IRR 2006 Sch A-3A F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 O

1984 Rate Additions Total Rate Rate System System C

Facility/Contractor 2/ (Sch. FA-1) (Sch. FC-2) (Sch A-2A) (Sch. FA-2) (Sch. FA-3) 

Black Butte D & R

4-E WD 7.14 2.72 9.86 12.80 Stony Creek WD 4.60 2.72 7.32 0.03 12.80 

Buchanan Unit

Chowchilla WD - BU 6.61 2.93 9.54 12.80 

Clear Creek Unit

Clear Creek CSD 14.58 3.46 18.04 12.80 

Colusa Basin Drain

Colusa Drain MWC 7.14 2.72 9.86 12.80 

Corning Canal

Corning WD 25.56 6.84 32.40 16.12 13.26 Proberta WD 18.42 5.70 24.12 13.93 Thomes Creek WD 16.10 5.65 21.75 12.80 

Cow Creek Unit

Bella Vista WD 21.15 4.62 25.77 19.35 8.84 

Cross Valley Canal

County of Fresno 9.96 3.41 13.37 2.02 17.43 

County of Tulare 9.70 3.41 13.11 4.04 17.43 Hills Valley ID 7.25 3.41 10.66 17.43 Kern-Tulare ID 9.92 3.41 13.33 17.43 Lower Tule River ID - CVC 9.92 3.41 13.33 17.43 Pixley ID 9.82 3.41 13.23 17.43 Rag Gulch WD 9.70 3.41 13.11 17.43 Tri-Valley WD 7.37 3.41 10.78 17.43 
IRR 2006 Sch A-3A F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 O

1984 Rate Additions Total Rate Rate System System C

Facility/Contractor 2/ (Sch. FA-1) (Sch. FC-2) (Sch A-2A) (Sch. FA-2) (Sch. FA-3) 

Delta-Mendota Canal

Banta-Carbona ID 17.24 4.72 21.96 12.80 

Broadview WD 17.13 4.72 21.85 12.80 

* Byron Bethany ID (Plain View WD) 16.94 4.72 21.66 12.80 

Centinella WD 4/

Del Puerto WD 17.04 4.72 21.76 12.80 Eagle Field WD 16.98 4.72 21.70 12.80 Mercy Springs WD 17.36 4.72 22.08 12.80 Oro Loma WD 17.01 4.72 21.73 12.80 Pacheco WD - DMC 19.33 4.72 24.05 12.80 Panoche WD - DMC 16.67 4.72 21.39 12.80 Patterson WD 17.13 4.72 21.85 12.80 San Luis WD - DMC 17.01 4.72 21.73 12.80 West Side ID 16.41 4.72 21.13 12.80 West Stanislaus ID 17.17 4.72 21.89 12.80 Widren WD 5/

Delta-Mendota Pool

Coelho Trust 17.01 4.72 21.73 3.79 12.80 

Fresno Slough WD 16.71 4.72 21.43 12.80 James ID 16.94 4.72 21.66 12.80 Laguna WD 16.07 4.72 20.79 12.80 Recl Dist #1606 16.33 4.72 21.05 12.80 Tranquillity ID 17.58 4.72 22.30 12.80 Tranquillity PUD 15.95 4.72 20.67 5.58 12.80 Westlands WD - DMP 16.03 4.72 20.75 12.80 10.01 

Folsom D & R

Placer County WA 0.04 6.09 

Friant Dam - Class 2

Gravelly Ford WD 6.09 
IRR 2006 Sch A-3A F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 O

1984 Rate Additions Total Rate Rate System System C

Facility/Contractor 2/ (Sch. FA-1) (Sch. FC-2) (Sch A-2A) (Sch. FA-2) (Sch. FA-3) 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 16.86 4.72 21.58 12.80 Delano-Earlimart ID 15.46 4.72 20.18 12.80 Exeter ID 15.95 4.72 20.67 12.80 Garfield WD 15.46 4.72 20.18 12.80 International WD 15.95 4.72 20.67 12.80 Ivanhoe ID 15.76 4.72 20.48 12.80 

Lewis Creek WD 16.10 4.72 20.82 12.80 17.82 Lindmore ID 15.27 4.72 19.99 12.80 Lindsay-Strathmore ID 14.93 4.72 19.65 12.80 Lower Tule River ID - FKC 16.48 4.72 21.20 12.80 Orange Cove ID 14.89 4.72 19.61 12.80 Porterville ID 16.07 4.72 20.79 12.80 Saucelito ID 15.99 4.72 20.71 12.80 Shafter-Wasco ID 15.72 4.72 20.44 12.80 So San Joaquin MUD 15.50 4.72 20.22 12.80 Stone Corral ID 14.70 4.72 19.42 12.80 3.40 Tea Pot Dome WD 15.65 4.72 20.37 12.80 Terra Bella ID 15.42 4.72 20.14 12.80 Tulare ID 16.56 4.72 21.28 12.80 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 8.36 1.37 9.73 6.09 Delano-Earlimart ID 6.95 1.37 8.32 6.09 Exeter ID 7.44 1.37 8.81 6.09 Fresno ID 7.67 1.37 9.04 6.09 Ivanhoe ID 7.25 1.37 8.62 6.09 

