 33,559 1,760 35,319 29,033 76,682 30,819 107,501 

2005 - 479 29,152 6,620 35,772 25,070 58,860 156,377 215,237 

2006 - 2,246 30,603 8,156 38,759 24,692 53,641 148,510 202,151 

2007 - 397 24,849 275 25,124 19,967 45,430 0 45,430 

2008 - 727 32,008 1,100 33,108 25,891 61,465 11,900 73,365 

2009 - 924 27,273 2,163 29,436 25,083 61,416 57,489 118,905 

2010 - 1,638 39,175 12,679 51,854 29,730 60,268 148,714 208,982 

2011 - 1,032 20,355 12,346 32,701 20,451 13,573 28,690 42,263 

2012 - 448 30,288 565 30,853 24,708 89,018 2,450 91,468 

2013 - 622 25,942 - 25,942 18,759 46,471 1,594 48,065 

2014 - 153 6,395 - 6,395 3,458 1,503 - 1,503 

2015 - - - - - 40 2,362 - 2,362 

2016 357 822 19,279 1,570 20,849 15,319 42,949 16,982 59,931 

2017 8,802 1,229 22,180 19,836 42,016 25,100 35,658 144,791 180,449 

2018 614 277 38,509 2,701 41,210 26,795 75,138 35,834 110,972 

2019 5,046 1,076 25,463 19,762 45,225 21,378 38,137 151,388 189,525 

2020 0 751 28,371 0 28,371 20,181 72,747 4,330 77,077 

2021 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2022 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2023 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2024 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2025 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2026 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2027 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2028 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2029 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

2030 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

H&P/T 35,989 43,857 1,365,139 330,582 1,695,721 1,141,111 2,562,764 3,439,796 6,002,560 

7 - Year Hist Avg (A-12) 2,117 615 20,028 6,267 26,295 16,039 38,356 50,475 88,831 

Projected Del. (A-2ba) 19,053 5,539 180,253 56,403 236,656 144,348 345,207 454,275 799,482 

Schedule A-13 

Page 10 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

FRIANT-KERN CANAL 

YEAR ORANGE COVE PORTERVILLE PORTERVILLE PORTERVILLE SAUCELITO SAUCELITO SAUCELITO

 ID ID ID ID ID ID ID

CLASS 1 CLASS 1 CLASS 2 TOTAL CLASS 1 CLASS 2 TOTAL 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

39,040 

34,100 

35,093 

47,525 

37,841 

38,600 

30,768 

37,046 

36,142 

26,716 

35,815 

48,563 

34,285 

36,537 

23,416 

43,215 

30,390 

28,992 

37,039 

51,537 

37,124 

37,731 

35,039 

49,042 

32,162 

34,213 

26,652 

37,027 

32,059 

40,628 

38,060 

20,489 

30,705 

4,890 

3,676 

21,904 

21,054 

58,439 

31,520 

37,740 

25,603 

25,603 

25,603 

25,603 

25,603 

25,603 

25,603 

25,603 

25,603 

25,603 

21,892 

11,956 

11,027 

18,166 

18,956 

11,464 

16,746 

12,250 

14,396 

10,910 

13,104 

16,274 

12,520 

16,685 

4,960 

24,325 

12,958 

12,370 

18,385 

14,693 

14,548 

16,241 

15,671 

15,129 

15,870 

14,642 

10,110 

13,018 

16,645 

25,535 

11,455 

11,904 

10,757 

1,388 

-

11,180 

14,883 

9,845 

18,131 

10,683 

9,444 

9,444 

9,444 

9,444 

9,444 

9,444 

9,444 

9,444 

9,444 

9,444 

2,132 

34,851 

30,000 

14,400 

2,358 

31,555 

600 

-

-

-

-

-

27,000 

-

29,589 

17,811 

17,460 

3,000 

6,000 

8,154 

2,100 

2,743 

10,704 

1,500 

15,914 

14,010 

-

1,500 

9,010 

7,918 

3,487 

2,568 

-

-

-

2,100 

11,226 

3,621 

58,915 

-28,526 

6,762 

6,762 

6,762 

6,762 

6,762 

6,762 

6,762 

6,762 

6,762 

6,762 

24,024 

46,807 

41,027 

32,566 

21,314 

43,019 

17,346 

12,250 

14,396 

10,910 

13,104 

16,274 

39,520 

16,685 

34,549 

42,136 

30,418 

15,370 

24,385 

22,847 

16,648 

18,984 

26,375 

16,629 

31,784 

28,652 

10,110 

14,518 

25,655 

33,453 

14,942 

14,472 

10,757 

1,388 

-

13,280 

26,109 

13,466 

77,046 

-17,843 

16,207 

16,207 

16,207 

16,207 

16,207 

16,207 

16,207 

16,207 

16,207 

16,207 

22,921 

21,600 

24,506 

12,870 

27,543 

18,403 

23,215 

18,465 

23,202 

17,203 

22,495 

24,096 

17,080 

24,808 

14,734 

25,343 

18,340 

12,358 

28,678 

20,712 

22,367 

21,188 

21,651 

21,822 

21,294 

22,828 

11,770 

21,201 

20,290 

24,935 

18,820 

17,995 

13,587 

5,271 

182 

11,194 

15,697 

19,226 

19,166 

20,964 

13,100 

13,100 

13,100 

13,100 

13,100 

13,100 

13,100 

13,100 

13,100 

13,100 

2,078 

37,562 

32,800 

15,303 

1,753 

37,408 

656 

-

-

-

-

-

29,520 

-

22,820 

27,957 

21,568 

3,280 

6,560 

19,337 

1,640 

2,999 

9,497 

2,624 

22,610 

20,191 

-

1,640 

10,207 

16,026 

14,158 

38 

-

-

-

2,296 

16,593 

4,944 

17,057 

0 

5,841 

5,841 

5,841 

5,841 

5,841 

5,841 

5,841 

5,841 

5,841 

5,841 

24,999 

59,162 

57,306 

28,173 

29,296 

55,811 

23,871 

18,465 

23,202 

17,203 

22,495 

24,096 

46,600 

24,808 

37,554 

53,300 

39,908 

15,638 

35,238 

40,049 

24,007 

24,187 

31,148 

24,446 

43,904 

43,019 

11,770 

22,841 

30,497 

40,961 

32,978 

18,033 

13,587 

5,271 

182 

13,490 

32,290 

24,170 

36,223 

20,964 

18,941 

18,941 

18,941 

18,941 

18,941 

18,941 

18,941 

18,941 

18,941 

18,941 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

1,618,847 

25,603 

230,430 

646,118 

9,444 

84,999 

411,323 

6,762 

60,861 

1,057,441 

16,207 

145,859 

901,020 

13,100 

117,900 

459,536 

5,841 

52,573 

1,360,556 

18,941 

170,473 

Schedule A-13 

Page 11 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

FRIANT-KERN CANAL 

YEAR SHAFTERWASCO 

ID

 CLASS 1 

SHAFTERWASCO

 ID 

CLASS 2 

SHAFTERWASCO 

ID 

TOTAL 

SO SAN JOAQUIN 

MUD 1/ 

CLASS 1 

SO SAN JOAQUIN 

MUD 1/

 CLASS 2 

SO SAN JOAQUIN 

MUD 1/ 

TOTAL 

STONE CORRAL

 ID 

CLASS 1 

TEA POT 

DOME WD

 CLASS 1 

TERRA BELLA 

ID

 CLASS 1 

1981 63,709 2,917 66,626 110,326 2,700 113,026 10,647 9,972 29,415 

1982 31,594 45,936 77,530 77,645 50,400 128,045 8,667 3,990 29,036 

1983 54,680 39,600 94,280 85,147 45,000 130,147 9,347 6,855 10,256 

1984 60,792 19,008 79,800 128,302 21,600 149,902 12,662 11,363 49,430 

1985 59,602 2,696 62,298 101,545 2,345 103,890 9,974 6,582 27,732 

1986 33,016 43,767 76,783 80,970 50,469 131,439 10,189 7,732 29,689 

1987 54,379 - 54,379 91,239 - 91,239 6,668 5,553 22,176 

1988 43,351 - 43,351 91,277 - 91,277 10,812 6,801 26,648 

1989 49,900 - 49,900 93,592 - 93,592 9,019 6,505 28,085 

1990 32,445 - 32,445 71,559 - 71,559 7,368 5,945 19,976 

1991 44,297 - 44,297 83,273 - 83,273 9,208 6,060 28,257 

1992 56,534 - 56,534 112,028 - 112,028 10,266 7,956 29,794 

1993 56,306 36,090 92,396 89,746 40,500 130,246 9,463 6,689 26,363 

1994 43,581 - 43,581 98,675 - 98,675 6,835 7,200 23,832 

1995 26,702 37,254 63,956 44,312 45,000 89,312 8,763 6,300 28,641 

1996 48,755 29,000 77,755 123,086 26,100 149,186 8,300 7,551 28,649 

1997 37,935 30,896 68,831 95,959 27,000 122,959 10,099 6,998 27,252 

1998 18,502 3,966 22,468 56,362 12,406 68,768 3,897 4,710 20,845 

1999 64,577 7,834 72,411 116,775 9,000 125,775 9,707 9,804 31,422 

2000 57,545 14,189 71,734 121,599 10,544 132,143 13,147 6,670 28,290 

2001 55,149 1,493 56,642 96,037 2,250 98,287 9,493 7,648 28,670 

2002 47,322 3,617 50,939 100,978 4,114 105,092 9,452 7,059 28,624 

2003 43,719 15,043 58,762 99,641 19,406 119,047 11,568 6,013 25,321 

2004 60,474 2,752 63,226 101,470 3,600 105,070 10,741 7,745 27,375 

2005 42,087 23,272 65,359 72,935 5,225 78,160 8,590 7,122 28,686 

2006 47,145 22,226 69,371 105,434 6,625 112,059 8,362 6,342 30,598 

2007 35,119 650 35,769 74,371 - 74,371 6,790 6,108 17,280 

2008 47,132 1,980 49,112 85,111 2,250 87,361 10,428 6,897 27,197 

2009 40,704 8,105 48,809 103,423 14,030 117,453 8,972 6,772 29,726 

2010 57,425 17,103 74,528 93,773 24,080 117,853 10,844 7,386 27,043 

2011 42,769 15,541 58,310 67,095 68,231 135,326 10,791 6,863 26,390 

2012 36,697 145 36,842 90,874 - 90,874 5,377 4,486 19,257 

2013 38,300 - 38,300 63,588 - 63,588 7,103 4,171 16,568 

2014 8,763 2,505 11,268 9,912 - 9,912 1,976 795 3,853 

2015 - - - 288 - 288 1,000 - -

2016 29,268 2,826 32,094 54,042 3,211 57,253 5,343 4,047 15,601 

2017 34,617 43,526 78,143 75,392 45,000 120,392 10,388 5,427 22,029 

2018 50,396 5,934 56,330 97,799 5,429 103,228 9,860 6,296 26,019 

2019 39,982 29,504 69,486 86,060 41,963 128,023 9,912 7,289 27,933 

2020 49,696 -33 49,663 80,264 0 80,264 4,765 5,158 16,322 

2021 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2022 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2023 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2024 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2025 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2026 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2027 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2028 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2029 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

2030 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

H&P/T 2,048,855 629,716 2,678,571 4,008,700 725,052 4,733,752 408,570 296,305 1,149,933 

7 - Year Hist Avg (A-12) 30,389 12,037 42,426 57,680 13,658 71,337 6,178 4,145 15,965 

Projected Del. (A-2ba) 273,500 108,337 381,837 519,116 122,918 642,034 55,599 37,301 143,688 

