Example #3 Construction rate Construction rate 

per AF based on based on current 

proposed method method Rate differential 

Ref A B (A-B) 

Black Butte D & R 

4-E WD $ 3.57 $ 3.31 $ 0.26 

Stony Creek WD $ 7.49 $ 9.51 $ (2.02) 

 Total Black Butte D&R 

Buchanan Unit 

Chowchilla WD - BU 1/ $ - $ - $ -

Clear Creek Unit 

Clear Creek CSD $ 18.93 $ 15.20 $ 3.73 

Colusa Basin Drain 

Colusa Drain MWC $ 5.20 $ 12.96 $ (7.76) 

Corning Canal 

Corning WD $ 35.44 $ 35.45 $ (0.01) 

Proberta WD $ 23.90 $ 21.00 $ 2.90 

Thomes Creek WD $ 25.81 $ 26.61 $ (0.80) 

 Total Corning Canal 

Cow Creek Unit 

Bella Vista WD $ 20.91 $ 22.00 $ (1.09) 

Cross Valley Canal 

County of Fresno $ 16.61 $ 16.59 $ 0.02 

County of Tulare $ 23.14 $ 17.45 $ 5.69 

Hills Valley ID $ 9.21 $ 11.14 $ (1.93) 

Kern-Tulare ID $ 16.40 $ 14.45 $ 1.95 

Lower Tule River ID - CVC $ 22.41 $ 15.71 $ 6.70 

Pixley ID $ 22.64 $ 15.92 $ 6.72 

Tri-Valley ID $ 20.02 $ 13.77 $ 6.25 

 Total Cross Valley Canal 

Delta-Mendota Canal 

Banta-Carbona ID $ 16.32 $ 16.22 $ 0.10 

Byron Bethany ID $ 21.29 $ 18.96 $ 2.33 

Del Puerto WD $ 20.65 $ 17.44 $ 3.21 

Eagle Field WD $ 17.17 $ 14.08 $ 3.09 

Mercy Springs WD $ 22.19 $ 18.89 $ 3.30 

Oro Loma WD $ 18.54 $ 15.40 $ 3.14 

Pacheco WD - DMC $ 91.36 $ 59.28 $ 32.08 * 

Panoche WD - DMC $ 35.97 $ 30.85 $ 5.12 

Patterson WD $ 21.80 $ 18.42 $ 3.38 

San Luis WD - DMC $ 20.69 $ 21.19 $ (0.50) 

West Side ID $ 16.83 $ 14.50 $ 2.33 

West Stanislaus ID $ 21.58 $ 18.12 $ 3.46 

 Total Delta-Mendota Canal 

CENTRAL VALLEY PROJECT
 

ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR
 

Schedule A-2Ba 

Page 1 of 6 
Example #3 Construction rate 

per AF based on 

proposed method 

Construction rate 

based on current 

method Rate differential 

Ref A B (A-B) 

Delta-Mendota Pool 

Coelho Trust 

Fresno Slough WD 

James ID 

Laguna WD 

Recl Dist #1606 

Tranquillity ID 

Tranquillity PUD 

Westlands WD - DMP 

 Total Delta-Mendota Pool 

Friant Dam - Class 2 

Gravelly Ford WD 

Friant-Kern Canal - Class 1 1/ Arvin-Edison WSD 1/ Delano-Earlimart ID 1/ Exeter ID 1/ Garfield WD 

International WD 1/ Ivanhoe ID 1/ Kaweah Delta WCD 1/ Lewis Creek WD 1/ Lindmore ID 1/ Lindsay-Strathmore ID 1/ Lower Tule River ID - FKC 1/ Orange Cove ID 1/ Porterville ID 

1/ Saucelito ID 1/ Shafter-Wasco ID 1/ So San Joaquin MUD 1/ Stone Corral ID 1/ Tea Pot Dome WD 1/ Terra Bella ID 1/ Tulare ID 

 Total Friant-Kern Canal - Class 1 

Friant-Kern Canal - Class 2 

Arvin-Edison WSD 

Delano-Earlimart ID 

Exeter ID 

Fresno ID 

Ivanhoe ID 

Kaweah Delta WCD 

Kern-Tulare WD 

Lindmore ID 

Lower Tule River ID - FKC 

Porterville ID 

Saucelito ID 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

33.12

27.98

21.79

18.36

21.15

26.21

25.55

28.16

-

-

-

-

-

16.36

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

28.59

22.02

18.73

13.77

21.07

20.78

34.61

17.96

-

-

-

-

-

15.18

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

4.53

5.96

3.06

4.59

0.08

5.43

(9.06) 

