IRR 2007 Sch A-3A F.Z09.XLS

1/25/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Cos

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

Black Butte D & R

4-E WD 7.14 2.74 9.88 14.54 0Stony Creek WD 4.60 2.74 7.34 0.06 14.54 0

Buchanan Unit

Chowchilla WD - BU 6.61 2.95 9.56 14.54 0

Clear Creek Unit

Clear Creek CSD 14.58 3.47 18.05 14.54 0

Colusa Basin Drain

Colusa Drain MWC 7.14 2.74 9.88 14.54 0

Corning Canal

Corning WD 25.56 6.79 32.35 19.97 13.92 0Proberta WD 18.42 5.70 24.12 16.62 0Thomes Creek WD 16.10 5.65 21.75 14.54 0

Cow Creek Unit

Bella Vista WD 21.15 4.40 25.55 20.82 9.03 0

Cross Valley Canal

County of Fresno 9.96 2.49 12.45 2.02 18.04 0County of Tulare 9.70 2.49 12.19 4.34 18.04 0Hills Valley ID 7.25 2.49 9.74 18.04 0

Kern-Tulare ID 9.92 2.49 12.41 0.21 18.04 0Lower Tule River ID - CVC 9.92 2.49 12.41 18.04 0Pixley ID 9.82 2.49 12.31 18.04 0Rag Gulch WD 9.70 2.49 12.19 0.07 18.04 0Tri-Valley WD 7.37 2.49 9.86 0.02 18.04 0
IRR 2007 Sch A-3A F.Z09.XLS 

1/25/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Cos

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

Delta-Mendota Canal

Banta-Carbona ID 17.24 4.79 22.03 14.54 0

Broadview WD 17.13 4.79 21.92 14.54 0Byron Bethany ID 16.94 4.79 21.73 14.54 0Del Puerto WD 17.04 4.79 21.83 14.54 0Eagle Field WD 16.98 4.79 21.77 14.54 0Mercy Springs WD 17.36 4.79 22.15 14.54 0Oro Loma WD 17.01 4.79 21.80 14.54 0Pacheco WD - DMC 19.33 4.79 24.12 14.54 0Panoche WD - DMC 16.67 4.79 21.46 14.54 0Patterson WD 17.13 4.79 21.92 14.54 0San Luis WD - DMC 17.01 4.79 21.80 14.54 0West Side ID 16.41 4.79 21.20 14.54 0West Stanislaus ID 17.17 4.79 21.96 14.54 0

Delta-Mendota Pool

Coelho Trust 17.01 4.79 21.80 3.79 14.54 0

Fresno Slough WD 16.71 4.79 21.50 14.54 0James ID 16.94 4.79 21.73 14.54 0Laguna WD 16.07 4.79 20.86 14.54 0Recl Dist #1606 16.33 4.79 21.12 14.54 0Tranquillity ID 17.58 4.79 22.37 14.54 0Tranquillity PUD 15.95 4.79 20.74 5.58 14.54 0Westlands WD - DMP 16.03 4.79 20.82 14.54 9.24 0

Folsom D & R

Placer County WA 0.06 6.86 0

Friant Dam - Class 2

Gravelly Ford WD 6.86 0
IRR 2007 Sch A-3A F.Z09.XLS

1/25/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Cos

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

Friant-Kern Canal - Class 1

Arvin-Edison WSD 16.86 4.79 21.65 14.54 0Delano-Earlimart ID 15.46 4.79 20.25 14.54 0