Schedule A-13 

Page 12 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

FRIANT-KERN CANAL FRIANT (FKC) HIDDEN UNIT 

TRI-VALLEY 

WD 

CLASS 1 

TULARE

 ID

 CLASS 1 

TULARE TULARE

ID ID 

CLASS 2 TOTAL 

FKC 

TOTAL 

CLASS 1 

FKC 

TOTAL 

CLASS 2 

FKC 

TOTAL 

MADERA 

ID -HU 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

-

9 

75 

119 

604 

461 

135 

57 

57 

57 

57 

57 

57 

57 

57 

57 

57 

59,218 

6,147 

24,469 

34,569 

33,553 

24,552 

25,114 

35,860 

29,659 

21,435 

36,827 

23,337 

16,621 

53,569 

891 

40,640 

8,137 

21,297 

30,566 

73,323 

28,038 

40,906 

31,334 

34,213 

19,507 

26,506 

19,088 

32,462 

28,094 

57,564 

5,088 

33,341 

21,975 

6,455 

-

22,759 

21,564 

34,164 

33,341 

18,459 

19,535 

19,535 

19,535 

19,535 

19,535 

19,535 

19,535 

19,535 

19,535 

19,535 

5,596 

169,422 

141,000 

57,810 

15,820 

148,224 

2,820 

-

-

-

-

-

126,900 

-

63,463 

163,006 

75,946 

24,316 

-

85,594 

6,464 

8,921 

40,206 

30,931 

115,677 

69,755 

-

7,050 

39,881 

71,829 

18,289 

7,211 

-

-

-

10,061 

3,257 

18,426 

67,637 

1,699 

14,440 

14,440 

14,440 

14,440 

14,440 

14,440 

14,440 

14,440 

14,440 

14,440 

64,814 

175,569 

165,469 

92,379 

49,373 

172,776 

27,934 

35,860 

29,659 

21,435 

36,827 

23,337 

143,521 

53,569 

64,354 

203,646 

84,083 

45,613 

30,566 

158,917 

34,502 

49,827 

71,540 

65,144 

135,184 

96,261 

19,088 

39,512 

67,975 

129,393 

23,377 

40,552 

21,975 

6,455 

-

32,820 

24,821 

52,590 

100,978 

20,158 

33,975 

33,975 

33,975 

33,975 

33,975 

33,975 

33,975 

33,975 

33,975 

33,975 

782,139 

439,482 

533,329 

791,945 

702,046 

440,410 

642,322 

572,438 

569,871 

437,209 

563,217 

613,420 

515,815 

654,259 

264,894 

739,850 

537,646 

350,089 

632,812 

817,245 

627,515 

593,868 

549,912 

669,703 

546,647 

532,375 

457,136 

553,214 

563,897 

615,796 

426,116 

570,373 

422,685 

84,027 

17,290 

354,875 

428,857 

634,691 

494,744 

539,329 

364,687 

364,687 

364,687 

364,687 

364,687 

364,687 

364,687 

364,687 

364,687 

364,687 

60,103 

1,231,984 

1,020,640 

466,357 

107,982 

1,087,855 

19,853 

-

-

-

-

-

905,130 

23,390 

691,686 

926,018 

592,630 

158,910 

185,153 

449,347 

47,391 

99,821 

246,436 

93,333 

667,677 

467,813 

16,717 

51,454 

235,584 

584,056 

401,074 

28,732 

1,594 

2,505 

-

75,443 

396,801 

142,042 

638,261 

-19,960 

176,442 

176,442 

176,442 

176,442 

176,442 

176,442 

176,442 

176,442 

176,442 

176,442 

842,242 

1,671,466 

1,553,969 

1,258,302 

810,028 

1,528,265 

662,175 

572,438 

569,871 

437,209 

563,217 

613,420 

1,420,945 

677,649 

956,580 

1,665,868 

1,130,276 

508,999 

817,965 

1,266,592 

674,906 

693,688 

796,348 

763,036 

1,214,324 

1,000,188 

473,853 

604,668 

799,481 

1,199,851 

827,190 

599,105 

424,279 

86,532 

17,290 

430,318 

825,658 

776,733 

1,133,005 

519,369 

541,129 

541,129 

541,129 

541,129 

541,129 

541,129 

541,129 

541,129 

541,129 

541,129 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

24,000 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

1,974 

57 

514 

1,309,988 

19,535 

175,811 

1,741,611 

14,440 

129,960 

3,051,599 

33,975 

305,771 

24,930,359 

364,687 

3,282,184 

13,868,229 38,798,588 

176,442 541,129 

1,587,976 4,870,160 

1,200,000 

24,000 

216,000 

Schedule A-13 

Page 13 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

MADERA CANAL (MC) 

CHOWCHILLA 

WD - MC

 CLASS 1 

CHOWCHILLA

 WD - MC

 CLASS 2 

CHOWCHILLA 

WD - MC

 TOTAL 

MADERA MADERA 

 ID - MC ID - MC

CLASS 1 CLASS 2 

MADERA 

ID - MC 

TOTAL 

MC 

TOTAL

 CLASS 1 

MC 

TOTAL 

CLASS 2 

MC 

TOTAL 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

71,804 

36,013 

73,720 

47,144 

63,123 

33,718 

76,475 

43,020 

54,002 

38,739 

55,044 

45,650 

33,664 

73,117 

-

65,924 

61,669 

47,154 

76,220 

51,612 

58,953 

55,073 

54,511 

55,000 

49,731 

45,211 

50,514 

55,159 

55,135 

42,899 

43,251 

52,185 

37,184 

2,076 

-

44,010 

46,792 

56,705 

43,666 

49,310 

34,651 

34,651 

34,651 

34,651 

34,651 

34,651 

34,651 

34,651 

34,651 

34,651 

9,638 

184,000 

160,000 

76,800 

12,966 

174,400 

-

-

-

-

-

-

144,000 

-

44,314 

207,719 

82,288 

14,865 

34,574 

64,814 

4,800 

14,538 

33,812 

13,991 

73,057 

61,481 

-

8,000 

39,990 

98,674 

38,547 

3,209 

-

-

-

11,417 

30,347 

14,820 

66,174 

2,405 

17,880 

17,880 

17,880 

17,880 

17,880 

17,880 

17,880 

17,880 

17,880 

17,880 

81,442 

220,013 

233,720 

123,944 

76,089 

208,118 

76,475 

43,020 

54,002 

38,739 

55,044 

45,650 

177,664 

73,117 

44,314 

273,643 

143,957 

62,019 

110,794 

116,426 

63,753 

69,611 

88,323 

68,991 

122,788 

106,692 

50,514 

63,159 

95,125 

141,573 

81,798 

55,394 

37,184 

2,076 

-

55,427 

77,139 

71,525 

109,840 

51,715 

52,532 

52,532 

52,532 

52,532 

52,532 

52,532 

52,532 

52,532 

52,532 

52,532 

116,315 

55,599 

78,499 

116,115 

90,717 

65,782 

98,481 

78,357 

89,770 

60,084 

85,089 

70,549 

43,800 

124,760 

12,447 

118,420 

69,107 

74,834 

89,171 

70,571 

104,397 

89,142 

69,821 

103,932 

38,955 

35,788 

115,033 

85,282 

72,794 

78,616 

40,579 

95,509 

43,059 

14,758 

1,509 

63,750 

56,992 

99,896 

62,168 

84,878 

54,850 

54,850 

54,850 

54,850 

54,850 

54,850 

54,850 

54,850 

54,850 

54,850 

13,344 

215,760 

186,000 

89,222 

46,310 

196,219 

-

-

-

-

-

-

167,400 

-

158,253 

134,506 

102,217 

18,500 

37,947 

60,789 

16,092 

17,012 

44,612 

14,880 

24,318 

19,937 

-

9,300 

33,461 

92,501 

56,434 

229 

-

-

-

13,272 

18,072 

24,501 

38,116 

1,406 

13,624 

13,624 

13,624 

13,624 

13,624 

13,624 

13,624 

13,624 

13,624 

13,624 

129,659 

271,359 

264,499 

205,337 

137,027 

262,001 

98,481 

78,357 

89,770 

60,084 

85,089 

70,549 

211,200 

124,760 

170,700 

252,926 

171,324 

93,334 

127,118 

131,360 

120,489 

106,154 

114,433 

118,812 

63,273 

55,725 

115,033 

94,582 

106,255 

171,117 

97,013 

95,738 

43,059 

14,758 

1,509 

77,022 

75,064 

124,397 

100,284 

86,284 

68,474 

68,474 

68,474 

68,474 

68,474 

68,474 

68,474 

68,474 

68,474 

68,474 

188,119 

91,612 

152,219 

163,259 

153,840 

99,500 

174,956 

121,377 

143,772 

98,823 

140,133 

116,199 

77,464 

197,877 

12,447 

184,344 

130,776 

121,988 

165,391 

122,183 

163,350 

144,215 

124,332 

158,932 

88,686 

80,999 

165,547 

140,441 

127,929 

121,515 

83,830 

147,694 

80,243 

16,834 

1,509 

107,760 

103,784 

156,601 

105,834 

134,188 

89,501 

89,501 

89,501 

89,501 

89,501 

89,501 

89,501 

89,501 

89,501 

89,501 

22,982 

399,760 

346,000 

166,022 

59,276 

370,619 

-

-

-

-

-

-

311,400 

-

202,567 

342,225 

184,505 

33,365 

72,521 

125,603 

20,892 

31,550 

78,424 

28,871 

97,375 

81,418 

0 

17,300 

73,451 

191,175 

94,981 

3,438 

-

-

-

24,689 

48,419 

39,321 

104,290 

3,811 

31,504 

31,504 

31,504 

31,504 

31,504 

31,504 

31,504 

31,504 

31,504 

31,504 

211,101 

491,372 

498,219 

329,281 

213,116 

470,119 

174,956 

121,377 

143,772 

98,823 

140,133 

116,199 

388,864 

197,877 

215,014 

526,569 

315,281 

155,353 

237,912 

247,786 

184,242 

175,765 

202,756 

187,803 

186,061 

162,417 

165,547 

157,741 

201,380 

312,690 

178,811 

151,132 

80,243 

16,834 

1,509 

132,449 

152,203 

195,922 

210,124 

137,999 

121,006 

121,006 

121,006 

121,006 

121,006 

121,006 

121,006 

121,006 

121,006 

121,006 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

2,291,690 

34,651 

311,862 

1,904,444 

17,880 

160,924 

4,196,134 

52,532 

472,785 

3,513,826 

54,850 

493,651 

1,986,849 

13,624 

122,615 

5,500,675 5,805,516 3,891,293 9,696,809 

68,474 89,501 31,504 121,006 

616,266 805,513 283,539 1,089,051 

Schedule A-13 

Page 14 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

NEW MELONES D&R SACRAMENTO RIVER - SHASTA 

CENTRAL STOCKTON- TOTAL ANDERSON- DANIELL, DRISCOLL GJERMANN, LEVIATHAN REDDING TOTAL 

SAN JOAQUIN EAST COTTONWOOD H & B STRAWBERRY H INC RANCHERIA 

WCD WD ID 

1981 - - - 10,000 5 490 4 - 84 10,583 

1982 - - - 10,000 6 160 4 - 40 10,210 

1983 1,500 - 1,500 10,000 13 490 10 3,105 128 13,746 

1984 86 - 86 10,000 7 490 4 345 - 10,846 

1985 - - - 10,000 7 490 4 345 - 10,846 

1986 - - - 10,000 5 490 4 345 37 10,881 

1987 - - - 10,000 6 160 5 160 - 10,331 

1988 - - - 10,000 4 160 5 160 40 10,369 

1989 - - - - 6 490 4 345 102 947 

1990 - - - 11,448 20 820 12 - 172 12,472 

1991 - - - 16,052 4 105 - 604 74 16,839 

1992 - - - 7,500 2 308 1 259 29 8,099 

1993 - - - 10,000 2 323 2 345 26 10,698 

1994 - - - - 8 - 8 345 191 552 

1995 4,659 4,031 8,690 7,500 5 - 4 283 - 7,792 

1996 17,288 3,752 21,040 10,000 4 - 4 283 - 10,291 

1997 24,155 4,385 28,540 10,000 5 31 4 116 - 10,156 

1998 18,812 2,970 21,782 10,000 5 - 4 116 - 10,125 

1999 40,418 5,662 46,080 10,000 - - 4 116 - 10,120 

2000 29,041 4,623 33,664 10,997 - 28 4 116 - 11,145 

2001 26,272 2,326 28,598 17,733 - 0 4 116 - 17,853 

2002 7,504 1,080 8,584 2,169 - 12 4 345 - 2,530 

2003 11,501 850 12,351 10,034 - 12 0 116 - 10,162 

2004 13,605 757 14,362 10,000 - - 4 116 - 10,120 

2005 27,224 3,456 30,680 2,599 - 25 4 116 - 2,744 

2006 34,531 5,030 39,561 2,386 - 31 2 116 - 2,535 

2007 44,933 4,923 49,856 525 - 93 4 116 - 738 

2008 36,554 330 36,884 9,510 - 10 4 116 - 9,640 

2009 30,701 1,955 32,656 1,385 - 15 4 121 - 1,525 

2010 31,508 10,263 41,771 - - 61 4 123 - 188 

2011 28,111 12,536 40,647 2,800 - 15 4 122 - 2,941 

2012 33,529 6,846 40,375 2,900 - 15 4 123 - 3,042 

2013 34,724 6,381 41,105 5,264 - - 4 123 - 5,391 

2014 35,692 8,702 44,394 1,491 - - - 122 - 1,613 

2015 1,096 1,845 2,941 2,567 - - - 122 - 2,689 

2016 - - - 1,865 - - 4 285 - 2,154 

2017 29,088 3,652 32,740 3,036 - - 4 285 - 3,325 

2018 1,082 9,305 10,387 3,140 - - 0 285 - 3,425 

2019 18,406 3,809 22,215 2,860 - - 6 285 - 3,151 

2020 28,563 5,851 34,414 1,464 - - 4 259 - 1,727 

2021 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2022 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2023 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2024 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2025 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2026 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2027 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2028 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2029 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

2030 16,275 4,738 21,013 2,346 1 70 3 235 19 2,674 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

