IRR 2007 Sch A-1 F.Z09.XLS

1/26/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3A

Black Butte D & R

4-E WD 19.91 1/ 14.54 19.91 27

Stony Creek WD 16.97 5/ 14.54 25.60 25

Buchanan Unit

Chowchilla WD - BU 18.10 1/ 14.54 18.10 24

Clear Creek Unit

Clear Creek CSD 16.44 1/, 5/ 14.54 27.82 34

Colusa Basin Drain

Colusa Drain MWC 22.71 1/ 14.54 22.71 25

Corning Canal

Corning WD 22.40 1/, 5/ 19.97 56.04 69

Proberta WD 18.77 1/, 5/ 16.62 35.82 43Thomes Creek WD 16.72 1/, 5/ 14.54 37.66 38

Cow Creek Unit

Bella Vista WD 22.34 1/, 5/ 20.82 37.98 57

Cross Valley Canal

County of Fresno 32.14 1/, 3/ 18.04 32.14 35

County of Tulare 38.51 1/, 3/ 18.04 38.51 38

Hills Valley ID 27.03 1/, 3/ 18.04 27.03 29

Kern-Tulare ID 28.20 1/, 3/ 18.04 28.20 31Lower Tule River ID - CVC 26.45 1/, 3/ 18.04 26.45 30Pixley ID 27.30 1/, 3/ 18.04 27.30 30Rag Gulch WD 28.05 1/, 3/ 18.04 28.05 30Tri-Valley ID 27.59 1/, 3/ 18.04 27.59 28
IRR 2007 Sch A-1 F.Z09.XLS 

1/26/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3A

Delta-Mendota Canal

Banta-Carbona ID 27.34 1/ 14.54 27.34 38

Broadview WD 27.04 1/, 3/ 14.54 27.04 37Byron Bethany ID 28.79 1/ 14.54 28.79 37Del Puerto WD 26.72 1/ 14.54 26.72 36Eagle Field WD 26.48 1/ 14.54 26.48 37Mercy Springs WD 26.67 1/ 14.54 26.67 37Oro Loma WD 25.40 1/ 14.54 25.40 37Pacheco WD - DMC 56.72 1/ 14.54 56.72 56

Panoche WD - DMC 41.81 2/ 14.54 44.04 44Patterson WD 27.55 1/ 14.54 27.55 36

San Luis WD - DMC 31.54 1/ 14.54 31.54 36West Side ID 26.86 1/ 14.54 26.86 37West Stanislaus ID 26.71 1/ 14.54 26.71 36

Delta-Mendota Pool

 Coelho Trust 41.27 1/ 14.54 41.27 42

Fresno Slough WD 28.28 1/ 14.54 28.28 37James ID 28.81 1/ 14.54 28.81 37Laguna WD 24.01 1/ 14.54 24.01 35Recl Dist #1606 33.47 1/ 14.54 33.47 36Tranquillity ID 28.57 1/ 14.54 28.57 37Tranquillity PUD 55.13 1/ 14.54 55.13 55

Westlands WD - DMP 30.34 1/ 14.54 30.34 44

Folsom D & R

Placer County WA 8.15 1/ 6.86 8.15 8

Friant Dam - Class 2

Gravelly Ford WD 7.14 1/ 6.86 7.14 7
IRR 2007 Sch A-1 F.Z09.XLS

1/26/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3A

Friant-Kern Canal - Class 1

Arvin-Edison WSD 25.09 1/ 14.54 25.09 36

Delano-Earlimart ID 25.65 1/ 14.54 25.65 35Exeter ID 24.92 1/ 14.54 24.92 35Garfield WD 29.91 1/ 14.54 29.91 35International WD 27.16 1/ 14.54 27.16 36Ivanhoe ID 24.99 1/ 14.54 24.99 35Lewis Creek WD 32.38 1/ 14.54 32.38 53Lindmore ID 25.32 1/ 14.54 25.32 34Lindsay-Strathmore ID 25.87 1/ 14.54 25.87 34Lower Tule River ID - FKC 25.57 1/ 14.54 25.57 36Orange Cove ID 25.94 1/ 14.54 25.94 34Porterville ID 25.72 1/ 14.54 25.72 35Saucelito ID 25.66 1/ 14.54 25.66 35Shafter-Wasco ID 27.60 1/ 14.54 27.60 35So San Joaquin MUD 26.15 1/ 14.54 26.15 35Stone Corral ID 25.54 1/ 14.54 25.54 37Tea Pot Dome WD 25.54 1/ 14.54 25.54 35Terra Bella ID 25.11 1/ 14.54 25.11 35Tulare ID 27.34 1/ 14.54 27.34 36

