IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

A B C D E F G H I J K

 Total Allocated Construction 

Ref

 Main System 

<Sch A-2Ba>

 Intertie 

<Sch A-2Bc>

 Total 

(B+C) 

Annualized 

Cost @ 

10.814% 7/ 

<% Rate: Sch FB-1I>

 Projected 

Deliveries 

2022 

<Sch A-13> 

Construction

 Component of Rate 

Per A/F

 (E/F) 

9D 

Distribution 

System 

<Sch FB-2> 

O&M 

Cost Per AF 

<Sch A-2A> 

Deficit 

Cost per AF 

<Sch A-2A> 

Full Cost 

Rate 

Per AF** 

SUM(G:J) 

Black Butte D & R 

4-E WD 

Stony Creek WD 

 Total Black Butte D&R 

$ 4,492 $ 4,492 489 3 

$ 117,785 $ 117,785 12,813 187 

$ 122,277 $ - $ 122,277 190 

$ 171.02 

6/ 

$ 30.96 

$ 30.96 

$ 8.77 

$ 14.81 

$ 210.75 

6/

Buchanan Unit 

Chowchilla WD - BU 1/ $ 4,337,885 $ 4,337,885 471,879 24,000 $ 27.96 $ - $ 27.96 

Clear Creek Unit 

Clear Creek CSD $ 1,642,488 $ 1,642,488 178,671 1,023 6/ $ 30.96 $ 6.32 6/ 

Colusa Basin Drain 

Colusa Drain MWC $ 1,183,368 $ 1,183,368 128,728 10,000 $ 12.87 $ 30.96 $ - $ 43.83 

Corning Canal 

Corning WD 

Proberta WD 

Thomes Creek WD 

 Total Corning Canal 

$ 9,342,429 $ 9,342,429 1,016,278 5,458 

$ 1,423,295 $ 1,423,295 154,827 205 

$ 1,573,091 $ 1,573,091 171,122 348 

$ 12,338,815 $ - $ 12,338,815 6,011 

5/ 

6/ 

$ 491.93 

4/ $ 41.64 

$ 33.49 

$ 30.96 

$ -

$ 43.48 

$ 32.07 

5/ 

6/ 

$ 554.96 

Cow Creek Unit 

Bella Vista WD $ 4,135,325 $ 4,135,325 449,845 2,845 5/ $ 64.47 $ 1.05 5/ 

Cross Valley Canal 

County of Fresno 

County of Tulare 

Hills Valley ID 

Kern-Tulare ID 

Lower Tule River ID - CVC 

Pixley ID 

Tri-Valley ID 

 Total Cross Valley Canal 

$ 285,816 $ 285,816 31,091 321 

$ 429,493 $ 429,493 46,721 401 

$ 297,913 $ 297,913 32,407 239 

$ 5,448,326 $ 5,448,326 592,674 5,696 

$ 3,350,671 $ 3,350,671 364,489 3,862 

$ 3,384,735 $ 3,384,735 368,195 3,862 

$ 109,384 $ 109,384 11,899 124 

$ 13,306,339 $ - $ 13,306,339 14,505 

$ 96.73 

$ 116.64 

$ 135.60 

$ 104.05 

$ 94.38 

$ 95.34 

$ 95.63 

$ 53.70 

$ 53.70 

$ 53.70 

$ 53.70 

$ 53.70 

$ 53.70 

$ 53.70 

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ 150.42 

$ 170.33 

$ 189.29 

$ 157.75 

$ 148.07 

$ 149.03 

$ 149.32 

Schedule A-3B 

Page 1 of 8 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

A B C D E F G H I J K

 Total Allocated Construction 

Ref

 Main System 

<Sch A-2Ba>

 Intertie 

<Sch A-2Bc>

 Total 

(B+C) 

Annualized 

Cost @ 

10.814% 7/ 

<% Rate: Sch FB-1I>

 Projected 

Deliveries 

2022 

<Sch A-13> 

Construction

 Component of Rate 

Per A/F

 (E/F) 

9D 

Distribution 

System 

<Sch FB-2> 

O&M 

Cost Per AF 

<Sch A-2A> 

Deficit 

Cost per AF 

<Sch A-2A> 

Full Cost 

Rate 

Per AF** 

SUM(G:J) 

