IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

Black Butte

4-E WD 20 3

Stony Creek WD 2,920 187

Total Black Butte 2,940 190

Buchanan Unit

Chowchilla WD - BU 24,000 24,000

Clear Creek Unit

Clear Creek CSD 5,000 1,807

Colusa Basin Drain

Colusa Drain MWC 70,000 10,000

Corning Canal

Corning WD 23,000 6,311

Proberta WD 3,500 562

Thomes Creek WD 6,400 780

Total Corning Canal 32,900 7,653

Cow Creek Unit

Bella Vista WD 17,000 3,452

Cross Valley Canal

County of Fresno 2,400 493

County of Tulare 3,963 856

Hills Valley ID 3,346 520

Kern-Tulare WD 53,300 8,447

Lower Tule River ID - CVC 31,102 4,436

Pixley ID 31,102 4,436

Tri-Valley WD 1,142 190

Total Cross Valley Canal 126,355 19,378

Schedule A-12

Page 1 of 8
IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

Delta-Mendota Canal

Banta-Carbona ID 20,000 4,262

Byron Bethany ID 19,560 2,578

Del Puerto WD 140,190 33,777

Eagle Field WD 4,550 1,370

Mercy Springs WD 2,842 861

Oro Loma WD 600 48

Pacheco WD - DMC 1,000 143

Panoche WD - DMC 26,958 5,673

Patterson WD 16,500 5,220

San Luis WD - DMC 24,000 4,066

West Side ID 2,500 318

West Stanislaus ID 50,000 7,892

Total Delta-Mendota Canal 308,700 66,210

Delta-Mendota Pool

Coelho Trust 2,080 585

Fresno Slough WD 4,000 1,443

James ID 35,300 11,442

Laguna WD 800 166

Recl Dist #1606 228 22

Tranquillity ID 13,800 3,542

Tranquillity PUD 70 10

Westlands WD - DMP 25,000 3,571

Total Delta-Mendota Pool 81,278 20,782

Friant Dam - Class 2

Gravelly Ford WD 14,000 2,000

Friant-Kern Canal - Class 1

Arvin-Edison WSD 38,924 21,524

Delano-Earlimart ID 108,500 64,571

Exeter ID 11,100 6,810

Garfield WD 3,500 1,596

Hills Valley ID 1,250 669

International WD 1,200 620

Schedule A-12

Page 2 of 8
IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

Ivanhoe ID 6,500 4,002

Kaweah Delta WCD 1,200 767

Lewis Creek WD 1,200 597

Lindmore ID 33,000 19,681

Lindsay-Strathmore ID 26,900 15,836

Lower Tule River ID - FKC 61,200 34,603

Orange Cove ID 39,200 24,598

Porterville ID 15,000 9,455

Saucelito ID 21,500 12,046

Shafter-Wasco ID 49,480 28,761

So San Joaquin MUD 97,000 55,297

Stone Corral ID 10,000 6,512

Tea Pot Dome WD 7,200 4,004

Terra Bella ID 27,500 16,000

Tri-Valley ID 400 57

Tulare ID 30,000 20,037

Total Friant Kern Canal - Class 1 591,754 348,043

Friant-Kern Canal - Class 2

Arvin-Edison WSD 311,675 36,508

Delano-Earlimart ID 74,500 19,388

Exeter ID 19,000 3,439

Fresno ID 75,000 2,697

Ivanhoe ID 500 155

Kaweah Delta WCD 7,400 2,290

Kern-Tulare WD 5,000 2,117

Lindmore ID 22,000 6,267

Lower Tule River ID - FKC 238,000 50,084

Porterville ID 30,000 10,837

Saucelito ID 32,800 5,841

Shafter-Wasco ID 39,600 12,042

So San Joaquin MUD 45,000 13,658

Tulare ID 141,000 14,197

Total Friant Kern Canal - Class 2 1,041,475 179,521

Schedule A-12

Page 3 of 8
IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

Hidden Unit

Madera ID - HU 24,000 24,000

Madera Canal - Class 1

Chowchilla WD - MC 55,000 32,919

Madera ID - MC 85,000 48,876

Total Madera Canal - Class 1 140,000 81,795

Madera Canal - Class 2

Chowchilla WD - MC 160,000 17,537

Madera ID - MC 186,000 13,423

Total Madera Canal - Class 2 346,000 30,960

New Melones D & R

Central San Joaquin WCD 49,000 17,155

Stockton-East WD 25,000 4,813

Total New Melones D & R 74,000 21,969

Sacramento River - Shasta

Anderson-Cottonwood ID 4,000 2,889

Daniell, H & B 7 1

Driscoll Strawberry 490 70

Gjermann, H 4 3

Leviathan Inc 345 215

Redding Rancheria 135 19

Total Sacramento River - Shasta 4,981 3,197

Sacramento River - Willows

Anderson, A/et al 45 6

Anderson, R & J 88 43

Andreotti, A/et al 1,560 1,000

* B & D Family Partnership 24 22

Baber, J/et al 2,630 2,315

Butler, Diane 264 225

Butte Creek Farms Inc 419 309

Byrd, A & Osborne, J. 200 136

Cachil Dehe Band of Wintun 100 93

Schedule A-12

Page 4 of 8
IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

Canal Farms 300 216

Carter MWC 672 444