773,336 

16,275 

146,478 

162,697 

4,738 

42,639 

936,033 

21,013 

189,117 

290,686 

2,346 

21,115 

124 

1 

9 

6,024 

70 

630 

181 

3 

23 

13,147 

235 

2,112 

1,116 

19 

174 

311,278 

2,674 

24,063 

Schedule A-13 

Page 15 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS 

YEAR 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

ANDERSON, ANDERSON, ANDREOTTI, B & D FAMILY BABER, BUTLER, BUTTE BYRD, CACHIL DEHE CANAL CARTER CHARTER, M 

A R & J A/ET AL PARTNERSHI J/ET AL DIANE CREEK A & OSBORNE, J BAND OF FARMS MWC 

P * FARMS INC WINTUN 

13 

13 

13 

13 

14 

13 

14 

14 

14 

14 

3 

11 

24 

24 

-

-

-

-

-

-

-

-

-

-

17 

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6 

6 

6 

6 

6 

6 

6 

6 

6 

6 

278 3,717 62,910 939 116,803 11,311 14,742 8,040 4,533 12,953 28,334 4,776 

6 33 927 22 2,258 227 309 122 93 259 476 114 

58 294 8,342 201 20,326 2,040 2,777 1,101 836 2,331 4,281 1,027 

75 

75 

75 

75 

-

851 

74 

81 

76 

74 

70 

60 

75 

77 

75 

75 

74 

76 

75 

75 

75 

75 

75 

75 

75 

75 

75 

74 

74 

75 

75 

75 

75 

47 

32 

75 

75 

0 

0 

0 

33 

33 

33 

33 

33 

33 

33 

33 

33 

33 

2,684 

1,864 

367 

1,851 

1,611 

948 

2,068 

1,719 

1,148 

1,972 

1,045 

1,295 

604 

956 

2,324 

858 

1,108 

1,703 

2,208 

1,329 

2,380 

266 

2,479 

1,556 

984 

1,258 

1,815 

1,317 

783 

1,396 

1,532 

427 

1,298 

782 

241 

329 

841 

2,295 

1,215 

785 

927 

927 

927 

927 

927 

927 

927 

927 

927 

927 

48 

-

-

22 

-

-

-

22 

22 

22 

34 

8 

-2 

24 

24 

-

24 

24 

-

24 

-

24 

24 

24 

24 

24 

24 

24 

24 

24 

24 

-

24 

18 

18 

24 

24 

24 

24 

24 

22 

22 

22 

22 

22 

22 

22 

22 

22 

22 

2,680 251 81 207 

2,031 194 80 233 

3,120 124 83 178 

2,614 224 81 93 

2,646 199 61 256 

1,810 199 27 197 

2,346 199 81 147 

- 199 81 200 

4,287 232 81 200 

1,157 159 63 200 

3,359 366 94 200 

1,337 -13 -137 150 

1,578 238 89 150 

2,630 234 989 200 

1,934 234 431 150 

2,756 206 421 200 

2,329 232 421 200 

2,920 234 256 200 

2,413 264 419 200 

2,259 234 427 200 

4,102 234 419 200 

630 205 419 200 

2,630 234 419 200 

2,958 264 418 200 

2,461 264 348 275 

1,814 264 419 75 

2,655 264 419 176 

1,955 264 419 124 

3,546 260 419 150 

2,278 248 419 287 

1,874 252 411 24 

2,015 244 419 193 

3,286 252 419 96 

1,329 189 - 150 

1,602 197 71 56 

3,179 252 419 37 

1,099 256 419 120 

3,474 252 419 143 

2,237 177 419 350 

2,889 264 413 0 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

2,258 227 309 122 

100 

100 

-

100 

100 

100 

-

100 

57 

74 

322 

-174 

100 

75 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

100 

75 

75 

100 

100 

100 

100 

100 

93 

93 

93 

93 

93 

93 

93 

93 

93 

93 

300 

300 

300 

287 

313 

300 

300 

300 

300 

300 

-

225 

285 

212 

283 

79 

429 

137 

330 

270 

508 

257 

201 

234 

471 

54 

277 

173 

262 

188 

225 

225 

225 

388 

225 

-

225 

225 

225 

525 

259 

259 

259 

259 

259 

259 

259 

259 

259 

259 

592 

672 

80 

1,264 

752 

599 

745 

672 

672 

592 

524 

678 

478 

323 

347 

650 

818 

1,104 

640 

672 

-

892 

610 

956 

993 

458 

368 

728 

604 

216 

489 

804 

255 

447 

563 

142 

393 

895 

413 

477 

476 

476 

476 

476 

476 

476 

476 

476 

476 

476 

122 

406 

63 

-

117 

-

29 

-

125 

123 

107 

67 

44 

-

117 

66 

117 

-

120 

117 

117 

-

-

117 

119 

-

117 

60 

81 

120 

120 

135 

110 

101 

101 

112 

125 

125 

125 

110 

114 

114 

114 

114 

114 

114 

114 

114 

114 

114 

Schedule A-13 

Page 16 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR CHURKIN, CONAWAY COUNTY OF CUMMINGS, W DRIVER, DRIVER, DRIVER, DRIVER, DYER, J EASTSIDE EHRKE A & B 

M JR & C CONSV SACRAMENTO GARY/ET J & C GREGORY W/ ET AL & MWC 

GRP AL TRUSTEES WING, J 

1981 - 671 230 48 22 35 14 106 198 829 131 

1982 - 673 230 106 - 80 14 106 198 934 130 

1983 - 676 133 120 22 66 14 106 - 334 0 

1984 54 588 280 55 22 66 - - 113 634 131 

1985 109 672 230 120 22 35 28 212 - 624 146 

1986 55 857 230 111 22 35 - - - 644 131 

1987 55 567 230 111 22 35 28 212 170 634 116 

1988 55 1,010 219 63 22 35 - - - 634 146 

1989 55 309 202 6 22 80 14 106 - 626 131 

1990 55 697 173 91 18 60 - - - 218 120 

1991 - - 148 20 40 34 - - - 788 116 

1992 42 504 133 83 17 37 - - 255 611 124 

1993 -1 1,102 138 111 1 - - - - -135 -

1994 11 576 156 47 - 37 - - - 744 119 

1995 - 2 - 60 - 80 - - - - 131 

1996 - 672 285 60 - 17 - - 340 1,318 131 

1997 - 672 92 111 - 10 - - - 634 -

1998 - 672 - 61 - 77 - - - 634 276 

1999 - 672 18 61 - 90 - - 113 430 147 

2000 - 672 - 61 - 42 - - - 466 131 

2001 - 672 - 181 - 42 - - - 420 -

2002 - 672 - 47 - 46 - - - 611 262 

2003 - 672 - 61 - 46 - - - 656 160 

2004 - 672 - 108 - 90 - - 113 398 131 

2005 48 1,264 - 113 - 138 14 106 - 629 169 

2006 49 385 - 47 - - - - 60 579 131 

2007 48 711 - 58 - 90 - - 111 499 -

2008 49 12 - 109 - 86 2 1 204 632 131 

2009 49 1,332 - 99 - - - - 337 471 160 

2010 48 670 - 104 - - - - 196 487 131 

2011 48 958 - 102 - - - - 249 72 131 

2012 48 384 - 103 - - - - 340 603 131 

2013 49 592 - 103 - - - - 340 739 131 

2014 - 584 - 50 - 8 - - 17 84 112 

2015 34 - - 50 - 8 - - 229 292 10 

2016 49 287 - 102 - 67 - - 225 509 181 

2017 49 521 - 102 - 67 - - 85 328 131 

2018 48 504 - 103 - 67 - - 198 515 131 

2019 48 792 - 103 - 67 - - 198 379 131 

2020 48 288 - 103 - 67 - - 198 587 131 

2021 39 425 33 88 3 50 2 15 164 385 118 

2022 39 425 33 88 3 50 2 15 164 385 118 

2023 39 425 33 88 3 50 2 15 164 385 118 

2024 39 425 33 88 3 50 2 15 164 385 118 

2025 39 425 33 88 3 50 2 15 164 385 118 

2026 39 425 33 88 3 50 2 15 164 385 118 

2027 39 425 33 88 3 50 2 15 164 385 118 

2028 39 425 33 88 3 50 2 15 164 385 118 

2029 39 425 33 88 3 50 2 15 164 385 118 

2030 39 425 33 88 3 50 2 15 164 385 118 

H&P/T 1,596 28,487 3,456 4,230 283 2,341 148 1,106 6,130 24,940 6,033 

7 - Year Hist Avg (A-12) 39 425 33 88 3 50 2 15 164 385 118 

Projected Del. (A-2ba) 355 3,826 296 788 28 451 18 136 1,479 3,464 1,063 

Schedule A-13 

Page 17 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR EMPIRE GROUP, FEATHER FEDORA, GILLASPY, GIOVANNETTI, GIUSTI, GLENN- GREEN GRIFFIN, HALE, J/

 LLC WD S/ W B & M R & S COLUSA ID VALLEY J/ MARKS, A 

TAYLOR, CORP PRATER 

W 

1981 36 24,446 7 87 50 760 119,073 135 1,150 28 

1982 47 21,356 20 87 - 760 107,131 298 701 27 

1983 18 15,153 20 63 50 760 106,300 184 1,509 28 

1984 62 27,298 20 62 50 760 106,500 196 1,240 28 

1985 36 15,228 20 87 50 310 106,460 220 840 0 

1986 24 17,585 1 13 41 760 164,343 240 1,253 28 

1987 56 17,263 20 - 50 760 101,277 37 1,069 15 

1988 32 14,522 - 87 25 760 106,201 370 1,378 28 

1989 52 14,238 20 80 50 760 105,163 136 1,056 28 

1990 28 8,902 15 65 37 760 80,000 233 1,166 26 

1991 38 18,997 3 91 12 1,188 103,750 222 936 10 

1992 34 4,868 25 39 63 -210 87,017 90 825 36 

1993 - 14,447 20 65 37 500 16,801 278 553 28 

1994 40 8,613 15 65 37 500 44,953 192 160 28 

1995 20 9,417 - - 50 760 105,000 118 1,150 28 

1996 40 8,004 20 87 50 678 110,764 210 1,651 28 

1997 40 9,245 20 87 50 678 111,552 58 913 28 

1998 40 9,081 20 90 50 500 125,889 396 1,220 28 

1999 40 11,679 20 90 50 675 126,340 170 1,172 28 

2000 40 11,438 20 77 50 575 99,826 324 635 28 

2001 40 8,438 20 77 50 760 112,536 210 1,650 28 

2002 40 9,640 20 0 50 760 90,207 210 1,378 28 

2003 40 8,414 40 35 50 760 129,764 - 426 30 

2004 40 3,510 20 - 50 760 75,505 227 1,145 30 

2005 54 6,789 6 84 50 655 140,154 - 1,333 30 

2006 53 2,847 - - 50 675 77,144 368 1,450 30 

2007 14 11,870 - 77 50 683 54,058 86 151 30 

2008 16 7,094 - - 50 675 112,387 72 1,185 30 

2009 14 5,179 20 59 50 675 95,578 226 1,488 30 

2010 11 4,886 - 90 50 675 94,275 214 874 30 

2011 - 5,385 - 0 50 675 79,778 296 691 30 

2012 - 4,871 - 77 50 675 90,271 0 973 30 

2013 11 4,890 - 84 50 675 73,298 186 820 30 

2014 - - 15 68 - 570 57,636 130 290 -

2015 - - - 68 38 570 60,886 42 602 -

2016 - 3,131 - 84 50 213 65,986 69 144 -

2017 - 3,584 - 84 50 213 79,069 88 1,170 -

2018 - 3,767 - 82 50 503 63,664 158 597 -

2019 - 4,087 - 0 50 275 95,306 158 1,396 -

2020 - 4,166 - 68 37 275 55,859 158 356 -

2021 2 2,676 3 65 39 374 68,344 115 651 4 

2022 2 2,676 3 65 39 374 68,344 115 651 4 

2023 2 2,676 3 65 39 374 68,344 115 651 4 

2024 2 2,676 3 65 39 374 68,344 115 651 4 

2025 2 2,676 3 65 39 374 68,344 115 651 4 

2026 2 2,676 3 65 39 374 68,344 115 651 4 

2027 2 2,676 3 65 39 374 68,344 115 651 4 

2028 2 2,676 3 65 39 374 68,344 115 651 4 

2029 2 2,676 3 65 39 374 68,344 115 651 4 

2030 2 2,676 3 65 39 374 68,344 115 651 4 

H&P/T 1,078 411,092 476 3,008 2,170 28,457 4,421,138 8,152 45,203 935 

7 - Year Hist Avg (A-12) 2 2,676 3 65 39 374 68,344 115 651 4 

Projected Del. (A-2ba) 21 24,088 26 584 354 3,367 615,093 1,032 5,856 39 

Schedule A-13 

Page 18 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR HATFIELD, HEIDRICK & HEIDRICK, M HOWALD JAEGER, JANSEN, KARY, C KING, KING, L KLSY,

 R & B McGINNIS FARMS INC W & P P & S BEN LLC 

PROPERTIES 

ASSIGNMENT * 

1981 15 - 94 1,322 433 36 469 7 13 35 

1982 12 - 94 1,144 433 36 460 6 11 71 

1983 8 - 15 1,605 203 36 - 2 3 -

1984 14 - 94 1,249 320 36 - 10 18 71 

1985 12 - 39 1,897 281 - - 6 11 150 

1986 12 - 76 - 281 - - 11 21 -

1987 12 - 47 1,433 281 33 378 7 13 -

1988 12 - 28 1,133 320 38 267 7 13 -

1989 14 - 56 1,408 320 - 176 - - -

1990 10 - 27 1,166 342 - 240 7 13 -

1991 22 - 29 1,972 1,498 20 748 8 15 -

1992 -1 - 66 969 -793 40 -77 2 3 -

1993 14 - 94 941 346 39 239 3 6 -

1994 14 - 71 228 346 39 317 7 13 -

1995 14 - 22 1,410 267 39 300 5 10 -

1996 13 - 76 1,589 433 39 276 8 15 -

1997 14 - 94 1,250 346 39 184 6 7 -

1998 14 - 16 1,661 - 39 442 6 8 -

1999 16 - 94 1,204 - 39 224 6 6 -

2000 14 - 94 1,450 - 39 402 - 2 -

2001 14 158 78 1,934 - - 222 - - -

2002 12 - 78 1,009 - 40 458 - 1 -

2003 14 158 61 1,197 - 33 224 3 15 -

2004 16 - 34 1,665 - 36 780 1 53 -

2005 16 - - 2,121 - - 188 - 12 -

2006 16 - 41 1,170 - 40 210 - - -

2007 16 - 43 361 - - 402 1 15 -

2008 16 - 12 1,025 - 40 451 - 13 74 

2009 14 39 94 1,683 - - 401 - - -

2010 14 - 46 1,578 - 39 186 - - 90 

2011 - 85 - 443 - 39 307 - - 90 

2012 28 - 61 1,392 - 40 171 - - -

2013 14 - 24 886 - 40 178 - - 90 

2014 - - - 770 - 30 345 - - 68 

2015 12 - - 513 - 30 - - - 68 

2016 14 - 57 527 - 39 - - - -

2017 14 - - 777 - 40 - - - -

2018 14 - 68 1,243 - 40 - - - 90 

2019 14 - 60 1,429 - 40 - - - 90 

2020 14 - 57 602 - 40 178 - - 90 

2021 12 29 35 837 69 37 75 1 2 58 

2022 12 29 35 837 69 37 75 1 2 58 

2023 12 29 35 837 69 37 75 1 2 58 

2024 12 29 35 837 69 37 75 1 2 58 

2025 12 29 35 837 69 37 75 1 2 58 

2026 12 29 35 837 69 37 75 1 2 58 

2027 12 29 35 837 69 37 75 1 2 58 

2028 12 29 35 837 69 37 75 1 2 58 

2029 12 29 35 837 69 37 75 1 2 58 

2030 12 29 35 837 69 37 75 1 2 58 

H&P/T 645 726 2,386 55,729 6,350 1,563 10,493 130 330 1,657 

7 - Year Hist Avg (A-12) 12 29 35 837 69 37 75 1 2 58 

Projected Del. (A-2ba) 105 257 311 7,536 624 333 672 9 17 522 

Schedule A-13 

Page 19 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR KNIGHTS KNIGHTS LAUPPE ALAN, LAUPPE, LAUPPE B LEONARD, LOCKETT, LOMO CS LONON, M C M MAXWELL MCCLATCHY' MERIDIAN 

