IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELI

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

PAGE FACILITIES 2 Black Butte D&R

Buchanan UnitClear Creek UnitColusa Basin DrainContra Costa CanalCorning Canal

 3 Cow Creek Unit

Cross Valley Canal

 4-5 Delta-Mendota Canal 6 Delta-Mendota Pool

Folsom D&R

 7 Friant Dam 7-10 Friant-Kern Canal 10 Hidden Unit 11 Madera Canal

New Melones D&RSacramento River

 12 Shasta12-20 Willows 21 San Felipe Unit

San Luis Canal Fresno Tracy

22-23 Tehama-Colusa Canal 24 Delta-Mendota Exchange

San Felipe Unit - Out-of-Basin

 25 Footnotes26-28 Summary by Service Area 29 Assignments of Historical Water
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Buchanan Clear Creek Colusa Basin Corning Can

Black Butte D&R Unit Unit Drain

4-E Stony Creek Chowchilla Clear Creek Colusa Drain Corning Proberta Thom

YEAR WD WD Total WD - BU CSD MWC WD WD 1981 0 129 129 24,000 4,240 0 24,639 6,771 1982 0 0 0 24,000 4,826 0 24,587 5,175 1983 0 0 0 24,000 13,499 0 22,615 6,777 1984 0 0 0 24,000 14,436 0 32,418 6,513 1985 80 963 1,043 24,000 13,813 0 26,415 1/ 5,720 1986 40 989 1,029 24,000 13,944 0 22,710 5,419 1987 40 570 610 24,000 19,123 1,027 31,447 5,090 1988 0 1,296 1,296 24,000 7,880 2,259 26,160 6,935 1989 80 775 855 24,000 6,812 62,054 22,850 5,590 1990 73 800 873 24,000 12,010 25,976 14,657 3,122 1991 17 1,003 1,020 24,000 6,060 25,701 21,596 1,129 1992 82 735 817 24,000 3,838 16,852 -5,209 1,492 1993 0 757 757 24,000 3,702 37,024 14,848 4,324 1994 105 1,247 1,352 24,000 13,494 10,581 13,536 2,628 1995 76 614 690 24,000 4,345 19,364 11,971 2,107 1996 80 3,327 3,407 24,000 2,332 31,710 12,227 2,312 1997 73 2,739 2,812 24,000 6,520 0 9,261 2,452 1998 76 2,549 2,625 24,000 3,161 0 5,741 1,731 1999 83 916 999 24,000 3,724 1,108 10,484 3,690 2000 80 1,292 1,372 24,000 4,513 0 12,019 3,500 2001 51 1,043 1,094 24,000 7,223 23,039 11,607 2,100 2002 109 1,013 1,122 24,000 3,735 -19,049 9,908 2,441 2003 7 680 687 24,000 4,655 -10,288 9,257 3,289 2004 20 805 825 24,000 4,721 0 10,056 3,649 2005 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2006 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2007 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2008 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2009 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2010 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2011 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2012 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2013 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2014 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2015 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2016 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2017 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2018 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2019 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2020 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2021 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2022 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2023 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2024 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2025 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2026 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2027 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2028 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2029 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 2030 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 H&P/T 1,526 75,868 77,393 1,000,320 271,006 1,464,958 802,440 155,836 P/T 340 49,640 49,980 408,000 85,000 1,190,000 391,000 59,500 Avg. 14 1,986 1,999 16,320 3,400 47,600 15,640 2,380 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Cow Creek

Unit Cross Valley Canal

Bella Vista County of County of Hills Valley Kern-Tulare Lower Tule Pixley Rag Gulch 

YEAR WD Fresno Tulare ID WD River ID - CVC ID WD 1981 13,064 5,884 6,112 4,594 78,457 61,004 61,004 23,567 1982 10,148 122 224 104 1,627 1,264 2,081 3,061 1983 11,614 2,997 4,001 2,543 39,958 31,070 31,070 15,786 1984 14,226 5,871 7,892 5,081 59,424 47,882 60,868 19,323 1985 12,967 3,088 1/ 4,093 1/ 2,335 1/ 42,639 1/ 45,002 1/ 32,016 1/ 14,360 1/ 1986 16,942 207 697 222 17,937 2,118 1,534 11,296 1987 17,343 5,667 8,948 5,265 76,345 58,777 58,777 12,278 1988 14,432 2,919 5,861 2,888 38,625 30,266 30,266 20,048 1989 14,310 2,737 4,841 2,627 34,745 26,023 36,296 13,530 1990 18,326 1,615 3,554 3,477 26,985 23,197 24,824 8,915 1991 6,340 285 1,325 836 11,419 7,728 6,737 3,325 1992 5,944 465 1,315 836 11,249 7,824 8,915 3,325 1993 6,987 562 994 1,673 8,159 5,822 5,822 2,490 1994 18,829 1,050 2,018 1,421 14,932 10,074 10,186 5,002 1995 6,918 0 29 0 -962 312 4,894 -317 1996 9,632 0 0 0 0 0 0 0 1997 9,725 0 0 0 0 21,250 21,250 0 1998 8,591 49 0 348 0 8,613 8,613 0 1999 9,764 -49 0 -348 0 3,375 -3,375 0 2000 9,757 2,100 0 0 27,551 25,489 17,358 10,678 2001 11,316 1,350 2,418 1,506 43,949 24,111 32,542 12,117 2002 11,354 87 4,138 97 8,048 26,024 21,524 0 2003 13,706 1,946 -14 3,612 29,293 6,273 1,773 10,673 2004 14,476 1,567 2,036 2,633 13,883 9,453 10,094 7,336 2005 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2006 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2007 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2008 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2009 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2010 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2011 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2012 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2013 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2014 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2015 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2016 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2017 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2018 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2019 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2020 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2021 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2022 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2023 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2024 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2025 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2026 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2027 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2028 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2029 11,560 701 1,157 977 11,680 9,082 9,082 3,884 2030 11,560 701 1,157 977 11,680 9,082 9,082 3,884 H&P/T 587,271 58,740 90,569 67,153 887,943 719,077 721,195 297,767 P/T 289,000 17,520 28,930 24,426 292,000 227,045 227,045 97,090 Avg. 11,560 701 1,157 977 11,680 9,082 9,082 3,884 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Delta-Mendota Canal

Banta-Carbona Broadview Byron * Centinella Del Puerto Eagle Field Mercy Spr

YEAR ID 5/ WD Bethany ID WD 5/ WD WD WD 3/, 41981 19,384 23,224 20,461 0 154,344 4,311 1982 9,909 29,187 15,399 0 105,131 5,420 1983 17,163 23,061 20,752 0 135,903 3,717 1984 21,510 31,752 26,333 0 190,619 4,931 1985 19,713 29,692 19,448 0 143,872 1/ 5,065 1/ 1986 21,182 23,831 16,106 0 125,581 4,717 1987 20,413 23,187 24,014 0 152,810 3,903 1988 13,972 25,335 22,111 0 153,789 4,738 1989 18,923 32,985 18,675 0 119,827 3,179 1990 11,442 18,823 13,219 0 87,692 3,539 1991 6,466 9,583 5,420 0 45,772 2,305 1992 6,239 4,830 5,167 0 40,834 929 1993 8,337 12,442 9,264 0 62,632 2,217 1994 8,882 15,393 9,932 0 74,003 2,794 1995 5,898 13,880 16,557 0 108,456 2,660 1996 5,202 18,989 15,906 0 107,381 4,379 1997 19,258 18,091 12,745 0 106,009 4,821 1998 12,690 12,750 9,642 0 88,329 3,016 1999 13,419 17,611 12,456 0 89,632 3,526 2000 9,536 18,215 10,049 0 66,102 3,224 2001 7,479 15,622 10,374 0 93,404 810 2002 13,810 17,776 10,275 0 90,693 2,634 2003 18,602 19,633 10,897 0 99,167 4,073 2004 13,573 21,663 17,853 0 111,975 4,094 2005 11,800 15,918 11,540 0 82,712 2,685 2006 11,800 15,918 11,540 0 82,712 2,685 2007 11,800 15,918 11,540 0 82,712 2,685 2008 11,800 15,918 11,540 0 82,712 2,685 2009 11,800 15,918 11,540 0 82,712 2,685 2010 11,800 15,918 11,540 0 82,712 2,685 2011 11,800 15,918 11,540 0 82,712 2,685 2012 11,800 15,918 11,540 0 82,712 2,685 2013 11,800 15,918 11,540 0 82,712 2,685 2014 11,800 15,918 11,540 0 82,712 2,685 2015 11,800 15,918 11,540 0 82,712 2,685 2016 11,800 15,918 11,540 0 82,712 2,685 2017 11,800 15,918 11,540 0 82,712 2,685 2018 11,800 15,918 11,540 0 82,712 2,685 2019 11,800 15,918 11,540 0 82,712 2,685 2020 11,800 15,918 11,540 0 82,712 2,685 2021 11,800 15,918 11,540 0 82,712 2,685 2022 11,800 15,918 11,540 0 82,712 2,685 2023 11,800 15,918 11,540 0 82,712 2,685 2024 11,800 15,918 11,540 0 82,712 2,685 2025 11,800 15,918 11,540 0 82,712 2,685 2026 11,800 15,918 11,540 0 82,712 2,685 2027 11,800 15,918 11,540 0 82,712 2,685 2028 11,800 15,918 11,540 0 82,712 2,685 2029 11,800 15,918 11,540 0 82,712 2,685 2030 11,800 15,918 11,540 0 82,712 2,685 H&P/T 629,802 891,428 653,105 0 4,704,472 154,799 9P/T 295,000 397,955 288,510 0 2,067,803 67,113 4Avg. 11,800 15,918 11,540 0 82,712 2,685 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Delta-Mendota Canal

