IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Black Butte

4-E WD 1,243 1,243

Stony Creek WD 32,583 32,583

Total Black Butte 33,826 33,826

Buchanan Unit 

Chowchilla WD - BU 1,200,000 1,200,000

Clear Creek Unit

Clear Creek CSD 232,826 232,826 232,826

Colusa Basin Drain

Colusa Drain MWC 327,358 327,358

Corning Canal

Corning WD 591,371 591,371 591,371 591,371 591,371

Proberta WD 119,177 119,177 119,177 119,177 119,177

Thomes Creek WD 152,517 152,517 152,517 152,517 -

Total Corning Canal 863,065 863,065 863,065 863,065 710,548

Cow Creek Unit

Bella Vista WD 401,240 401,240 401,240 401,240

Cross Valley Canal

County of Fresno 52,516 52,516 52,516 52,516

County of Tulare 78,916 78,916 78,916 78,916

Hills Valley ID 54,739 54,739 54,739 54,739

Kern-Tulare WD 1,001,083 1,001,083 1,001,083 1,001,083

Lower Tule River ID 615,657 615,657 615,657 615,657

Pixley ID 621,916 621,916 621,916 621,916

Tri-Valley WD 20,098 20,098 20,098 20,098

Total Cross Valley Canal 2,444,925 2,444,925 2,444,925 2,444,925

Schedule A-7

Page 1 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Delta-Mendota Canal

Banta-Carbona ID 465,556 465,556 465,556 465,556 293,157

Byron Bethany ID 469,961 469,961 469,961 469,961 148,736

Del Puerto WD 3,668,010 3,668,010 3,668,010 3,668,010 1,769,750

Eagle Field WD 131,570 131,570 131,570 131,570 74,571

Mercy Springs WD 73,381 73,381 73,381 73,381 51,729

Oro Loma WD 13,939 13,939 13,939 13,939 1,571

Pacheco WD--DMC 43,382 43,382 43,382 43,382 6,143

Panoche WD--DMC 678,515 678,515 678,515 678,515 324,807

Patterson WD 438,923 438,923 438,923 438,923 272,957

San Luis WD--DMC 721,497 721,497 721,497 721,497 257,707

West Side ID 61,938 61,938 61,938 61,938 15,700

West Stanislaus ID 1,274,914 1,274,914 1,274,914 1,274,914 487,479

Total Delta-Mendota Canal 8,041,587 8,041,587 8,041,587 8,041,587 3,704,307

Delta-Mendota Pool

Coelho Trust 91,221 91,221 91,221 91,221 30,471

Fresno Slough WD 110,154 110,154 110,154 110,154 64,286

James ID 996,257 996,257 996,257 996,257 579,600

Laguna WD 21,219 21,219 21,219 21,219 8,286

Recl. Dist #1606 5,143 5,143 5,143 5,143 2,507

Tranquillity ID 345,585 345,585 345,585 345,585 165,686

Tranquillity PUD 1,566 1,566 1,566 1,566 445

Westlands WD--DMP 338,248 338,248 338,248 338,248 153,675

Total Delta-Mendota Pool 1,909,394 1,909,394 1,909,394 1,909,394 1,004,956

Friant Dam - Class 2

Gravelly Ford WD 224,473

Friant-Kern Canal - Class 1 1/

Arvin-Edison WSD 1,788,178 1,788,178 1,788,178

Delano-Earlimart ID 4,539,740 4,539,740 4,539,740

Exeter ID 456,748 456,748 456,748

Garfield WD 135,744 135,744 135,744

Hills Valley ID 14,061 14,061 14,061

International WD 47,636 47,636 47,636

Schedule A-7

Page 2 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Ivanhoe ID 266,486 266,486 266,486

