IRR 2004 Sch A-03A F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Costs 

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

Black Butte D & R

4-E WD 7.14 2.77 9.91 13.42 0.40 Stony Creek WD 4.60 2.77 7.37 0.01 13.42 0.40 

Buchanan Unit

Chowchilla WD - BU 6.61 2.98 9.59 13.42 0.40 

Clear Creek Unit

Clear Creek CSD 14.58 3.47 18.05 13.42 0.40 

Colusa Basin Drain

Colusa Drain MWC 7.14 2.77 9.91 0.49 13.42 0.40 

Contra Costa Canal

Contra Costa WD 31.22 (0.89) 30.33 17.11 0.40 

Corning Canal

Corning WD 25.56 7.04 32.60 15.23 14.08 0.40 Proberta WD 18.42 5.87 24.29 0.11 14.23 0.40 Thomes Creek WD 16.10 5.80 21.90 0.09 13.42 0.40 

Cow Creek Unit

Bella Vista WD 21.15 4.64 25.79 0.03 17.77 10.55 0.40 

Cross Valley Canal

County of Fresno 9.96 3.49 13.45 2.02 16.67 0.40 County of Tulare 9.70 3.49 13.19 3.92 16.67 0.40 Hills Valley ID 7.25 3.49 10.74 0.21 16.67 0.40 

Kern-Tulare ID 9.92 3.49 13.41 16.67 0.40 Lower Tule River ID - CVC 9.92 3.49 13.41 16.67 0.40 Pixley ID 9.82 3.49 13.31 16.67 0.40 Rag Gulch WD 9.70 3.49 13.19 16.67 0.40 Tri-Valley WD 7.37 3.49 10.86 0.38 16.67 0.40 
IRR 2004 Sch A-03A F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Costs 

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

Delta-Mendota Canal

Banta-Carbona ID 17.24 4.73 21.97 13.42 0.40 Broadview WD 17.13 4.73 21.86 13.42 0.40 Centinella WD 16.83 4.73 21.56 13.42 0.40 Del Puerto WD 17.04 4.73 21.77 13.42 0.40 Eagle Field WD 16.98 4.73 21.71 13.42 0.40 Mercy Springs WD 17.36 4.73 22.09 13.42 0.40 Oro Loma WD 17.01 4.73 21.74 13.42 0.40 Pacheco WD - DMC 19.33 4.73 24.06 13.42 0.40 Panoche WD - DMC 16.67 4.73 21.40 13.42 0.40 Patterson WD 17.13 4.73 21.86 4.53 13.42 0.40 Plain View WD 16.94 4.73 21.67 13.42 1.47 0.40 San Luis WD - DMC 17.01 4.73 21.74 13.42 0.40 West Side ID 16.41 4.73 21.14 13.42 0.40 West Stanislaus ID 17.17 4.73 21.90 13.42 0.40 Widren WD 17.13 4.73 21.86 4.08 13.42 0.40 

Delta-Mendota Pool

Coelho Trust 17.01 4.73 21.74 3.79 13.42 0.40 Fresno Slough WD 16.71 4.73 21.44 7.56 13.42 0.40 

* Hughes, M & M/Tranquillity PUD 15.95 4.73 20.68 5.58 13.42 0.40 

James ID 16.94 4.73 21.67 2.11 13.42 0.40 Laguna WD 16.07 4.73 20.80 13.42 0.40 Recl Dist #1606 16.33 4.73 21.06 6.18 13.42 0.40 Tranquillity ID 17.58 4.73 22.31 0.08 13.42 0.40 Westlands WD - DMP 16.03 4.73 20.76 13.42 10.00 0.40 

Folsom D & R

Placer County WA 7.59 0.40 

Friant Dam - Class 2

Gravelly Ford WD 7.59 0.40 
IRR 2004 Sch A-03A F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Costs 