Pacheco Panoche Patterson San Luis West Side West Stanislaus 

YEAR WD - DMC WD - DMC WD WD - DMC ID 5/ ID 1981 4,868 62,885 13,687 55,964 9,779 56,252 1982 2,013 45,305 2,242 36,832 5,007 45,088 1983 2,610 35,311 10,062 56,820 5,000 51,579 1984 3,109 65,979 22,456 63,588 6,696 68,772 1985 2,713 1/ 58,298 16,975 37,806 5,197 55,148 1986 3,535 38,741 13,464 23,382 5,251 51,734 1987 6,633 40,912 17,651 29,071 4,748 56,650 1988 3,265 39,531 17,217 31,488 4,931 52,723 1989 4,164 32,156 13,558 25,376 5,066 49,379 1990 2,982 21,511 10,377 7,085 2,689 25,361 1991 1,760 9,031 5,700 8,172 805 12,071 1992 1,502 4,276 4,346 8,237 1,621 13,400 1993 446 4,123 11,398 8,442 1,837 24,898 1994 2,263 4,928 4,179 7,425 3,097 29,905 1995 90 4,644 18,073 15,000 2,500 25,000 1996 0 4,020 9,319 14,971 1,995 39,811 1997 0 3,874 17,629 13,234 5,774 48,599 1998 0 3,939 4,160 7,720 1,944 29,300 1999 0 5,025 11,687 14,662 2,743 30,484 2000 0 6,527 10,500 8,893 2,820 27,763 2001 0 4,796 7,650 8,935 3,093 28,133 2002 0 5,941 11,299 7,803 3,587 37,520 2003 0 2,955 9,961 22,274 3,591 38,351 2004 0 4,184 14,050 21,209 4,225 35,812 2005 590 15,905 9,735 14,160 2,950 29,500 2006 590 15,905 9,735 14,160 2,950 29,500 2007 590 15,905 9,735 14,160 2,950 29,500 2008 590 15,905 9,735 14,160 2,950 29,500 2009 590 15,905 9,735 14,160 2,950 29,500 2010 590 15,905 9,735 14,160 2,950 29,500 2011 590 15,905 9,735 14,160 2,950 29,500 2012 590 15,905 9,735 14,160 2,950 29,500 2013 590 15,905 9,735 14,160 2,950 29,500 2014 590 15,905 9,735 14,160 2,950 29,500 2015 590 15,905 9,735 14,160 2,950 29,500 2016 590 15,905 9,735 14,160 2,950 29,500 2017 590 15,905 9,735 14,160 2,950 29,500 2018 590 15,905 9,735 14,160 2,950 29,500 2019 590 15,905 9,735 14,160 2,950 29,500 2020 590 15,905 9,735 14,160 2,950 29,500 2021 590 15,905 9,735 14,160 2,950 29,500 2022 590 15,905 9,735 14,160 2,950 29,500 2023 590 15,905 9,735 14,160 2,950 29,500 2024 590 15,905 9,735 14,160 2,950 29,500 2025 590 15,905 9,735 14,160 2,950 29,500 2026 590 15,905 9,735 14,160 2,950 29,500 2027 590 15,905 9,735 14,160 2,950 29,500 2028 590 15,905 9,735 14,160 2,950 29,500 2029 590 15,905 9,735 14,160 2,950 29,500 2030 590 15,905 9,735 14,160 2,950 29,500 H&P/T 57,293 922,428 530,750 902,549 170,695 1,700,733 P/T 14,750 397,631 243,375 354,000 73,750 737,500 Avg. 590 15,905 9,735 14,160 2,950 29,500 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Delta-Mendota Pool 

Coelho Fresno Slough James Laguna Recl Dist Tranquillity Tranquillity Westlands 

YEAR Trust WD ID WD #1606 ID PUD WD - DMP Total 1981 7,079 4,417 50,834 1,100 228 14,335 140 50,954 129,087 1982 4,030 4,651 31,039 800 228 10,734 44 21,444 72,970 1983 3,939 1,782 6,285 684 228 7,148 44 59,269 79,379 1984 7,773 5,889 68,576 916 228 22,256 116 26,593 132,347 1985 4,033 4,152 34,318 800 228 15,346 24 17,472 76,373 1986 3,718 2,291 21,718 800 228 11,458 68 15,106 55,387 1987 4,660 5,533 49,236 1,600 228 14,675 54 7,956 83,942 1988 2,197 3,498 35,504 800 99 15,893 88 20,492 78,571 1989 5,311 3,524 30,778 800 252 9,474 68 24,326 74,533 1990 4,779 3,462 21,680 400 100 11,922 54 1,506 43,903 1991 1,471 559 8,808 200 95 2,829 57 0 14,019 1992 1,198 1,472 9,201 200 57 3,450 19 0 15,597 1993 3,731 1,314 17,309 400 12 6,875 19 0 29,660 1994 2,745 2,021 14,807 333 230 5,893 21 3,240 29,290 1995 62 2,458 8,658 635 0 6,009 20 0 17,842 1996 1,768 6,795 46,806 1,090 32 15,205 70 25,984 97,750 1997 2,080 3,144 31,995 400 30 10,515 75 3,185 51,424 1998 2,416 2,316 11,628 800 175 8,912 28 5,563 31,838 1999 1,120 3,840 35,262 0 14 4,131 27 7,624 52,018 2000 1,352 3,179 23,542 1,080 250 11,334 22 2,716 43,475 2001 1,014 2,209 16,318 360 44 9,331 19 3,270 32,565 2002 1,435 1,884 23,503 622 236 8,591 19 856 37,146 2003 1,664 4,303 28,646 600 0 11,774 30 4,313 51,330 2004 1,352 2,413 25,626 520 329 9,654 98 13 40,005 2005 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2006 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2007 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2008 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2009 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2010 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2011 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2012 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2013 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2014 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2015 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2016 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2017 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2018 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2019 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2020 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2021 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2022 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2023 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2024 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2025 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2026 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2027 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2028 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2029 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 2030 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 H&P/T 102,834 138,466 1,193,579 28,212 7,049 459,436 2,298 685,382 2,617,256 P/T 30,680 59,000 520,675 11,800 3,363 203,550 1,033 368,750 1,198,851 Avg. 1,227 2,360 20,827 472 135 8,142 41 14,750 47,954 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Friant Dam Friant-Kern Canal

Gravelly Ford WD Arvin-Edison WSD Delano-Earlimart ID Exeter ID Fresno ID 

YEAR Class 2 Class 1 Class 2 Total Class 1 Class 2 Total Class 1 Class 2 Total Class 1 Class 2 T1981 0 63,616 20,516 84,132 145,778 4,470 150,248 12,294 1,399 13,693 25,209 4,245 1982 14,000 10,656 386,858 397,514 74,556 84,930 159,486 9,241 22,040 31,281 23,000 85,211 1983 14,000 56,006 308,377 364,383 107,765 74,500 182,265 12,715 7,283 19,998 661 75,000 1984 5,740 23,994 140,052 164,046 136,305 35,760 172,065 11,879 9,120 20,999 39,339 30,750 1985 2,660 77,698 1/ 32,153 109,851 120,890 1/ 9,126 130,016 11,935 1/ 2,280 14,215 16,785 1/ 10,946 1986 14,280 2,302 320,641 322,943 88,435 84,429 172,864 9,841 19,380 29,221 215 79,703 1987 0 60,617 8,987 69,604 111,205 49 111,254 10,945 380 11,325 20,406 1,601 1988 0 44,855 0 44,855 97,543 0 97,543 10,474 0 10,474 14,260 0 1989 0 34,479 0 34,479 94,873 0 94,873 10,771 0 10,771 9,322 0 1990 0 25,096 0 25,096 85,194 0 85,194 8,153 0 8,153 2,934 0 1991 0 40,599 0 40,599 99,320 0 99,320 11,935 0 11,935 7,238 0 1992 0 47,829 0 47,829 100,028 0 100,028 9,496 0 9,496 2,049 0 1993 12,600 16,578 259,020 275,598 92,059 67,050 159,109 11,342 17,100 28,442 505 67,500 1994 0 93,658 23,390 117,048 104,223 0 104,223 10,058 0 10,058 10,886 0 1995 11,394 10,801 239,834 250,635 34,195 39,811 74,006 8,660 19,000 27,660 -9,376 8,014 1996 12,830 45,022 252,916 297,938 144,493 71,960 216,453 12,937 11,020 23,957 0 101,874 1997 12,416 36,512 175,901 212,413 103,534 47,815 151,349 11,336 5,700 17,036 0 41,038 1998 2,659 59,232 56,131 115,363 39,775 5,382 45,157 10,299 3,586 13,885 0 -333 1999 7,458 26,583 70,024 96,607 71,929 2,068 73,997 11,774 3,800 15,574 0 27,021 2000 4,430 80,774 117,688 198,462 206,775 42,597 249,372 12,245 4,639 16,884 0 -3,362 2001 3,586 61,846 10,740 72,586 105,740 6,230 111,970 12,170 1,330 13,500 0 3,335 2002 8,285 26,930 33,394 60,324 119,156 6,000 125,156 10,814 1,737 12,551 0 6,503 2003 8,018 39,102 48,147 87,249 97,541 30,595 128,136 10,837 2,075 12,912 0 3,884 2004 11,596 70,270 6,377 76,647 107,320 5,960 113,280 10,959 1,520 12,479 0 5,450 2005 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2006 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2007 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2008 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2009 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2010 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2011 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2012 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2013 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2014 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2015 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2016 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2017 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2018 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2019 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2020 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2021 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2022 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2023 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2024 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2025 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2026 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2027 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2028 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2029 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 2030 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 H&P/T 289,004 2,011,418 5,695,841 7,707,259 5,158,163 1,379,973 6,538,136 545,665 327,531 873,196 163,433 1,314,730 1,P/T 137,550 919,580 3,062,207 3,981,786 2,566,856 731,963 3,298,819 271,688 186,675 458,363 0 736,875 Avg. 5,502 36,783 122,488 159,271 102,674 29,279 131,953 10,868 7,467 18,335 0 29,475 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Friant-Kern Canal

Ivanhoe ID Lewis Creek WD Lindmore ID Lindsay-Strathmore ID Lower Tule River 

YEAR Class 1 Class 2 Total Class 1 Class 1 Class 2 Total Class 1 Class 1 Class 2 1981 10,848 474 11,322 1,510 34,882 1,620 36,502 28,744 89,142 12,401982 6,783 8,374 15,157 1,450 32,747 25,520 58,267 27,915 25,644 288,721983 8,782 7,900 16,682 1,086 23,514 22,278 45,792 20,346 37,829 244,301984 7,060 3,792 10,852 1,742 46,266 10,560 56,826 45,088 100,527 111,751985 8,558 1/ 948 9,506 1,450 31,531 1/ 2,640 34,171 26,777 1/ 80,838 25,801986 7,243 8,216 15,459 1,450 32,321 22,880 55,201 26,985 14,482 248,871987 6,862 0 6,862 1,309 27,644 0 27,644 28,555 95,804 4,761988 7,751 0 7,751 1,142 35,548 0 35,548 27,195 49,578 1989 5,867 0 5,867 1,298 32,121 0 32,121 28,217 59,265 1990 6,308 0 6,308 1,144 23,917 0 23,917 19,730 48,069 1991 7,205 0 7,205 1,258 29,570 0 29,570 23,916 61,014 1992 7,360 0 7,360 1,396 31,047 0 31,047 35,335 46,787 1993 6,362 7,110 13,472 1,450 34,712 19,800 54,512 18,462 61,564 214,201994 7,158 0 7,158 1,160 26,329 0 26,329 33,984 52,678 1995 4,999 6,935 11,934 1,586 25,302 22,000 47,302 17,116 11,725 164,461996 8,241 5,547 13,788 1,314 34,169 12,760 46,929 32,403 107,632 211,261997 7,446 3,174 10,620 2,274 31,112 12,142 43,254 31,115 63,700 136,961998 7,184 1,085 8,269 538 28,692 3,500 32,192 7,517 17,689 43,601999 9,209 1,580 10,789 1,408 37,417 4,400 41,817 35,447 87,194 48,342000 6,747 1,918 8,665 174 32,183 9,688 41,871 28,321 59,591 140,152001 7,939 395 8,334 0 37,773 1,100 38,873 28,841 71,199 10,682002 7,874 722 8,596 0 30,345 2,011 32,356 26,873 58,967 27,732003 7,931 4,177 12,108 0 32,315 5,480 37,795 26,187 42,965 61,132004 6,917 632 7,549 3,926 33,559 1,760 35,319 29,033 76,682 30,812005 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532006 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532007 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532008 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532009 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532010 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532011 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532012 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532013 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532014 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532015 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532016 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532017 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532018 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532019 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532020 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532021 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532022 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532023 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532024 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532025 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532026 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532027 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532028 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532029 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,532030 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,53H&P/T 367,823 143,701 511,524 65,692 1,575,826 404,935 1,980,761 1,324,863 2,924,249 4,457,88P/T 181,913 77,618 259,530 34,256 779,625 216,150 995,775 644,963 1,445,850 2,338,35Avg. 7,277 3,105 10,381 1,370 31,185 8,646 39,831 25,799 57,834 93,53
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Friant-Kern Canal