Delta-Mendota Canal 

Banta-Carbona ID 

Byron Bethany ID 

Del Puerto WD 

Eagle Field WD 

Mercy Springs WD 

Oro Loma WD 

Pacheco WD - DMC 

Panoche WD - DMC 

Patterson WD 

San Luis WD - DMC 

West Side ID 

West Stanislaus ID 

 Total Delta-Mendota Canal 

$ 3,946,556 $ 282,073 $ 4,228,629 459,994 5,863 

$ 3,983,901 $ 143,112 $ 4,127,014 448,940 2,975 

$ 31,094,040 $ 1,702,839 $ 32,796,878 3,567,675 35,395 

$ 1,115,333 $ 71,752 $ 1,187,085 129,132 1,491 

$ 622,057 $ 49,773 $ 671,830 73,082 1,035 

$ 118,165 $ 1,512 $ 119,677 13,019 31 

$ 367,749 $ 5,911 $ 373,660 40,647 143 

$ 5,751,834 $ 312,527 $ 6,064,361 659,687 6,496 

$ 3,720,792 $ 262,637 $ 3,983,429 433,321 5,459 

$ 6,116,196 $ 247,964 $ 6,364,160 692,299 5,154 

$ 525,050 $ 15,106 $ 540,156 58,759 314 

$ 10,807,554 $ 469,048 $ 11,276,602 1,226,679 9,750 

$ 68,169,228 $ 3,564,254 $ 71,733,482 74,106 

5/ 

5/ 

5/ 

5/ 

5/ 

$ 414.23 

5/ 

5/ 

5/ 

5/ 

5/ 

5/ 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ -

$ -

$ -

$ -

$ -

$ -

$ 0.05 

$ -

$ -

$ -

$ -

$ -

5/ 

5/ 

5/ 

5/ 

5/ 

$ 445.19 

5/ 

5/ 

5/ 

5/ 

5/ 

5/

Delta-Mendota Pool 

Coelho Trust 

Fresno Slough WD 

James ID 

Laguna WD 

Recl Dist #1606 

Tranquillity ID 

Tranquillity PUD 

Westland WD - DMP WD 2/ 

 Total Delta-Mendota Pool 

$ 773,291 $ 29,319 $ 802,610 87,309 609 

$ 933,786 $ 61,855 $ 995,641 108,307 1,286 

$ 8,445,357 $ 557,686 $ 9,003,044 979,360 11,592 

$ 179,877 $ 7,972 $ 187,849 20,434 166 

$ 43,601 $ 2,412 $ 46,014 5,005 50 

$ 2,929,555 $ 159,421 $ 3,088,977 336,022 3,314 

$ 13,275 $ 428 $ 13,703 1,491 10 

$ 115,247 $ 147,865 $ 263,112 28,622 3,571 

$ 13,433,990 $ 966,960 $ 14,400,950 20,598 

$ 143.26 

5/ 

5/ 

$ 123.31 

5/ 

5/ 

6/ 

5/ 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ 174.22 

5/ 

5/ 

$ 154.27 

5/ 

5/ 

6/ 

5/

Friant Dam - Class 2 1/ Gravelly Ford WD $ 111,951 $ 111,951 12,178 2,000 $ 13.67 $ - $ 13.67 

Friant-Kern Canal - Class 1 

Arvin-Edison WSD 1/ 

Delano-Earlimart ID 1/ 

Exeter ID 1/ 

Garfield WD 1/ 

Hills Valley ID 1/ 

International WD 

Ivanhoe ID 1/ 

Kaweah Delta WCD 1/ 

$ 15,041,281 $ 15,041,281 1,636,205 

$ 38,186,090 $ 38,186,090 4,153,919 

$ 3,841,946 $ 3,841,946 417,931 

$ 1,141,811 $ 1,141,811 124,207 

$ 449,088 $ 449,088 48,852 

$ 400,692 $ 400,692 43,588 

$ 2,241,550 $ 2,241,550 243,838 

$ 407,337 $ 407,337 44,310 

23,185 

70,104 

6,832 

1,652 

827 

608 

3,689 

656 

$ 71.72 

$ 27.96 

$ 27.96 

$ 27.96 

$ 27.96 

$ 27.96 

$ 27.96 

$ 27.96 

$ 27.96 

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ 27.96 

$ 27.96 

$ 27.96 

$ 27.96 

$ 27.96 

$ 99.68 

$ 27.96 

$ 27.96 

Schedule A-3B 

Page 2 of 8 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

A B C D E F G H I J K

 Total Allocated Construction 

 Main System Intertie Total Annualized Projected Construction 9D O&M Deficit Full Cost 

Cost @ Deliveries Component of Rate Distribution Cost Per AF Cost per AF Rate 

10.814% 7/ 2022 Per A/F System Per AF** 

Ref <Sch A-2Ba> <Sch A-2Bc> (B+C) <% Rate: Sch FB-1I> <Sch A-13> (E/F) <Sch FB-2> <Sch A-2A> <Sch A-2A> SUM(G:J) 

Lewis Creek WD 1/ $ 368,904 $ 368,904 40,130 615 $ 27.96 $ - $ 27.96 

Lindmore ID 1/ $ 11,482,890 $ 11,482,890 1,249,120 20,028 $ 27.96 $ - $ 27.96 

Lindsay-Strathmore ID 1/ $ 9,598,473 $ 9,598,473 1,044,131 16,039 $ 27.96 $ - $ 27.96 