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

Friant-Kern Canal - Class 1

Arvin-Edison WSD 16.86 4.73 21.59 13.42 0.40 Delano-Earlimart ID 15.46 4.73 20.19 13.42 0.40 

Exeter ID 15.95 4.73 20.68 13.42 0.40 Fresno ID 1/ 1/ Garfield WD 15.46 4.73 20.19 6.63 13.42 0.40 International WD 15.95 4.73 20.68 13.42 0.40 Ivanhoe ID 15.76 4.73 20.49 13.42 0.40 Lewis Creek WD 16.10 4.73 20.83 7.10 13.42 34.46 0.40 Lindmore ID 15.27 4.73 20.00 13.42 0.40 Lindsay-Strathmore ID 14.93 4.73 19.66 13.42 0.40 Lower Tule River ID - FKC 16.48 4.73 21.21 13.42 0.40 Orange Cove ID 14.89 4.73 19.62 13.42 0.40 Porterville ID 16.07 4.73 20.80 13.42 0.40 Saucelito ID 15.99 4.73 20.72 13.42 0.40 Shafter-Wasco ID 15.72 4.73 20.45 13.42 0.40 So San Joaquin MUD 15.50 4.73 20.23 13.42 0.40 Stone Corral ID 14.70 4.73 19.43 13.42 4.10 0.40 Tea Pot Dome WD 15.65 4.73 20.38 13.42 5.95 0.40 Terra Bella ID 15.42 4.73 20.15 13.42 0.40 Tulare ID 16.56 4.73 21.29 13.42 0.40 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 8.36 1.32 9.68 7.59 0.40 Delano-Earlimart ID 6.95 1.32 8.27 7.59 0.40 

Exeter ID 7.44 1.32 8.76 7.59 0.40 Fresno ID 7.67 1.32 8.99 0.22 7.59 0.40 Ivanhoe ID 7.25 1.32 8.57 7.59 0.40 Lindmore ID 6.76 1.32 8.08 7.59 0.40 Lower Tule River ID - FKC 7.52 1.32 8.84 7.59 0.40 Porterville ID 7.56 1.32 8.88 7.59 0.40 Saucelito ID 7.48 1.32 8.80 7.59 0.40 Shafter-Wasco ID 7.22 1.32 8.54 7.59 0.40 So San Joaquin MUD 6.99 1.32 8.31 7.59 0.40 Tulare ID 8.05 1.32 9.37 7.59 0.40 

Hidden Unit

Madera ID - HU 6.68 2.77 9.45 13.42 1.36 0.40 
IRR 2004 Sch A-03A F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Costs 

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

Madera Canal - Class 1

Chowchilla WD - MC 16.71 4.73 21.44 13.42 0.40 Madera ID - MC 16.33 4.73 21.06 13.42 1.36 0.40 

Madera Canal - Class 2

Chowchilla WD - MC 8.20 1.32 9.52 7.59 0.40 Madera ID - MC 7.82 1.32 9.14 7.59 1.36 0.40 

New Melones D & R

Central San Joaquin WCD 7.14 2.77 9.91 0.01 13.42 0.40 

Sacramento River - Shasta

Anderson-Cottonwood ID 5.96 2.77 8.73 3.37 13.42 0.40 

Daniell, H & B 5.43 2.77 8.20 1.84 13.42 0.40 Driscoll Strawberry 6.38 2.77 9.15 0.74 13.42 0.40 Gjermann, H 5.13 2.77 7.90 4.94 13.42 0.40 High-Low Nursery 6.80 2.77 9.57 2.46 13.42 0.40 Leviathan Inc 6.46 2.77 9.23 3.08 13.42 0.40 

