IRR 2009 Sch A-2A F.Z11.XLS

12/23/2008

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

Deficit 

Estimated O&M Costs Per Acre Foot 2/ Per Acre 

Allocable Intere

Capital Costs Water San Luis Direct Bear

Facility/Contractor Per Acre Foot Marketing Storage Drain Pumping Total Defic

(Sch. A-2Ba) (Sch. A-8) (Sch. A-8) (Sch. A-8) (Sch A-11) (Sch. A

Black Butte D & R

4-E WD 2.54 $ 5.99 $ 7.47 $ - - $13.46 

Stony Creek WD 8.03 $ 5.99 $ 7.47 $ - - $13.46 

Buchanan Unit

Chowchilla WD - BU 3.68 $ 5.99 $ 7.47 $ - - $13.46 

 

Clear Creek Unit

Clear Creek CSD 11.33 $ 5.99 $ 7.47 $ - - $13.46 

 

Colusa Basin Drain

Colusa Drain MWC 7.20 $ 5.99 $ 7.47 $ - - $13.46 

 

Corning Canal

Corning WD 32.31 $ 5.99 $ 7.47 $ - 3.43 $ $16.89 

 

Proberta WD 17.31 $ 5.99 $ 7.47 $ - 1.24 $ $14.70 

 

Thomes Creek WD 20.55 $ 5.99 $ 7.47 $ - - $13.46 

 

Cow Creek Unit

Bella Vista WD 15.84 $ 5.99 $ 7.47 $ - 8.11 $ $21.57 

 

Cross Valley Canal 1/

County of Fresno 11.45 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

 

County of Tulare 11.64 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

Hills Valley ID 7.33 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

 

Kern-Tulare ID 11.74 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

 

Lower Tule River ID - CVC 9.67 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

 

Pixley ID 10.54 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

 

Rag Gulch WD 9.95 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

 

Tri-Valley WD 9.49 $ 5.99 $ 7.47 $ - 3.23 $ $16.69 

 
IRR 2009 Sch A-2A F.Z11.XLS 

12/23/2008 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

Deficit 

Estimated O&M Costs Per Acre Foot 2/ Per Acre 

Allocable Intere

Capital Costs Water San Luis Direct Bear

Facility/Contractor Per Acre Foot Marketing Storage Drain Pumping Total Defic

(Sch. A-2Ba) (Sch. A-8) (Sch. A-8) (Sch. A-8) (Sch A-11) (Sch. A

Delta-Mendota Canal

Banta-Carbona ID 11.71 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Byron Bethany ID 13.28 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Del Puerto WD 12.56 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Eagle Field WD 10.68 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Mercy Springs WD 13.41 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Oro Loma WD 11.37 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Pacheco WD - DMC 45.65 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Panoche WD - DMC 28.04 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Patterson WD 13.32 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

San Luis WD - DMC 16.96 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

West Side ID 10.82 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

West Stanislaus ID 12.34 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Delta-Mendota Pool

Coelho Trust 21.16 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Fresno Slough WD 13.43 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

James ID 13.42 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Laguna WD 10.50 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Recl Dist #1606 17.11 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Tranquillity ID 15.49 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Tranquillity PUD 22.97 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Westlands WD - DMP 15.54 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Folsom D & R

Placer County WA (0.31) $ 5.99 $ - - - 5.99 $ 

$ 

Friant Dam - Class 2

Gravelly Ford WD (0.35) $ 5.99 $ - - - 5.99 $ 

$ 
IRR 2009 Sch A-2A F.Z11.XLS

12/23/2008

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

Deficit 

Estimated O&M Costs Per Acre Foot 2/ Per Acre 

Allocable Intere

Capital Costs Water San Luis Direct Bear

Facility/Contractor Per Acre Foot Marketing Storage Drain Pumping Total Defic

(Sch. A-2Ba) (Sch. A-8) (Sch. A-8) (Sch. A-8) (Sch A-11) (Sch. A

Friant-Kern Canal - Class 1

Arvin-Edison WSD 11.11 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Delano-Earlimart ID 11.27 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Exeter ID 10.78 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Garfield WD 15.14 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