LANDING LANDING JOHNSON, J & B ET UX B & K (ATP) JAMES W & J & M PROPERTIES ID PARTNERS FARMS WC 

INVESTORS PROPERTIES LAUPPE, W * MICHELI, J 

* 

1981 1,296 20 - 61 52 30 56 239 439 623 6,148 45 12,000 

1982 392 20 - 56 48 30 38 1,007 439 631 6,000 30 12,000 

1983 903 20 - 61 52 22 60 1,507 253 297 5,770 30 11,723 

1984 1,580 20 - 61 52 12 45 1,766 439 859 5,342 36 11,116 

1985 611 20 - 95 82 30 35 242 220 645 4,888 22 11,810 

1986 1,478 20 - 95 82 29 59 630 - 639 5,000 16 12,602 

1987 232 18 - 47 40 10 51 809 85 475 3,000 - 12,688 

1988 752 - - 47 40 19 47 664 203 255 8,000 27 12,023 

1989 1,175 18 - 71 60 25 28 633 338 685 4,000 28 11,509 

1990 745 20 - 52 44 30 47 1,029 85 585 6,000 23 7,959 

1991 1,144 3 - 57 49 40 48 291 172 670 9,357 4 12,070 

1992 1,368 27 - 9 8 5 42 973 167 286 2,743 39 10,334 

1993 - 20 - 52 44 15 17 221 433 398 8,900 24 7,683 

1994 960 15 - 47 40 23 5 507 228 610 4,500 23 12,681 

1995 720 20 - 108 92 4 11 384 198 458 10,201 30 5,861 

1996 960 20 - 47 40 4 40 318 232 610 6,299 30 11,034 

1997 960 20 23 104 90 29 75 698 - 610 5,773 30 11,859 

1998 960 20 21 143 123 14 88 700 668 697 5,447 30 15,002 

1999 1,498 20 2 86 74 18 -242 1,116 - 597 7,415 30 12,137 

2000 452 20 19 95 82 30 84 853 638 539 5,525 30 13,155 

2001 1,890 40 19 88 76 5 10 569 440 607 6,479 30 13,369 

2002 - 40 19 95 82 12 47 262 440 612 1,361 30 8,915 

2003 960 20 - 88 76 5 47 1,219 169 608 6,000 30 12,799 

2004 1,051 11 14 88 76 9 47 181 440 770 5,999 30 12,395 

2005 869 14 - 81 69 19 92 784 208 567 8,056 30 13,933 

2006 720 20 - 81 69 30 47 966 440 746 3,747 30 9,374 

2007 720 18 - 95 82 30 47 55 95 161 8,966 - 5,130 

2008 720 20 - 78 99 30 47 470 337 930 4,857 30 12,449 

2009 929 20 - 99 78 30 47 555 322 375 5,143 30 8,958 

2010 1,063 20 - 78 99 30 47 555 198 336 5,000 30 9,490 

2011 501 20 - 78 99 - 47 596 338 433 5,000 8 10,463 

2012 723 - - 78 - - 47 445 440 501 4,500 17 10,000 

2013 793 20 - 78 99 - 47 474 440 415 6,000 30 10,655 

2014 311 15 5 78 90 - 16 525 330 352 - - 4,043 

2015 - 15 - 78 99 - 35 - 330 301 1,487 - 2,229 

2016 66 20 - 78 99 - 47 298 425 254 6,000 30 8,563 

2017 839 20 - 78 63 - 47 597 425 366 4,500 30 7,750 

2018 883 20 - 87 90 - 47 619 425 703 4,500 30 9,163 

2019 395 20 - 87 90 - 47 488 425 466 4,500 30 7,743 

2020 700 20 - 87 90 - 47 558 423 528 6,000 30 10,044 

2021 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2022 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2023 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2024 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2025 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2026 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2027 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2028 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2029 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

2030 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

H&P/T 36,882 940 129 3,892 3,705 661 1,950 29,210 16,303 25,443 256,956 1,216 485,475 

7 - Year Hist Avg (A-12) 456 19 1 82 89 4 41 441 398 424 3,855 21 7,076 

Projected Del. (A-2ba) 4,107 167 6 737 798 39 368 3,966 3,578 3,819 34,698 193 63,688 

Schedule A-13 

Page 20 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR MICKE, MOREHEAD, MUNSON, NATOMAS NATOMAS NELSON, O'BRIEN, ODYSSEUS OJI BROS OJI, 

 D & N J/ ET UX J & D BASIN CENTRAL T & H J & F FARMS FARM INC. M/ET AL 

CONSERV MWC PRTNRSHP 

1981 19 70 66 22,000 98 346 407 2,603 1,667 

1982 19 76 70 34,943 - 232 117 1,709 890 

1983 20 75 71 10,100 98 370 410 1,808 1,730 

1984 20 76 71 22,000 - 280 407 1,587 1,310 

1985 20 76 130 22,000 98 218 410 1,998 1,059 

1986 20 76 130 22,000 57 365 - 1,722 1,561 

1987 10 76 177 22,000 - 311 820 2,242 751 

1988 - 76 212 22,000 68 287 1,741 1,422 1,515 

1989 - 76 248 22,000 91 172 410 1,206 354 

1990 - 76 186 10,337 73 289 - 2,078 1,400 

1991 - - 329 28,163 - 296 1,044 1,639 1,669 

1992 1 - 55 16,500 - 259 -428 1,534 1,041 

1993 - 76 195 13,288 91 105 410 1,038 476 

1994 - - 133 25,212 73 32 410 2,663 1,429 

1995 - - 177 10,267 98 71 410 443 364 

1996 - - 177 31,385 98 249 410 1,482 1,310 

1997 - - 145 6,554 98 462 410 2,050 1,310 

1998 - - 177 26,347 98 543 - 2,475 1,310 

1999 - - 86 35,447 98 35 410 1,784 1,310 

2000 - - 196 7,385 - 532 410 2,024 1,310 

2001 - - 145 16,884 98 335 410 1,727 1,310 

2002 - - 145 29,634 - 109 410 2,140 1,310 

2003 - 280 - 100 31,437 98 337 410 1,946 1,310 

2004 - 140 - 269 16,055 98 421 410 2,346 2,466 

2005 - - - 269 30,524 - 183 410 1,591 1,304 

2006 - - - 269 43,694 98 322 410 1,751 1,395 

2007 - 140 - 269 13,808 98 63 410 1,600 1,276 

2008 - 140 - 269 21,329 98 293 410 1,567 990 

2009 - 140 - 269 22,755 98 165 410 1,184 694 

2010 - 140 - 87 11,707 98 242 410 1,454 1,420 

2011 - - - 87 14,038 98 244 410 1,918 1,149 

2012 - - - 87 21,775 98 238 410 1,211 996 

2013 - - - 87 19,824 98 239 410 1,631 1,081 

2014 - - - 87 16,603 74 129 308 612 -

2015 - 280 63 87 16,034 74 - 308 1,220 -

2016 - - 85 87 17,348 98 100 410 1,411 1,060 

2017 - 140 - 69 12,327 98 396 - 1,509 218 

2018 - 0 8 69 19,929 98 289 410 1,375 765 

2019 - 0 - 69 12,864 98 250 - 1,554 2,028 

2020 - 0 - 87 26,380 98 75 410 886 645 

2021 3 60 22 79 17,355 91 177 264 1,224 674 

2022 3 60 22 79 17,355 91 177 264 1,224 674 

2023 3 60 22 79 17,355 91 177 264 1,224 674 

2024 3 60 22 79 17,355 91 177 264 1,224 674 

2025 3 60 22 79 17,355 91 177 264 1,224 674 

2026 3 60 22 79 17,355 91 177 264 1,224 674 

2027 3 60 22 79 17,355 91 177 264 1,224 674 

2028 3 60 22 79 17,355 91 177 264 1,224 674 

2029 3 60 22 79 17,355 91 177 264 1,224 674 

2030 3 60 22 79 17,355 91 177 264 1,224 674 

H&P/T 156 2,000 1,208 6,731 998,427 3,864 11,652 18,021 78,379 51,920 

7 - Year Hist Avg (A-12) 3 60 22 79 17,355 91 177 264 1,224 674 

Projected Del. (A-2ba) 24 540 201 714 156,195 820 1,593 2,373 11,015 6,063 

Schedule A-13 

Page 21 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR PACIFIC PELGER PELGER PENNER, PLEASANT GRV PRINCETON- PROVIDENT QUAD-H- RECL DIST RECL DIST RECL DIST 

REALTY MWC ROAD R & L VRNA MWC CODORA- ID RANCHES INC # 108 #1000 #1004 

INC 1700, LLC GLENN ID 

1981 1,033 1,770 2,000 21 2,500 18,719 5,000 310 33,000 103 15,000 

1982 1,056 1,750 3,817 21 2,500 11,281 5,000 310 33,000 199 14,400 

1983 118 - 183 22 2,500 15,000 5,000 310 33,000 57 15,600 

1984 1,562 3,500 2,000 21 2,500 15,000 5,000 310 33,000 200 13,711 

1985 1,248 1,736 2,000 21 2,500 15,000 5,787 760 33,000 92 16,289 

1986 545 1,769 2,000 21 2,500 15,000 5,000 310 15,000 -1 15,000 

1987 1,407 1,454 2,000 21 2,500 15,000 5,000 310 33,000 74 15,000 

1988 976 2,041 2,000 21 2,500 15,000 5,000 310 43,829 200 15,000 

1989 976 500 2,000 21 2,500 15,000 5,000 - 27,171 200 15,000 

1990 896 1,538 848 16 2,500 12,600 2,000 235 13,000 - 15,000 

1991 812 2,347 1,362 6 1,622 13,500 6,375 897 47,750 - 15,134 

1992 1,088 1,387 2,790 25 2,128 11,400 4,125 -450 34,750 - 11,250 

1993 620 1,951 1,626 21 2,000 11,697 4,500 - 26,326 - 7,984 

1994 - 1,273 1,757 8 570 6,899 2,395 310 24,849 - 18,266 

1995 - 1,821 2,207 - 1,805 13,796 - 310 18,167 - 5,046 

1996 976 492 754 - 2,539 14,380 8,992 310 21,567 - 13,992 

1997 976 1,384 1,246 - 2,522 11,753 4,830 310 29,851 - 14,305 

1998 976 3,195 2,915 - 2,931 17,272 5,492 310 35,497 - 20,522 

1999 976 847 2,590 - 3,798 21,168 5,556 310 49,569 - 16,166 

2000 996 2,832 1,410 - 2,610 11,008 4,130 310 16,711 - 13,555 

2001 1,932 683 2,000 - 725 14,313 3,250 310 39,827 - 21,414 

2002 10 2,051 2,000 - 2,375 17,481 2,752 310 21,244 - 10,772 

2003 966 2,055 2,113 - 2,977 11,931 8,791 310 39,107 - 18,374 

2004 1,652 2,017 1,887 - 2,023 13,499 1,210 310 25,535 - 5,738 

2005 1,279 1,001 2,079 - 4,277 22,401 10,337 310 56,212 - 15,942 

2006 976 1,819 2,921 - 2,227 13,541 4,580 310 34,423 - 13,497 

2007 976 1,461 - - 1,533 14,800 3,385 310 4,640 - 9,973 

2008 976 1,265 3,500 - 2,217 15,000 3,071 310 49,499 - 11,038 

2009 976 238 2,000 - 2,500 14,540 5,725 310 20,917 - 13,659 

2010 976 2,873 1,806 - 2,500 14,428 4,500 260 24,078 - 15,000 

2011 976 1,273 2,000 - 2,500 12,485 3,372 310 13,865 - 10,639 

2012 976 1,386 1,744 - 2,500 13,000 3,756 310 26,677 - 10,659 

2013 976 859 2,216 - 1,501 11,782 4,201 310 31,430 - 11,585 

2014 646 1,362 100 - 2,846 2,789 40 233 4,769 - 4,617 

2015 805 1,612 2,135 - 1,489 6,457 - - 12,525 - 5,044 

2016 989 1,578 981 - 1,700 11,968 1,193 - 17,364 - 9,638 

2017 976 1,133 619 - 1,616 14,292 6,280 310 26,562 - 10,905 

2018 976 1,193 1,800 - 2,762 10,927 2,725 62 26,132 - 10,617 

2019 976 1,453 1,200 - 2,000 14,923 6,957 310 33,000 - 11,888 

2020 976 1,875 3,000 - 2,463 11,031 3,773 310 30,906 - 10,550 

2021 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2022 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2023 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2024 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2025 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2026 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2027 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2028 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2029 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