Sacramento River - Willows

A & F Boeger Corp 6.30 2.77 9.07 2.29 13.42 0.40 Alexander, T & K 7.10 2.77 9.87 0.05 13.42 0.40 Amen, H/et al 5.89 2.77 8.66 13.42 0.40 Anderson, R & J 5.20 2.77 7.97 0.04 13.42 0.40 Andreotti, A/et al 6.11 2.77 8.88 1.87 13.42 0.40 Baber, J/et al 6.53 2.77 9.30 1.78 13.42 0.40 Beckley, R & O 5.70 2.77 8.47 3.27 13.42 0.40 Butler, L & M 6.19 2.77 8.96 0.98 13.42 0.40 Butte Creek Farms Inc 6.00 2.77 8.77 0.96 13.42 0.40 Cannell, F/et al 6.53 2.77 9.30 3.77 13.42 0.40 

* Carter MWC 4.98 2.77 7.75 0.65 13.42 0.40 

Churkin, M Jr & C 6.65 2.77 9.42 0.04 13.42 0.40 Conaway Consv Grp 6.08 2.77 8.85 3.50 13.42 0.40 County of Sacramento 5.96 2.77 8.73 1.15 13.42 0.40 

Cribari, E & E 5.55 2.77 8.32 0.91 13.42 0.40 Davis, M 6.80 2.77 9.57 13.42 0.40 Davis, O/et al 6.30 2.77 9.07 0.37 13.42 0.40 Dommer, E 6.00 2.77 8.77 1.27 13.42 0.40 
IRR 2004 Sch A-03A F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Costs 

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

Driver, G/et al 3.65 2.77 6.42 13.42 0.40 Driver, J & C Trustees 6.40 2.77 9.17 0.03 13.42 0.40 Driver, W/et al & G 5.70 2.77 8.47 13.42 0.40 E L H Sutter/Lauppe, B & K 6.84 2.77 9.61 0.04 13.42 0.40 E L H Sutter Properties 6.84 2.77 9.61 0.03 13.42 0.40 Ehrke, A & B 6.23 2.77 9.00 13.42 0.40 Elliott, M/Hradecky, D 6.34 2.77 9.11 13.42 0.40 Feather WD 6.38 2.77 9.15 13.42 0.40 Fedora, S/Taylor, W 6.65 2.77 9.42 1.36 13.42 0.40 Forster, J & R Trust 6.08 2.77 8.85 13.42 0.40 Freeman, F & V 6.08 2.77 8.85 0.20 13.42 0.40 Furlan Jnt Vntr (Byrd, Osborne) 6.34 2.77 9.11 13.42 0.40 Furlan, E & S 6.00 2.77 8.77 1.04 13.42 0.40 Gillaspy, F 6.68 2.77 9.45 13.42 0.40 Giovannetti, B & M 5.89 2.77 8.66 0.05 13.42 0.40 Giusti, R & S 5.92 2.77 8.69 0.73 13.42 0.40 Glenn-Colusa ID 5.85 2.77 8.62 4.08 13.42 0.40 Griffin, J 6.42 2.77 9.19 2.05 13.42 0.40 Hale, J/Marks, A 5.51 2.77 8.28 4.37 13.42 0.40 Heidrick, E & M 4.98 2.77 7.75 13.42 0.40 Heidrick, J Family Trust 4.98 2.77 7.75 13.42 0.40 Hershey, F/Estate of 6.57 2.77 9.34 3.20 13.42 0.40 