Friant-Kern Canal - Class 2

Arvin-Edison WSD 12.17 1/ 6.86 12.17 16

Delano-Earlimart ID 12.70 1/ 6.86 12.70 15Exeter ID 12.69 1/ 6.86 12.69 16Fresno ID 14.45 1/ 6.86 14.45 16Ivanhoe ID 12.62 1/ 6.86 12.62 15Lindmore ID 12.85 1/ 6.86 12.85 15Lower Tule River ID - FKC 12.06 1/ 6.86 12.06 16Porterville ID 13.16 1/ 6.86 13.16 16Saucelito ID 12.16 1/ 6.86 12.16 16Shafter-Wasco ID 12.48 1/ 6.86 12.48 15So San Joaquin MUD 13.21 1/ 6.86 13.21 15Tulare ID 12.21 1/ 6.86 12.21 16

Hidden Unit

Madera ID - HU 19.30 1/ 14.54 19.30 25
IRR 2007 Sch A-1 F.Z09.XLS 

1/26/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3A

Madera Canal - Class 1

Chowchilla WD - MC 26.42 1/ 14.54 26.42 36

Madera ID - MC 27.07 1/ 14.54 27.07 37

Madera Canal - Class 2

Chowchilla WD - MC 13.47 1/ 6.86 13.47 16

Madera ID - MC 13.62 1/ 6.86 13.62 17

New Melones D & R

Central San Joaquin WCD 14.89 1/, 5/ 14.54 20.04 25

Sacramento River - Shasta

Anderson-Cottonwood ID 28.27 1/ 14.54 28.27 28

Daniell, H & B 45.35 1/ 14.54 45.35 45Driscoll Strawberry 33.84 1/ 14.54 33.84 33Gjermann, H 24.11 1/ 14.54 24.11 30

Leviathan Inc 31.14 1/, 5/ 14.54 42.60 42

Redding Rancheria 41.67 1/ 14.54 41.67 41

Sacramento River - Willows

Alexander, T & K 28.10 1/ 14.54 28.10 29

Anderson, A/et al 26.44 1/ 14.54 26.44 27Anderson, R & J 21.68 1/ 14.54 21.68 24Andreotti, A/et al 23.39 1/, 5/ 14.54 29.83 29

Baber, J/et al 26.99 1/, 7/ 14.54 29.34 30

Beckley, R & O 24.50 1/ 14.54 24.50 27Butler, L & M 19.32 1/, 7/ 14.54 20.38 24Butte Creek Farms Inc 19.62 1/ 14.54 19.62 24Cachil Dehe Band of Wintun 18.93 1/ 14.54 18.93 24Carter MWC 22.27 1/ 14.54 22.27 25Churkin, M Jr & C 28.24 1/ 14.54 28.24 28Conaway Consv Grp 28.93 1/ 14.54 28.93 28County of Sacramento 40.57 1/ 14.54 40.57 40