2030 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

H&P/T 46,291 77,354 87,656 296 113,507 645,471 204,034 12,737 1,356,832 1,300 608,139 

7 - Year Hist Avg (A-12) 906 1,458 1,405 3 2,125 10,341 2,995 175 21,608 18 9,037 

Projected Del. (A-2ba) 8,157 13,122 12,645 27 19,126 93,069 26,959 1,575 194,475 158 81,333 

Schedule A-13 

Page 22 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR REISCHE, REISCHE, RICHTER, RIVER ROBERTS RUBIO, SAEED SEAVER, C SUTTER SWENSON SYCAMORE 

E L H JR/ET GARDEN DITCH E & E F MWC FARMS MUTUAL 

AL FARMS CO. IRR CO WATER 

COMPANY 

1981 46 231 980 500 300 5 710 - 9,500 - 9,756 

1982 47 238 882 500 300 5 710 77 97,640 - 10,052 

1983 47 239 820 500 300 5 710 - 84,533 - 9,648 

1984 51 256 966 500 300 5 810 81 87,306 - 8,183 

1985 45 229 704 500 300 5 507 37 110,521 - 9,788 

1986 48 244 830 500 300 5 996 - 88,843 - 10,598 

1987 50 251 965 500 300 5 710 - 92,737 235 6,468 

1988 51 257 953 500 300 5 710 77 100,034 101 11,162 

1989 51 257 965 224 300 5 710 39 90,512 242 10,179 

1990 53 267 801 776 300 4 330 39 75,874 162 8,923 

1991 122 616 801 - - 3 912 66 83,284 221 9,884 

1992 -43 -215 107 375 225 5 515 12 82,484 70 8,560 

1993 41 205 1,049 200 - 5 17 - 69,813 141 9,800 

1994 3 14 486 675 461 4 1,236 - 95,998 155 6,596 

1995 43 219 966 - 364 4 7 270 68,243 - 4,197 

1996 37 188 705 500 - 3 710 -196 76,490 148 10,149 

1997 41 205 966 1,000 364 4 1,390 37 92,595 242 11,012 

1998 - - 716 500 307 - 30 37 104,259 - 11,226 

1999 2 13 966 - 464 - 710 37 107,131 64 10,079 

2000 2 13 716 924 153 - 710 0 102,464 79 8,404 

2001 2 13 977 76 212 5 1,093 37 32,945 325 9,388 

2002 2 13 495 500 600 3 1,009 37 105,391 325 10,828 

2003 2 13 977 500 300 5 30 37 119,879 187 7,412 

2004 53 267 977 500 - 3 1,390 37 110,532 325 12,684 

2005 47 235 423 500 600 3 455 - 65,431 325 11,899 

2006 - 14 1,130 750 600 3 618 - 56,500 325 9,134 

2007 15 - 490 21 300 3 579 - 56,467 325 8,983 

2008 - - 1,032 854 300 3 672 36 33,650 325 6,837 

2009 - - 1,022 500 300 3 690 36 45,658 325 10,109 

2010 - 124 691 - 300 3 417 37 61,942 325 3,476 

2011 - - 366 536 300 3 826 37 56,500 325 12,139 

2012 - - 1,134 214 300 3 690 - 47,314 - 8,785 

2013 - - 411 375 300 3 580 - 39,373 650 5,348 

2014 - - 726 375 - 3 - - 21,026 139 6,726 

2015 39 200 24 - 110 3 - - 19,615 238 5,996 

2016 - - 434 - 115 3 - - 26,775 325 6,367 

2017 - - 594 375 450 3 533 - 54,756 325 8,123 

2018 - - 943 472 300 3 533 - 27,606 325 8,140 

2019 - - 463 278 300 3 533 - 63,155 325 7,372 

2020 - - 836 875 300 3 634 - 27,414 244 9,038 

2021 8 29 574 339 225 3 319 39 34,335 274 7,395 

2022 8 29 574 339 225 3 319 39 34,335 274 7,395 

2023 8 29 574 339 225 3 319 39 34,335 274 7,395 

2024 8 29 574 339 225 3 319 39 34,335 274 7,395 

2025 8 29 574 339 225 3 319 39 34,335 274 7,395 

2026 8 29 574 339 225 3 319 39 34,335 274 7,395 

2027 8 29 574 339 225 3 319 39 34,335 274 7,395 

2028 8 29 574 339 225 3 319 39 34,335 274 7,395 

2029 8 29 574 339 225 3 319 39 34,335 274 7,395 

2030 8 29 574 339 225 3 319 39 34,335 274 7,395 

H&P/T 976 4,888 36,232 20,268 13,575 171 27,612 1,293 3,135,543 10,612 427,394 

7 - Year Hist Avg (A-12) 8 29 574 339 225 3 319 39 34,335 274 7,395 

Projected Del. (A-2ba) 68 257 5,169 3,054 2,025 27 2,871 347 309,018 2,470 66,551 

Schedule A-13 

Page 23 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

SACRAMENTO RIVER - WILLOWS CONTINUED 

YEAR T & P TARKE, S TISDALE VAN VAN VAN VAN WALLACE WALLACE, WISLER, YOCKEY, YOUNG, TOTAL 

FARMS IRR & RUITEN RUITEN RUITEN RUITEN J & J K TRUST J W TROY 

DRAIN CO BROS. BROS. BROS. BROS. 

1415L 520XL 0880S 880XR 

1981 608 1,105 2,000 - 765 301 195 320 27 - - 312,723 

1982 504 1,272 2,000 275 538 212 195 320 27 - - 389,007 

1983 541 629 2,000 275 538 212 26 229 27 - 16 340,296 

1984 462 959 2,000 275 538 212 195 123 27 - 8 373,735 

1985 425 1,309 1,633 208 448 176 60 320 27 - 8 384,307 

1986 452 762 2,367 - 625 246 60 312 27 - 8 402,767 

1987 469 954 2,000 243 454 179 195 107 27 - - 357,391 

1988 474 602 2,094 275 626 246 180 204 27 13 - 385,959 

1989 200 1,407 1,906 268 - - 180 271 27 13 8 351,581 

1990 415 969 2,000 - 702 276 45 320 27 10 - 271,203 

1991 314 883 1,500 - 489 193 17 430 27 26 16 383,483 

1992 201 719 1,500 - 310 122 28 49 10 -7 -2 296,790 

1993 191 560 500 - 382 150 56 164 27 13 8 212,824 

1994 167 917 2,165 206 404 159 143 240 - - 8 279,027 

1995 200 691 2,556 - 538 212 166 41 - - 4 276,692 

1996 35 1,169 1,052 275 538 212 - 41 - - 8 343,027 

1997 297 831 1,670 - 538 212 195 312 - - 8 342,378 

1998 101 1,000 2,347 252 538 212 11 146 - - - 413,629 

1999 200 1,000 2,326 275 538 212 60 187 - - 8 437,326 

2000 200 1,000 2,202 275 538 212 165 320 - - - 327,411 

2001 333 1,000 1,875 0 538 212 26 58 - - - 313,765 

2002 167 1,000 2,141 275 538 212 135 123 - - - 337,089 

2003 125 1,400 2,073 257 584 230 28 49 - - 8 428,490 

2004 175 1,600 1,661 275 135 494 194 30 99 - - 8 320,912 

2005 200 301 2,861 275 135 667 263 57 207 - - 8 417,837 

2006 49 1,139 2,000 - 135 808 159 58 75 - - 4 301,890 

2007 93 301 2,000 275 - - 32 58 225 - - 4 215,976 

2008 200 949 2,000 243 135 404 147 58 314 - - 4 309,806 

2009 200 556 1,840 275 135 596 351 30 319 - - 4 280,416 

2010 200 642 1,526 275 135 254 124 55 79 - - 4 279,579 

2011 200 628 1,416 275 135 656 196 55 320 - - 4 252,419 

2012 200 767 1,860 18 - 501 212 55 320 - - 4 269,836 

2013 200 754 2,000 23 135 47 212 55 320 - - 4 247,441 

2014 94 713 107 23 33 370 159 6 240 - 3 4 136,030 

2015 133 - 784 56 101 - 85 16 240 - 3 4 146,987 

2016 150 - 2,000 275 127 - 123 55 245 - - 4 195,291 

2017 114 750 1,900 - 135 498 76 - - - - 4 250,850 

2018 114 750 455 23 135 310 119 - 320 - - 4 217,050 

2019 20 1,383 3,045 23 0 404 159 - 47 - - 4 291,283 

2020 25 642 1,635 252 135 416 371 - - - - 4 223,725 

2021 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2022 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2023 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2024 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2025 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2026 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2027 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2028 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2029 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

2030 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

H&P/T 10,377 40,067 87,177 7,151 2,697 20,984 9,155 3,059 9,617 373 93 230 14,408,084 

7 - Year Hist Avg (A-12) 93 605 1,418 93 95 285 156 11 156 4 2 4 208,986 

Projected Del. (A-2ba) 836 5,449 12,762 838 856 2,569 1,404 99 1,404 35 17 36 1,880,871 

Schedule A-13 

Page 24 of 36 
 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 

CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

SAN FELIPE UNIT SAN LUIS CANAL-TRACY 

SAN BENITO SANTA CLARA TOTAL PACHECO PANOCHE SAN LUIS TOTAL 

COUNTY WD VALLEY WD 1/ WD WD WD 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

-

-

-

-

-

-

3,071 

7,376 

16,379 

19,273 

14,309 

12,279 

22,851 

11,287 

9,740 

15,496 

35,401 

21,036 

15,606 

27,641 

24,660 

31,424 

22,737 

22,818 

22,316 

21,235 

19,156 

11,519 

6,167 

10,587 

7,023 

28,612 

11,760 

135 

3,508 

3,688 

6,732 

14,704 

8,601 

15,087 

7,494 

7,494 

7,494 

7,494 

7,494 

7,494 

7,494 

7,494 

7,494 

7,494 

599,150 

7,494 

67,442 

-

-

-

-

-

-

-

4,000 

8,000 

7,500 

3,500 

7,080 

2,375 

32,605 

33,523 

53,009 

41,037 

43,605 

-49,840 

17,797 

-4,434 

-3,964 

16,811 

39,771 

29,776 

48,196 

23,515 

10,742 

4,479 

11,434 

8,881 

26,480 

16,574 

7,042 

-

-

1,655 

33,195 

16,442 

27,577 

12,273 

12,273 

12,273 

12,273 

12,273 

12,273 

12,273 

12,273 

12,273 

12,273 

641,093 

12,273 

110,457 

-

-

-

-

-

-

3,071 

11,376 

24,379 

26,773 

17,809 

19,359 

25,226 

43,892 

43,263 

68,505 

76,438 

64,641 

-34,234 

45,438 

20,226 

27,460 

39,548 

62,589 

52,092 

69,431 

42,671 

22,261 

10,646 

22,021 

15,904 

55,092 

28,334 

7,177 

3,508 

3,688 

8,387 

47,899 

25,043 

42,664 

19,767 

19,767 

19,767 

19,767 

19,767 

19,767 

19,767 

19,767 

19,767 

19,767 

1,240,243 

19,767 

177,899 

8,018 

8,245 

7,033 

8,381 

6,293 

6,501 

4,613 

7,037 

5,649 

4,661 

3,002 

1,055 

2,478 

4,319 

6,527 

9,885 

8,809 

4,824 

5,284 

6,038 

7,438 

6,270 

8,752 

7,225 

5,173 

8,855 

9,961 

2,176 

2,536 

3,877 

6,202 

5,291 

3,425 

333 

-

-

5,543 

6,072 

6,714 

3,304 

3,138 

3,138 

3,138 

3,138 

3,138 

3,138 

3,138 

3,138 

3,138 

3,138 

249,179 

3,138 

28,242 

34,389 90,461 

42,094 56,957 

41,384 64,278 

56,216 105,441 

53,180 98,358 

46,686 91,538 

55,690 99,663 

57,623 100,958 

56,423 86,260 

47,983 72,886 

28,335 43,108 

23,422 31,694 

43,446 54,850 

49,306 74,397 

64,195 60,107 

87,765 99,040 

60,980 71,233 

58,203 59,384 

67,504 74,681 

39,555 62,658 

50,118 94,263 

57,696 49,541 

63,993 73,343 

57,995 92,501 

59,154 71,130 

71,703 76,316 

59,597 50,357 

26,652 36,401 

21,363 26,868 

18,513 5,340 

53,115 60,133 

39,779 55,921 

18,637 25,235 

8,873 3,967 

1,306 15,208 

5,775 12,622 

18,157 44,602 

27,051 51,991 

41,488 32,120 

27,452 36,501 

18,586 28,144 

18,586 28,144 

18,586 28,144 

18,586 28,144 

18,586 28,144 

18,586 28,144 

18,586 28,144 

18,586 28,144 

18,586 28,144 

18,586 28,144 

1,928,656 2,693,756 

18,586 28,144 

167,274 253,300 

132,868 

107,296 

112,695 

170,038 

157,831 

144,725 

159,966 

165,618 

148,332 

125,530 

74,445 

56,171 

100,774 

128,022 

130,829 

196,690 

141,022 

122,411 

147,469 

108,251 

151,819 

113,507 

146,088 

157,721 

135,457 

156,874 

119,915 

65,229 

50,767 

27,730 

119,450 

100,991 

47,297 

13,173 

16,514 

18,397 

68,302 

85,114 

80,322 

67,257 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

4,871,591 

49,868 

448,816 

Schedule A-13 

Page 25 of 36 
 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

SAN LUIS CANAL -FRESNO TEHAMA-COLUSA CANAL 

WESTLANDS WESTLANDS TOTAL 4M COLUSA CORTINA DAVIS DUNNIGAN GLENN 

WD-SLC 1 WD- DD#2 1/ WD COUNTY WD WD WD WD VALLEY WD 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