International WD 11.68 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Ivanhoe ID 10.83 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Lewis Creek WD 13.81 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Lindmore ID 10.85 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Lindsay-Strathmore ID 11.45 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Lower Tule River ID - FKC 11.12 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Orange Cove ID 11.45 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Porterville ID 11.30 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Saucelito ID 11.06 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Shafter-Wasco ID 12.94 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

So San Joaquin MUD 11.45 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Stone Corral ID 11.17 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Tea Pot Dome WD 11.15 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Terra Bella ID 10.57 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Tulare ID 12.51 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 5.43 $ 5.99 $ - - - 5.99 $ 

 

Delano-Earlimart ID 5.20 $ 5.99 $ - - - 5.99 $ 

 

Exeter ID 5.90 $ 5.99 $ - - - 5.99 $ 

 

Fresno ID 7.25 $ 5.99 $ - - - 5.99 $ 

 

Ivanhoe ID 5.51 $ 5.99 $ - - - 5.99 $ 

 

Lindmore ID 6.04 $ 5.99 $ - - - 5.99 $ 

 

Lower Tule River ID - FKC 4.98 $ 5.99 $ - - - 5.99 $ 

 

Porterville ID 6.20 $ 5.99 $ - - - 5.99 $ 

 

Saucelito ID 5.06 $ 5.99 $ - - - 5.99 $ 

 

Shafter-Wasco ID 5.50 $ 5.99 $ - - - 5.99 $ 

 

So San Joaquin MUD 6.84 $ 5.99 $ - - - 5.99 $ 

 

Tulare ID 5.22 $ 5.99 $ - - - 5.99 $ 

 

Hidden Unit

Madera ID - HU 4.68 $ 5.99 $ 7.47 $ - - 13.46 $ 

 
IRR 2009 Sch A-2A F.Z11.XLS 

12/23/2008 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

Deficit 

Estimated O&M Costs Per Acre Foot 2/ Per Acre 

Allocable Intere

Capital Costs Water San Luis Direct Bear

Facility/Contractor Per Acre Foot Marketing Storage Drain Pumping Total Defic

(Sch. A-2Ba) (Sch. A-8) (Sch. A-8) (Sch. A-8) (Sch A-11) (Sch. A

Madera Canal - Class 1

Chowchilla WD - MC 11.95 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Madera ID - MC 12.83 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Madera Canal - Class 2

Chowchilla WD - MC 6.68 $ 5.99 $ - - - 5.99 $ 

 

Madera ID - MC 6.97 $ 5.99 $ - - - 5.99 $ 

 

New Melones D & R

Central San Joaquin WCD 4.01 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Sacramento River - Shasta

Anderson-Cottonwood ID 11.28 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Daniell, H & B 11.08 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Driscoll Strawberry 9.86 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Gjermann, H 5.95 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Leviathan Inc 11.60 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Redding Rancheria 9.38 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Sacramento River - Willows

Alexander, T & K $ 5.99 9.13 $ 7.47 $ - - 13.46 $ 

$ 

Anderson, A/et al 7.97 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Anderson, R & J 5.71 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Andreotti, A/et al 6.69 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Baber, J/et al 7.01 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Beckley, R & O 6.43 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

* Butler, D 4.51 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Butte Creek Farms Inc 4.11 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Cachil Dehe Ban of Wintun 3.32 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Carter MWC 5.51 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Churkin, M Jr & C 7.59 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Conaway Consv Grp 5.79 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

County of Sacramento 10.84 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Cummings, W 5.69 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Dennis Wilson Farms 5.80 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Driver, Gary/et al 6.33 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Driver, J & C Trustees 5.50 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Driver, Gregory 7.48 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Driver, W/et al 7.47 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 
IRR 2009 Sch A-2A F.Z11.XLS