Exeter ID 15.95 4.79 20.74 14.54 0Garfield WD 15.46 4.79 20.25 14.54 0International WD 15.95 4.79 20.74 14.54 0Ivanhoe ID 15.76 4.79 20.55 14.54 0Lewis Creek WD 16.10 4.79 20.89 14.54 16.22 0Lindmore ID 15.27 4.79 20.06 14.54 0Lindsay-Strathmore ID 14.93 4.79 19.72 14.54 0Lower Tule River ID - FKC 16.48 4.79 21.27 14.54 0Orange Cove ID 14.89 4.79 19.68 14.54 0Porterville ID 16.07 4.79 20.86 14.54 0Saucelito ID 15.99 4.79 20.78 14.54 0Shafter-Wasco ID 15.72 4.79 20.51 14.54 0So San Joaquin MUD 15.50 4.79 20.29 14.54 0Stone Corral ID 14.70 4.79 19.49 14.54 3.49 0Tea Pot Dome WD 15.65 4.79 20.44 14.54 0Terra Bella ID 15.42 4.79 20.21 14.54 0Tulare ID 16.56 4.79 21.35 14.54 0

Friant-Kern Canal - Class 2

Arvin-Edison WSD 8.36 1.36 9.72 6.86 0Delano-Earlimart ID 6.95 1.36 8.31 6.86 0

Exeter ID 7.44 1.36 8.80 6.86 0Fresno ID 7.67 1.36 9.03 0.02 6.86 0Ivanhoe ID 7.25 1.36 8.61 6.86 0Lindmore ID 6.76 1.36 8.12 6.86 0Lower Tule River ID - FKC 7.52 1.36 8.88 6.86 0Porterville ID 7.56 1.36 8.92 6.86 0Saucelito ID 7.48 1.36 8.84 6.86 0Shafter-Wasco ID 7.22 1.36 8.58 6.86 0So San Joaquin MUD 6.99 1.36 8.35 6.86 0Tulare ID 8.05 1.36 9.41 6.86 0

Hidden Unit

Madera ID - HU 6.68 2.74 9.42 14.54 1.14 0
IRR 2007 Sch A-3A F.Z09.XLS 

1/25/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Cos

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

Madera Canal - Class 1

Chowchilla WD - MC 16.71 4.79 21.50 14.54 0Madera ID - MC 16.33 4.79 21.12 14.54 1.14 0

Madera Canal - Class 2

Chowchilla WD - MC 8.20 1.36 9.56 6.86 0Madera ID - MC 7.82 1.36 9.18 6.86 1.14 0

New Melones D & R

Central San Joaquin WCD 7.14 2.74 9.88 14.54 0

Sacramento River - Shasta

Anderson-Cottonwood ID 5.96 2.74 8.70 14.54 0

Daniell, H & B 5.43 2.74 8.17 2.08 14.54 0Driscoll Strawberry 6.38 2.74 9.12 0.85 14.54 0Gjermann, H 5.13 2.74 7.87 6.19 14.54 0Leviathan Inc 6.46 2.74 9.20 3.79 14.54 0Redding Rancheria 6.80 2.74 9.54 2.59 14.54 0

Sacramento River - Willows

Alexander, T & K 7.10 2.74 9.84 14.54 0Anderson, A/et al 6.61 2.74 9.35 1.26 14.54 0Anderson, R & J 5.20 2.74 7.94 14.54 0Andreotti, A/et al 6.11 2.74 8.85 3.12 14.54 0Baber, J/et al 6.53 2.74 9.27 4.52 14.54 0Beckley, R & O 5.70 2.74 8.44 3.30 14.54 0Butler, L & M 6.19 2.74 8.93 14.54 0Butte Creek Farms Inc 6.00 2.74 8.74 14.54 0

Cachil Dehe Ban of Wintun 5.70 2.74 8.44 14.54 0Carter MWC 4.98 2.74 7.72 1.07 14.54 0Churkin, M Jr & C 6.65 2.74 9.39 14.54 0Conaway Consv Grp 6.08 2.74 8.82 5.23 14.54 0County of Sacramento 5.96 2.74 8.70 1.40 14.54 0Cummings, W 6.19 2.74 8.93 14.54 0Dennis Wilson Farms 5.47 2.74 8.21 1.86 14.54 0Driver, Gary/et al 3.65 2.74 6.39 14.54 0Driver, J & C Trustees 6.40 2.74 9.14 14.54 0Driver, W/et al & G 5.70 2.74 8.44 14.54 0
IRR 2007 Sch A-3A F.Z09.XLS