Charter, Mary 135 114

Churkin, M Jr & C 55 40

Conaway Consv Grp 672 469

County of Sacramento 230 33

Cummings, W 120 88

Driver, Gary/et al 22 3

Driver, J & C Trustees 90 41

Driver, Gregory 14 2

Driver, W/et al 106 15

Dyer, J & Wing, J 340 185

Eastside MWC 634 407

Ehrke, A & B 160 118

Empire Group, LLC 16 2

Feather WD 20,000 2,780

Fedora, S/Taylor, W 20 3

Gillaspy, W 90 67

Giovannetti, B & M 50 41

Giusti, R & S 760 431

Glenn-Colusa ID 105,000 70,835

Green Valley Corp 210 119

Griffin, J/Prater 1,150 717

Hale, J/Marks, A 30 4

Hatfield, R & B 16 12

* Heidrick & McGinnis Properties 200 29

Heidrick, M 94 30

Howald Farms Inc 1,410 878

Jaeger, W & P 485 69

Jansen, P & S 40 37

Kary, C 600 75

King, Ben 7 1

King, L 13 2

Schedule A-12

Page 5 of 8
IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

KLSY, LLC 90 58

Knights Landing Investors 960 470

* Knights Landing Properties 20 19

* Lauppe, Joan Johnson, & Warren Lauppe 14 1

Lauppe, B ET UX 230 81

Lauppe, B & K 197 90

Leonard, James 30 4

Lockett, W & J 47 41

Lomo CS & Micheli, J 700 429

Lonon, M 440 400

M C M Properties 610 408

Maxwell ID 6,000 3,855

McClatchy Partners 30 21

Meridian Farms WC 12,000 7,164

Micke, D & N 19 3

Morehead, J/et ux 140 60

Munson, J & D 85 22

Natomas Basin Conserv 269 79

Natomas Central MWC 22,000 16,418

Nelson, T & H 98 91

O'Brien, J & F 289 200

Odysseus Farms 410 264

Oji Brothers Farm Inc 1,860 1,330

Oji, M/et al 1,310 736

Pacific Realty Inc 976 906

Pelger MWC 1,750 1,313

Pelger Road 1700, LLC 2,000 1,293

Penner, R & L 21 3

Pleasant Grv-Vrna MWC 2,500 1,988

Princeton-Codora-Glenn ID 15,000 10,448

Provident ID 5,000 3,057

Quad-H-Ranches Inc 310 175

Recl Dist # 108 33,000 21,683

Recl Dist #1000 123 18

Recl Dist #1004 15,000 9,185

Reische, E 53 8

Schedule A-12

Page 6 of 8
IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

Reische, L 267 29

Richter, H Jr/et al 1,030 514

River Garden Farms Co 500 268

Roberts Ditch Irr Co 300 225

Rubio, E & E 5 3

Saeed, F 710 311

Seaver, C 270 39

Sutter MWC 56,500 36,044

Swenson Farms 325 332

Sycamore Mutual Water Company 9,800 6,867

T & P Farms 200 118

Tarke, S 1,000 621

Tisdale Irr & Drain Co 2,000 1,470

Van Ruiten Brothers 1415L 275 60

Van Ruiten Brothers 520XL 135 95

Van Ruiten Brothers 0880S 538 233

Van Ruiten Brothers 880XR 212 133

Wallace, J & J 60 19

Wallace, K Trust 320 202

Wisler, J 27 4

Yockey, W 13 2

Young, R/et al 8 4

Total Sacramento River - Willows 337,147 212,367

San Felipe Unit

San Benito County WD 35,550 7,018

Santa Clara Valley WD 24,065 10,701

Total San Felipe Unit 59,615 17,719

San Luis Canal--Fresno

Westlands WD--SLC 1,163,165 373,944

Westlands WD--SLC (DD#2) 4,198 702

Total San Luis Canal - Fresno 1,167,363 374,646

San Luis Canal--Tracy

Pacheco WD--SLC 9,000 3,155

Panoche WD--SLC 66,850 17,327

San Luis WD--SLC 99,000 26,535

Total San Luis Canal - Tracy 174,850 47,017

Schedule A-12

Page 7 of 8
IRR 2021 Sch A-12 F.Z23.xlsm

09/23/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF PROJECTED 2021 IRRIGATION WATER DELIVERIES

FOR CALCULATION OF OPERATIONS AND MAINTENANCE RATES (DELIVERIES IN ACRE-FEET) 

A

Total Chargeable Irrigation Water 1/

Facility / Contractor

Ref

B

Contract Max

C

2021 Projected

O&M Deliveries

<Sch A-13>

Tehama-Colusa Canal

4-M WD 5,700 1,410

Colusa County WD 68,015 26,763

Cortina WD 1,700 671

Davis WD--TCC 4,000 2,806

Dunnigan WD 19,000 7,068

Glenn Valley WD 1,730 977

Glide WD 10,500 4,947

Holthouse WD 2,450 260

Kanawha WD 44,980 21,703

Kirkwood WD 2,100 206

La Grande WD 7,200 3,073

Myers-Marsh MWC 255 37

Orland-Artois WD 53,000 17,965

Westside WD 65,000 31,833

Total Tehama-Colusa Canal 285,630 119,719

Total Permanent Contractors 4,928,988 1,616,424

Delta Mendota Exchange 523,762

Footnotes:

1/ The projected deliveries are based on a 7-year average of historical deliveries.

* See Schedule A-13 Page 36 for name changes

Schedule A-12

Page 8 of 8