1,186,158 

1,173,839 

1,019,470 

1,440,790 

1,295,076 

1,149,370 

1,268,146 

1,290,229 

1,116,309 

819,689 

323,058 

331,386 

535,138 

706,444 

745,039 

1,186,593 

1,013,778 

904,867 

1,111,200 

480,768 

781,658 

720,402 

860,608 

906,707 

795,789 

1,066,037 

884,605 

386,629 

229,137 

404,758 

805,820 

590,161 

245,685 

102,962 

70,006 

78,249 

684,491 

718,024 

718,191 

396,992 

395,559 

395,559 

395,559 

395,559 

395,559 

395,559 

395,559 

395,559 

395,559 

395,559 

34,499,851 

395,559 

3,560,034 

1,792 

-

1,679 

420 

1,889 

700 

1,679 

776 

-

210 

-

2,099 

147 

3,516 

964 

964 

964 

964 

964 

964 

964 

964 

964 

964 

24,547 

964 

8,676 

1,186,158 

1,173,839 

1,019,470 

1,440,790 

1,295,076 

1,149,370 

1,268,146 

1,290,229 

1,116,309 

819,689 

323,058 

331,386 

535,138 

706,444 

745,039 

1,186,593 

1,013,778 

904,867 

1,111,200 

480,768 

781,658 

720,402 

860,608 

906,707 

795,789 

1,066,037 

886,397 

386,629 

230,816 

405,178 

807,709 

590,861 

247,364 

103,738 

70,006 

78,459 

684,491 

720,123 

718,338 

400,508 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

34,524,398 

396,523 

3,568,710 

(1,930) 

2,872 

2,611 

3,451 

3,228 

2,099 

2,686 

2,556 

2,631 

2,526 

1,516 

1,541 

1,993 

1,840 

3,075 

2,342 

2,323 

1,713 

2,232 

2,278 

2,819 

2,375 

1,654 

2,057 

1,642 

1,834 

3,752 

2,006 

1,270 

2,426 

1,798 

1,663 

2,298 

1,281 

407 

1,061 

1,611 

1,579 

1,632 

2,850 

1,489 

1,489 

1,489 

1,489 

1,489 

1,489 

1,489 

1,489 

1,489 

1,489 

96,485 

1,489 

13,398 

32,164 

22,729 

18,409 

30,772 

37,899 

40,093 

63,708 

62,230 

64,278 

28,254 

31,601 

24,997 

47,028 

44,699 

47,250 

41,872 

49,572 

18,016 

29,505 

37,657 

38,853 

43,384 

38,488 

39,467 

39,689 

45,740 

56,258 

21,306 

20,903 

41,044 

33,362 

47,339 

44,182 

25,025 

4,138 

36,978 

20,295 

37,535 

19,186 

27,788 

24,421 

24,421 

24,421 

24,421 

24,421 

24,421 

24,421 

24,421 

24,421 

24,421 

1,697,900 

24,421 

219,786 

0 

1,461 

1,113 

1,918 

1,669 

1,478 

1,889 

1,784 

1,755 

885 

573 

258 

959 

1,306 

1,275 

1,209 

1,595 

673 

628 

824 

925 

815 

912 

1,151 

923 

876 

1,292 

725 

496 

1,122 

692 

650 

430 

183 

37 

867 

1,047 

1,342 

788 

854 

731 

731 

731 

731 

731 

731 

731 

731 

731 

731 

46,690 

731 

6,580 

5,383 

4,324 

2,138 

4,804 

5,373 

5,267 

4,539 

5,742 

4,319 

1,971 

898 

1,248 

1,202 

1,692 

3,000 

1,531 

2,352 

2,130 

1,721 

1,891 

1,722 

1,853 

2,006 

2,560 

1,291 

2,429 

3,165 

1,352 

1,724 

2,764 

1,895 

2,803 

3,188 

1,952 

2,250 

3,448 

2,896 

3,672 

2,237 

1,445 

2,557 

2,557 

2,557 

2,557 

2,557 

2,557 

2,557 

2,557 

2,557 

2,557 

133,748 

2,557 

23,014 

565 

296 

5,850 

15,522 

13,331 

10,918 

14,848 

15,732 

14,002 

8,597 

5,271 

4,846 

11,978 

11,405 

14,250 

10,235 

17,143 

9,433 

14,601 

14,445 

11,825 

15,962 

13,806 

14,429 

15,202 

14,841 

18,907 

5,893 

5,688 

7,779 

10,009 

12,797 

12,085 

3,362 

238 

8,833 

10,235 

9,535 

5,187 

7,577 

6,424 

6,424 

6,424 

6,424 

6,424 

6,424 

6,424 

6,424 

6,424 

6,424 

481,697 

6,424 

57,815 

0 

892 

440 

841 

375 

796 

800 

1,266 

1,209 

822 

518 

368 

713 

483 

1,298 

936 

431 

763 

688 

972 

968 

761 

1,917 

977 

678 

1,384 

1,384 

410 

795 

1,403 

816 

1,385 

1,280 

499 

495 

1,344 

626 

1,465 

1,129 

565 

875 

875 

875 

875 

875 

875 

875 

875 

875 

875 

43,639 

875 

7,872 

Schedule A-13 

Page 26 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

TEHAMA-COLUSA CANAL 

GLIDE HOLTHOUSE KANAWHA KIRKWOOD LA GRANDE MYERS-MARSH ORLAND-ARTOIS WESTSIDE TOTAL 

WD WD WD WD WD MWC WD WD 

1981 14,535 - 36,544 105 4,549 - 48,108 25,381 165,404 

1982 7,951 1,363 33,288 294 7,490 209 46,521 24,423 154,113 

1983 5,127 1,440 26,308 427 4,239 49 47,822 21,766 137,739 

1984 13,362 1,937 39,394 470 6,663 353 75,318 36,382 231,187 

1985 14,663 2,293 41,517 380 6,705 686 70,756 33,795 232,670 

1986 10,645 1,939 39,697 546 6,388 652 64,009 33,612 218,139 

1987 11,353 2,420 39,858 520 6,384 414 72,339 39,882 261,640 

1988 10,177 2,583 42,650 737 6,704 365 70,695 36,150 259,371 

1989 10,633 1,364 37,286 684 5,789 255 57,562 34,286 236,053 

1990 4,680 2,087 25,682 797 4,689 128 20,580 32,372 134,070 

1991 3,439 745 10,981 616 2,480 - 23,555 18,315 100,508 

1992 2,861 479 11,742 706 2,138 64 16,289 15,755 83,292 

1993 10,598 1,217 28,518 539 3,505 94 46,102 38,166 192,612 

1994 10,606 774 25,553 742 2,379 210 34,654 33,937 170,280 

1995 7,875 1,838 33,750 610 4,704 246 51,897 31,588 202,655 

1996 10,500 897 37,002 802 5,176 264 54,693 47,721 215,180 

1997 9,450 1,977 40,260 834 4,731 148 46,410 56,388 233,614 

1998 10,500 1,198 19,492 328 4,468 51 38,385 48,679 155,829 

1999 10,500 1,608 31,290 620 4,973 107 50,560 60,930 209,963 

2000 10,500 1,281 38,352 881 5,744 255 57,972 61,412 234,464 

2001 6,161 1,618 28,959 890 4,533 153 26,080 36,758 162,264 

2002 10,639 1,342 41,490 1,380 5,383 121 53,712 48,779 227,996 

2003 10,500 2,115 27,984 393 5,769 255 45,533 46,313 197,645 

2004 10,500 1,780 36,977 716 5,971 255 42,858 47,349 207,047 

2005 8,400 1,832 33,867 709 5,486 204 48,148 47,622 205,693 

2006 8,400 1,788 37,829 695 5,370 204 42,389 45,400 209,179 

2007 9,450 795 39,186 1,014 5,680 204 37,373 56,114 234,574 

2008 3,466 1,879 18,426 864 3,057 46 21,791 25,036 106,257 

2009 4,052 201 14,157 414 1,595 57 13,869 16,192 81,413 

2010 9,394 1,578 31,737 349 7,068 20 37,178 52,528 196,390 

2011 8,400 337 30,580 333 3,383 0 36,959 35,850 164,414 

2012 8,410 1,020 34,842 355 5,215 255 47,063 40,870 204,667 

2013 7,539 1,256 32,495 1,416 5,402 190 32,337 43,002 187,100 

2014 1,453 29 8,623 29 - - 4,165 22,398 68,999 

2015 - - 2,201 - - - 408 9,699 19,873 

2016 8,457 1 30,613 - 3,999 - 22,317 38,448 156,366 

2017 6,129 82 26,937 - 3,628 - 23,831 38,180 135,497 

2018 9,249 160 33,299 - 4,391 - 28,868 40,619 171,714 

2019 1,804 293 17,753 - 4,092 67 13,828 30,486 98,482 

2020 3,825 922 28,425 - 3,539 66 24,045 28,548 130,449 

2021 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2022 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2023 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2024 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2025 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2026 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2027 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2028 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2029 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

2030 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922

 H&P/T 370,350 50,592 1,406,760 24,195 211,529 6,837 1,764,782 1,778,814 8,114,018 

7 - Year Hist Avg (A-12) 4,417 212 21,122 300 2,807 19 16,780 29,768 111,922 

Projected Del. (A-2ba) 39,750 1,912 190,094 2,700 25,263 171 151,023 267,915 1,007,294 