Lower Tule River ID - FKC 1/ $ 21,556,725 $ 21,556,725 2,344,961 38,356 $ 27.96 $ - $ 27.96 

Orange Cove ID 1/ $ 13,616,953 $ 13,616,953 1,481,265 25,603 $ 27.96 $ - $ 27.96 

Porterville ID 1/ $ 5,434,830 $ 5,434,830 591,206 9,444 $ 27.96 $ - $ 27.96 

Saucelito ID 1/ $ 7,658,098 $ 7,658,098 833,055 13,100 $ 27.96 $ - $ 27.96 

Shafter-Wasco ID 1/ $ 17,233,970 $ 17,233,970 1,874,728 30,389 $ 27.96 $ - $ 27.96 

So San Joaquin MUD 1/ $ 33,719,234 $ 33,719,234 3,668,010 57,680 $ 27.96 $ - $ 27.96 

Stone Corral ID 1/ $ 3,436,693 $ 3,436,693 373,847 6,178 $ 27.96 $ - $ 27.96 

Tea Pot Dome WD 1/ $ 2,492,377 $ 2,492,377 271,123 4,145 $ 27.96 $ - $ 27.96 

Terra Bella ID 1/ $ 9,672,677 $ 9,672,677 1,052,203 15,965 $ 27.96 $ - $ 27.96 

Tri- Valley ID 1/ $ 119,852 $ 119,852 13,038 57 $ 27.96 $ - $ 27.96 

Tulare ID 1/ $ 11,018,980 $ 11,018,980 1,198,655 19,535 $ 27.96 $ 0.18 $ 28.14 

 Total Friant-Kern Canal - Class 1 $ 209,120,450 $ - $ 209,120,450 364,687 

Friant-Kern Canal - Class 2 

Arvin-Edison WSD 1/ $ 15,525,471 $ 15,525,471 1,688,875 36,508 $ 13.67 $ - $ 13.67 

Delano-Earlimart ID 1/ $ 4,735,800 $ 4,735,800 515,165 19,388 $ 13.67 $ - $ 13.67 

Exeter ID 1/ $ 874,047 $ 874,047 95,080 3,700 $ 13.67 $ 1.13 $ 14.80 

Fresno ID 1/ $ 2,620,461 $ 2,620,461 285,056 2,804 $ 13.67 $ 2.28 $ 15.95 

Ivanhoe ID 1/ $ 35,690 $ 35,690 3,882 155 $ 13.67 $ - $ 13.67 

Kaweah Delta WCD 1/ $ 477,793 $ 477,793 51,975 2,290 $ 13.67 $ 0.20 $ 13.87 

Kern-Tulare WD $ 357,420 $ 357,420 38,881 2,117 $ 13.67 $ - $ 13.67 

Lindmore ID 1/ $ 1,301,963 $ 1,301,963 141,629 6,267 $ 13.67 $ - $ 13.67 

Lower Tule River ID - FKC 1/ $ 13,547,285 $ 13,547,285 1,473,686 50,475 $ 13.67 $ - $ 13.67 

Porterville ID 1/ $ 1,619,955 $ 1,619,955 176,220 6,762 $ 13.67 $ - $ 13.67 

Saucelito ID 1/ $ 1,809,837 $ 1,809,837 196,876 5,841 $ 13.67 $ 0.13 $ 13.80 

Shafter-Wasco ID 1/ $ 2,480,073 $ 2,480,073 269,785 12,037 $ 13.67 $ - $ 13.67 

So San Joaquin MUD 1/ $ 2,855,543 $ 2,855,543 310,629 13,658 $ 13.67 $ - $ 13.67 

Tulare ID 1/ $ 6,859,157 $ 6,859,157 746,146 14,440 $ 13.67 $ 0.05 $ 13.72 

 Total Friant-Kern Canal - Class 2 $ 55,100,495 $ - $ 55,100,495 176,442 

Hidden Unit 

Madera ID - HU 1/ $ 4,337,885 $ 4,337,885 471,879 24,000 $ 27.96 $ - $ 27.96 

Schedule A-3B 

Page 3 of 8 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

A B C D E F G H I J K

 Total Allocated Construction 

Ref

 Main System 

<Sch A-2Ba>

 Intertie 

<Sch A-2Bc>

 Total 

(B+C) 

Annualized 

Cost @ 

10.814% 7/ 

<% Rate: Sch FB-1I>

 Projected 

Deliveries 

2022 

<Sch A-13> 

Construction

 Component of Rate 

Per A/F

 (E/F) 

9D 

Distribution 

System 

<Sch FB-2> 

O&M 

Cost Per AF 

<Sch A-2A> 

Deficit 

Cost per AF 

<Sch A-2A> 

Full Cost 

Rate 

Per AF** 

SUM(G:J) 