Cummings, W 20.15 1/ 14.54 20.15 23

Dennis Wilson Farms 30.61 1/ 14.54 30.61 30

Driver, Gary/et al 25.45 1/ 14.54 25.45 25

 Driver, J & C Trustees 20.54 1/ 14.54 20.54 24

Driver, W/et al & G 22.86 1/ 14.54 22.86 23
IRR 2007 Sch A-1 F.Z09.XLS

1/26/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3A

* E L H Sutter Properties 18.82 1/ 14.54 18.82 24

Eastside MWC 20.16 1/, 5/ 14.54 26.56 27Ehrke, A & B 21.16 1/ 14.54 21.16 25Feather WD 23.58 1/ 14.54 23.58 25Fedora, S/Taylor, W 22.28 1/ 14.54 22.28 28Furlan Jnt Vntr 21.01 1/ 14.54 21.01 24Furlan, E & S 25.82 1/ 14.54 25.82 27Gillaspy, W 22.79 1/ 14.54 22.79 26Giovannetti, B & M 19.34 1/ 14.54 19.34 24Giusti, R & S 20.73 1/ 14.54 20.73 24Glenn-Colusa ID 20.83 1/ 14.54 20.83 23Green Valley Corp 25.50 1/ 14.54 25.50 30Griffin, J/Prater 21.90 1/, 5/ 14.54 28.44 28Hale, J/Marks, A 26.29 1/ 14.54 26.29 29Heidrick, J Family Trust 22.21 1/ 14.54 22.21 22Heidrick, M 20.11 1/ 14.54 20.11 23Hiatt, T 19.25 1/, 7/ 14.54 25.00 31Howald Farms Inc 15.75 1/, 5/ 14.54 22.03 25Jaeger, W & P 29.72 1/ 14.54 29.72 30Jansen, P & S 22.50 1/ 14.54 22.50 25Kary, C 22.99 1/ 14.54 22.99 26King, Ben 20.74 1/ 14.54 20.74 25King, L 22.30 1/ 14.54 22.30 25KLSY, LLC 22.10 1/ 14.54 22.10 24Lauppe, B & K 22.87 1/, 8/ 14.54 22.87 24Leiser, D 24.13 1/ 14.54 24.13 27Lockett, W & J 20.63 1/ 14.54 20.63 25Lomo CS & Micheli, J 21.56 1/ 14.54 21.56 25Lonon, M 21.46 1/ 14.54 21.46 25M C M Properties 28.02 1/, 7/ 14.54 30.20 31Maxwell ID 27.13 1/, 5/ 14.54 34.11 34

Mehrhof & Montgomery 35.72 1/ 14.54 35.72 35Meridian Farms WC 18.07 1/, 5/ 14.54 24.61 30

Micke, D & N 21.72 1/ 14.54 21.72 23

 Morehead, J/et ux 22.64 1/ 14.54 22.64 24

Munson, J & D 27.04 1/ 14.54 27.04 27

* Natomas Basin Conserv 21.65 1/ 14.54 21.65 25

Natomas Central MWC 14.54 1/, 5/ 14.54 20.90 23

 Nelson, T & H 22.01 1/ 14.54 22.01 26
IRR 2007 Sch A-1 F.Z09.XLS 

1/26/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3A

* Nene Ranch, LLC (Hollins, M) 28.95 1/ 14.54 28.95 34

O'Brien, J & F 21.94 1/ 14.54 21.94 25Odysseus Farms Prtnrshp 19.78 1/ 14.54 19.78 24Oji Brothers Farm Inc 22.23 1/ 14.54 22.23 25Oji, M/et al 22.14 1/ 14.54 22.14 25

* Otterson, M (Wells, J) 24.44 1/ 14.54 24.44 31* Pacific Realty Inc (M & T Inc) 15.75 1/, 5/ 14.54 22.48 25

Pelger MWC 16.02 1/, 5/ 14.54 21.88 25Penner, R & L 39.35 1/ 14.54 39.35 39

Pleasant Grv-Vrna MWC 22.76 1/ 14.54 22.76 25

Princeton-Codora-Glenn ID 16.10 1/, 5/ 14.54 21.87 25Provident ID 22.12 1/ 14.54 22.12 25Quad-H-Ranches Inc 15.46 1/, 5/ 14.54 19.60 23Rauf, A & T 21.45 1/ 14.54 21.45 24Recl Dist # 108 20.94 1/ 14.54 20.94 23Recl Dist#1000 22.38 1/ 14.54 22.38 26Recl Dist #1004 22.47 1/ 14.54 22.47 25Reische, L 27.29 1/ 14.54 27.29 27

Reynen, J/et al 34.06 1/ 14.54 34.06 34Richter, H Jr/et al 21.01 1/, 8/ 14.54 21.01 25

River Garden Farms Co 23.08 1/ 14.54 23.08 29Riverby Limited 20.02 1/ 14.54 20.02 25Roberts Ditch Irr Co 28.60 1/ 14.54 28.60 31Rubio, E & E 25.96 1/ 14.54 25.96 26Seaver, C 30.33 1/ 14.54 30.33 30

* Sioux Creek Property, LLC (Schreiner, J & C) 19.36 1/ 14.54 19.36 24

Steidlmayer, F/et al 2.00 14.54 29.46 29

Sutter MWC 14.54 1/, 5/ 14.54 20.69 23

Sycamore Family Trust 22.88 1/ 14.54 22.88 26Tarke, S 23.59 1/, 5/ 14.54 29.73 29