10.20

-

-

-

-

-

1.18

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

CENTRAL VALLEY PROJECT
 

ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR
 

Schedule A-2Ba 

Page 2 of 6 
Example #3 Construction rate 

per AF based on 

proposed method 

Construction rate 

based on current 

method Rate differential 

Ref A B (A-B) 

Shafter-Wasco ID 

So San Joaquin MUD 

Tulare ID 

 Total Friant-Kern Canal - Class 2 

Hidden Unit 

Madera ID - HU 

Madera Canal - Class 1 

Chowchilla WD - MC 

Madera ID - MC 

 Total Madera Canal - Class 1 

Madera Canal - Class 2 

Chowchilla WD - MC 

Madera ID - MC 

 Total Madera Canal - Class 2 

New Melones D & R 

Central San Joaquin WCD 

Stockton East WD 

 Total New Melones D&R 

Sacramento River - Shasta 

Anderson-Cottonwood ID 

Daniell, H & B 

Driscoll Strawberry 

Gjermann, H 

Leviathan Inc 

Redding Rancheria 

 Total Sacramento River - Shasta 

Sacramento River - Willows 

Alexander, T & K 

Anderson, A/et al 

Anderson, R & J 

Andreotti, A/et al 

Baber, J/et al 

Beckley, R & O 

Butler, L & M 

Butte Creek Farms Inc 

Byrd, A & Osborne, J. 

Cachil Dehe Band of Wintun 

Carter MWC 

Churkin, M Jr & C 

Conaway Consv Grp 

County of Sacramento 

Cummings, W 

Dennis Wilson Farms 

Driver, Gary/et al 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

-

-

-

-

-

-

-

-

3.56

3.52

11.67

14.81

32.67

10.96

12.98

10.04

9.40 

18.35

9.36 

7.70

9.79

6.63 

7.50 

7.65 

8.43

6.35

7.52 

5.59 

9.03 

13.72

7.52 

15.13

3.75

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

-

-

-

-

-

-

-

-

3.44

1.95

14.54

13.29

11.78

8.07

12.97

10.84

10.49

9.06

7.64

7.46

9.81

6.09

5.89

5.76

8.27

4.53

7.80

7.11

5.27

12.88

7.02

8.87

7.23

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

-

-

-

-

-

-

-

-

0.12

1.57

(2.87) 

1.52

20.89

2.89

0.01

(0.80) 

(1.09) 

9.29

1.72

0.24

(0.02) 

0.54

1.61

1.89

0.16

1.82

(0.28) 

(1.52) 

3.76

0.84

0.50

6.26

(3.48) 

CENTRAL VALLEY PROJECT 

ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR 

Schedule A-2Ba 

Page 3 of 6 
Example #3 Construction rate 

per AF based on 

proposed method 

Construction rate 

based on current 

method Rate differential 

Ref A B (A-B) 

Driver, J & C Trustees 

Driver, Gregory 

Driver, W/et al 

Dyer, J & J 

Eastside MWC 

Ehrke, A & B 

E L H Sutter Properties 

Feather WD 

Fedora, S/Taylor, W 

Furlan, E & S 

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, J Family Trust 

Heidrick, M 

Hiatt, T 

Hiatt, T/Illerich, P 

Howald Farms Inc 

Jaeger, W & P 

Jansen, P & S 

Kary, C 

King, Ben 

King, L 

KLSY, LLC 

Knights Landing Investors 

Lauppe, B ET UX 

Lauppe, B & K (1364X ATP) 

Leiser, D 

Lockett, W & J 

Lomo CS & Micheli J 

Lonon, M 

M C M Properties 

Maxwell ID 

Mehrhof & Montgomery 

Meridian Farms WC 

Micke, D & N 

Morehead, J/et ux 

Munson, J & D 

Natomas Basin Conserv 

Natomas Central MWC 

Nelson, T & H 

Nene Ranch, LLC 

O'Brien, J & F 

Odysseus Farms Prtnrshp 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

6.49

6.48 

4.85

6.59 

8.38

7.47 

14.00

10.29

9.95 

8.94 

8.82 

7.05 

7.92 

8.01

9.62

8.44

8.87 

7.69 

4.60 

7.27 

8.18 

7.83 

7.52 

15.56

9.08 

7.66 

21.48

7.34 

5.02

7.90

6.18

6.11

8.06 

6.05 

7.11 

8.57 

9.78

9.50

9.56

7.38

4.12 

3.98

9.46 

6.77

6.86 

8.04 

10.74

7.82 

6.91

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

8.09

8.67

8.61

8.72

7.54

9.31

7.12

5.45

9.04

8.55

7.59

5.16

6.45

7.94

8.32

7.69

7.01

6.13

8.22

6.22

8.15

7.70

7.55

13.95

7.06

8.63

16.94

15.70

6.91

7.50

8.24

8.29

7.53

8.93

6.70

7.46

9.73

9.84

22.60

7.16

7.46

7.31

10.49

6.70

7.05

6.40

15.92

7.61

5.32

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

(1.60) 