Madera Canal - Class 1 

Chowchilla WD - MC 1/ 

Madera ID - MC 1/ 

 Total Madera Canal - Class 1 

$ 19,276,582 $ 19,276,582 2,096,925 34,651 

$ 29,556,601 $ 29,556,601 3,215,195 54,850 

$ 48,833,183 $ - $ 48,833,183 89,501 

$ 

$ 

27.96 

27.96 

$ -

$ -

$ 27.96 

$ 27.96 

Madera Canal - Class 2 

Chowchilla WD - MC 1/ 

Madera ID - MC 1/ 

 Total Madera Canal - Class 2 

$ 7,500,459 $ 7,500,459 815,907 17,880 

$ 7,825,000 $ 7,825,000 851,211 13,624 

$ 15,325,459 $ - $ 15,325,459 31,504 

$ 

$ 

13.67 

13.67 

$ -

$ -

$ 13.67 

$ 13.67 

New Melones D & R 

Central San Joaquin WCD 

Stockton East WD 

 Total New Melones D & R 

$ 2,795,535 $ 2,795,535 304,101 16,275 

$ 588,135 $ 588,135 63,978 4,738 

$ 3,383,669 $ - $ 3,383,669 21,013 

5/ 

5/ 

$ 30.96 

$ 30.96 

$ 15.08 

$ -

5/ 

5/

Sacramento River - Shasta 

Anderson-Cottonwood ID 

Daniell, H & B 

Driscoll Strawberry 

Gjermann, H 

Leviathan Inc 

Redding Rancheria 

 Total Sacramento River - Shasta 

$ 1,050,804 $ 1,050,804 114,307 2,346 

$ 448 $ 448 49 1 

$ 21,776 $ 21,776 2,369 70 

$ 653 $ 653 71 3 

$ 47,526 $ 47,526 5,170 235 

$ 4,034 $ 4,034 439 19 

$ 1,125,241 $ - $ 1,125,241 2,674 

$ 48.72 

$ 48.76 

$ 33.84 

$ 27.64 

$ 22.03 

$ 22.75 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ -

$ 0.18 

$ 52.40 

$ -

$ 9.28 

$ 231.36 

$ 79.68 

$ 79.90 

$ 117.20 

$ 58.60 

$ 62.27 

$ 285.07 

Sacramento River - Willows 

Anderson, A/et al 

Anderson, R & J 

Andreotti, A/et al 

* B & D Family Partnership 

Baber, J/et al 

Butler, Diane 

Butte Creek Farms Inc 

Byrd, A & Osborne, J. 