Schedule A-13 

Page 27 of 36 
IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

DELTA-MENDOTA EXCHANGE WATER 

CONTRACTORS ALL OTHERS TOTAL IRRIGATION 

1981 777,535 33,796 811,331 770,501 

1982 761,359 46,180 807,539 781,530 

1983 684,499 43,891 728,390 677,512 

1984 776,992 43,310 820,302 771,358 

1985 699,869 43,366 743,235 692,612 

1986 685,755 43,404 729,159 681,039 

1987 631,466 42,072 673,538 630,413 

1988 580,657 42,043 622,700 584,609 

1989 611,832 42,053 653,885 603,057 

1990 625,571 42,041 667,612 611,195 

1991 549,220 32,645 581,865 538,515 

1992 480,471 32,500 512,971 473,245 

1993 569,805 42,279 612,084 565,523 

1994 520,175 41,724 561,899 517,721 

1995 642,899 24,920 667,819 611,782 

1996 730,360 49,647 780,007 714,238 

1997 359,929 37,699 397,628 361,240 

1998 590,678 12,455 603,133 545,749 

1999 655,805 36,801 692,606 636,420 

2000 686,333 38,660 724,993 651,993 

2001 640,819 38,826 679,645 615,707 

2002 638,207 38,120 676,327 618,223 

2003 657,943 39,235 697,178 637,543 

2004 658,593 38,834 697,427 632,235 

2005 692,488 34,190 726,678 666,919 

2006 658,229 37,418 695,647 636,436 

2007 631,822 37,188 669,010 613,993 

2008 595,692 37,710 633,402 582,190 

2009 587,073 28,072 615,145 565,567 

2010 612,866 33,089 645,955 594,332 

2011 648,350 27,184 675,534 619,009 

2012 652,015 38,784 690,799 630,496 

2013 621,825 40,573 662,398 606,166 

2014 413,937 28,083 442,020 405,945 

2015 376,937 22,794 399,731 367,186 

2016 522,646 32,318 554,964 512,517 

2017 622,798 35,129 657,927 605,730 

2018 605,518 44,622 650,140 599,367 

2019 589,558 32,973 622,531 569,421 

2020 558,694 35,910 594,604 541,581 

2021 527,155 33,118 560,274 514,535 

2022 527,155 33,118 560,274 514,535 

2023 527,155 33,118 560,274 514,535 

2024 527,155 33,118 560,274 514,535 

2025 527,155 33,118 560,274 514,535 

2026 527,155 33,118 560,274 514,535 

2027 527,155 33,118 560,274 514,535 

2028 527,155 33,118 560,274 514,535 

2029 527,155 33,118 560,274 514,535 

2030 527,155 33,118 560,274 514,535 

H&P/T 29,878,774 1,803,722 31,682,497 29,186,170 

7 - Year Hist Avg (A-12) 527,155 33,118 560,274 514,535 

Projected Del. (A-2ba) 4,744,399 298,066 5,042,465 4,630,818 

Schedule A-13 

Page 28 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS 

YEAR BLACK BUTTE

 D&R 

BUCHANAN 

UNIT 

CLEAR CREEK 

UNIT 

COLUSA BASIN DRAIN

 DRAIN 

CORNING CANAL

 CANAL 

COW CREEK 

UNIT 

CROSS VALLEY 

CANAL 

1981 129 24,000 4,240 - 40,656 13,064 242,702 

1982 - 24,000 4,826 - 36,589 10,148 8,531 

1983 - 24,000 13,499 - 34,510 11,614 128,565 

1984 - 24,000 14,436 - 45,127 14,226 208,577 

1985 1,043 24,000 13,813 - 40,254 12,967 144,624 

1986 1,029 24,000 13,944 - 36,425 16,942 34,110 

1987 610 24,000 19,123 1,027 45,423 17,343 228,278 

1988 1,296 24,000 7,880 2,259 42,333 14,432 131,709 

1989 855 24,000 6,812 62,054 36,551 14,310 121,694 

1990 873 24,000 12,010 25,976 22,805 18,326 93,754 

1991 1,020 24,000 6,060 25,701 25,202 6,340 31,940 

1992 817 24,000 3,838 16,852 -1,856 5,944 34,214 

1993 757 24,000 3,702 37,024 24,344 6,987 26,093 

1994 1,352 24,000 13,494 10,581 19,730 18,829 45,111 

1995 690 24,000 4,345 19,364 18,482 6,918 4,222 

1996 3,407 24,000 2,332 31,710 17,645 9,632 -

1997 2,812 24,000 6,520 - 12,948 9,725 42,500 

1998 2,625 24,000 3,161 - 9,017 8,591 17,623 

1999 999 24,000 3,724 1,108 17,692 9,764 -397 

2000 1,372 24,000 4,513 - 19,332 9,757 83,185 

2001 1,094 24,000 7,223 23,039 17,104 11,316 118,507 

2002 1,122 24,000 3,735 -19,049 16,447 11,354 60,741 

2003 687 24,000 4,655 -10,288 16,034 13,706 53,620 

2004 825 24,000 4,721 - 16,773 14,476 47,440 

2005 396 24,000 3,313 - 16,062 8,487 30,049 

2006 514 24,000 4,170 - 14,562 8,616 4,938 

2007 830 24,000 7,090 - 23,124 9,087 64,150 

2008 867 24,000 1,470 - 15,780 7,699 30,507 

2009 753 24,000 2,414 - 12,152 4,576 28,313 

2010 694 24,000 2,465 - 14,535 4,733 25,789 

2011 660 24,000 2,335 - 15,965 4,874 40,018 

2012 197 24,000 2,570 - 19,608 5,781 9,418 

2013 286 24,000 7,002 - 19,530 12,311 57,809 

2014 348 24,000 991 - 5,270 588 9,680 

2015 237 24,000 - - 501 941 71 

2016 170 24,000 246 - 7,432 2,507 -271 

2017 66 24,000 1,296 - 7,203 2,778 600 

2018 68 24,000 1,597 0 8,071 2,934 40,425 

2019 133 24,000 1,519 0 5,561 2,104 27,333 

2020 290 24,000 1,512 0 8,036 8,063 23,700 

2021 190 24,000 1,023 10,000 6,011 2,845 14,505 

2022 190 24,000 1,023 10,000 6,011 2,845 14,505 

2023 190 24,000 1,023 10,000 6,011 2,845 14,505 

2024 190 24,000 1,023 10,000 6,011 2,845 14,505 

2025 190 24,000 1,023 10,000 6,011 2,845 14,505 

2026 190 24,000 1,023 10,000 6,011 2,845 14,505 

2027 190 24,000 1,023 10,000 6,011 2,845 14,505 

2028 190 24,000 1,023 10,000 6,011 2,845 14,505 

2029 190 24,000 1,023 10,000 6,011 2,845 14,505 

2030 190 24,000 1,023 10,000 6,011 2,845 14,505 

H&P/T 33,826 1,200,000 232,826 327,358 863,065 401,240 2,444,926 

7 - Year Hist Avg (A-12) 190 24,000 1,023 10,000 6,011 2,845 14,505 

Projected Del. (A-2ba) 1,713 216,000 9,207 90,000 54,095 25,605 130,549 

Schedule A-13 

Page 29 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS 

YEAR DELTA-MENDOTA 

CANAL 

DELTA-MENDOTA 

POOL 

FRIANT

 DAM 

FRIANT-KERN 

CANAL 

CLASS 1 

FRIANT-KERN 

CANAL 

CLASS 2 

FRIANT-KERN 

CANAL 

TOTAL 

HIDDEN UNIT 

1981 399,275 129,087 - 782,139 60,103 842,242 24,000 

1982 272,410 72,970 14,000 439,482 1,231,984 1,671,466 24,000 

1983 338,016 79,379 14,000 533,329 1,020,640 1,553,969 24,000 

1984 474,024 132,347 5,740 791,945 466,357 1,258,302 24,000 

1985 357,457 76,373 2,660 702,046 107,982 810,028 24,000 

1986 302,408 55,387 14,280 440,410 1,087,855 1,528,265 24,000 

1987 357,539 83,942 - 642,322 19,853 662,175 24,000 

1988 343,280 78,571 - 572,438 - 572,438 24,000 

1989 289,687 74,533 - 569,871 - 569,871 24,000 

1990 186,370 43,903 - 437,209 - 437,209 24,000 

1991 97,694 14,019 - 563,217 - 563,217 24,000 

1992 85,910 15,597 - 613,420 - 613,420 24,000 

1993 134,070 29,660 12,600 515,815 905,130 1,420,945 24,000 

1994 147,143 29,290 - 654,259 23,390 677,649 24,000 

1995 199,391 17,842 11,394 264,894 691,686 956,580 24,000 

1996 203,445 97,750 12,830 739,850 926,018 1,665,868 24,000 

1997 230,828 51,424 12,416 537,646 592,630 1,130,276 24,000 

1998 161,415 31,838 2,659 350,089 158,910 508,999 24,000 

1999 183,683 52,018 7,458 632,812 185,153 817,965 24,000 

2000 145,667 43,475 4,430 817,245 449,347 1,266,592 24,000 

2001 164,536 32,565 3,586 627,515 47,391 674,906 24,000 

2002 182,927 37,146 8,285 593,868 99,821 693,688 24,000 

2003 208,543 51,330 8,018 549,912 246,436 796,348 24,000 

2004 228,511 40,005 11,596 669,703 93,333 763,036 24,000 

2005 180,079 34,881 7,367 546,647 667,677 1,214,324 24,000 

2006 181,997 30,689 7,503 532,375 467,813 1,000,188 24,000 

2007 175,805 30,959 8,193 457,136 16,717 473,853 24,000 

2008 94,427 13,670 8,533 553,214 51,454 604,668 24,000 

2009 55,540 14,461 2,400 563,897 235,584 799,481 24,000 

2010 66,832 23,462 7,968 615,796 584,056 1,199,851 24,000 

2011 152,649 22,437 6,032 426,116 401,074 827,190 24,000 

2012 128,284 27,047 - 570,373 28,732 599,105 24,000 

2013 52,939 16,120 - 422,685 1,594 424,279 24,000 

2014 13,698 -187 - 84,027 2,505 86,532 24,000 

2015 14,086 1,643 - 17,290 - 17,290 24,000 

2016 9,645 1,706 999 354,875 75,443 430,318 24,000 

2017 62,630 11,268 - 428,857 396,801 825,658 24,000 

2018 161,923 51,737 665 634,691 142,042 776,733 24,000 

2019 147,550 38,235 8,861 494,744 638,261 1,133,005 24,000 

2020 108,211 14,834 0 539,329 -19,960 519,369 24,000 

2021 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2022 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2023 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2024 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2025 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2026 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2027 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2028 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2029 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

2030 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

H&P/T 8,041,587 1,909,394 224,473 24,930,359 13,868,229 38,798,588 1,200,000 

7 - Year Hist Avg (A-12) 74,106 20,598 2,000 364,687 176,442 541,129 24,000 

Projected Del. (A-2ba) 666,955 185,383 18,000 3,282,184 1,587,976 4,870,160 216,000 

Schedule A-13 

Page 30 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS 

YEAR MADERA 

CANAL 

CLASS 1 

MADERA 

CANAL 

CLASS 2 

MADERA 

CANAL

 TOTAL 

NEW MELONES 

D&R 

SACRAMENTO 

RIVER 

SHASTA 

SACRAMENTO 

RIVER 

WILLOWS 

SACRAMENTO 

RIVER 

TOTAL 

SAN FELIPE 

UNIT 

1981 188,119 22,982 211,101 - 10,583 312,723 323,306 -

1982 91,612 399,760 491,372 - 10,210 389,007 399,217 -

1983 152,219 346,000 498,219 1,500 13,746 340,296 354,042 -

1984 163,259 166,022 329,281 86 10,846 373,735 384,581 -

1985 153,840 59,276 213,116 - 10,846 384,307 395,153 -

1986 99,500 370,619 470,119 - 10,881 402,767 413,648 -

1987 174,956 - 174,956 - 10,331 357,391 367,722 3,071 

1988 121,377 - 121,377 - 10,369 385,959 396,328 11,376 

1989 143,772 - 143,772 - 947 351,581 352,528 24,379 

1990 98,823 - 98,823 - 12,472 271,203 283,675 26,773 

1991 140,133 - 140,133 - 16,839 383,483 400,322 17,809 

1992 116,199 - 116,199 - 8,099 296,790 304,889 19,359 

1993 77,464 311,400 388,864 - 10,698 212,824 223,522 25,226 

1994 197,877 - 197,877 - 552 279,027 279,579 43,892 

1995 12,447 202,567 215,014 8,690 7,792 276,692 284,484 43,263 

1996 184,344 342,225 526,569 21,040 10,291 343,027 353,318 68,505 

1997 130,776 184,505 315,281 28,540 10,156 342,378 352,534 76,438 

1998 121,988 33,365 155,353 21,782 10,125 413,629 423,754 64,641 

1999 165,391 72,521 237,912 46,080 10,120 437,326 447,446 -34,234 

2000 122,183 125,603 247,786 33,664 11,145 327,411 338,556 45,438 

2001 163,350 20,892 184,242 28,598 17,853 313,765 331,618 20,226 

2002 144,215 31,550 175,765 8,584 2,530 337,089 339,619 27,460 

2003 124,332 78,424 202,756 12,351 10,162 428,490 438,652 39,548 

2004 158,932 28,871 187,803 14,362 10,120 320,912 331,032 62,589 

2005 88,686 97,375 186,061 30,680 2,744 417,837 420,581 52,092 

2006 80,999 81,418 162,417 39,561 2,535 301,890 304,425 69,431 

2007 165,547 - 165,547 49,856 738 215,976 216,714 42,671 

2008 140,441 17,300 157,741 36,884 9,640 309,806 319,446 22,261 

2009 127,929 73,451 201,380 32,656 1,525 280,416 281,941 10,646 

2010 121,515 191,175 312,690 41,771 188 279,579 279,767 22,021 

2011 83,830 94,981 178,811 40,647 2,941 252,419 255,360 15,904 

2012 147,694 3,438 151,132 40,375 3,042 269,836 272,878 55,092 

2013 80,243 - 80,243 41,105 5,391 247,441 252,832 28,334 

2014 16,834 - 16,834 44,394 1,613 136,030 137,643 7,177 

2015 1,509 - 1,509 2,941 2,689 146,987 149,676 3,508 

2016 107,760 24,689 132,449 - 2,154 195,291 197,445 3,688 

2017 103,784 48,419 152,203 32,740 3,325 250,850 254,175 8,387 

2018 156,601 39,321 195,922 10,387 3,425 217,050 220,475 47,899 

2019 105,834 104,290 210,124 22,215 3,151 291,283 294,434 25,043 

2020 134,188 3,811 137,999 34,414 1,727 223,725 225,452 42,664 

2021 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2022 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2023 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2024 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2025 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2026 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2027 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2028 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2029 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

2030 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

H&P/T 5,805,516 3,891,293 9,696,809 936,033 311,278 14,408,084 14,719,362 1,240,243 

7 - Year Hist Avg (A-12) 89,501 31,504 121,006 21,013 2,674 208,986 211,659 19,767 

Projected Del. (A-2ba) 805,513 283,539 1,089,051 189,117 24,063 1,880,871 1,904,935 177,899 

Schedule A-13 

Page 31 of 36 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR SAN LUIS 

CANAL

 TRACY 

SAN LUIS 

CANAL 

FRESNO 

SAN LUIS 

CANAL 

TOTAL 

TEHAMA-COLUSA 

CANAL 

ASSIGNED WATER

 (Pg 33-35) 

TOTAL W/O 

EXCHANGE 

DELTA-MENDOTA 

EXCHANGE WATER 

GRAND 

TOTAL 

1981 

1982 

1983 

1984 

1985 

1986 

1987 

1988 

1989 

1990 

1991 

1992 

1993 

1994 

1995 

1996 

1997 

1998 

1999 

2000 

2001 

2002 

2003 

2004 

2005 

2006 

2007 

2008 

2009 

2010 

2011 

2012 

2013 

2014 

2015 

2016 

2017 

2018 

2019 

2020 

2021 

2022 

2023 

2024 

2025 

2026 

2027 

2028 

2029 

2030 

H&P/T 

7 - Year Hist Avg (A-12) 

Projected Del. (A-2ba) 