Kaweah Delta WCD 15,151 15,151 15,151

Lewis Creek WD 43,857 43,857 43,857

Lindmore ID 1,365,139 1,365,139 1,365,139

Lindsay-Strathmore ID 1,141,111 1,141,111 1,141,111

Lower Tule River ID - FKC 2,562,764 2,562,764 2,562,764

Orange Cove ID 1,618,847 1,618,847 1,618,847

Porterville ID 646,118 646,118 646,118

Saucelito ID 901,020 901,020 901,020

Shafter-Wasco ID 2,048,855 2,048,855 2,048,855

So San Joaquin MUD 4,008,700 4,008,700 4,008,700

Stone Corral ID 408,570 408,570 408,570

Tea Pot Dome WD 296,305 296,305 296,305

Terra Bella ID 1,149,933 1,149,933 1,149,933

Tri-Valley ID 1,974 1,974 1,974

Tulare ID 1,309,988 1,309,988 1,309,988

Total Friant Kern Canal - Class 1 3/ 24,766,926 24,766,926 24,766,926

Friant-Kern Canal - Class 2 

Arvin-Edison WSD 3,942,078 3,942,078

Delano-Earlimart ID 1,202,469 1,202,469

Exeter ID 221,930 221,930

Fresno ID 665,362 665,362

Ivanhoe ID 9,062 9,062

Kaweah Delta WCD 53,723 53,723

Kern-Tulare WD 35,989 35,989

Lindmore ID 330,582 330,582

Lower Tule River ID - FKC 3,439,796 3,439,796

Porterville ID 411,323 411,323

Saucelito ID 459,536 459,536

Shafter-Wasco ID 629,716 629,716

So San Joaquin MUD 725,052 725,052

Tulare ID 1,741,611 1,741,611

Total Friant Kern Canal - Class 2 13,868,229 13,868,229

Hidden Unit

Madera ID - HU 1,200,000 1,200,000

Schedule A-7

Page 3 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Madera Canal - Class 1 1/

Chowchilla WD - MC 2,291,690 2,291,690 2,291,690

Madera ID - MC 3,513,826 3,513,826 3,513,826

Total Madera Canal - Class 1 5,805,516 5,805,516 5,805,516

Madera Canal - Class 2

Chowchilla WD - MC 1,904,444 1,904,444

Madera ID - MC 1,986,849 1,986,849

Total Madera Canal - Class 2 3,891,293 3,891,293

New Melones D & R

Central San Joaquin WCD 773,336 773,336

Stockton East WD 162,697 162,697

Total New Melones D&R 936,033 936,033

Sacramento River - Shasta

Anderson-Cottonwood ID 290,686 290,686

Daniell, H & B 124 124

Driscoll Strawberry 6,024 6,024

Gjermann, H 181 181

Leviathan Inc. 13,147 13,147

Redding Rancheria 1,116 1,116

Total Sacramento River - Shasta 311,278 311,278

Sacramento River - Willows

Anderson, A/et al 278 278

Anderson, R & J 3,717 3,717

Andreotti, A/et al 62,910 62,910

* B & D Family Partnership 939 939

Baber, J/et al 116,803 116,803

Butler, Diane 11,311 11,311

Butte Creek Farms Inc 14,742 14,742

Byrd, A & Osborne, J. 8,040 8,040

Cachil Dehe Band of Wintun 4,533 4,533

Canal Farms 12,953 12,953

Carter MWC 28,334 28,334

Charter, Mary 4,776 4,776

Schedule A-7

Page 4 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Churkin, M Jr & C 1,596 1,596

Conaway Consv Grp 28,487 28,487

County of Sacramento 3,456 3,456

Cummings, W 4,230 4,230

Driver, Gary/et al 283 283

Driver, J & C Trustees 2,341 2,341

Driver, Gregory 148 148

Driver, W/et al 1,106 1,106

Dyer, J & Wing, J 6,130 6,130

Eastside MWC 24,940 24,940

Ehrke, A & B 6,033 6,033

Empire Group, LLC 1,078 1,078

Feather WD 411,092 411,092

Fedora, S/Taylor, W 476 476

Gillaspy, W 3,008 3,008

Giovannetti, B & M 2,170 2,170

Giusti, R & S 28,457 28,457

Glenn-Colusa ID 4,421,138 4,421,138

Green Valley Corp 8,152 8,152

Griffin, J/Prater 45,203 45,203

Hale, J/Marks, A 935 935

Hatfield, R & B 645 645

* Heidrick & McGinnis Properties 726 726

Heidrick, M 2,386 2,386

Howald Farms Inc 55,729 55,729

Jaeger, W & P 6,350 6,350

Jansen, P & S 1,563 1,563

Kary, C 10,493 10,493

King, Ben 130 130

King, L 330 330

KLSY, LLC 1,657 1,657

Knights Landing Investors 36,882 36,882

* Knights Landing Properties 940 940

* Lauppe Alan, Johnson J, & Lauppe W 129 129

Lauppe, B ET UX 3,892 3,892

Schedule A-7

Page 5 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Lauppe, B & K 3,705 3,705