Lindmore ID 6.76 1.37 8.13 6.09 Lower Tule River ID - FKC 7.52 1.37 8.89 6.09 Porterville ID 7.56 1.37 8.93 6.09 Saucelito ID 7.48 1.37 8.85 6.09 Shafter-Wasco ID 7.22 1.37 8.59 6.09 So San Joaquin MUD 6.99 1.37 8.36 6.09 Tulare ID 8.05 1.37 9.42 6.09 

Hidden Unit

Madera ID - HU 6.68 2.72 9.40 12.80 1.11 
IRR 2006 Sch A-3A F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 O

1984 Rate Additions Total Rate Rate System System C

Facility/Contractor 2/ (Sch. FA-1) (Sch. FC-2) (Sch A-2A) (Sch. FA-2) (Sch. FA-3) 

Madera Canal - Class 1

Chowchilla WD - MC 16.71 4.72 21.43 12.80 Madera ID - MC 16.33 4.72 21.05 12.80 1.11 

Madera Canal - Class 2

Chowchilla WD - MC 8.20 1.37 9.57 6.09 Madera ID - MC 7.82 1.37 9.19 6.09 1.11 

New Melones D & R

Central San Joaquin WCD 7.14 2.72 9.86 12.80 

Sacramento River - Shasta

Anderson-Cottonwood ID 5.96 2.72 8.68 6.81 12.80 

BOR 2.72 2.72 12.80 Daniell, H & B 5.43 2.72 8.15 1.99 12.80 Driscoll Strawberry 6.38 2.72 9.10 0.84 12.80 Gjermann, H 5.13 2.72 7.85 6.19 12.80 

* Redding Rancheria (High-Low Nursery) 6.80 2.72 9.52 2.54 12.80 

Leviathan Inc 6.46 2.72 9.18 3.79 12.80 

Sacramento River - Willows

Alexander, T & K 7.10 2.72 9.82 0.09 12.80 

* Anderson, A/et al (Westfall, R Jr/et al) 6.61 2.72 9.33 1.26 12.80 

Anderson, R & J 5.20 2.72 7.92 12.80 Andreotti, A/et al 6.11 2.72 8.83 2.90 12.80 Baber, J/et al 6.53 2.72 9.25 3.59 12.80 Beckley, R & O 5.70 2.72 8.42 3.30 12.80 Butler, L & M 6.19 2.72 8.91 12.80 

* Butte Creek Farms Inc (incls Mayfair Farms) 6.00 2.72 8.72 1.06 12.80 * Cachil Dehe Ban of Wintun (Lee Farms) 5.70 2.72 8.42 12.80 

Carter MWC 4.98 2.72 7.70 1.07 12.80 

* Chen, Y (Sekhon A & D) 6.11 2.72 8.83 0.82 12.80 

Churkin, M Jr & C 6.65 2.72 9.37 0.18 12.80 Conaway Consv Grp 6.08 2.72 8.80 5.14 12.80 

County of Sacramento 5.96 2.72 8.68 1.31 12.80 

* Cummings, W (Verona Farming Prtnrshp) 6.19 2.72 8.91 12.80 * Dennis Wilson Farms (Wakida, M) 5.47 2.72 8.19 1.86 12.80 

Driver, Gary/et al 3.65 2.72 6.37 0.08 12.80 

* Driver, J & C Trustees 6.40 2.72 9.12 12.80 
IRR 2006 Sch A-3A F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 O

1984 Rate Additions Total Rate Rate System System C

Facility/Contractor 2/ (Sch. FA-1) (Sch. FC-2) (Sch A-2A) (Sch. FA-2) (Sch. FA-3) 

Driver, W/et al & G 5.70 2.72 8.42 0.02 12.80 

* Eastside MWC (A & F Boeger Corp) 6.30 2.72 9.02 2.29 12.80 

Ehrke, A & B 6.23 2.72 8.95 12.80 Feather WD 6.38 2.72 9.10 12.80 Fedora, S/Taylor, W 6.65 2.72 9.37 3.05 12.80 