Cachil Dehe Band of Wintun 

Canal Farms 

Carter MWC 

Charter, Mary 

Churkin, M Jr & C 

Conaway Consv Grp 

County of Sacramento 

Cummings, W 

$ 1,006 $ 1,006 109 

$ 13,437 $ 13,437 1,462 

$ 227,412 $ 227,412 24,738 

$ 3,394 $ 3,394 369 

$ 422,233 $ 422,233 45,931 

$ 40,889 $ 40,889 4,448 

$ 53,290 $ 53,290 5,797 

$ 29,063 $ 29,063 3,162 

$ 16,385 $ 16,385 1,782 

$ 46,824 $ 46,824 5,094 

$ 102,425 $ 102,425 11,142 

$ 17,266 $ 17,266 1,878 

$ 5,770 $ 5,770 628 

$ 102,979 $ 102,979 11,202 

$ 12,492 $ 12,492 1,359 

$ 15,290 $ 15,290 1,663 

6 

33 

927 

22 

2,258 

227 

309 

122 

93 

259 

476 

114 

39 

425 

33 

88 

$ 17.02 

$ 44.68 

$ 26.69 

$ 16.57 

$ 20.34 

$ 19.62 

$ 18.79 

$ 25.85 

$ 19.19 

$ 19.67 

$ 23.42 

$ 16.46 

$ 15.92 

$ 26.35 

$ 41.36 

$ 18.99 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 24.65 

$ 0.01 

$ -

$ -

$ -

$ 7.74 

$ -

$ -

$ -

$ -

$ 2.51 

$ 4.14 

$ -

$ 0.46 

$ 128.09 

$ -

$ 72.63 

$ 75.65 

$ 57.65 

$ 47.53 

$ 51.30 

$ 58.32 

$ 49.75 

$ 56.81 

$ 50.15 

$ 50.63 

$ 56.89 

$ 51.56 

$ 46.88 

$ 57.77 

$ 200.41 

$ 49.95 

Schedule A-3B 

Page 4 of 8 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

A B 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

C D E F G H I J K

 Total Allocated Construction 

Ref

Driver, Gary/et al 

Driver, J & C Trustees 

Driver, Gregory 

Driver, W/et al 

Dyer, J & Wing, J 

Eastside MWC 

Ehrke, A & B 

Empire Group, LLC 

Feather WD 

Fedora, S/Taylor, W 

Gillaspy, W 

Giovannetti, B & M 

Giusti, R & S 

Glenn-Colusa ID 

Green Valley Corp 

Griffin, J/Prater 

Hale, J/Marks, A 

Hatfield, R & B 

* Heidrick & McGinnis Properties 

Heidrick, M 

Howald Farms Inc 

Jaeger, W & P 

Jansen, P & S 

Kary, C 

King, Ben 

King, L 

KLSY, LLC 

Knights Landing Investors 

* Knights Landing Properties 

* Lauppe, Joan Johnson, & Warren Lauppe 

Lauppe, B ET UX 

Lauppe, B & K 

Leonard, James 

Lockett, W & J 

Lomo CS & Micheli, J 

Lonon, M 

 Main System Intertie Total Annualized 

Cost @ 

10.814% 7/ 

<Sch A-2Ba> <Sch A-2Bc> (B+C) <% Rate: Sch FB-1I>

$ 1,025 $ 1,025 111 

$ 8,464 $ 8,464 921 

$ 535 $ 535 58 

$ 4,000 $ 4,000 435 

$ 22,159 $ 22,159 2,410 

$ 90,154 $ 90,154 9,807 

$ 21,810 $ 21,810 2,373 

$ 3,898 $ 3,898 424 

$ 1,486,059 $ 1,486,059 161,655 

$ 1,719 $ 1,719 187 

$ 10,872 $ 10,872 1,183 

$ 7,844 $ 7,844 853 

$ 102,871 $ 102,871 11,190 

$ 15,981,990 $ 15,981,990 1,738,536 

$ 29,469 $ 29,469 3,206 

$ 163,405 $ 163,405 17,775 

$ 3,379 $ 3,379 368 

$ 2,332 $ 2,332 254 

$ 2,623 $ 2,623 285 

$ 8,624 $ 8,624 938 

$ 201,454 $ 201,454 21,914 

$ 22,954 $ 22,954 2,497 

$ 5,650 $ 5,650 615 

$ 37,932 $ 37,932 4,126 

$ 469 $ 469 51 

$ 1,194 $ 1,194 130 

$ 5,990 $ 5,990 652 

$ 133,324 $ 133,324 14,503 

$ 3,397 $ 3,397 370 

$ 467 $ 467 51 

$ 14,069 $ 14,069 1,530 

$ 13,393 $ 13,393 1,457 

$ 2,389 $ 2,389 260 

$ 7,049 $ 7,049 767 

$ 105,592 $ 105,592 11,486 

$ 58,933 $ 58,933 6,411 

 Projected 

Deliveries 

2022 

<Sch A-13> 

3 

50 

2 

15 

164 

385 

118 

2 

2,676 

3 

65 

39 

374 

68,344 

115 

651 

4 

12 

29 

35 

837 

69 

37 

75 

1 

2 

58 

456 

19 

1 

82 

89 

4 

41 

441 

398 

Construction

 Component of Rate 

Per A/F

 (E/F) 

$ 35.46 

$ 18.36 

$ 29.10 

$ 28.73 

$ 14.67 

$ 25.48 

$ 20.08 

$ 185.53 

$ 60.40 

$ 65.45 

$ 18.24 

$ 21.72 

$ 29.91 

$ 25.44 

$ 27.94 

$ 27.32 

$ 85.78 

$ 21.65 

$ 9.99 

$ 27.14 

$ 26.17 

$ 36.04 

$ 16.61 

$ 55.23 

$ 51.05 

$ 69.95 

$ 11.23 

$ 31.79 

$ 19.90 

$ 71.10 

$ 18.70 

$ 16.42 

$ 60.64 

$ 18.77 

$ 26.06 

$ 16.12 

9D 

Distribution 

System 

<Sch FB-2> 

O&M 

Cost Per AF 

<Sch A-2A> 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

Deficit 

Cost per AF 

<Sch A-2A> 

$ -

$ -

$ -

$ -

$ 9.80 

$ -

$ -

$ -

$ -

$ 70.07 

$ 6.83 

$ -

$ -

$ -

$ -

$ 9.29 

$ 45.93 

$ -

$ 0.07 

$ -

$ 12.19 

$ 4.24 

$ -

$ 17.74 

$ 0.31 

$ -

$ -

$ -

$ -

$ 4.44 

$ 6.72 

$ 9.41 

$ -

$ -

$ -

$ 1.18 

Full Cost 

Rate 

Per AF** 

SUM(G:J) 