Porterville ID Saucelito ID Shafter-Wasco ID 

YEAR Class 1 Class 2 Total Class 1 Class 2 Total Class 1 Class 2 Total 

1981 23,351 2,132 25,483 22,921 2,078 24,999 63,709 2,917 66,626 1982 12,753 34,851 47,604 21,600 37,562 59,162 31,594 45,936 77,530 1983 11,762 30,000 41,762 24,506 32,800 57,306 54,680 39,600 94,280 1984 19,377 14,400 33,777 12,870 15,303 28,173 60,792 19,008 79,800 1985 20,220 2,358 22,578 27,543 1/ 1,753 29,296 59,602 1/ 2,696 62,298 1986 12,228 31,555 43,783 18,403 37,408 55,811 33,016 43,767 76,783 1987 17,862 600 18,462 23,215 656 23,871 54,379 0 54,379 1988 13,067 0 13,067 18,465 0 18,465 43,351 0 43,351 1989 15,356 0 15,356 23,202 0 23,202 49,900 0 49,900 1990 11,637 0 11,637 17,203 0 17,203 32,445 0 32,445 1991 13,978 0 13,978 22,495 0 22,495 44,297 0 44,297 1992 17,359 0 17,359 24,096 0 24,096 56,534 0 56,534 1993 13,355 27,000 40,355 17,080 29,520 46,600 56,306 36,090 92,396 1994 17,797 0 17,797 24,808 0 24,808 43,581 0 43,581 1995 5,291 29,589 34,880 14,734 22,820 37,554 26,702 37,254 63,956 1996 25,947 17,811 43,758 25,343 27,957 53,300 48,755 29,000 77,755 1997 13,822 17,460 31,282 18,340 21,568 39,908 37,935 30,896 68,831 1998 13,195 3,000 16,195 12,358 3,280 15,638 18,502 3,966 22,468 1999 19,611 6,000 25,611 28,678 6,560 35,238 64,577 7,834 72,411 2000 15,673 8,154 23,827 20,712 19,337 40,049 57,545 14,189 71,734 2001 15,518 2,100 17,618 22,367 1,640 24,007 55,149 1,493 56,642 2002 17,324 2,743 20,067 21,188 2,999 24,187 47,322 3,617 50,939 2003 16,716 10,704 27,420 21,651 9,497 31,148 43,719 15,043 58,762 2004 16,138 1,500 17,638 21,822 2,624 24,446 60,474 2,752 63,226 2005 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2006 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2007 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2008 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2009 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2010 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2011 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2012 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2013 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2014 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2015 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2016 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2017 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2018 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2019 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2020 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2021 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2022 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2023 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2024 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2025 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2026 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2027 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2028 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2029 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 2030 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 H&P/T 772,457 548,497 1,320,954 1,026,484 610,512 1,636,996 2,360,590 740,691 3,101,280 P/T 378,000 294,750 672,750 500,850 322,260 823,110 1,168,965 389,070 1,558,035 Avg. 15,120 11,790 26,910 20,034 12,890 32,924 46,759 15,563 62,321 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Friant-Kern Canal

Stone Corral ID Tea Pot Dome WD Terra Bella ID Tulare ID Total Total 

YEAR Class 1 Class 1 Class 1 Class 1 Class 2 Total Class 1 Class 1981 10,647 10,388 29,415 59,218 5,596 64,814 786,393 60,1982 8,667 4,156 29,036 6,147 169,422 175,569 442,074 1,245,1983 9,347 7,141 10,256 24,469 141,000 165,469 536,348 1,033,1984 12,662 11,836 49,430 34,569 57,810 92,379 795,443 472,1985 9,974 1/ 6,856 27,732 1/ 33,553 15,820 49,373 705,583 109,1986 10,189 8,054 29,689 24,552 148,224 172,776 443,217 1,101,1987 6,668 5,784 22,176 25,114 2,820 27,934 645,346 19,1988 10,812 7,084 26,648 35,860 0 35,860 575,307 1989 9,019 6,776 28,085 29,659 0 29,659 572,615 1990 7,368 6,193 19,976 21,435 0 21,435 439,648 1991 9,208 6,312 28,257 36,827 0 36,827 566,098 1992 10,266 8,287 29,794 23,337 0 23,337 616,554 1993 9,463 6,968 26,363 16,621 126,900 143,521 518,564 916,1994 6,835 7,500 23,832 53,569 0 53,569 657,337 23,1995 8,763 6,562 28,641 891 63,463 64,354 266,841 703,1996 8,300 7,866 28,649 40,640 163,006 203,646 743,747 934,1997 10,099 7,290 27,252 8,137 75,946 84,083 540,748 598,1998 3,897 4,906 20,845 21,297 24,316 45,613 352,680 161,1999 9,707 10,212 31,422 30,566 0 30,566 636,534 187,2000 13,147 6,948 28,290 73,323 85,594 158,917 820,010 452,2001 9,493 7,967 28,670 28,038 6,464 34,502 630,464 48,2002 9,452 7,353 28,624 40,906 8,921 49,827 596,848 100,2003 11,568 6,264 25,321 31,334 40,206 71,540 552,820 252,2004 10,741 8,068 27,375 34,213 30,931 65,144 673,170 94,2005 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2006 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2007 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2008 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2009 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2010 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2011 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2012 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2013 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2014 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2015 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2016 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2017 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2018 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2019 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2020 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2021 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2022 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2023 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2024 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2025 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2026 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2027 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2028 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2029 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,2030 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,H&P/T 471,992 361,046 1,331,453 1,471,375 2,607,177 4,078,552 28,667,298 19,156,P/T 236,250 177,188 649,688 708,750 1,385,325 2,094,075 13,993,182 10,232,Avg. 9,450 7,088 25,988 28,350 55,413 83,763 559,727 409,
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Madera Canal

Chowchilla WD - MC Madera ID - MC Total Total 

YEAR Class 1 Class 2 Total Class 1 Class 2 Total Class 1 Class 2 Total 1981 71,804 9,638 81,442 116,315 13,344 129,659 188,119 22,982 211,11982 36,013 184,000 220,013 55,599 215,760 271,359 91,612 399,760 491,31983 73,720 160,000 233,720 78,499 186,000 264,499 152,219 346,000 498,21984 47,144 76,800 123,944 116,115 89,222 205,337 163,259 166,022 329,21985 63,123 1/ 12,966 76,089 90,717 1/ 46,310 137,027 153,840 59,276 213,11986 33,718 174,400 208,118 65,782 196,219 262,001 99,500 370,619 470,11987 76,475 0 76,475 98,481 0 98,481 174,956 0 174,91988 43,020 0 43,020 78,357 0 78,357 121,377 0 121,31989 54,002 0 54,002 89,770 0 89,770 143,772 0 143,71990 38,739 0 38,739 60,084 0 60,084 98,823 0 98,81991 55,044 0 55,044 85,089 0 85,089 140,133 0 140,11992 45,650 0 45,650 70,549 0 70,549 116,199 0 116,11993 33,664 144,000 177,664 43,800 167,400 211,200 77,464 311,400 388,81994 73,117 0 73,117 124,760 0 124,760 197,877 0 197,81995 0 44,314 44,314 12,447 158,253 170,700 12,447 202,567 215,01996 65,924 207,719 273,643 118,420 134,506 252,926 184,344 342,225 526,51997 61,669 82,288 143,957 69,107 102,217 171,324 130,776 184,505 315,21998 47,154 14,865 62,019 74,834 18,500 93,334 121,988 33,365 155,31999 76,220 34,574 110,794 89,171 37,947 127,118 165,391 72,521 237,92000 51,612 64,814 116,426 70,571 60,789 131,360 122,183 125,603 247,72001 58,953 4,800 63,753 104,397 16,092 120,489 163,350 20,892 184,22002 55,073 14,538 69,611 89,142 17,012 106,154 144,215 31,550 175,72003 54,511 33,812 88,323 69,821 44,612 114,433 124,332 78,424 202,72004 55,000 13,991 68,991 103,932 14,880 118,812 158,932 28,871 187,82005 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22006 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22007 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22008 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22009 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22010 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22011 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22012 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22013 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22014 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22015 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22016 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22017 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22018 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22019 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22020 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22021 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22022 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22023 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22024 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22025 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22026 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22027 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22028 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22029 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,22030 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,2H&P/T 2,622,699 2,912,399 5,535,098 4,064,209 3,419,611 7,483,820 6,686,908 6,332,010 13,018,9P/T 1,299,375 1,572,000 2,871,375 2,008,125 1,827,450 3,835,575 3,307,500 3,399,450 6,706,9Avg. 51,975 62,880 114,855 80,325 73,098 153,423 132,300 135,978 268,2
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Shasta Sacrament

Anderson- BOR Daniell, Driscoll Gjermann, Redding * Leviathan Alexander, Anderson, * 