* Freeman, V (Freeman, F & V) 6.08 2.72 8.80 0.26 12.80 

Furlan Jnt Vntr 6.34 2.72 9.06 12.80 Furlan, E & S 6.00 2.72 8.72 1.08 12.80 

* Gillaspy, W (Gillaspy, F) 6.68 2.72 9.40 0.11 12.80 

Giovannetti, B & M 5.89 2.72 8.61 12.80 Giusti, R & S 5.92 2.72 8.64 0.73 12.80 Glenn-Colusa ID 5.85 2.72 8.57 12.80 

* Green Valley Corp (Cannell, F & Stegeman Station) 6.53 2.72 9.25 5.01 12.80 

* Griffin, J/Prater (Griffin, J) 6.42 2.72 9.14 2.69 12.80 

Hale, J/Marks, A 5.51 2.72 8.23 6.01 12.80 

* Heidrick, M (Heidrick, E & M) 4.98 2.72 7.70 0.01 12.80 * Heidrick, J Family Trust (Heidrick, E) 4.98 2.72 7.70 12.80 * Hershey Land Co (Hershey, F/Estate of) 6.57 2.72 9.29 4.99 12.80 * Hiatt, T (Hiatt, G/et al) 6.15 2.72 8.87 5.89 12.80 

Hollins, M 6.04 2.72 8.76 6.46 12.80 Howald Farms Inc 6.19 2.72 8.91 12.80 

Jaeger, W & P 6.91 2.72 9.63 2.04 12.80 

* Jansen, P & S (Ritchey, E & A) 6.15 2.72 8.87 0.13 12.80 

Kary, C 6.61 2.72 9.33 1.02 12.80 

* King, Ben (Dommer, E) 6.00 2.72 8.72 1.27 12.80 * King, L (King, B) 6.00 2.72 8.72 2.03 12.80 * KLSY, LLC (Mirbach-Harff, A) 6.57 2.72 9.29 12.80 

Lauppe, B & K 6.11 2.72 8.83 12.80 Leiser, D 6.30 2.72 9.02 2.58 12.80 Lockett, W & J 6.31 2.72 9.03 12.80 Locvich, P & R 6.19 2.72 8.91 7.40 12.80 Lomo CS & Micheli, J 6.08 2.72 8.80 12.80 Lonon, M 6.95 2.72 9.67 0.08 12.80 M & T Inc 6.72 2.72 9.44 4.30 12.80 M C M Properties 6.30 2.72 9.02 6.01 12.80 Maxwell ID 6.61 2.72 9.33 4.83 12.80 McLane, R & N 5.58 2.72 8.30 1.94 12.80 

* Mehrhof & Montgomery ( Swinford Tract Irr Co) 6.49 2.72 9.21 7.72 12.80 

Meridian Farms WC 6.15 2.72 8.87 5.36 12.80 Micke, D & N 5.43 2.72 8.15 0.03 12.80 

 Morehead, J/et ux 7.14 2.72 9.86 12.80 

Munson, J & D 5.96 2.72 8.68 0.59 12.80 
IRR 2006 Sch A-3A F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 O

1984 Rate Additions Total Rate Rate System System C

Facility/Contractor 2/ (Sch. FA-1) (Sch. FC-2) (Sch A-2A) (Sch. FA-2) (Sch. FA-3) 

* Natomas Basin Conserv (E L H Sutter Properties) 6.84 2.72 9.56 0.13 12.80 

Natomas Central MWC 5.85 2.72 8.57 0.14 12.80 Nelson, T & H 6.15 2.72 8.87 0.89 12.80 O'Brien, J & F 6.31 2.72 9.03 12.80 Odysseus Farms (0.76) 2.72 1.96 3.31 12.80 

Odysseus Farms Prtnrshp 6.04 2.72 8.76 12.80 

Oji Brothers Farm Inc 6.38 2.72 9.10 0.36 12.80 Oji, M/et al 6.34 2.72 9.06 12.80 Pelger MWC 6.00 2.72 8.72 12.80 

* Penner, R & L (Penner, H & A) 5.58 2.72 8.30 1.14 12.80 

Pires, L & B 6.68 2.72 9.40 1.35 12.80 Pleasant Grv-Vrna MWC 6.46 2.72 9.18 5.66 12.80 Princeton-Codora-Glenn ID 5.96 2.72 8.68 0.75 12.80 Provident ID 6.38 2.72 9.10 12.80 Quad-H-Ranches Inc 5.24 2.72 7.96 12.80 

* Rauf, A & T (Forster, J & R Trust) 6.08 2.72 8.80 12.80 

Recl Dist # 108 6.27 2.72 8.99 12.80 

* Recl Dist #1000 (Amen, H/et al) 5.89 2.72 8.61 12.80 

Recl Dist #1004 6.08 2.72 8.80 1.37 12.80 Reische, L 6.68 2.72 9.40 0.50 12.80 Reynen, J/et al 6.57 2.72 9.29 5.06 12.80 Richter, H Jr/et al 6.27 2.72 8.99 0.35 12.80 River Garden Farms Co 6.30 2.72 9.02 3.94 12.80 Riverby Limited 6.49 2.72 9.21 12.80 Roberts Ditch Irr Co 6.42 2.72 9.14 5.70 12.80 