$ 66.42 

$ 49.32 

$ 60.06 

$ 59.69 

$ 55.43 

$ 56.44 

$ 51.04 

$ 216.49 

$ 91.36 

$ 166.48 

$ 56.03 

$ 52.68 

$ 60.87 

$ 56.40 

$ 58.90 

$ 67.57 

$ 162.67 

$ 52.61 

$ 41.02 

$ 58.10 

$ 69.32 

$ 71.24 

$ 47.57 

$ 103.93 

$ 82.32 

$ 100.91 

$ 42.19 

$ 62.75 

$ 50.86 

$ 106.50 

$ 56.38 

$ 56.79 

$ 91.60 

$ 49.73 

$ 57.02 

$ 48.26 

Schedule A-3B 

Page 5 of 8 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

A B 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

C D E F G H I J K

 Total Allocated Construction 

Ref

M C M Properties 

Maxwell ID 

McClatchy Partners 

Meridian Farms WC 

Micke, D & N 

Morehead, J/et ux 

Munson, J & D 

Natomas Basin Conserv 

Natomas Central MWC 

Nelson, T & H 

O'Brien, J & F 

Odysseus Farms Prtnrshp 

Oji Brothers Farm Inc 

Oji, M/et al 

Pacific Realty Inc 

Pelger MWC 

Pelger Road 1700, LLC 

Penner, R & L 

Pleasant Grv-Vrna MWC 

Princeton-Codora-Glenn ID 

Provident ID 

Quad-H-Ranches Inc 

Recl Dist # 108 

Recl Dist #1000 

Recl Dist #1004 

Reische, E 

Reische, L 

Richter, H Jr/et al 

River Garden Farms Co 

Roberts Ditch Irr Co 

Rubio, E & E 

Saeed, F 

Seaver, C 

Sutter MWC 

Swenson Farms 

* Sycamore Mutual Water Company 

T & P Farms, LLC 

Tarke, S 

 Main System Intertie Total Annualized 

Cost @ 

10.814% 7/ 

<Sch A-2Ba> <Sch A-2Bc> (B+C) <% Rate: Sch FB-1I>

$ 91,973 $ 91,973 10,005 

$ 928,871 $ 928,871 101,043 

$ 4,397 $ 4,397 478 

$ 1,754,947 $ 1,754,947 190,905 

$ 564 $ 564 61 

$ 7,230 $ 7,230 786 

$ 4,366 $ 4,366 475 

$ 24,331 $ 24,331 2,647 

$ 3,609,218 $ 3,609,218 392,614 

$ 13,970 $ 13,970 1,520 

$ 42,119 $ 42,119 4,582 

$ 65,145 $ 65,145 7,087 

$ 283,331 $ 283,331 30,821 

$ 187,686 $ 187,686 20,417 

$ 167,337 $ 167,337 18,203 

$ 279,627 $ 279,627 30,418 

$ 316,868 $ 316,868 34,469 

$ 1,070 $ 1,070 116 

$ 410,318 $ 410,318 44,635 

$ 2,333,316 $ 2,333,316 253,820 

$ 737,564 $ 737,564 80,233 

$ 46,043 $ 46,043 5,009 

$ 4,904,817 $ 4,904,817 533,551 

$ 4,698 $ 4,698 511 

$ 2,198,364 $ 2,198,364 239,140 

$ 3,529 $ 3,529 384 

$ 17,670 $ 17,670 1,922 

$ 130,975 $ 130,975 14,248 

$ 73,266 $ 73,266 7,970 

$ 49,072 $ 49,072 5,338 

$ 618 $ 618 67 

$ 99,815 $ 99,815 10,858 

$ 4,673 $ 4,673 508 

$ 11,334,687 $ 11,334,687 1,232,998 

$ 38,362 $ 38,362 4,173 

$ 1,544,987 $ 1,544,987 168,065 

$ 37,510 $ 37,510 4,080 

$ 144,839 $ 144,839 15,756 

 Projected 

Deliveries 

2022 

<Sch A-13> 

424 

3,855 

21 

7,076 

3 

60 

22 

79 

17,355 

91 

177 

264 

1,224 

674 

906 

1,458 

1,405 

3 

2,125 

10,341 

2,995 

175 

21,608 

18 

9,037 

8 

29 

574 

339 

225 

3 

319 

39 

34,335 

274 

7,395 

93 

605 

Construction

 Component of Rate 

Per A/F

 (E/F) 