Hiatt, G/et al 6.15 2.77 8.92 4.28 13.42 0.40 Hollins, M 6.04 2.77 8.81 4.82 13.42 0.40 Howald Farms Inc 6.19 2.77 8.96 0.14 13.42 0.40 Jaeger, W & P 6.91 2.77 9.68 1.92 13.42 0.40 Kary, C 6.61 2.77 9.38 1.00 13.42 0.40 King, B 6.00 2.77 8.77 1.27 13.42 0.40 Lauppe, B & K 6.11 2.77 8.88 0.02 13.42 0.40 Lee Farms 5.70 2.77 8.47 13.42 0.40 Leiser, D 6.30 2.77 9.07 0.74 13.42 0.40 Lockett, W & J 6.31 2.77 9.08 13.42 0.40 Locvich, P & R 6.19 2.77 8.96 7.05 13.42 0.40 Lomo CS & Micheli, J 6.08 2.77 8.85 13.42 0.40 Lonon, M 6.95 2.77 9.72 0.05 13.42 0.40 M C M Properties 6.30 2.77 9.07 4.04 13.42 0.40 M & T Inc 6.72 2.77 9.49 1.83 13.42 0.40 Maxwell ID 6.61 2.77 9.38 2.96 13.42 0.40 Mayfair Farms Inc 2.96 2.77 5.73 0.04 13.42 0.40 McLane, R & N 5.58 2.77 8.35 1.75 13.42 0.40 Meridian Farms WC 6.15 2.77 8.92 3.44 13.42 0.40 Micke, D & N 5.43 2.77 8.20 0.03 13.42 0.40 Mirbach-Harff, A 6.57 2.77 9.34 13.42 0.40 Munson, J & D 5.96 2.77 8.73 0.47 13.42 0.40 Natomas Central MWC 5.85 2.77 8.62 13.42 0.40 Nelson, T & H 6.15 2.77 8.92 0.89 13.42 0.40 O'Brien, J & F 6.31 2.77 9.08 13.42 0.40 Odysseus Farms (0.76) 2.77 2.01 2.33 13.42 0.40 
IRR 2004 Sch A-03A F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Costs 

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

Odysseus Farms Prtnrshp 6.04 2.77 8.81 13.42 0.40 Oji Brothers Farm Inc 6.38 2.77 9.15 0.94 13.42 0.40 

Oji, M/et al 6.34 2.77 9.11 2.29 13.42 0.40 Pelger MWC 6.00 2.77 8.77 13.42 0.40 Penner, H & A 5.58 2.77 8.35 0.98 13.42 0.40 Pires, L & B 6.68 2.77 9.45 0.68 13.42 0.40 Pleasant Grv-Vrna MWC 6.46 2.77 9.23 3.87 13.42 0.40 Princeton-Codora-Glenn ID 5.96 2.77 8.73 3.96 13.42 0.40 Provident ID 6.38 2.77 9.15 13.42 0.40 Quad-H-Ranches Inc 5.24 2.77 8.01 0.05 13.42 0.40 Recl Dist # 108 6.27 2.77 9.04 13.42 0.40 Recl Dist #1004 6.08 2.77 8.85 13.42 0.40 Reische, L 6.68 2.77 9.45 0.40 13.42 0.40 Reynen, J/et al 6.57 2.77 9.34 3.26 13.42 0.40 Richter, H Jr/et al 6.27 2.77 9.04 0.35 13.42 0.40 Ritchey, E & A 6.15 2.77 8.92 0.13 13.42 0.40 River Garden Farms Co 6.30 2.77 9.07 2.09 13.42 0.40 Riverby Limited 6.49 2.77 9.26 13.42 0.40 Roberts Ditch Irr Co 6.42 2.77 9.19 4.85 13.42 0.40 Schreiner, J & C 6.04 2.77 8.81 13.42 0.40 Seaver, H/et al 7.03 2.77 9.80 3.29 13.42 0.40 Sekhon A & D 6.11 2.77 8.88 0.82 13.42 0.40 Siddiqui, J & A 5.85 2.77 8.62 1.87 13.42 0.40 Spence, R 6.42 2.77 9.19 2.85 13.42 0.40 Stegeman Station Ranch Inc 7.14 2.77 9.91 0.74 13.42 0.40 Steidlmayer, F/et al 6.87 2.77 9.64 0.95 13.42 0.40 Sutter MWC 5.92 2.77 8.69 2.58 13.42 0.40 Swinford Tract Irr Co 6.49 2.77 9.26 4.18 13.42 0.40 Tarke, J/et al 5.58 2.77 8.35 4.19 13.42 0.40 Tisdale Irr & Drain Co 5.92 2.77 8.69 4.57 13.42 0.40 Verona Farming Prtnrshp 6.19 2.77 8.96 13.42 0.40 Wakida, M & H 6.19 2.77 8.96 1.71 13.42 0.40 Wakida/M & L Farms 5.47 2.77 8.24 1.59 13.42 0.40 Wallace Construction Inc 6.23 2.77 9.00 2.78 13.42 0.40 Wells, J 5.92 2.77 8.69 4.12 13.42 0.40 Westfall, R Jr/et al 6.61 2.77 9.38 1.21 13.42 0.40 Young, R/et al 6.00 2.77 8.77 1.91 13.42 0.40 
IRR 2004 Sch A-03A F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