YEAR Cottonwood ID H & B Strawberry H Rancheria Inc Total T & K A 1981 10,000 5 490 4 84 0 10,583 0 13 1982 10,000 6 160 4 40 0 10,210 0 13 1983 10,000 13 490 10 128 3,105 13,746 0 13 1984 10,000 7 490 4 0 345 10,846 0 13 1985 10,000 7 490 4 0 345 10,846 0 14 1986 10,000 5 490 4 37 345 10,881 0 13 1987 10,000 6 160 5 0 160 10,331 0 14 1988 10,000 4 160 5 40 160 10,369 13 14 1989 0 6 490 4 102 345 947 13 14 1990 11,448 20 820 12 172 0 12,472 10 14 1991 16,052 4 105 0 74 604 16,839 26 3 1992 7,500 2 308 1 29 259 8,099 -7 11 1993 10,000 2 323 2 26 345 10,698 13 24 1994 0 8 0 8 191 345 552 0 24 1995 7,500 5 0 4 0 283 7,792 0 0 1996 10,000 4 0 4 0 283 10,291 0 0 1997 10,000 5 31 4 0 116 10,156 0 0 1998 10,000 5 0 4 0 116 10,125 0 0 1999 10,000 0 0 4 0 116 10,120 0 0 2000 10,997 0 28 4 0 116 11,145 0 0 2001 17,733 0 0 4 0 116 17,853 0 0 2002 2,169 0 12 4 0 345 2,530 0 0 2003 10,034 0 12 0 0 116 10,162 0 0 2004 10,000 0 0 4 0 116 10,120 0 0 2005 2,720 2,040 5 333 3 92 235 5,427 9 31 2006 2,720 2,040 5 333 3 92 235 5,427 9 31 2007 2,720 2,040 5 333 3 92 235 5,427 9 31 2008 2,720 2,040 5 333 3 92 235 5,427 9 31 2009 2,720 2,040 5 333 3 92 235 5,427 9 31 2010 2,720 2,040 5 333 3 92 235 5,427 9 31 2011 2,720 2,040 5 333 3 92 235 5,427 9 31 2012 2,720 2,040 5 333 3 92 235 5,427 9 31 2013 2,720 2,040 5 333 3 92 235 5,427 9 31 2014 2,720 2,040 5 333 3 92 235 5,427 9 31 2015 2,720 2,040 5 333 3 92 235 5,427 9 31 2016 2,720 2,040 5 333 3 92 235 5,427 9 31 2017 2,720 2,040 5 333 3 92 235 5,427 9 31 2018 2,720 2,040 5 333 3 92 235 5,427 9 31 2019 2,720 2,040 5 333 3 92 235 5,427 9 31 2020 2,720 2,040 5 333 3 92 235 5,427 9 31 2021 2,720 2,040 5 333 3 92 235 5,427 9 31 2022 2,720 2,040 5 333 3 92 235 5,427 9 31 2023 2,720 2,040 5 333 3 92 235 5,427 9 31 2024 2,720 2,040 5 333 3 92 235 5,427 9 31 2025 2,720 2,040 5 333 3 92 235 5,427 9 31 2026 2,720 2,040 5 333 3 92 235 5,427 9 31 2027 2,720 2,040 5 333 3 92 235 5,427 9 31 2028 2,720 2,040 5 333 3 92 235 5,427 9 31 2029 2,720 2,040 5 333 3 92 235 5,427 9 31 2030 2,720 2,040 5 333 3 92 235 5,427 9 31 H&P/T 294,153 53,040 238 13,722 174 3,310 14,181 378,817 298 993 P/T 68,000 51,000 119 8,330 68 2,295 5,865 135,677 221 765 Avg. 2,720 2,040 5 333 3 92 235 5,427 9 31 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Beckley Butler, Butte Creek * Cachil Dehe * Carter Chen, * Churkin, Conaway County of Cummings, * Dennis Wilson * 

YEAR R & O L & M Farms Inc Band of Wintun MWC Y M Jr & C Consv Grp Sacramento W Farms 1981 122 266 81 100 592 470 0 671 230 48 195 1982 406 206 80 100 672 469 0 673 230 106 195 1983 63 132 83 0 80 0 0 676 133 120 26 1984 0 238 81 100 1,264 470 54 588 280 55 195 1985 117 211 61 100 752 303 109 672 230 120 60 1986 0 211 27 100 599 0 55 857 230 111 60 1987 29 211 81 0 745 0 55 567 230 111 195 1988 0 211 81 100 672 0 55 1,010 219 63 180 1989 125 246 81 57 672 279 55 309 202 6 180 1990 123 169 63 74 592 424 55 697 173 91 45 1991 107 388 94 322 524 588 0 0 148 20 17 1992 67 -14 -137 -174 678 -200 42 504 133 83 28 1993 44 252 89 100 478 194 -1 1,102 138 111 56 1994 0 248 989 75 323 470 11 576 156 47 143 1995 117 248 431 100 347 300 0 2 0 60 166 1996 66 219 421 100 650 425 0 672 285 60 0 1997 117 246 421 100 818 470 0 672 92 111 195 1998 0 248 256 100 1,104 425 0 672 0 61 11 1999 120 280 419 100 640 470 0 672 18 61 60 2000 117 248 427 100 672 470 0 672 0 61 165 2001 117 248 419 100 0 470 0 672 0 181 26 2002 0 217 419 100 892 470 0 672 0 47 135 2003 0 248 419 100 610 470 0 672 0 61 28 2004 117 280 418 100 956 470 0 672 0 108 30 2005 92 190 285 68 457 320 37 457 156 82 41 2006 92 190 285 68 457 320 37 457 156 82 41 2007 92 190 285 68 457 320 37 457 156 82 41 2008 92 190 285 68 457 320 37 457 156 82 41 2009 92 190 285 68 457 320 37 457 156 82 41 2010 92 190 285 68 457 320 37 457 156 82 41 2011 92 190 285 68 457 320 37 457 156 82 41 2012 92 190 285 68 457 320 37 457 156 82 41 2013 92 190 285 68 457 320 37 457 156 82 41 2014 92 190 285 68 457 320 37 457 156 82 41 2015 92 190 285 68 457 320 37 457 156 82 41 2016 92 190 285 68 457 320 37 457 156 82 41 2017 92 190 285 68 457 320 37 457 156 82 41 2018 92 190 285 68 457 320 37 457 156 82 41 2019 92 190 285 68 457 320 37 457 156 82 41 2020 92 190 285 68 457 320 37 457 156 82 41 2021 92 190 285 68 457 320 37 457 156 82 41 2022 92 190 285 68 457 320 37 457 156 82 41 2023 92 190 285 68 457 320 37 457 156 82 41 2024 92 190 285 68 457 320 37 457 156 82 41 2025 92 190 285 68 457 320 37 457 156 82 41 2026 92 190 285 68 457 320 37 457 156 82 41 2027 92 190 285 68 457 320 37 457 156 82 41 2028 92 190 285 68 457 320 37 457 156 82 41 2029 92 190 285 68 457 320 37 457 156 82 41 2030 92 190 285 68 457 320 37 457 156 82 41 H&P/T 4,361 10,407 13,212 3,822 27,213 16,217 1,462 26,833 7,193 4,025 3,452 P/T 2,295 4,760 7,123 1,700 11,424 7,990 935 11,424 3,910 2,040 1,020 Avg. 92 190 285 68 457 320 37 457 156 82 41 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Eastside * Ehrke Feather Fedora, S/ Freeman, * Furlan Jnt Furlan, Gillaspy, * Giovannetti, Giusti, Glenn-Colusa Green Valley * 

YEAR MWC A & B WD Taylor, W V Vntr E & S W B & M R & S ID Corp 1981 829 131 24,446 7 15 207 350 87 50 760 119,073 135 1982 934 130 21,356 20 9 233 350 87 0 760 107,131 298 1983 334 0 15,153 20 10 178 251 63 50 760 106,300 184 1984 634 131 27,298 20 10 93 135 62 50 760 106,500 196 1985 624 146 15,228 20 0 256 350 87 50 310 106,460 220 1986 644 131 17,585 1 9 197 341 13 41 760 164,343 240 1987 634 116 17,263 20 10 147 117 0 50 760 101,277 272 1988 634 146 14,522 0 10 200 223 87 25 760 106,201 471 1989 626 131 14,238 20 10 200 296 80 50 760 105,163 378 1990 218 120 8,902 15 5 200 350 65 37 760 80,000 395 1991 788 116 18,997 3 0 200 470 91 12 1,188 103,750 443 1992 611 124 4,868 25 0 150 54 39 63 -210 87,017 160 1993 -135 0 14,447 20 0 150 179 65 37 500 16,801 419 1994 744 119 8,613 15 0 200 263 65 37 500 44,953 347 1995 0 131 9,417 0 0 150 45 0 50 760 105,000 118 1996 1,318 131 8,004 20 0 200 45 87 50 678 110,764 358 1997 634 0 9,245 20 0 200 341 87 50 678 111,552 300 1998 634 276 9,081 20 0 200 160 90 50 500 125,889 396 1999 430 147 11,679 20 0 200 205 90 50 675 126,340 234 2000 466 131 11,438 20 0 200 350 77 50 575 99,826 403 2001 420 0 8,438 20 0 200 63 77 50 760 112,536 535 2002 611 262 9,640 20 0 200 135 0 50 760 90,207 535 2003 656 160 8,414 40 0 200 54 35 50 760 129,764 187 2004 398 131 3,510 20 0 200 108 0 50 760 75,505 552 2005 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2006 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2007 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2008 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2009 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2010 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2011 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2012 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2013 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2014 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2015 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2016 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2017 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2018 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2019 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2020 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2021 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2022 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2023 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2024 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2025 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2026 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2027 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2028 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2029 431 109 13,600 14 13 136 238 61 34 517 71,400 364 2030 431 109 13,600 14 13 136 238 61 34 517 71,400 364 H&P/T 24,895 5,739 665,382 760 424 8,097 11,423 3,025 1,936 29,471 4,298,752 17,235 P/T 10,778 2,720 340,000 340 323 3,400 5,950 1,530 850 12,920 1,785,000 9,095 Avg. 431 109 13,600 14 13 136 238 61 34 517 71,400 364 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Heidrick, J * Hershey * Hiatt, * Hollins, Howald Jaeger, Jansen, * Kary, King, * King, * KL

YEAR Family Trust Land Co T M Farms Inc W & P P & S C Ben L L1981 0 450 1,066 608 1,322 433 36 469 7 13 1982 0 450 750 504 1,144 433 36 460 6 11 1983 0 450 750 541 1,605 203 36 0 2 3 1984 0 450 750 462 1,249 320 36 0 10 18 1985 0 450 624 425 1,897 281 0 0 6 11 1986 0 450 871 452 0 281 0 0 11 21 1987 0 384 633 469 1,433 281 33 378 7 13 1988 0 516 872 474 1,133 320 38 267 7 13 1989 0 340 0 200 1,408 320 0 176 0 0 1990 0 110 978 415 1,166 342 0 240 7 13 1991 0 705 682 314 1,972 1,498 20 748 8 15 1992 0 186 432 201 969 -793 40 -77 2 3 1993 0 235 532 191 941 346 39 239 3 6 1994 0 338 563 167 228 346 39 317 7 13 1995 0 450 750 200 1,410 267 39 300 5 10 1996 0 450 750 35 1,589 433 39 276 8 15 1997 0 586 750 297 1,250 346 39 184 6 7 1998 0 314 750 101 1,661 0 39 442 6 8 1999 0 450 750 200 1,204 0 39 224 6 6 2000 0 450 750 200 1,450 0 39 402 0 2 2001 158 686 750 333 1,934 0 0 222 0 0 2002 0 212 750 167 1,009 0 40 458 0 1 2003 158 445 814 125 1,197 0 33 224 3 15 2004 0 452 688 175 1,665 0 36 780 1 53 2005 136 306 510 136 959 330 27 408 5 9 2006 136 306 510 136 959 330 27 408 5 9 2007 136 306 510 136 959 330 27 408 5 9 2008 136 306 510 136 959 330 27 408 5 9 2009 136 306 510 136 959 330 27 408 5 9 2010 136 306 510 136 959 330 27 408 5 9 2011 136 306 510 136 959 330 27 408 5 9 2012 136 306 510 136 959 330 27 408 5 9 2013 136 306 510 136 959 330 27 408 5 9 2014 136 306 510 136 959 330 27 408 5 9 2015 136 306 510 136 959 330 27 408 5 9 2016 136 306 510 136 959 330 27 408 5 9 2017 136 306 510 136 959 330 27 408 5 9 2018 136 306 510 136 959 330 27 408 5 9 2019 136 306 510 136 959 330 27 408 5 9 2020 136 306 510 136 959 330 27 408 5 9 2021 136 306 510 136 959 330 27 408 5 9 2022 136 306 510 136 959 330 27 408 5 9 2023 136 306 510 136 959 330 27 408 5 9 2024 136 306 510 136 959 330 27 408 5 9 2025 136 306 510 136 959 330 27 408 5 9 2026 136 306 510 136 959 330 27 408 5 9 2027 136 306 510 136 959 330 27 408 5 9 2028 136 306 510 136 959 330 27 408 5 9 2029 136 306 510 136 959 330 27 408 5 9 2030 136 306 510 136 959 330 27 408 5 9 H&P/T 3,852 17,965 30,265 10,792 55,765 14,232 1,403 17,337 243 502 P/T 3,400 7,650 12,750 3,400 23,970 8,245 680 10,200 119 221 Avg. 136 306 510 136 959 330 27 408 5 9 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Lockett, Locvich, Lomo CS & Lonon, M & T M C M Maxwell McLane, Mehrhof & * Meridian Micke, Moreh