$ 23.58 

$ 26.21 

$ 22.32 

$ 26.98 

$ 22.62 

$ 13.11 

$ 21.31 

$ 33.38 

$ 22.62 

$ 16.67 

$ 25.89 

$ 26.87 

$ 25.18 

$ 30.30 

$ 20.09 

$ 20.86 

$ 24.53 

$ 38.80 

$ 21.00 

$ 24.55 

$ 26.79 

$ 28.62 

$ 24.69 

$ 29.09 

$ 26.46 

$ 50.70 

$ 67.28 

$ 24.81 

$ 23.49 

$ 23.73 

$ 22.41 

$ 34.04 

$ 13.18 

$ 35.91 

$ 15.21 

$ 22.73 

$ 43.94 

$ 26.02 

9D 

Distribution 

System 

<Sch FB-2> 

O&M 

Cost Per AF 

<Sch A-2A> 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

Deficit 

Cost per AF 

<Sch A-2A> 

$ 0.68 

$ -

$ -

$ -

$ 2.07 

$ -

$ 0.01 

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ 127.06 

$ -

$ -

$ -

$ 8.92 

$ -

$ 3.87 

$ -

$ 0.06 

$ 0.07 

$ 3.31 

$ -

$ -

$ 2.94 

$ -

$ 35.53 

$ -

$ -

$ -

$ -

$ -

Full Cost 

Rate 

Per AF** 

SUM(G:J) 

$ 55.22 

$ 57.17 

$ 53.28 

$ 57.94 

$ 55.65 

$ 44.07 

$ 52.28 

$ 64.34 

$ 53.58 

$ 47.63 

$ 56.85 

$ 57.83 

$ 56.14 

$ 61.26 

$ 51.05 

$ 51.82 

$ 55.49 

$ 196.82 

$ 51.96 

$ 55.51 

$ 57.75 

$ 68.50 

$ 55.65 

$ 63.92 

$ 57.42 

$ 81.72 

$ 98.31 

$ 59.08 

$ 54.45 

$ 54.69 

$ 56.31 

$ 65.00 

$ 79.67 

$ 66.87 

$ 46.17 

$ 53.69 

$ 74.90 

$ 56.98 

Schedule A-3B 

Page 6 of 8 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

A B 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

C D E F G H I J K

 Total Allocated Construction 

Ref

Tisdale Irr & Drain Co 

Van Ruiten Brothers 1415L 

Van Ruiten Brothers 520XL 

Van Ruiten Brothers 0880S 

Van Ruiten Brothers 880XR 

Wallace, J & J 

Wallace, K Trust 

Wisler, J 

Yockey, W 

Young, R/et al 

 Total Sacramento River - Willows 

San Felipe Unit 

San Benito County WD 

Santa Clara Valley WD 

 Total San Felipe Unit 

San Luis Canal - Fresno 

Westlands WD 3/

Westlands WD - SLC (DD #2) 

 Total San Luis Canal 

San Luis Canal - Tracy 

Pacheco WD - SLC 

Panoche WD - SLC 

San Luis WD - SLC 

 Total San Luis Canal - Tracy 

 Main System Intertie Total Annualized Projected 

Cost @ Deliveries 

10.814% 7/ 2022 

<Sch A-2Ba> <Sch A-2Bc> (B+C) <% Rate: Sch FB-1I> <Sch A-13> 

$ 315,136 $ 315,136 34,281 1,418 

$ 25,852 $ 25,852 2,812 93 

$ 9,751 $ 9,751 1,061 95 

$ 75,854 $ 75,854 8,251 285 

$ 33,093 $ 33,093 3,600 156 

$ 11,058 $ 11,058 1,203 11 

$ 34,764 $ 34,764 3,782 156 

$ 1,347 $ 1,347 147 4 

$ 335 $ 335 36 2 

$ 831 $ 831 90 4 

$ 52,083,842 $ - $ 52,083,842 208,986 

$ 6,386,948 $ 360,513 $ 6,747,461 733,995 7,494 

$ 7,107,313 $ 590,449 $ 7,697,762 837,370 12,273 

$ 13,494,262 $ 950,962 $ 14,445,223 19,767 

$ 457,050,898 $ 19,030,194 $ 476,081,092 51,788,551 395,559 

$ 858,315 $ 46,378 $ 904,693 98,413 964 

$ 457,909,213 $ 19,076,571 $ 476,985,784 396,523 

$ 2,473,989 $ 150,968 $ 2,624,957 285,545 3,138 

$ 21,751,022 $ 894,165 $ 22,645,187 2,463,365 18,586 

$ 41,501,322 $ 1,354,017 $ 42,855,339 4,661,844 28,144 

$ 65,726,333 $ 2,399,149 $ 68,125,483 49,868 

Construction

 Component of Rate 

Per A/F

 (E/F) 

$ 24.18 

$ 30.19 

$ 11.15 

$ 28.91 

$ 23.08 

$ 109.35 

$ 24.24 

$ 37.98 

$ 19.60 

$ 22.61 

5/ 

5/ 

5/ 

5/ 

5/ 

5/ 

5/ 

9D 

Distribution 

System 

<Sch FB-2> 

O&M 

Cost Per AF 

<Sch A-2A> 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.96 

$ 28.46 

$ 28.28 

$ 29.50 

$ 29.50 

$ 30.96 

$ 30.98 

$ 27.27 

Deficit 

Cost per AF 

<Sch A-2A> 

$ -

$ 13.08 

$ 10.13 

$ 2.63 

$ 0.43 

$ 58.11 

$ 19.41 

$ 0.27 

$ 20.92 

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ -

Full Cost 

Rate 

Per AF** 

SUM(G:J) 