1/25/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Cos

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

* E L H Sutter Properties 6.84 2.74 9.58 0.08 14.54 0

Eastside MWC 6.30 2.74 9.04 2.29 14.54 0Ehrke, A & B 6.23 2.74 8.97 14.54 0Feather WD 6.38 2.74 9.12 14.54 0Fedora, S/Taylor, W 6.65 2.74 9.39 3.05 14.54 0Furlan Jnt Vntr 6.34 2.74 9.08 14.54 0

Furlan, E & S 6.00 2.74 8.74 1.10 14.54 0Gillaspy, W 6.68 2.74 9.42 14.54 0Giovannetti, B & M 5.89 2.74 8.63 14.54 0Giusti, R & S 5.92 2.74 8.66 14.54 0Glenn-Colusa ID 5.85 2.74 8.59 14.54 0Green Valley Corp 6.53 2.74 9.27 5.01 14.54 0Griffin, J/Prater 6.42 2.74 9.16 3.07 14.54 0Hale, J/Marks, A 5.51 2.74 8.25 6.01 14.54 0

* Heidrick, J Family Trust (Heidrick, E) 4.98 2.74 7.72 14.54 0

Heidrick, M 4.98 2.74 7.72 0.07 14.54 0Hiatt, T 6.15 2.74 8.89 6.61 14.54 0Howald Farms Inc 6.19 2.74 8.93 14.54 0Jaeger, W & P 6.91 2.74 9.65 2.11 14.54 0Jansen, P & S 6.15 2.74 8.89 0.24 14.54 0Kary, C 6.61 2.74 9.35 1.02 14.54 0King, Ben 6.00 2.74 8.74 1.28 14.54 0King, L 6.00 2.74 8.74 2.03 14.54 0KLSY, LLC 6.57 2.74 9.31 14.54 0Lauppe, B & K 6.11 2.74 8.85 14.54 0Leiser, D 6.30 2.74 9.04 2.58 14.54 0Lockett, W & J 6.31 2.74 9.05 14.54 0Lomo CS & Micheli, J 6.08 2.74 8.82 14.54 0Lonon, M 6.95 2.74 9.69 0.12 14.54 0M C M Properties 6.30 2.74 9.04 6.53 14.54 0Maxwell ID 6.61 2.74 9.35 5.51 14.54 0Mehrhof & Montgomery 6.49 2.74 9.23 8.33 14.54 0Meridian Farms WC 6.15 2.74 8.89 5.36 14.54 0Micke, D & N 5.43 2.74 8.17 0.03 14.54 0

 Morehead, J/et ux 7.14 2.74 9.88 14.54 0

Munson, J & D 5.96 2.74 8.70 14.54 0

* Natomas Basin Conserv 6.84 2.74 9.58 14.54 0

Natomas Central MWC 5.85 2.74 8.59 14.54 0Nelson, T & H 6.15 2.74 8.89 0.99 14.54 0
IRR 2007 Sch A-3A F.Z09.XLS 

1/25/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Cos

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

* Nene Ranch, LLC (Hollins, M) 6.04 2.74 8.78 7.68 14.54 0

O'Brien, J & F 6.31 2.74 9.05 14.54 0Odysseus Farms Prtnrshp 6.04 2.74 8.78 14.54 0Oji Brothers Farm Inc 6.38 2.74 9.12 14.54 0Oji, M/et al 6.34 2.74 9.08 14.54 0

* Otterson, M (Wells, J) 5.92 2.74 8.66 6.26 14.54 0* Pacific Realty Inc (M & T Inc) 6.72 2.74 9.46 14.54 0