(2.19) 

(3.76) 

(2.13) 

0.84

(1.84) 

6.88

4.84

0.91

0.39

1.23

1.89

1.47

0.07

1.30

0.75

1.86

1.56

(3.62) 

1.05

0.03

0.13

(0.03) 

1.61

2.02

(0.97) 

4.54

(8.36) 

(1.89) 

0.40

(2.06) 

(2.18) 

0.53

(2.88) 

0.41

1.11

0.05

(0.34) 

(13.04) 

0.22

(3.34) 

(3.33) 

(1.03) 

0.07

(0.19) 

1.64

(5.18) 

0.21

1.59

CENTRAL VALLEY PROJECT 

ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR 

Schedule A-2Ba 

Page 4 of 6 
Example #3 Construction rate 

per AF based on 

proposed method 

Construction rate 

based on current 

method Rate differential

Ref A B (A-B) 

Oji Brothers Farm Inc 

Oji, M/et al 

Otterson, M 

Pacific Realty Inc 

Pelger MWC 

Penner R & L 

Pleasant Grv-Vrna MWC 

Princeton-Codora-Glenn ID 

Provident ID 

Quad-H-Ranches Inc 

Rauf, A & T 

Recl Dist # 108 

Recl Dist#1000 

Recl Dist #1004 

Reische, E 

Reische, L 

Reynen, J/et al 

Richter, H Jr/et al 

River Garden Farms Co 

Riverby Limited 

Roberts Ditch Irr Co 

Rubio, E & E 

Schreiner, J & C 

Seaver, C 

Sutter MWC 

Sycamore Family Trust 

Tarke, S 

Tisdale Irr & Drain Co 

Wakida, T 

Wallace, K Trust 

Wisler, J 

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 - SLC 

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 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

8.03 

5.64

9.94 

5.50 

6.46 

11.27

7.80

7.30

7.73

7.21 

8.08

7.93

5.20

9.06

14.01

13.29

10.09

6.84

8.44

8.59 

9.75

9.59 

8.06 

11.29

7.40 

8.11 

7.80 

6.77

4.79 

8.33 

10.63

8.14

13.54

14.27

32.82

28.82

13.66

24.46

44.16

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

7.83

5.75

9.15

5.67

5.96

11.45

8.27

6.03

8.22

5.32

7.55

8.07

8.07

8.34

15.65

15.70

10.57

5.85

8.11

6.77

6.90

10.11

5.87

9.18

7.14

8.11

7.51

6.64

5.14

7.90

11.15

9.60

12.77

11.82

26.13

15.86

10.14

18.77

38.22

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

0.20

(0.11) 

0.79

(0.17) 

0.50

(0.18) 

(0.47)

1.27

(0.49) 

1.89

0.53

(0.14) 

(2.87) 

0.72

(1.64) 

(2.41) 

(0.48) 

0.99

0.33

1.82

2.85

(0.52) 

2.19

2.11

0.26

-

0.29

0.13

(0.35) 

0.43

(0.52)

(1.46) 

0.77

2.45

6.69

12.96

3.52

5.69

5.94

CENTRAL VALLEY PROJECT
 

ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR
 

Schedule A-2Ba 

Page 5 of 6 
Example #3 Construction rate 

per AF based on 

proposed method 

Construction rate 

based on current 

method Rate differential 

Ref A B (A-B) 

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 

Kirkwood WD 

La Grande WD 

Myers-Marsh MWC 

Orland-Artois WD 

Westside WD 

 Total Tehama-Colusa Canal 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

14.26

25.51

23.38

19.09

17.32

12.41

12.61

12.17

15.09

10.00

12.61

11.85

20.38

19.69

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

17.75

24.48

22.09

19.61

16.00

13.56

10.00

12.88

14.07

16.69

12.37

13.82

17.72

18.04

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$ 

(3.49) 

1.03

1.29

(0.52) 

1.32

(1.15) 

2.61

(0.71) 

1.02

(6.69) 

0.24

(1.97) 

2.66

1.65

CENTRAL VALLEY PROJECT
 

ALLOCATED CONSTRUCTION COSTS PER ACRE-FOOT BY CONTRACTOR
 

*	 Pacheco WD historically (1981-1995) took an average 2,800 af: since 1995 they diverted zero af. 

Therefore 20% (1,000af*.20=200af) minimum is used for future deliveries. 

1/ Converted to 9d. 

Schedule A-2Ba 

Page 6 of 6