$ 55.14 

$ 74.23 

$ 52.24 

$ 62.50 

$ 54.47 

$ 198.42 

$ 74.61 

$ 69.21 

$ 71.48 

$ 53.57 

$ 28.46 

$ 28.28 

5/ 

5/

5/ 

5/ 

5/

Tehama-Colusa Canal 

4-M WD 

Colusa County WD 

Cortina WD 

Davis WD - TCC 

Dunnigan WD 

Glenn Valley WD 

Glide WD 

Holthouse WD 

Kanawha WD 

$ 680,661 $ 680,661 74,043 

$ 23,991,521 $ 23,991,521 2,609,820 

$ 468,861 $ 468,861 51,003 

$ 1,115,259 $ 1,115,259 121,319 

$ 5,037,350 $ 5,037,350 547,968 

$ 307,852 $ 307,852 33,488 

$ 2,612,662 $ 2,612,662 284,208 

$ 356,903 $ 356,903 38,824 

$ 12,749,863 $ 12,749,863 1,386,942 

1,489 

24,421 

731 

2,557 

6,424 

875 

4,417 

212 

21,122 

5/ 

5/ 

5/ 

5/ 

5/ 

5/ 

5/ 

6/ 

5/ 

4/ 

$ 87.87 

$ 30.96 

$ 28.57 

$ 30.96 

$ 30.96 

$ 32.13 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.68 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

-

-

-

-

-

-

-

-

-

5/ 

5/ 

5/ 

5/ 

5/ 

5/ 

5/ 

6/ 

5/ 

Schedule A-3B 

Page 7 of 8 
 

 

 

 

 

 

 

 

IRR 2022 Sch A-3B F.Z24.xlsm 

12/23/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR 

UNDER SECTION 205(a)(3) OF THE RRA 

2022 IRRIGATION WATER RATES 

A B C D E F G H I J K

 Total Allocated Construction 

Ref

 Main System 

<Sch A-2Ba>

 Intertie 

<Sch A-2Bc>

 Total 

(B+C) 

Annualized 

Cost @ 

10.814% 7/ 

<% Rate: Sch FB-1I>

 Projected 

Deliveries 

2022 

<Sch A-13> 

Construction

 Component of Rate 

Per A/F

 (E/F) 

9D 

Distribution 

System 

<Sch FB-2> 

O&M 

Cost Per AF 

<Sch A-2A> 

Deficit 

Cost per AF 

<Sch A-2A> 

Full Cost 

Rate 

Per AF** 

SUM(G:J) 

Kirkwood WD 

La Grande WD 

Myers-Marsh MWC 

Orland-Artois WD 

Westside WD 

 Total Tehama-Colusa Canal 

$ 170,685 $ 170,685 18,567 300 

$ 1,492,247 $ 1,492,247 162,328 2,807 

$ 48,232 $ 48,232 5,247 19 

$ 19,790,177 $ 19,790,177 2,152,794 16,780 

$ 19,516,384 $ 19,516,384 2,123,011 29,768 

$ 88,338,659 $ - $ 88,338,659 111,922 

$ 61.89 

5/ 

5/ 

5/ 

5/ 

4/ 

$ 30.96 

$ 30.96 

$ 30.96 

$ 30.12 

$ 33.25 

$ 25.91 

$ 2.48 

$ -

$ -

$ -

$ 118.76 

5/ 

5/ 

5/ 

5/

Grand Total $ 1,133,560,356 $ 26,957,897 $ 1,160,518,253 1,652,165 

Footnotes: 

1/ Contractor has entered into a 9(d) repayment contract for construction repayment. 

2/ The historical construction cost and repayment have been moved to San Luis Canal since the contractor is not taking water. If the contractor takes water, 

payment will be made at the San Luis Canal rate and trued-up. 

3/ The historical construction cost and repayment from Delta-Mendota Pool is included in San Luis Canal. Reference footnote #3. 

4/ Contractor paid off their 9D Distribution System construction repayment obligation. 

5/ Construction component of rate is adjusted to reflect executed contracts under the WIIN Act. 

6/ Contractor is under WIIN Act installment payment contract to cover the construction cost and Full Cost Water Rate will be provided upon request. 

7/ The interest rate will remain the same as FY 2019 since there's no new construction. 

* Name changes and new assignments: See Schedule A-13, page 36 

**Project Use Energy O&M Rates will be in addition to the Full Cost Rate (See Irrigation Schedule A-1 for PUE O&M Rates) 

Reconciliation to Source Documents (Sch. A-6A and A-2B1): Capital Repayment will not balance to A-6A because of 9D contracts (Friant Division contractors) 

Schedule A-3B 

Page 8 of 8