YEAR W & J P & R Micheli, J M Inc Properties ID R & N Montgomery Farms WC D & N et 1981 56 34 239 439 1,033 623 6,148 21 36 12,000 19 1982 38 0 1,007 439 1,056 631 6,000 26 47 12,000 19 1983 60 0 1,507 253 118 297 5,770 18 18 11,723 20 1984 45 0 1,766 439 1,562 859 5,342 23 62 11,116 20 1985 35 54 242 220 1,248 645 4,888 25 36 11,810 20 1986 59 0 630 0 545 639 5,000 25 24 12,602 20 1987 51 0 809 85 1,407 475 3,000 25 56 12,688 10 1988 47 0 664 203 976 255 8,000 23 32 12,023 0 1989 28 0 633 338 976 685 4,000 23 52 11,509 0 1990 47 69 1,029 85 896 585 6,000 19 28 7,959 0 1991 48 51 291 172 812 670 9,357 34 38 12,070 0 1992 42 21 973 167 1,088 286 2,743 4 34 10,334 1 1993 17 20 221 433 620 398 8,900 25 0 7,683 0 1994 5 69 507 228 0 610 4,500 18 40 12,681 0 1995 11 0 384 198 0 458 10,201 19 20 5,861 0 1996 40 139 318 232 976 610 6,299 19 40 11,034 0 1997 75 21 698 0 976 610 5,773 19 40 11,859 0 1998 88 0 700 668 976 697 5,447 0 40 15,002 0 1999 -242 140 1,116 0 976 597 7,415 0 40 12,137 0 2000 84 70 853 638 996 539 5,525 0 40 13,155 0 2001 10 70 569 440 1,932 607 6,479 0 40 13,369 0 2002 47 0 262 440 10 612 1,361 0 40 8,915 0 2003 47 32 1,219 169 966 608 6,000 0 40 12,799 0 2004 47 0 181 440 1,652 770 5,999 0 40 12,395 0 2005 32 48 476 299 664 415 4,080 16 11 8,160 13 2006 32 48 476 299 664 415 4,080 16 11 8,160 13 2007 32 48 476 299 664 415 4,080 16 11 8,160 13 2008 32 48 476 299 664 415 4,080 16 11 8,160 13 2009 32 48 476 299 664 415 4,080 16 11 8,160 13 2010 32 48 476 299 664 415 4,080 16 11 8,160 13 2011 32 48 476 299 664 415 4,080 16 11 8,160 13 2012 32 48 476 299 664 415 4,080 16 11 8,160 13 2013 32 48 476 299 664 415 4,080 16 11 8,160 13 2014 32 48 476 299 664 415 4,080 16 11 8,160 13 2015 32 48 476 299 664 415 4,080 16 11 8,160 13 2016 32 48 476 299 664 415 4,080 16 11 8,160 13 2017 32 48 476 299 664 415 4,080 16 11 8,160 13 2018 32 48 476 299 664 415 4,080 16 11 8,160 13 2019 32 48 476 299 664 415 4,080 16 11 8,160 13 2020 32 48 476 299 664 415 4,080 16 11 8,160 13 2021 32 48 476 299 664 415 4,080 16 11 8,160 13 2022 32 48 476 299 664 415 4,080 16 11 8,160 13 2023 32 48 476 299 664 415 4,080 16 11 8,160 13 2024 32 48 476 299 664 415 4,080 16 11 8,160 13 2025 32 48 476 299 664 415 4,080 16 11 8,160 13 2026 32 48 476 299 664 415 4,080 16 11 8,160 13 2027 32 48 476 299 664 415 4,080 16 11 8,160 13 2028 32 48 476 299 664 415 4,080 16 11 8,160 13 2029 32 48 476 299 664 415 4,080 16 11 8,160 13 2030 32 48 476 299 664 415 4,080 16 11 8,160 13 H&P/T 1,618 2,028 29,194 14,505 39,053 24,551 246,227 773 1,166 486,884 465 P/T 799 1,190 11,900 7,480 16,592 10,370 102,000 391 272 204,000 323 Avg. 32 48 476 299 664 415 4,080 16 11 8,160 13 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Natomas * Natomas Nelson, O'Brien, Odysseus Odysseus Farms Oji Bros Oji, Pelger Penner, 

YEAR Basin Conserv Central MWC T & H J & F Farms Prtnrshp Farm Inc. M/et al MWC R & L 1981 66 22,000 98 346 184 407 2,603 1,667 1,770 1982 70 34,943 0 232 92 117 1,709 890 1,750 1983 71 10,100 98 370 205 410 1,808 1,730 0 1984 71 22,000 0 280 153 407 1,587 1,310 3,500 1985 130 22,000 98 218 140 410 1,998 1,059 1,736 1986 130 22,000 57 365 156 0 1,722 1,561 1,769 1987 177 22,000 0 311 154 820 2,242 751 1,454 1988 212 22,000 68 287 81 1,741 1,422 1,515 2,041 1989 248 22,000 91 172 219 410 1,206 354 500 1990 186 10,337 73 289 150 0 2,078 1,400 1,538 1991 329 28,163 0 296 136 1,044 1,639 1,669 2,347 1992 55 16,500 0 259 171 -428 1,534 1,041 1,387 1993 195 13,288 91 105 -20 410 1,038 476 1,951 1994 133 25,212 73 32 225 410 2,663 1,429 1,273 1995 177 10,267 98 71 85 410 443 364 1,821 1996 177 31,385 98 249 65 410 1,482 1,310 492 1997 168 6,554 98 462 150 410 2,050 1,310 1,384 1998 198 26,347 98 543 150 0 2,475 1,310 3,195 1999 88 35,447 98 35 150 410 1,784 1,310 847 2000 215 7,385 0 532 285 410 2,024 1,310 2,832 2001 164 16,884 98 335 85 410 1,727 1,310 683 2002 164 29,634 0 109 200 410 2,140 1,310 2,051 2003 100 31,437 98 337 155 410 1,946 1,310 2,055 2004 283 16,055 98 421 25 410 2,346 2,466 2,017 2005 183 14,960 67 197 102 279 1,265 891 1,190 2006 183 14,960 67 197 102 279 1,265 891 1,190 2007 183 14,960 67 197 102 279 1,265 891 1,190 2008 183 14,960 67 197 102 279 1,265 891 1,190 2009 183 14,960 67 197 102 279 1,265 891 1,190 2010 183 14,960 67 197 102 279 1,265 891 1,190 2011 183 14,960 67 197 102 279 1,265 891 1,190 2012 183 14,960 67 197 102 279 1,265 891 1,190 2013 183 14,960 67 197 102 279 1,265 891 1,190 2014 183 14,960 67 197 102 279 1,265 891 1,190 2015 183 14,960 67 197 102 279 1,265 891 1,190 2016 183 14,960 67 197 102 279 1,265 891 1,190 2017 183 14,960 67 197 102 279 1,265 891 1,190 2018 183 14,960 67 197 102 279 1,265 891 1,190 2019 183 14,960 67 197 102 279 1,265 891 1,190 2020 183 14,960 67 197 102 279 1,265 891 1,190 2021 183 14,960 67 197 102 279 1,265 891 1,190 2022 183 14,960 67 197 102 279 1,265 891 1,190 2023 183 14,960 67 197 102 279 1,265 891 1,190 2024 183 14,960 67 197 102 279 1,265 891 1,190 2025 183 14,960 67 197 102 279 1,265 891 1,190 2026 183 14,960 67 197 102 279 1,265 891 1,190 2027 183 14,960 67 197 102 279 1,265 891 1,190 2028 183 14,960 67 197 102 279 1,265 891 1,190 2029 183 14,960 67 197 102 279 1,265 891 1,190 2030 183 14,960 67 197 102 279 1,265 891 1,190 H&P/T 8,563 892,898 3,264 11,763 6,048 17,097 76,551 53,323 71,333 6P/T 4,573 374,000 1,666 4,913 2,550 6,970 31,620 22,270 29,750 3Avg. 183 14,960 67 197 102 279 1,265 891 1,190 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Princeton- Provident Quad-H- Rauf, * Recl Dist Recl Dist * Recl Dist Reische, Reynen, Richter, River Garden 

YEAR Codora-Glenn ID ID Ranches Inc A & T # 108 #1000 #1004 L J/et al H Jr/et al Farms Co. 1981 18,719 5,000 310 710 33,000 103 15,000 277 2,000 980 500 1982 11,281 5,000 310 710 33,000 199 14,400 285 3,817 882 500 1983 15,000 5,000 310 710 33,000 57 15,600 286 183 820 500 1984 15,000 5,000 310 810 33,000 200 13,711 307 2,000 966 500 1985 15,000 5,787 760 507 33,000 92 16,289 274 2,000 704 500 1986 15,000 5,000 310 996 15,000 -1 15,000 292 2,000 830 500 1987 15,000 5,000 310 710 33,000 74 15,000 301 2,000 965 500 1988 15,000 5,000 310 710 43,829 200 15,000 308 2,000 953 500 1989 15,000 5,000 0 710 27,171 200 15,000 308 2,000 965 224 1990 12,600 2,000 235 330 13,000 0 15,000 320 848 801 776 1991 13,500 6,375 897 912 47,750 0 15,134 738 1,362 801 0 1992 11,400 4,125 -450 515 34,750 0 11,250 -258 2,790 107 375 1993 11,697 4,500 0 17 26,326 0 7,984 246 1,626 1,049 200 1994 6,899 2,395 310 1,236 24,849 0 18,266 17 1,757 486 675 1995 13,796 0 310 7 18,167 0 5,046 262 2,207 966 0 1996 14,380 8,992 310 710 21,567 0 13,992 225 754 705 500 1997 11,753 4,830 310 1,390 29,851 0 14,305 246 1,246 966 1,000 1998 17,272 5,492 310 30 35,497 0 20,522 0 2,915 716 500 1999 21,168 5,556 310 710 49,569 0 16,166 15 2,590 966 0 2000 11,008 4,130 310 710 16,711 0 13,555 15 1,410 716 924 2001 14,313 3,250 310 1,093 39,827 0 21,414 15 2,000 977 76 2002 17,481 2,752 310 1,009 21,244 0 10,772 15 2,000 495 500 2003 11,931 8,791 310 30 39,107 0 18,374 15 2,113 977 500 2004 13,499 1,210 310 1,390 25,535 0 5,738 320 1,887 977 500 2005 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2006 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2007 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2008 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2009 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2010 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2011 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2012 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2013 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2014 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2015 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2016 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2017 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2018 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2019 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2020 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2021 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2022 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2023 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2024 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2025 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2026 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2027 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2028 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2029 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 2030 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 H&P/T 602,897 198,585 12,503 29,215 1,311,190 3,299 607,718 10,487 80,865 37,980 19,590 P/T 255,000 85,000 5,270 12,070 561,000 2,091 255,000 5,440 34,000 17,510 8,500 Avg. 10,200 3,400 211 483 22,440 84 10,200 218 1,360 700 340 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Schreiner, Seaver, * Siddiqui, Spence, Steidlmayer, Sutter Sycamore * Tarke, * 