* Rubio, E & E (Elliott, M/Hradecky, D) 6.34 2.72 9.06 0.76 12.80 

Schreiner, J & C 6.04 2.72 8.76 12.80 

* Seaver, C (Seaver, H/et al) 7.03 2.72 9.75 3.59 12.80 

Siddiqui, J & A 5.85 2.72 8.57 2.01 12.80 Spence, R 6.42 2.72 9.14 4.71 12.80 Steidlmayer, F/et al 6.87 2.72 9.59 1.06 12.80 Sutter MWC 5.92 2.72 8.64 12.80 

* Sycamore Family Trust (Davis, O/et al) 6.30 2.72 9.02 1.16 12.80 

* Tarke, S (Tarke, J/et al) 5.58 2.72 8.30 5.33 12.80 

Tisdale Irr & Drain Co 5.92 2.72 8.64 6.28 12.80 

* Wakida, T (Wakida, M & H) 6.19 2.72 8.91 1.71 12.80 * Wallace, J Trust (Wallace Construction Inc) 6.23 2.72 8.95 4.63 12.80 

Wells, J 5.92 2.72 8.64 5.55 12.80 

* Wirth, M (Davis, M) 6.80 2.72 9.52 12.80 * Wisler, J (Cribari, E & E) 5.55 2.72 8.27 1.06 12.80 

Young, R/et al 6.00 2.72 8.72 3.66 12.80 
IRR 2006 Sch A-3A F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 O

1984 Rate Additions Total Rate Rate System System C

Facility/Contractor 2/ (Sch. FA-1) (Sch. FC-2) (Sch A-2A) (Sch. FA-2) (Sch. FA-3) 

San Felipe Unit

San Benito County WD 17.77 6.11 23.88 22.03 Santa Clara Valley WD 17.77 6.31 24.08 23.43 

San Luis Canal - Fresno

Westlands WD - SLC 23.78 5.52 29.30 16.55 10.01 

San Luis Canal - Tracy

Pacheco WD - SLC 18.27 5.60 23.87 12.80 Panoche WD - SLC 19.10 5.43 24.53 12.81 San Luis WD - SLC 30.46 6.70 37.16 16.56 

Tehama-Colusa Canal

4-M WD 14.85 4.01 18.86 1.53 12.80 Colusa County WD 26.59 10.18 36.77 16.92 21.03 Cortina WD 14.89 12.61 27.50 2.23 12.80 Davis WD - TCC 15.04 8.54 23.58 2.08 12.80 Dunnigan WD 20.93 5.59 26.52 1.94 12.95 49.95 Glenn Valley WD 14.85 4.01 18.86 1.92 12.80 Glide WD 14.77 4.01 18.78 12.80 Holthouse WD 14.85 4.01 18.86 1.59 12.80 Kanawha WD 19.37 4.50 23.87 13.31 Kirkwood WD 14.81 4.01 18.82 1.14 12.80 La Grande WD 14.89 4.01 18.90 1.66 12.80 Myers-Marsh MWC 14.77 4.01 18.78 4.36 12.80 

Orland-Artois WD 24.91 6.14 31.05 14.12 56.64 Westside WD 19.52 9.72 29.24 1.86 13.31 

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 248.75 (60.62) 188.13 Santa Clara Valley WD 248.75 (60.62) 188.13 
IRR 2006 Sch A-3A F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2006 IRRIGATION WATER RATES

FOOTNOTES

1/ Rate is based on costs amortized through the repayment period (2006-2030). Costs are calculated using the FY 2004 RRA interest rate of 4.775% and are based on the "Other Costs"

included in Schedule A-4.

2/ Refer to Sch 1, 1987 Full Cost Water Rates file for details.3/ Chief Financial Officer (CFO) Adjustment and Provision for Replacement (PFR) expense is being distributed over a 5-year period beginning in FY 2003 for those contractors

that requested that the costs be deferred. Refer to support file (IRR & M&I All Application of CFO Audit Adj Reply & B-1 Analysis.Z06.xls)

4/ Rates removed due to the full assignment of water from Centinella WD to Westlands WD, effective 11/9/2004.

5/ Rates removed due to the full assignment of water from Widren WD to Westlands WD, effective 5/27/2005.* Contractor Name Changes and/or assumptions:

See Schedule A-14, page 25 for pending contractor name changes and/or assumptionsSources:Sch. FA-1 Sch. FC-2Sch. FA-2 Sch. A-2ASch. FA-3 Sch. A-4