Leonard, James 661 661

Lockett, W & J 1,950 1,950

Lomo CS & Micheli, J 29,210 29,210

Lonon, M 16,303 16,303

M C M Properties 25,443 25,443

Maxwell ID 256,956 256,956

McClatchy Partners 1,216 1,216

Meridian Farms WC 485,475 485,475

Micke, D & N 156 156

Morehead, J/et ux 2,000 2,000

Munson, J & D 1,208 1,208

Natomas Basin Conserv 6,731 6,731

Natomas Central MWC 998,427 998,427

Nelson, T & H 3,864 3,864

O'Brien, J & F 11,652 11,652

Odysseus Farms 18,021 18,021

Oji Brothers Farm Inc 78,379 78,379

Oji, M/et al 51,920 51,920

Pacific Realty Inc 46,291 46,291

Pelger MWC 77,354 77,354

Pelger Road 1700, LLC 87,656 87,656

Penner, R & L 296 296

Pleasant Grv-Vrna MWC 113,507 113,507

Princeton-Codora-Glenn ID 645,471 645,471

Provident ID 204,034 204,034

Quad-H-Ranches Inc 12,737 12,737

Recl Dist # 108 1,356,832 1,356,832

Recl Dist #1000 1,300 1,300

Recl Dist #1004 608,139 608,139

Reische, E 976 976

Reische, L 4,888 4,888

Richter, H Jr/et al 36,232 36,232

River Garden Farms Co 20,268 20,268

Roberts Ditch Irr Co 13,575 13,575

Rubio, E & E 171 171

Saeed, F 27,612 27,612

Seaver, C 1,293 1,293

Schedule A-7

Page 6 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Sutter MWC 3,135,543 3,135,543

Swenson Farms 10,612 10,612

Sycamore Mutual Water Company 427,394 427,394

T & P Farms 10,377 10,377

Tarke, S 40,067 40,067

Tisdale Irr & Drain Co 87,177 87,177

Van Ruiten Brothers 1415L 7,151 7,151

Van Ruiten Brothers 520XL 2,697 2,697

Van Ruiten Brothers 0880S 20,984 20,984

Van Ruiten Brothers 0880XR 9,155 9,155

Wallace, J & J 3,059 3,059

Wallace, K Trust 9,617 9,617

Wisler, J 373 373

Yockey, W 93 93

Young, R/et al 230 230

Total Sacramento River - Willows 14,408,084 14,408,084

San Felipe Unit

San Benito County WD 599,150 599,150 599,150 599,150 374,679 599,150 599,150

Santa Clara Valley WD 641,093 641,093 641,093 641,093 613,650 641,093 641,093

Total San Felipe Unit 1,240,243 1,240,243 1,240,243 1,240,243 988,329 1,240,243 1,240,243

San Luis Canal--Fresno

Westlands WD--SLC 34,499,851 34,499,851 34,499,851 34,499,851 19,777,964 34,499,851 34,499,851 34,499,851 34,499,851

Westlands WD--SLC (DD#2) 24,547 24,547 24,547 24,547 48,200 24,547 24,547 24,547

Total San Luis Canal - Fresno 34,524,398 34,524,398 34,524,398 34,524,398 19,826,164 34,524,398 34,524,398 34,524,398 34,499,851

San Luis Canal--Tracy

Pacheco WD--SLC 249,179 249,179 249,179 249,179 156,900 249,179 249,179

Panoche WD--SLC 1,928,656 1,928,656 1,928,656 1,928,656 929,300 1,928,656 1,928,656 1,928,656 1,928,656

San Luis WD--SLC 2/ 2,693,756 2,693,756 2,693,756 2,693,756 1,407,221 2,693,756 2,505,180 2,693,756 2,693,756

Total San Luis Canal - Tracy 4,871,591 4,871,591 4,871,591 4,871,591 2,493,421 4,871,591 4,683,015 4,622,412 4,622,412