YEAR J & C C J & A R F/et al MWC Family Trust S 1981 20 0 200 65 0 9,500 9,756 1,105 1982 20 77 200 135 329 97,640 10,052 1,272 1983 20 0 157 100 0 84,533 9,648 629 1984 20 81 229 100 655 87,306 8,183 959 1985 20 37 214 100 325 110,521 9,788 1,309 1986 20 0 200 125 325 88,843 10,598 762 1987 18 0 132 138 325 92,737 6,468 954 1988 0 77 268 100 667 100,034 11,162 602 1989 18 39 0 100 667 90,512 10,179 1,407 1990 20 39 400 67 584 75,874 8,923 969 1991 3 66 150 55 2,189 83,284 9,884 883 1992 27 12 150 93 -1,664 82,484 8,560 719 1993 20 0 0 35 0 69,813 9,800 560 1994 15 0 350 100 0 95,998 6,596 917 1995 20 270 0 75 0 68,243 4,197 691 1996 20 -196 200 100 0 76,490 10,149 1,169 1997 20 37 200 100 0 92,595 11,012 831 1998 20 37 200 100 0 104,259 11,226 1,000 1999 20 37 264 100 0 107,131 10,079 1,000 2000 20 0 266 100 0 102,464 8,404 1,000 2001 40 37 200 200 0 32,945 9,388 1,000 2002 40 37 200 0 0 105,391 10,828 1,000 2003 20 37 200 100 0 119,879 7,412 1,400 2004 11 37 130 100 0 110,532 12,684 1,600 2005 14 177 150 68 476 38,420 6,664 680 2006 14 177 150 68 476 38,420 6,664 680 2007 14 177 150 68 476 38,420 6,664 680 2008 14 177 150 68 476 38,420 6,664 680 2009 14 177 150 68 476 38,420 6,664 680 2010 14 177 150 68 476 38,420 6,664 680 2011 14 177 150 68 476 38,420 6,664 680 2012 14 177 150 68 476 38,420 6,664 680 2013 14 177 150 68 476 38,420 6,664 680 2014 14 177 150 68 476 38,420 6,664 680 2015 14 177 150 68 476 38,420 6,664 680 2016 14 177 150 68 476 38,420 6,664 680 2017 14 177 150 68 476 38,420 6,664 680 2018 14 177 150 68 476 38,420 6,664 680 2019 14 177 150 68 476 38,420 6,664 680 2020 14 177 150 68 476 38,420 6,664 680 2021 14 177 150 68 476 38,420 6,664 680 2022 14 177 150 68 476 38,420 6,664 680 2023 14 177 150 68 476 38,420 6,664 680 2024 14 177 150 68 476 38,420 6,664 680 2025 14 177 150 68 476 38,420 6,664 680 2026 14 177 150 68 476 38,420 6,664 680 2027 14 177 150 68 476 38,420 6,664 680 2028 14 177 150 68 476 38,420 6,664 680 2029 14 177 150 68 476 38,420 6,664 680 2030 14 177 150 68 476 38,420 6,664 680 H&P/T 826 5,358 8,400 4,056 16,778 3,087,928 398,240 41,418 P/T 340 4,420 3,740 1,700 11,900 960,500 166,600 17,000 Avg. 14 177 150 68 476 38,420 6,664 680 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Sacramento River - Willows

Wakida, * Wallace, * Wells, Wirth, * Wisler, * Young,

YEAR T J Trust J M J R/et al 1981 0 1,296 300 198 27 0 1982 275 392 300 198 27 0 1983 275 903 300 0 27 16 1984 275 1,580 287 113 27 8 1985 208 611 313 0 27 8 1986 0 1,478 300 0 27 8 1987 243 232 300 170 27 0 1988 275 752 300 0 27 0 1989 268 1,175 300 0 27 8 1990 0 745 300 0 27 0 1991 0 1,144 0 0 27 16 1992 0 1,368 225 255 10 -2 1993 0 0 285 0 27 8 1994 206 960 212 0 0 8 1995 0 720 283 0 0 4 1996 275 960 79 340 0 8 1997 0 960 429 0 0 8 1998 252 960 137 0 0 0 1999 275 1,498 330 113 0 8 2000 275 452 270 0 0 0 2001 0 1,890 508 0 0 0 2002 275 0 257 0 0 0 2003 257 960 201 0 0 8 2004 410 1,051 234 113 0 8 2005 279 653 204 231 18 5 2006 279 653 204 231 18 5 2007 279 653 204 231 18 5 2008 279 653 204 231 18 5 2009 279 653 204 231 18 5 2010 279 653 204 231 18 5 2011 279 653 204 231 18 5 2012 279 653 204 231 18 5 2013 279 653 204 231 18 5 2014 279 653 204 231 18 5 2015 279 653 204 231 18 5 2016 279 653 204 231 18 5 2017 279 653 204 231 18 5 2018 279 653 204 231 18 5 2019 279 653 204 231 18 5 2020 279 653 204 231 18 5 2021 279 653 204 231 18 5 2022 279 653 204 231 18 5 2023 279 653 204 231 18 5 2024 279 653 204 231 18 5 2025 279 653 204 231 18 5 2026 279 653 204 231 18 5 2027 279 653 204 231 18 5 2028 279 653 204 231 18 5 2029 279 653 204 231 18 5 2030 279 653 204 231 18 5 H&P/T 11,293 39,060 11,754 7,511 811 263 P/T 6,970 16,320 5,100 5,780 459 136 Avg. 279 653 204 231 18 5 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

San Luis Canal

San Felipe Unit

San Benito Santa Clara Tracy Fresno

YEAR County WD Valley WD 3/ Total Pacheco WD Panoche WD San Luis WD Total Westlands WD - SLC 3/1981 0 0 0 8,018 34,389 90,461 132,868 1,1861982 0 0 0 8,245 42,094 56,957 107,296 1,1731983 0 0 0 7,033 41,384 64,278 112,695 1,0191984 0 0 0 8,381 56,216 105,441 170,038 1,4401985 0 0 0 6,293 53,180 98,358 1/ 157,831 1,2951986 0 0 0 6,501 46,686 91,538 144,725 1,1491987 3,071 0 3,071 4,613 55,690 99,663 159,966 1,2681988 7,376 4,000 11,376 7,037 57,623 100,958 165,618 1,2901989 16,379 8,000 24,379 5,649 56,423 86,260 148,332 1,1161990 19,273 7,500 26,773 4,661 47,983 72,886 125,530 8191991 14,309 3,500 17,809 3,002 28,335 43,108 74,445 3231992 12,279 7,080 19,359 1,055 23,422 31,694 56,171 3311993 22,851 2,375 25,226 2,478 43,446 54,850 100,774 5351994 11,287 32,605 43,892 4,319 49,306 74,397 128,022 7061995 9,740 33,523 43,263 6,527 64,195 60,107 130,829 7451996 15,496 53,009 68,505 9,885 87,765 99,040 196,690 1,1861997 35,401 41,037 76,438 8,809 60,980 71,233 141,022 1,0131998 21,036 43,605 64,641 4,824 58,203 59,384 122,411 9041999 15,606 -49,840 -34,234 5,284 67,504 74,681 147,469 1,1112000 27,641 17,797 45,438 6,038 39,555 62,658 108,251 4802001 24,660 -4,434 20,226 7,438 50,118 94,263 151,819 7812002 31,424 -3,964 27,460 6,270 57,696 49,541 113,507 7202003 22,737 16,811 39,548 8,752 63,993 73,343 146,088 8602004 22,818 39,771 62,589 7,225 57,995 92,501 157,721 9062005 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702006 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702007 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702008 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702009 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702010 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702011 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702012 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702013 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702014 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702015 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702016 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702017 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702018 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702019 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702020 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702021 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702022 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702023 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702024 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702025 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702026 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702027 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702028 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702029 20,975 14,198 35,173 5,310 39,496 59,165 103,971 6702030 20,975 14,198 35,173 5,310 39,496 59,165 103,971 670H&P/T 878,721 621,532 1,500,253 286,397 2,271,071 3,345,895 5,903,363 39,798P/T 524,363 354,959 879,321 132,750 987,395 1,479,130 2,599,275 16,761Avg. 20,975 14,198 35,173 5,310 39,496 59,165 103,971 670
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Tehama-Colusa Canal

4-M Colusa County Cortina Davis Dunnigan Glenn Valley Glide H

YEAR WD WD WD WD WD WD WD 1981 -1,930 32,164 0 5,383 565 0 14,535 1982 2,872 22,729 1,461 4,324 296 892 7,951 1983 2,611 18,409 1,113 2,138 5,850 440 5,127 1984 3,451 30,772 1,918 4,804 15,522 841 13,362 1985 3,228 37,899 1/ 1,669 5,373 13,331 1/ 375 14,663 1986 2,099 40,093 1,478 5,267 10,918 796 10,645 1987 2,686 63,708 1,889 4,539 14,848 800 11,353 1988 2,556 62,230 1,784 5,742 15,732 1,266 10,177 1989 2,631 64,278 1,755 4,319 14,002 1,209 10,633 1990 2,526 28,254 885 1,971 8,597 822 4,680 1991 1,516 31,601 573 898 5,271 518 3,439 1992 1,541 24,997 258 1,248 4,846 368 2,861 1993 1,993 47,028 959 1,202 11,978 713 10,598 1994 1,840 44,699 1,306 1,692 11,405 483 10,606 1995 3,075 47,250 1,275 3,000 14,250 1,298 7,875 1996 2,342 41,872 1,209 1,531 10,235 936 10,500 1997 2,323 49,572 1,595 2,352 17,143 431 9,450 1998 1,713 18,016 673 2,130 9,433 763 10,500 1999 2,232 29,505 628 1,721 14,601 688 10,500 2000 2,278 37,657 824 1,891 14,445 972 10,500 2001 2,819 38,853 925 1,722 11,825 968 6,161 2002 2,375 43,384 815 1,853 15,962 761 10,639 2003 1,654 38,488 912 2,006 13,806 1,917 10,500 2004 2,057 39,467 1,151 2,560 14,429 977 10,500 2005 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2006 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2007 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2008 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2009 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2010 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2011 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2012 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2013 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2014 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2015 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2016 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2017 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2018 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2019 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2020 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2021 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2022 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2023 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2024 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2025 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2026 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2027 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2028 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2029 3,876 46,250 1,156 2,720 12,920 1,176 7,140 2030 3,876 46,250 1,156 2,720 12,920 1,176 7,140 H&P/T 153,264 2,135,430 57,111 140,386 605,210 49,820 413,395 P/T 96,900 1,156,255 28,900 68,000 323,000 29,410 178,500 Avg. 3,876 46,250 1,156 2,720 12,920 1,176 7,140 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Tehama-Colusa Canal