12/23/2008

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

Deficit 

Estimated O&M Costs Per Acre Foot 2/ Per Acre 

Allocable Intere

Capital Costs Water San Luis Direct Bear

Per Acre Foot Marketing Storage Drain Pumping Total Defic

Facility/Contractor (Sch. A-2Ba) (Sch. A-8) (Sch. A-8) (Sch. A-8) (Sch A-11) (Sch. A

Eastside MWC 6.72 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Ehrke, A & B 5.27 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

E L H Sutter Properties 4.20 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Feather WD 7.98 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Fedora, S/Taylor, W 5.31 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Furlan Jnt Vntr 6.55 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Furlan, E & S 7.09 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Gillaspy, W 6.03 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Giovannetti, B & M 3.80 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Giusti, R & S 5.01 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Glenn-Colusa ID 6.31 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Green Valley Corp 6.05 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Griffin, J/Prater 6.82 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Hale, J/Marks, A 5.03 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

* Hatfield, R & B 4.62 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Heidrick, J Family Trust 7.30 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Heidrick, M 4.35 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Hiatt, T 6.85 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Hiatt, T/Illerich, P $ 5.99 6.68 $ 7.47 $ - - 13.46 $ 

$ 

Howald Farms Inc 6.11 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Jaeger, W & P 11.75 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Jansen, P & S 5.45 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Kary, C 7.08 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

King, Ben 5.96 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

King, L 7.08 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

KLSY, LLC 7.25 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

* Knights Landing Investors 5.92 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

* Lauppe, B & K $ 5.99 7.02 $ 7.47 $ - - 13.46 $ 

 

* Lauppe, B & K (1364X ATP) 6.97 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Leiser, D 5.88 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Lockett, W & J 4.60 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Lomo CS & Micheli, J 5.27 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Lonon, M 5.48 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

M C M Properties 7.00 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Maxwell ID 7.22 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Mehrhof & Montgomery 1.62 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Meridian Farms WC 6.60 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

 Micke, D & N 0.05 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

 Morehead, J/et ux 8.46 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Munson, J & D 9.01 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Natomas Basin Conserv 4.98 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Natomas Central MWC 6.50 $ 5.99 $ 7.47 $ - - 13.46 $ 

 
IRR 2009 Sch A-2A F.Z11.XLS 

12/23/2008 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

Deficit 

Estimated O&M Costs Per Acre Foot 2/ Per Acre 

Allocable Intere

Capital Costs Water San Luis Direct Bear

Per Acre Foot Marketing Storage Drain Pumping Total Defic

Facility/Contractor (Sch. A-2Ba) (Sch. A-8) (Sch. A-8) (Sch. A-8) (Sch A-11) (Sch. A

Nelson, T & H 5.04 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Nene Ranch, LLC 8.77 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

O'Brien, J & F 6.10 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Odysseus Farms Prtnrshp 4.06 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Oji Brothers Farm Inc $ 5.99 6.38 $ 7.47 $ - - 13.46 $ 

 

Oji, M/et al 5.40 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Otterson, M 6.67 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Pacific Realty Inc 5.27 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Pelger MWC 5.41 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Penner, R & L 9.70 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Pleasant Grv-Vrna MWC 6.36 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Princeton-Codora-Glenn ID 5.33 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Provident ID 6.02 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Quad-H-Ranches Inc 3.95 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Rauf, A&T 5.60 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Recl Dist # 108 6.39 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Recl Dist#1000 7.07 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Recl Dist #1004 6.82 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Reische, E 11.15 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Reische, L 11.17 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Reynen, J/et al 7.37 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Richter, H Jr/et al 4.56 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

River Garden Farms Co 6.45 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Riverby Limited 4.35 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Roberts Ditch Irr Co 6.84 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Rubio, E&E 8.37 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Schreiner J & C 4.00 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Seaver, C 7.86 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Sutter MWC 5.97 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Sycamore Family Trust $ 5.99 6.54 $ 7.47 $ - - 13.46 $ 

 

Tarke, S 6.35 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Tisdale Irr & Drain Co 7.18 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Wakida, T 6.20 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Wallace, K Trust 8.39 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Wirth, M 7.58 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Wisler, J 9.47 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Young, R/et al 6.84 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 
IRR 2009 Sch A-2A F.Z11.XLS