132,868 

107,296 

112,695 

170,038 

157,831 

144,725 

159,966 

165,618 

148,332 

125,530 

74,445 

56,171 

100,774 

128,022 

130,829 

196,690 

141,022 

122,411 

147,469 

108,251 

151,819 

113,507 

146,088 

157,721 

135,457 

156,874 

119,915 

65,229 

50,767 

27,730 

119,450 

100,991 

47,297 

13,173 

16,514 

18,397 

68,302 

85,114 

80,322 

67,257 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

49,868 

4,871,591 

49,868 

448,816 

1,186,158 

1,173,839 

1,019,470 

1,440,790 

1,295,076 

1,149,370 

1,268,146 

1,290,229 

1,116,309 

819,689 

323,058 

331,386 

535,138 

706,444 

745,039 

1,186,593 

1,013,778 

904,867 

1,111,200 

480,768 

781,658 

720,402 

860,608 

906,707 

795,789 

1,066,037 

886,397 

386,629 

230,816 

405,178 

807,709 

590,861 

247,364 

103,738 

70,006 

78,459 

684,491 

720,123 

718,338 

400,508 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

396,523 

34,524,398 

396,523 

3,568,710 

1,319,026 

1,281,135 

1,132,165 

1,610,828 

1,452,907 

1,294,095 

1,428,112 

1,455,847 

1,264,641 

945,219 

397,503 

387,557 

635,912 

834,466 

875,868 

1,383,283 

1,154,800 

1,027,278 

1,258,669 

589,019 

933,477 

833,909 

1,006,696 

1,064,428 

931,246 

1,222,911 

1,006,312 

451,858 

281,583 

432,908 

927,159 

691,852 

294,661 

116,911 

86,520 

96,856 

752,793 

805,237 

798,660 

467,765 

446,392 

446,392 

446,392 

446,392 

446,392 

446,392 

446,392 

446,392 

446,392 

446,392 

39,395,989 

446,392 

4,017,525 

165,404 

154,113 

137,739 

231,187 

232,670 

218,139 

261,640 

259,371 

236,053 

134,070 

100,508 

83,292 

192,612 

170,280 

202,655 

215,180 

233,614 

155,829 

209,963 

234,464 

162,264 

227,996 

197,645 

207,047 

205,693 

209,179 

234,574 

106,257 

81,413 

196,390 

164,414 

204,667 

187,100 

68,999 

19,873 

156,366 

135,497 

171,714 

98,482 

130,449 

111,922 

111,922 

111,922 

111,922 

111,922 

111,922 

111,922 

111,922 

111,922 

111,922 

8,114,018 

111,922 

1,007,294 

65,597 

71,945 

64,736 

81,622 

71,446 

67,277 

61,119 

55,995 

64,442 

42,023 

21,300 

15,459 

41,505 

35,707 

43,913 

46,333 

54,703 

35,909 

39,750 

40,144 

32,008 

36,549 

45,652 

34,203 

40,450 

9,161 

5,637 

5,673 

5,835 

7,849 

13,846 

3,359 

1,983 

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,263,131 

0 

-

3,803,830 

4,536,723 

4,409,954 

4,838,363 

3,872,511 

4,514,068 

3,760,081 

3,542,491 

3,310,182 

2,419,809 

1,896,768 

1,749,491 

3,251,823 

2,572,980 

2,961,115 

4,706,847 

3,763,358 

2,678,474 

3,347,600 

3,155,394 

2,794,309 

2,694,279 

3,133,953 

3,076,847 

3,409,761 

3,318,262 

2,562,402 

1,925,741 

1,863,545 

2,687,726 

2,716,301 

2,259,365 

1,524,533 

556,878 

346,796 

1,087,556 

2,295,294 

2,543,787 

2,861,259 

1,770,758 

1,652,165 

1,652,165 

1,652,165 

1,652,165 

1,652,165 

1,652,165 

1,652,165 

1,652,165 

1,652,165 

1,652,165 

131,042,868 

1,652,165 

14,869,489 

770,501 

781,530 

677,512 

771,358 

692,612 

681,039 

630,413 

584,609 

603,057 

611,195 

538,515 

473,245 

565,523 

517,721 

611,782 

714,238 

361,240 

545,749 

636,420 

651,993 

615,707 

618,223 

637,543 

632,235 

666,919 

636,436 

613,993 

582,190 

565,567 

594,332 

619,009 

630,496 

606,166 

405,945 

367,186 

512,517 

605,730 

599,367 

569,421 

541,581 

514,535 

514,535 

514,535 

514,535 

514,535 

514,535 

514,535 

514,535 

514,535 

514,535 

29,186,170 

514,535 

4,630,818 

4,574,331 

5,318,253 

5,087,466 

5,609,721 

4,565,123 

5,195,107 

4,390,494 

4,127,100 

3,913,239 

3,031,004 

2,435,283 

2,222,736 

3,817,346 

3,090,701 

3,572,897 

5,421,085 

4,124,598 

3,224,223 

3,984,020 

3,807,387 

3,410,016 

3,312,502 

3,771,496 

3,709,082 

4,076,680 

3,954,698 

3,176,395 

2,507,931 

2,429,112 

3,282,058 

3,335,310 

2,889,861 

2,130,699 

962,823 

713,982 

1,600,073 

2,901,024 

3,143,154 

3,430,680 

2,312,339 

2,166,701 

2,166,701 

2,166,701 

2,166,701 

2,166,701 

2,166,701 

2,166,701 

2,166,701 

2,166,701 

2,166,701 

160,229,038 

2,166,701 

19,500,307 

Schedule A-13 

Page 32 of 36 
 

 

IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

ASSIGNMENTS OF HISTORICAL WATER WHEN THERE ARE FEWER OR MORE SERVICES (I=IRRIGATION; M=M&I) 

YEAR BANTA-CARBONA ID BROADVIEW WD (I) CENTINELLA WD (I) EXETER ID (I) IVANHOE WD (I) IVANHOE WD (I) LEWIS CREEK WD (I) 

(I) TO TO TO TO KAWEAH TO KAWEAH TO

 TO WESTLANDS WESTLANDS TRI-VALLEY ID (I) DELTA WCD (I) DELTA WCD (I) HILLS VALLEY ID (I) 

CITY OF TRACY (M) WD-SLC (I) WD-SLC (I) C1 CLASS 1 CLASS 2 C1 

1981 6,058 23,244 3,313 428 1,691 444 260 

1982 3,097 29,187 2,185 321 1,057 7,844 250 

1983 5,364 23,061 2,404 442 1,369 7,400 187 

1984 6,722 31,752 3,290 413 1,100 3,552 300 

1985 12,321 29,692 2,557 415 1,334 888 250 

1986 6,620 23,831 2,145 342 1,129 7,696 250 

1987 6,379 23,187 2,211 381 1,069 0 226 

1988 4,366 25,335 3,319 364 1,208 0 197 

1989 5,914 32,985 2,129 375 914 0 224 

1990 3,576 18,823 1,673 284 983 0 197 

1991 2,021 9,583 994 415 1,123 0 217 

1992 1,950 4,830 573 330 1,147 0 241 

1993 2,605 12,442 1,260 395 991 6,660 250 

1994 2,776 15,393 1,147 350 1,116 0 200 

1995 1,843 13,880 1,276 301 779 6,496 273 

1996 1,626 18,989 1,823 450 1,284 5,196 227 

1997 6,018 18,091 1,177 394 1,160 2,973 392 

1998 3,966 12,750 762 358 1,120 1,016 93 

1999 4,194 17,611 1,072 410 1,435 1,480 243 

2000 2,980 18,215 2,493 426 1,051 1,797 30 

2001 2,337 15,622 1,218 423 1,237 370 0 

2002 4,316 17,776 1,656 376 1,227 676 0 

2003 5,813 19,633 1,875 377 1,236 3,913 0 

2004 21,663 1,750 381 1,078 592 677 

2005 26,150 484 1,515 3,506 100 

2006 (78) 261 794 4,142 468 

2007 310 1,086 0 83 

2008 343 938 370 152 

2009 473 1,102 583 193 

2010 272 341 

2011 429 215 

2012 272 93 

2013 279 129 

Historical Total: 102,857 503,647 44,302 12,274 33,275 67,594 6,957 

Schedule A-13 

Page 33 of 36 
IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

ASSIGNMENTS OF HISTORICAL WATER WHEN THERE ARE FEWER OR MORE SERVICES (I=IRRIGATION; M=M&I) 

PORTERVILLE ID (I) SO SAN JOAQUIN MUD (I) TEA POT DOME WD (I) MERCY SPRINGS WD (I) MERCY SPRINGS WD (I) ORO LOMA WD (I) MERCY SPRINGS WD (I) 

TO TO TO TO TO TO TO 

 HILLS VALLEY ID (I) C1 KERN TULARE WD (I) C2 SAUCELITO ID (I) C1 WESTLANDS WD-SLC (I) WESTLANDS WD-SLC (I) WESTLANDS WD (I) SANTA CLARA VALLEY WD (I) 

1981 1,459 300 416 4,600 4,124 4,330 1,533 

1982 797 5,600 166 4,148 3,719 4,467 1,383 

1983 735 5,000 286 3,414 3,061 4,000 1,138 

1984 1,211 2,400 473 6,658 5,969 4,548 2,219 

1985 1,264 261 274 4,307 3,861 3,994 1,436 

1986 764 5,608 322 3,455 3,097 3,785 1,152 

1987 1,116 0 231 6,180 5,541 4,221 2,060 

1988 817 0 283 3,726 3,340 3,946 1,242 

1989 960 0 271 4,177 3,745 3,761 1,392 

1990 727 0 248 3,607 3,234 2,284 1,202 

1991 874 0 252 1,404 1,258 975 468 

1992 1,085 0 331 709 636 862 236 

1993 835 4,500 279 2,574 2,308 2,357 858 

1994 1,112 0 300 2,585 2,318 1,798 862 

1995 331 5,000 262 2,606 2,336 3,665 869 

1996 1,622 2,900 315 2,033 1,822 3,663 678 

1997 864 3,000 292 4,220 3,783 2,763 1,407 

1998 825 1,378 196 3,000 2,690 4,126 1,000 

1999 1,226 1,000 408 1,394 2,718 2,791 465 

2000 980 1,172 278 2,767 2,570 

2001 970 250 319 2,445 1,469 

2002 1,083 457 294 2,385 2,716 

2003 1,045 2,156 251 375 3,236 

2004 1,009 400 323 2,058 

2005 1,058 581 297 3,858 

2006 976 736 264 0 

2007 674 0 255 1,980 

2008 868 250 287 1,598 

2009 1,110 1,559 282 402 

2010 1,702 2,676 308 1,824 

2011 764 7,581 286 3,172 

2012 794 187 

2013 717 174 

Historical Total: 32,371 54,764 9,410 64,794 67,533 87,220 21,598 

Schedule A-13 

Page 34 of 36 
IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

YEAR 

ASSIGNMENTS OF HISTORICAL WATER WHEN THERE ARE FEWER OR MORE SERVICES (I=IRRIGATION; M=M&I) 

WEST SIDE ID (I) WEST SIDE ID (I) WIDREN WD (I) TOTAL

 TO CITY OF TRACY (M) TO CITY OF TRACY (M) TO WESTLANDS WD - SLC (I) 

1981 4,889 4,889 3,619 65,597 

1982 2,503 2,503 2,719 71,945 

1983 2,500 2,500 1,877 64,736 

1984 3,348 3,348 4,318 81,622 

1985 2,599 2,599 3,396 71,446 

1986 2,625 2,625 1,831 67,277 

1987 2,374 2,374 3,569 61,119 

1988 2,466 2,466 2,920 55,995 

1989 2,533 2,533 2,530 64,442 

1990 1,345 1,345 2,495 42,023 

1991 402 402 912 21,300 

1992 811 811 908 15,459 

1993 918 918 1,354 41,505 

1994 1,549 1,549 2,654 35,707 

1995 1,250 1,250 1,495 43,913 

1996 997 997 1,712 46,333 

1997 2,887 2,887 2,395 54,703 

1998 972 972 684 35,909 

1999 1,371 1,371 561 39,750 

2000 1,410 1,410 2,566 40,144 

2001 1,546 1,546 2,255 32,008 

2002 1,794 1,794 0 36,549 

2003 1,795 1,795 2,152 45,652 

2004 2,113 2,160 34,203 

2005 933 1,968 40,450 

2006 1,598 9,161 

2007 1,250 5,637 

2008 867 5,673 

2009 133 5,835 

2010 727 7,849 

2011 1,399 13,846 

2012 2,013 3,359 

2013 684 1,983 

Historical Total: 44,885 56,600 53,050 1,263,131 

Schedule A-13 

Page 35 of 36 
IRR 2022 Sch A-13 F.Z24.XLSM 

01/05/2022 

CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2020) & PROJECTED (2021-2030) IRRIGATION WATER DELIVERIES (IN ACRE FEET) 

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CONSTRUCTION COSTS AND RATE 

Footnotes: 

1/ Assignments: 

Assignor Assignee A/F Effective Date 

Mercy Springs WD Westlands WD 4,695 May 14, 1999 

Mercy Springs WD Santa Clara Valley WD 1,565 May 14, 1999 

Mercy Springs WD Westlands WD (DD #2) 4,198 March 1, 2003 

Oro Loma WD Westlands WD 4,000 March 1, 2012 

Ivanhoe ID Class 1 Kaweah Delta WCD Class 1 1,200 March 1, 2010 

Ivanhoe ID Class 2 Kaweah Delta WCD Class 2 7,400 March 1, 2010 

So. San Joaquin MUD Class 2 Kern Tulare WD Class 2 5,000 March 1, 2012 

West Side ID City of Tracy (M&I) 2,500 Feb. 27, 2004 

West Side ID City of Tracy (M&I) 2,500 Dec. 3, 2013 

Banta-Carbona ID City of Tracy (M&I) 5,000 Feb. 27, 2004 

Exeter ID Tri-Valley ID 400 Apr. 5, 2013 

Lewis Creek WD Hills Valley ID 250 Apr. 12, 2013 

Porterville ID Class 1 Hills Valley ID 1,000 Apr. 14, 2013 

Tea Pot Dome WD Saucelito ID 300 Apr. 14, 2013 

* Contractor Name Changes 

From To 

Schedule A-13 

Page 36 of 36