Kirkwood La Grande Myers-Marsh Orland-Artois Westside

YEAR WD WD MWC WD WD 1981 105 4,549 0 48,108 25,381 1982 294 7,490 209 46,521 24,423 1983 427 4,239 49 47,822 21,766 1984 470 6,663 353 75,318 36,382 1985 380 6,705 686 70,756 1/ 33,795 1/ 1986 546 6,388 652 64,009 33,612 1987 520 6,384 414 72,339 39,882 1988 737 6,704 365 70,695 36,150 1989 684 5,789 255 57,562 34,286 1990 797 4,689 128 20,580 32,372 1991 616 2,480 0 23,555 18,315 1992 706 2,138 64 16,289 15,755 1993 539 3,505 94 46,102 38,166 1994 742 2,379 210 34,654 33,937 1995 610 4,704 246 51,897 31,588 1996 802 5,176 264 54,693 47,721 1997 834 4,731 148 46,410 56,388 1998 328 4,468 51 38,385 48,679 1999 620 4,973 107 50,560 60,930 2000 881 5,744 255 57,972 61,412 2001 890 4,533 153 26,080 36,758 2002 1,380 5,383 121 53,712 48,779 2003 393 5,769 255 45,533 46,313 2004 716 5,971 255 42,858 47,349 2005 1,428 4,896 173 36,040 44,200 2006 1,428 4,896 173 36,040 44,200 2007 1,428 4,896 173 36,040 44,200 2008 1,428 4,896 173 36,040 44,200 2009 1,428 4,896 173 36,040 44,200 2010 1,428 4,896 173 36,040 44,200 2011 1,428 4,896 173 36,040 44,200 2012 1,428 4,896 173 36,040 44,200 2013 1,428 4,896 173 36,040 44,200 2014 1,428 4,896 173 36,040 44,200 2015 1,428 4,896 173 36,040 44,200 2016 1,428 4,896 173 36,040 44,200 2017 1,428 4,896 173 36,040 44,200 2018 1,428 4,896 173 36,040 44,200 2019 1,428 4,896 173 36,040 44,200 2020 1,428 4,896 173 36,040 44,200 2021 1,428 4,896 173 36,040 44,200 2022 1,428 4,896 173 36,040 44,200 2023 1,428 4,896 173 36,040 44,200 2024 1,428 4,896 173 36,040 44,200 2025 1,428 4,896 173 36,040 44,200 2026 1,428 4,896 173 36,040 44,200 2027 1,428 4,896 173 36,040 44,200 2028 1,428 4,896 173 36,040 44,200 2029 1,428 4,896 173 36,040 44,200 2030 1,428 4,896 173 36,040 44,200  H&P/T 52,145 248,850 9,842 2,099,450 2,059,339  P/T 35,700 122,400 4,335 901,000 1,105,000  Avg. 1,428 4,896 173 36,040 44,200 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Delta-Mendota Exchange Water San Benito 

YEAR Contractors All Others Total Irrigation 2/ YEAR County WD 1981 777,535 33,796 811,331 770,501 1987 3,071 1982 761,359 46,180 807,539 781,530 1988 7,376 1983 684,499 43,891 728,390 677,512 1989 16,379 1984 776,992 43,310 820,302 771,358 1990 19,273 1985 699,869 43,366 743,235 692,612 1991 14,309 1986 685,755 43,404 729,159 681,039 1992 12,279 1987 631,466 42,072 673,538 630,413 1993 22,851 1988 580,657 42,043 622,700 584,609 1994 11,287 1989 611,832 42,053 653,885 603,057 1995 9,740 1990 625,571 42,041 667,612 611,195 1996 15,496 1991 549,220 32,645 581,865 538,515 1997 35,401 1992 480,471 32,500 512,971 473,245 1998 21,036 1993 569,805 42,279 612,084 565,523 1999 15,606 1994 520,175 41,724 561,899 517,721 2000 27,641 1995 642,899 24,920 667,819 611,782 2001 24,660 1996 730,360 49,647 780,007 714,238 2002 31,424 1997 359,929 37,699 397,628 361,240 2003 22,737 1998 590,678 12,455 603,133 545,749 2004 22,818 1999 655,805 36,801 692,606 636,420 2005 20,975 2000 686,333 38,660 724,993 651,993 2006 20,975 2001 640,819 38,826 679,645 615,707 2007 20,975 2002 638,207 38,120 676,327 618,223 2008 20,975 2003 657,943 39,235 697,178 637,543 2009 20,975 2004 658,593 38,834 697,427 632,235 2010 20,975 2005 840,000 42,134 882,134 806,678 2011 20,975 2006 840,000 42,134 882,134 799,677 2012 20,975 2007 840,000 42,134 882,134 799,677 2013 20,975 2008 840,000 42,134 882,134 799,677 2014 20,975 2009 840,000 42,134 882,134 799,677 2015 20,975 2010 840,000 42,134 882,134 799,677 2016 20,975 2011 840,000 42,134 882,134 799,677 2017 20,975 2012 840,000 42,134 882,134 799,677 2018 20,975 2013 840,000 42,134 882,134 799,677 2019 20,975 2014 840,000 42,134 882,134 799,677 2020 20,975 2015 840,000 42,134 882,134 799,677 2021 20,975 2016 840,000 42,134 882,134 799,677 2022 20,975 2017 840,000 42,134 882,134 799,677 2023 20,975 2018 840,000 42,134 882,134 799,677 2024 20,975 2019 840,000 42,134 882,134 799,677 2025 20,975 2020 840,000 42,134 882,134 799,677 2026 20,975 2021 840,000 42,134 882,134 799,677 2027 20,975 2022 840,000 42,134 882,134 799,677 2028 20,975 2023 840,000 42,134 882,134 799,677 2029 20,975 2024 840,000 42,134 882,134 799,677 2030 20,975 2025 840,000 42,134 882,134 799,677 2031 20,975 2026 840,000 42,134 882,134 799,677 2032 20,975 2027 840,000 42,134 882,134 799,677 2033 20,975 2028 840,000 42,134 882,134 799,677 2034 20,975 2029 840,000 42,134 882,134 799,677 2035 20,975 2030 840,000 42,134 882,134 799,677 2036 20,975 H&P/T 37,056,772 2,021,985 39,078,757 35,722,551 H&P/T 1,004,568 P/T 21,000,000 1,053,350 22,053,350 19,991,913 P/T 650,210 Avg. 840,000 42,134 882,134 799,677
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Footnotes:1/ Acre-feet shown represent the net amount between the 1985 original data and 1985 data adjusted in 1991 and 1992 water rates.

(Pages 2-5, 7-11, 21-23)

2/ Data provided by CVO. Deliveries and ratios for FY 2004 are based on last 5-year average of historical deliveries. See IRR & M&I 2004 Mendota Pool Exchange 

(Page 24)

3/ Mercy Springs has assigned 6,260 acre feet of its water supply (13,300 acre feet). Current assignment is to Westlands WD (75%), Santa Clara Valley WD (25%) 

Pajaro Valley WD is currently not able to take water due to lack of a distribution system. (Page 4)

4/ Mercy Springs has assigned a maximum of 4,198 acre feet of its remaining water supply (7,040 acre feet) to Westlands WD.5/ Irrigation project water was assigned. Historical water has been included in a separate section identified as assignments (page 29).

This procedure is to maintain the integrity of the capital services and costs provided to the original water contractor.

* Pending Contractor Name Changes and/or Assumptions

Currently: Formerly: Contract(s): Currently: Formerly: CoAnderson, A/et al Westfall, R Jr/et al 3591A King, L King, Barbara 10Butte Creek Farms Mayfair Farms 1976A Mehrhof & Montgomery Swinford Tract Irr Co 21Byron Bethany ID Plain View WD A 785 KLSY, LLC Mirbach-Harff 75Cahil Dehe Band of Wintun Lee Farms 7206A Natomas Basin Conserv ELH Sutter Prop. & ELH Assign. 13Chen, Y Sekhon, A & D W0001 Penner, R & L Penner, H & A 96Dennis Wilson Farms Inc Wakida/M & L Farms 5200A Rauf, A & T Forster, J & R Trust WEastside MWC AF Boeger Corp 1053A Recl. Dist. #1000 Amen, H/et al 17Freeman, V Freeman, F & V 2212A Redding Rancheria High-Low Nursery W

Gillaspy, W Gillaspy, F 8117A Rubio, E & E Elliott, M/Hradecky, D 23Green Valley Corp Cannell, F/et al & Stegeman Stn 5210A & 5211A Seaver, C Seaver, H/et al 32Griffin, J/Prater Griffin, J 2895A Sycamore Family Trust Davis, O/et al 21Heidrick, M Trust Heidrick, E & M 1616A & 8322A Tarke, S Tarke, J/et al 19Heidrick, J Family Trust Heidrick, E 1176A Wakida, T Wakida, M 52Hershey Land Co Hershey, F Estate of 7972A Wallace, J Trust Wallace Construction Co 46Hiatt, T Hiatt, G/et al 880A & 880Z Wirth, M Davis, M 24Jansen, P & S Ritchey, E 1426A Wisler, J Cribari, E & E 52King, Ben Dommer, E 1086Y
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Black Butte Buchanan Clear Creek Colusa Basin Corning Cow Creek Cross Valley Delta-Mendota Delta-Men