* Tenhunfeld, F Trust (Wallace, J Trust) 28.14 1/ 14.54 28.14 31

Tisdale Irr & Drain Co 18.19 1/, 5/ 14.54 24.59 31Wakida, T 16.54 1/, 5/ 14.54 22.75 26Wirth, M 23.40 1/ 14.54 23.40 25Wisler, J 28.43 1/ 14.54 28.43 28Young, R/et al 30.62 1/ 14.54 30.62 30
IRR 2007 Sch A-1 F.Z09.XLS

1/26/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3A

San Felipe Unit

San Benito County WD 30.93 2/ 22.78 31.97 46

Santa Clara Valley WD 33.56 2/ 24.00 33.81 49

San Luis Canal - Fresno

Westlands WD - SLC 35.22 4/ 16.99 35.22 56

San Luis Canal - Tracy

Pacheco WD - SLC 21.16 1/ 14.54 21.16 38

Panoche WD - SLC 26.87 1/ 14.55 26.87 39San Luis WD - SLC 8.00 18.20 42.82 55

Tehama-Colusa Canal

4-M WD 16.70 1/, 5/ 14.54 31.94 36

Colusa County WD 23.21 1/, 5/ 21.48 45.76 81Cortina WD 16.49 1/, 5/ 14.54 33.13 44Davis WD - TCC 24.57 1/, 5/ 14.54 43.50 43

Dunnigan WD 16.41 1/, 5/ 14.79 28.93 94

Glenn Valley WD 20.20 1/, 5/ 14.54 31.66 36Glide WD 16.11 1/, 5/ 14.54 23.50 35Holthouse WD 16.42 1/, 5/ 14.54 25.93 36Kanawha WD 16.60 1/, 5/ 15.27 28.02 40Kirkwood WD 18.47 1/, 5/ 14.54 33.31 36La Grande WD 17.90 1/, 5/ 14.54 26.99 36Myers-Marsh MWC 19.43 1/, 5/ 14.54 29.35 39Orland-Artois WD 18.20 1/, 5/ 16.38 31.06 106Westside WD 17.57 1/, 5/ 14.89 30.09 47

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 61.56 61

Santa Clara Valley WD 51.05 51

ASSESSMENTS AND CHARGES:CVPIA (October 1, 2006 - September 30, 2007)

Restoration Fund 8.58Friant Surcharge 7.00

Assessment (March 1, 2007 - February 29, 2008)

Trinity PUD Assessment 0.11
IRR 2007 Sch A-1 F.Z09.XLS 

1/26/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, O&M, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2007 IRRIGATION WATER RATES

FOOTNOTES

1/ Adjusted annually to cost of service rate.

2/ Adjusted every five years to the cost of service rate. Next rate adjustment will be in FY 2011

3/ Interim Renewal Contractor.

4/ Area 2 rate is adjusted annually to cost of service rate; Area 1 rate is $8.00

5/ Contract rate is modified for these applicable contractors who have a payment capacity limited to an amount sufficient to cover the applicable annual O&M cos

(see Sch A-2A, footnote 6) and O&M deficits (non-interest, interest bearing & CFO adjustment). Source: Ability to Pay Study, filename: AIDIRRIG2.xls, 9/23/20

6/ Adjusted full cost to higher of the water contractor's cost of service or full cost rate. Full cost rate calculation didn’t take

into account the change in business practice for FY 2006, to use more realistic delivery data in setting water rates based on the capability othe CVP to deliver water and historical data. Full cost rates will be adjusted accordingly next year

7/ These applicable contractors receive partial ability to pay relief for capital and full relief from restoration

Contractor Capital Rate Contractor Capital Rate

Baber, J 4.09 Hiatt, T 0.76Butler, L 3.64 MCM Properties 4.34

8/ These applicable contractors pay full capital and receive partial ability to pay relief from restoration

Contractor Restoration Rate Contractor Restoration Rate

Lauppe, B & K 0.98 Richter, H Jr/et al 5.00

* Contractor Name Changes and/or assumptions:

See Schedule A-14, page 25 for pending name changes and/or assumptions.

** See Schedule A-14, page 25 for list of non-renewed contractors removed from the 2007 water ratesSources:

Schedule A-2ASchedule A-3ASchedule A-3B