Pelger MWC 6.00 2.74 8.74 14.54 0Penner, R & L 5.58 2.74 8.32 1.24 14.54 0Pleasant Grv-Vrna MWC 6.46 2.74 9.20 14.54 0Princeton-Codora-Glenn ID 5.96 2.74 8.70 0.75 14.54 0Provident ID 6.38 2.74 9.12 14.54 0Quad-H-Ranches Inc 5.24 2.74 7.98 14.54 0Rauf, A & T 6.08 2.74 8.82 14.54 0Recl Dist # 108 6.27 2.74 9.01 14.54 0Recl Dist #1000 5.89 2.74 8.63 14.54 0Recl Dist #1004 6.08 2.74 8.82 14.54 0Reische, L 6.68 2.74 9.42 0.50 14.54 0Reynen, J/et al 6.57 2.74 9.31 6.15 14.54 0Richter, H Jr/et al 6.27 2.74 9.01 14.54 0River Garden Farms Co 6.30 2.74 9.04 4.01 14.54 0Riverby Limited 6.49 2.74 9.23 14.54 0Roberts Ditch Irr Co 6.42 2.74 9.16 5.70 14.54 0Rubio, E & E 6.34 2.74 9.08 0.76 14.54 0Seaver, C 7.03 2.74 9.77 3.62 14.54 0

* Sioux Creek Property, LLC (Schreiner, J & C) 6.04 2.74 8.78 14.54 0

Steidlmayer, F/et al 6.87 2.74 9.61 1.12 14.54 0Sutter MWC 5.92 2.74 8.66 14.54 0Sycamore Family Trust 6.30 2.74 9.04 1.16 14.54 0Tarke, S 5.58 2.74 8.32 5.33 14.54 0

* Tenhunfeld, F Trust (Wallace, J Trust) 6.23 2.74 8.97 5.67 14.54 0

Tisdale Irr & Drain Co 5.92 2.74 8.66 6.28 14.54 0Wakida, T 6.19 2.74 8.93 1.71 14.54 0Wirth, M 6.80 2.74 9.54 14.54 0Wisler, J 5.55 2.74 8.29 1.06 14.54 0Young, R/et al 6.00 2.74 8.74 3.66 14.54 0
IRR 2007 Sch A-3A F.Z09.XLS

1/25/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Cos

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

San Felipe Unit

San Benito County WD 17.77 5.99 23.76 22.78 0Santa Clara Valley WD 17.77 6.45 24.22 24.00 0

San Luis Canal - Fresno

Westlands WD - SLC 23.78 5.64 29.42 16.99 9.24 0

San Luis Canal - Tracy

Pacheco WD - SLC 18.27 5.66 23.93 14.54 0Panoche WD - SLC 19.10 5.49 24.59 14.55 0San Luis WD - SLC 30.46 6.82 37.28 18.20 0

Tehama-Colusa Canal

4-M WD 14.85 4.02 18.87 1.53 14.54 0Colusa County WD 26.59 10.16 36.75 21.48 20.81 0Cortina WD 14.89 12.63 27.52 14.54 0Davis WD - TCC 15.04 8.55 23.59 2.08 14.54 0Dunnigan WD 20.93 5.61 26.54 1.94 14.79 49.42 0Glenn Valley WD 14.85 4.02 18.87 1.92 14.54 0Glide WD 14.77 4.02 18.79 14.54 0Holthouse WD 14.85 4.02 18.87 1.59 14.54 0Kanawha WD 19.37 4.51 23.88 15.27 0Kirkwood WD 14.81 4.02 18.83 1.14 14.54 0La Grande WD 14.89 4.02 18.91 1.66 14.54 0Myers-Marsh MWC 14.77 4.02 18.79 4.36 14.54 0Orland-Artois WD 24.91 6.16 31.07 16.38 56.64 0Westside WD 19.52 9.73 29.25 1.86 14.89 0

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 248.75 (201.61) 47.14 Santa Clara Valley WD 248.75 (201.61) 47.14 
IRR 2007 Sch A-3A F.Z09.XLS 

1/25/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2007 IRRIGATION WATER RATES

FOOTNOTES

1/ Rate is based on costs amortized through the repayment period (2007-2030). Costs are calculated using the FY 2005 RRA interest rate of 4.768% and are based on the "Oth

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.Z09.xls) 

* 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