YEAR D&R Unit Unit Drain Canal Unit Canal Canal Pool 1981 129 24,000 4,240 0 40,656 13,064 242,702 432,931 1291982 0 24,000 4,826 0 36,589 10,148 8,531 309,187 721983 0 24,000 13,499 0 34,510 11,614 128,565 368,650 791984 0 24,000 14,436 0 45,127 14,226 208,577 515,016 1321985 1,043 24,000 13,813 0 40,254 12,967 144,624 401,134 761986 1,029 24,000 13,944 0 36,425 16,942 34,110 333,974 551987 610 24,000 19,123 1,027 45,423 17,343 228,278 388,597 831988 1,296 24,000 7,880 2,259 42,333 14,432 131,709 375,900 71989 855 24,000 6,812 62,054 36,551 14,310 121,694 330,148 741990 873 24,000 12,010 25,976 22,805 18,326 93,754 209,537 431991 1,020 24,000 6,060 25,701 25,202 6,340 31,940 109,058 141992 817 24,000 3,838 16,852 -1,856 5,944 34,214 92,803 151993 757 24,000 3,702 37,024 24,344 6,987 26,093 150,309 291994 1,352 24,000 13,494 10,581 19,730 18,829 45,111 166,438 291995 690 24,000 4,345 19,364 18,482 6,918 4,222 218,554 171996 3,407 24,000 2,332 31,710 17,645 9,632 0 227,420 971997 2,812 24,000 6,520 0 12,948 9,725 42,500 255,772 51998 2,625 24,000 3,161 0 9,017 8,591 17,623 180,057 31999 999 24,000 3,724 1,108 17,692 9,764 -397 206,295 522000 1,372 24,000 4,513 0 19,332 9,757 83,185 168,458 432001 1,094 24,000 7,223 23,039 17,104 11,316 118,507 183,640 322002 1,122 24,000 3,735 -19,049 16,447 11,354 60,741 206,076 372003 687 24,000 4,655 -10,288 16,034 13,706 53,620 234,370 52004 825 24,000 4,721 0 16,773 14,476 47,440 254,345 402005 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472006 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472007 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472008 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472009 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472010 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472011 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472012 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472013 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472014 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472015 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472016 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472017 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472018 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472019 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472020 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472021 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472022 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472023 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472024 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472025 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472026 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472027 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472028 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472029 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 472030 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 47H&P/T 77,393 1,000,320 271,006 1,464,958 1,191,239 587,271 2,866,630 11,567,709 2,617P/T 49,980 408,000 85,000 1,190,000 559,300 289,000 922,392 5,047,155 1,198Avg. 1,999 16,320 3,400 47,600 22,372 11,560 36,896 201,886 47
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Friant-Kern Canal Hidden Madera Canal New Melones 

YEAR Class 1 Class 2 Total Unit Class 1 Class 2 Total D&R Shasta 1981 786,393 60,847 847,240 24,000 188,119 22,982 211,101 0 10,583 1982 442,074 1,245,428 1,687,502 24,000 91,612 399,760 491,372 0 10,210 1983 536,348 1,033,040 1,569,388 24,000 152,219 346,000 498,219 1,500 13,746 1984 795,443 472,309 1,267,752 24,000 163,259 166,022 329,281 86 10,846 1985 705,583 109,130 814,713 24,000 153,840 59,276 213,116 0 10,846 1986 443,217 1,101,159 1,544,376 24,000 99,500 370,619 470,119 0 10,881987 645,346 19,853 665,199 24,000 174,956 0 174,956 0 10,331988 575,307 0 575,307 24,000 121,377 0 121,377 0 10,369 1989 572,615 0 572,615 24,000 143,772 0 143,772 0 947 1990 439,648 0 439,648 24,000 98,823 0 98,823 0 12,472 1991 566,098 0 566,098 24,000 140,133 0 140,133 0 16,839 1992 616,554 0 616,554 24,000 116,199 0 116,199 0 8,099 1993 518,564 916,290 1,434,854 24,000 77,464 311,400 388,864 0 10,698 1994 657,337 23,390 680,727 24,000 197,877 0 197,877 0 552 1995 266,841 703,182 970,023 24,000 12,447 202,567 215,014 4,659 7,792 1996 743,747 934,114 1,677,861 24,000 184,344 342,225 526,569 17,288 10,291997 540,748 598,603 1,139,351 24,000 130,776 184,505 315,281 24,155 10,156 1998 352,680 161,305 513,985 24,000 121,988 33,365 155,353 18,812 10,125 1999 636,534 187,633 824,167 24,000 165,391 72,521 237,912 40,418 10,120 2000 820,010 452,315 1,272,325 24,000 122,183 125,603 247,786 29,041 11,145 2001 630,464 48,011 678,475 24,000 163,350 20,892 184,242 26,272 17,853 2002 596,848 100,954 697,802 24,000 144,215 31,550 175,765 7,504 2,530 2003 552,820 252,505 805,325 24,000 124,332 78,424 202,756 11,501 10,162 2004 673,170 94,325 767,495 24,000 158,932 28,871 187,803 13,605 10,120 2005 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2006 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2007 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2008 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2009 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2010 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2011 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2012 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2013 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2014 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2015 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2016 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2017 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2018 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2019 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2020 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2021 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2022 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2023 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2024 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2025 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2026 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2027 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2028 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2029 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 2030 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 H&P/T 28,667,298 19,156,185 47,823,483 1,165,680 6,686,908 6,332,010 13,018,918 1,061,161 378,817 P/T 13,993,182 10,232,492 24,225,674 567,000 3,307,500 3,399,450 6,706,950 833,000 135,677 Avg. 559,727 409,300 969,027 22,680 132,300 135,978 268,278 33,320 5,427 
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

San Felipe San Luis Canal Tehama-Colusa Assigned Total W/O Delta-Mendota Grand 

YEAR Unit Tracy Fresno Total Canal Water (pg 29) Exchange Exchange Water Total 1981 0 132,868 1,186,158 1,319,026 165,404 26,924 3,805,578 770,501 4,576,079 1982 0 107,296 1,173,839 1,281,135 154,113 19,133 4,538,868 781,530 5,320,398 1983 0 112,695 1,019,470 1,132,165 137,739 18,684 4,411,036 677,512 5,088,548 1984 0 170,038 1,440,790 1,610,828 231,187 31,179 4,840,888 771,358 5,612,246 1985 0 157,831 1,295,076 1,452,907 232,670 23,084 3,874,557 692,612 4,567,169 1986 0 144,725 1,149,370 1,294,095 218,139 19,600 4,515,793 681,039 5,196,832 1987 3,071 159,966 1,268,146 1,428,112 261,640 27,038 3,761,684 630,413 4,392,097 1988 11,376 165,618 1,290,229 1,455,847 259,371 20,505 3,544,591 584,609 4,129,200 1989 24,379 148,332 1,116,309 1,264,641 236,053 21,237 3,312,255 603,057 3,915,312 1990 26,773 125,530 819,689 945,219 134,070 16,417 2,421,963 611,195 3,033,158 1991 17,809 74,445 323,058 397,503 100,508 7,055 1,901,219 538,515 2,439,734 1992 19,359 56,171 331,386 387,557 83,292 5,432 1,748,524 473,245 2,221,769 1993 25,226 100,774 535,138 635,912 192,612 11,357 3,267,742 565,523 3,833,265 1994 43,892 128,022 706,444 834,466 170,280 13,334 2,589,266 517,721 3,106,987 1995 43,263 130,829 745,039 875,868 202,655 11,307 2,973,108 611,782 3,584,890 1996 68,505 196,690 1,186,593 1,383,283 215,180 10,365 4,719,500 714,238 5,433,738 1997 76,438 141,022 1,013,778 1,154,800 233,614 20,683 3,775,526 361,240 4,136,766 1998 64,641 122,411 904,867 1,027,278 155,829 12,281 2,711,693 545,749 3,257,442 1999 -34,234 147,469 1,111,200 1,258,669 209,963 10,936 3,343,519 636,420 3,979,939 2000 45,438 108,251 480,768 589,019 234,464 11,620 3,149,669 651,993 3,801,662 2001 20,226 151,819 781,658 933,477 162,264 9,335 2,793,877 615,707 3,409,584 2002 27,460 113,507 720,402 833,909 227,996 9,287 2,694,376 618,223 3,312,599 2003 39,548 146,088 860,608 1,006,696 197,645 10,848 3,134,600 637,543 3,772,143 2004 62,589 157,721 906,707 1,064,428 207,047 3,910 3,077,267 632,235 3,709,502 2005 35,173 103,971 670,466 774,437 194,228 2,952,665 806,678 3,759,343 2006 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2007 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2008 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2009 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2010 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2011 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2012 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2013 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2014 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2015 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2016 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2017 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2018 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2019 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2020 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2021 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2022 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2023 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2024 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2025 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2026 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2027 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2028 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2029 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 2030 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341 H&P/T 1,500,253 5,903,363 39,798,837 45,702,201 9,673,673 371,552 157,676,386 35,722,551 193,398,937 P/T 879,321 2,599,275 16,761,649 19,360,924 4,855,710 73,816,623 19,991,913 93,808,536 Avg. 35,173 103,971 670,466 774,437 194,228 2,952,665 799,677 3,752,341
IRR 2006 Sch A-14 F.Z08.XLS 

1/27/2006 CENTRAL VALLEY PROJECT 

SCHEDULE OF HISTORICAL (1981-2004) & PROJECTED (2005-2030) IRRIGATION WATER DELIVERIES

FOR CALCULATION OF INDIVIDUAL CONTRACTOR PRORATED CAPITAL COSTS

Assignments of Historical Water When there Are Fewer or More Services (I=Irrigation; M=M&I) 10/

Banta-Carbona ID (I) Centinella WD (I) Mercy Springs WD (I) Mercy Springs WD (I) Mercy Springs WD (I) Westside ID (I) Widren WD (I)

YEAR to City of Tracy (M) to Westlands WD-SLC (I) to Westlands WD-SLC (I) to Westlands WD-SLC (I) to Santa Clara Valley WD (I) to City of Tracy (M) to Westlands WD - SLC 1981 4,846 3,313 4,600 4,124 1,533 4,889 3,1982 2,477 2,185 4,148 3,719 1,383 2,503 2,1983 4,291 2,404 3,414 3,061 1,138 2,500 1,1984 5,377 3,290 6,658 5,969 2,219 3,348 4,1985 4,928 2,557 4,307 3,861 1,436 2,599 3,1986 5,296 2,145 3,455 3,097 1,152 2,625 1,1987 5,103 2,211 6,180 5,541 2,060 2,374 3,1988 3,493 3,319 3,726 3,340 1,242 2,466 2,1989 4,731 2,129 4,177 3,745 1,392 2,533 2,1990 2,861 1,673 3,607 3,234 1,202 1,345 2,1991 1,617 994 1,404 1,258 468 402 1992 1,560 573 709 636 236 811 1993 2,084 1,260 2,574 2,308 858 918 1,1994 2,220 1,147 2,585 2,318 862 1,549 2,1995 1,474 1,276 2,606 2,336 869 1,250 1,1996 1,301 1,823 2,033 1,822 678 997 1,1997 4,814 1,177 4,220 3,783 1,407 2,887 2,1998 3,173 762 3,000 2,690 1,000 972 1999 3,355 1,072 1,394 2,718 465 1,371 2000 2,384 2,493 2,767 1,410 2,2001 1,870 1,218 2,445 1,546 2,2002 3,452 1,656 2,385 1,794 2003 4,650 1,875 375 1,795 2,2004 1,750 2,Historical 77,357 44,302 64,794 67,533 21,598 44,885 51,