12/23/2008

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

Deficit 

Estimated O&M Costs Per Acre Foot 2/ Per Acre 

Allocable Intere

Capital Costs Water San Luis Direct Bear

Facility/Contractor Per Acre Foot Marketing Storage Drain Pumping Total Defic

(Sch. A-2Ba) (Sch. A-8) (Sch. A-8) (Sch. A-8) (Sch A-11) (Sch. A

San Felipe Unit

San Benito County WD 8.77 $ 5.99 $ 7.30 $ - $ 8.14 $ 3/ $ 

21.43 

Santa Clara Valley WD 8.41 $ 5.99 $ 7.30 $ - $ 9.54 $ 3/ $ 

22.83 

San Luis Canal - Fresno

Westlands WD - SLC 18.74 $ 5.99 $ 7.47 $ 0.24 $ 2.38 $ 16.08 $ 

 

Westlands WD - SLC (DD#2) 22.51 $ 5.99 $ 7.47 $ 0.24 $ 2.38 $ 16.08 $ 

 

San Luis Canal - Tracy

Pacheco WD - SLC 6.62 $ 5.99 $ 7.47 $ - $ - 13.46 $ 

 

Panoche WD - SLC 12.72 $ 5.99 $ 7.47 $ - $ 0.01 $ 13.47 $ 

 

San Luis WD - SLC 26.35 $ 5.99 $ 7.47 $ - $ 4.78 $ 18.24 $ 

 

Tehama-Colusa Canal

4-M WD 14.19 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Colusa County WD 21.33 $ 5.99 $ 7.47 $ - 4.53 $ 17.99 $ 

 

Cortina WD 16.41 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Davis WD - TCC 17.46 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Dunnigan WD 12.31 $ 5.99 $ 7.47 $ - 0.18 $ 13.64 $ 

$ 

Glenn Valley WD 10.34 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Glide WD 7.78 $ 5.99 $ 7.47 $ - - 13.46 $ 

 

Holthouse WD 9.51 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Kanawha WD 11.16 $ 5.99 $ 7.47 $ - 0.34 $ 13.80 $ 

 

Kirkwood WD 13.81 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

La Grande WD 9.13 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Myers-Marsh MWC 9.91 $ 5.99 $ 7.47 $ - - 13.46 $ 

$ 

Orland-Artois WD 13.21 $ 5.99 $ 7.47 $ - 1.23 $ 14.69 $ 

 

Westside WD 12.65 $ 5.99 $ 7.47 $ - 0.30 $ 13.76 $ 

$ 
IRR 2009 Sch A-2A F.Z11.XLS 

12/23/2008 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION COST OF SERVICE

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2009 IRRIGATION WATER RATES

FOOTNOTES:1/ Cross Valley Canal contract water can be pumped and delivered through the State and/or Federal side of facilities. For 2009 long-term contractor water rate calculations,

these contractors will not be allocated Conveyance and Conveyance Pumping costs. Direct Pumping costs will be limited to Project Use Energy only for Dos Amigos andState Delta (Banks) Pumping Plants. If special circumstances arise that water is pumped through Federal facilities, costs for these components will be added to the rate as nee

2/ Conveyance and Conveyance Pumping operation and maintenance costs were removed for Irrigation ratesetting purposes and are to be direct billed.

3/ San Felipe Unit - O&M Direct Pumping Cost per Acre Foot:

2009 Projected Deliveries (Sch A-9) Cost per A/F

2009 San Benito Santa Clara San Benito Santa C

Costs County WD Valley WD Total County WD Valley 

(Sch A-9)

W. R. Gianelli PGP - PUE $143,121 21,652 24,065 45,717 $3.13 Pacheco PP - PUE $228,960 21,652 24,065 45,717 5.01 Coyote PP - PUE $33,661 24,065 24,065 

Total $405,743 $8.14 

* Contractor Name Changes and/or assumptions:

See Schedule A-14, page 25 for contract splits.