Tehama-Colusa Canal

4-M WD 96,485 96,485 96,485

Colusa County WD 1,697,900 1,697,900 1,697,900 1,697,900

Cortina WD 46,690 46,690 46,690 46,690

Davis WD--TCC 133,748 133,748 133,748 133,748

Dunnigan WD 481,697 481,697 481,697 481,697

Glenn Valley WD 43,639 43,639 43,639

Schedule A-7

Page 7 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

A B C D E F G H I J K

Historical and Projected Deliveries 

Conveyance Pumping

Facility/Contractor

Ref

Historical & 

Projected 

1981-2030 

Deliveries

<Sch A-13>

Storage

 <Sch A-13>

 Conveyance

<Sch A-13>

Corning

 PP

<Sch A-13> 

Jones 

PP

<Sch A-13>

DMC Intertie 

 '2014-2063

<Sch A-13>

O'Neill

 PG

<Sch A-13>

Dos Amigos

 PP

<Sch A-13>

Direct 

Pumping

<Sch A-13>

San Luis 

 Drain

<Sch A-13>

Glide WD 370,350 370,350 370,350

Holthouse WD 50,592 50,592 50,592

Kanawha WD 1,406,760 1,406,760 1,406,760 1,406,760

Kirkwood WD 24,195 24,195 24,195

La Grande WD 211,529 211,529 211,529

Myers-Marsh MWC 6,837 6,837 6,837

Orland-Artois WD 1,764,782 1,764,782 1,764,782 1,764,782

Westside WD 1,778,814 1,778,814 1,778,814 1,778,814

Total Tehama-Colusa Canal 8,114,018 8,114,018 8,114,018 7,310,391

Delta-Mendota Exchange Water 29,186,170 29,186,170

Subtotal 158,802,472 111,632,308 108,530,325 863,065 79,773,383 28,017,178 40,636,232 41,652,338 51,254,157 39,122,263

Assignments of Historical Costs 

Banta-Carbona ID to City of Tracy (M&I) 102,857 102,857 102,857 102,857

Broadview WD to Westlands WD - SLC 503,647 503,647 503,647 503,647

Centinella WD to Westlands WD - SLC 44,302 44,302 44,302 44,302

Exeter ID to Tri-Valley ID Class 1 1/ 12,274 12,274 12,274 -

Ivanhoe ID to Kaweah Delta WCD - Class 1 1/ 33,275 33,275 33,275 -

Ivanhoe ID to Kaweah Delta WCD - Class 2 67,594 - 67,594 -

Lewis Creek WD to Hills Valley ID Class 1 1/ 6,957 6,957 6,957 -

Porterville ID to Hills Valley ID Class 1 1/ 32,371 32,371 32,371 -

So San Joaquin MUD to Kern-Tulare WD Class 2 54,764 - 54,764 -

Tea Pot Dome WD to Saucelito ID Class 1 1/ 9,410 9,410 9,410 -

Mercy Springs WD to Westlands WD - SLC 64,794 64,794 64,794 64,794

Mercy Springs WD to Westlands WD - SLC DD#2 67,533 67,533 67,533 67,533

Oro Loma WD to Westlands WD - SLC 87,220 87,220 87,220 87,220

Mercy Springs WD to Santa Clara Valley WD 21,598 21,598 21,598 21,598

West Side ID to City of Tracy (M&I) 44,885 44,885 44,885 44,885

West Side ID to City of Tracy (M&I) 56,600 56,600 56,600 56,600

Widren WD to Westlands WD - SLC 53,050 53,050 53,050 53,050

 Total Assignments of Historical Costs 1,263,131 1,140,774 1,263,131 1,046,486

Grand Total 3/ 160,065,604 112,773,081 109,793,456 863,065 80,819,869 28,017,178 40,636,232 41,652,338 51,254,157 39,122,263

Schedule A-7

Page 8 of 9
IRR 2022 Sch A-7 F.Z24.XLSM

09/21/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION HISTORICAL AND PROJECTED DELIVERIES

BY CONSTRUCTION COST COMPONENT AND CONTRACTOR 1981 THROUGH 2030

2022 IRRIGATION WATER RATES

FOOTNOTES

1/ These contractors are responsible for that portion of the Jones Pumping Plant costs applicable to pumping the Delta-Mendota Exchange Water.

2/ San Luis WD's projected deliveries for Dos Amigos PP is reduced as a significant amount of water is not pumped through the pumping plant.

3/ Sch. A-7 difference vs. Sch. A-13 total is due to Fresno ID (Class1) historical deliveries not being allocated. The contractor is no longer a Class 1 Contractor.

Total with Exchange Water per Sch. A-7 160,065,604

Total with Exchange Water per Sch. A-13 160,229,038

Variance - Fresno ID Class 1, Sch. A-13 page 8 (163,434) Difference is "Fresno ID Class 1"

* See Schedule A-13 Page 36 for name changes

Schedule A-7

Page 9 of 9