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

1984 Rate Additions Total Rate Rate System System Costs 

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

San Felipe Unit

San Benito County WD 17.77 6.11 23.88 19.24 0.40 Santa Clara Valley WD 17.77 6.30 24.07 20.07 0.40 

San Luis Canal - Fresno

Westlands WD - SLC 23.78 5.55 29.33 15.58 10.00 0.40 

San Luis Canal - Tracy

Pacheco WD - SLC 18.27 5.61 23.88 13.42 0.40 Panoche WD - SLC 19.10 5.44 24.54 13.43 0.40 San Luis WD - SLC 30.46 6.75 37.21 15.93 0.40 

Sly Park D&R

El Dorado ID 3.68 2.77 6.45 7.59 184.48 0.40 

Sugar Pine D & R

Foresthill PUD 14.77 4.02 18.79 7.59 0.40 

Tehama-Colusa Canal

4-M WD 14.85 4.02 18.87 1.53 13.42 0.40 Colusa County WD 26.59 10.24 36.83 2.41 16.53 24.85 0.40 Cortina WD 14.89 12.64 27.53 2.23 13.42 0.40 Davis WD - TCC 15.04 8.57 23.61 2.08 13.42 0.40 Dunnigan WD 20.93 5.62 26.55 1.94 13.49 53.13 0.40 Glenn Valley WD 14.85 4.02 18.87 1.65 14.27 0.40 Glide WD 14.77 4.02 18.79 13.42 0.40 Holthouse WD 14.85 4.02 18.87 1.59 13.42 0.40 Kanawha WD 19.37 4.53 23.90 13.79 0.40 Kirkwood WD 14.81 4.02 18.83 1.14 13.42 0.40 La Grande WD 14.89 4.02 18.91 1.66 13.42 0.40 Myers-Marsh MWC 14.77 4.02 18.79 4.36 13.42 0.40 Orland-Artois WD 24.91 6.20 31.11 14.23 56.64 0.40 Westside WD 19.52 9.75 29.27 1.86 13.60 0.40 

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 248.75 (63.62) 185.13 Santa Clara Valley WD 248.75 (63.62) 185.13 
IRR 2004 Sch A-03A F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 202(3) OF THE RRA

2004 IRRIGATION WATER RATES

FOOTNOTES

1/ Either no projected contract water for 2003 or for the years covered by the repayment period. For those contractors who have a capital rate calculated, a portion of those ra

 calculated during years (1982 - 1983) when these contractors had projected deliveries. These changes will not be incorporated into the capital rate but will be reflected in t

2/ Rate is based on costs amortized through the repayment period (2004-2030). Costs are calculated using the FY 2002 RRA interest rate of 6.445% and are based on the "O

included in Schedule A-4.

3/ Refer to Sch 1, 1987 Full Cost Water Rates file for details.4/ 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) 

* Contractor Name Changes and/or assumptions:

Carter Municipal Water Company formerly: Sartain Mutual Water Company executed: June 12, 2003 (name change only)

Tranquillity Public Utility District formerly: Hughes, Melvin D. and Mardella executed: October 10, 2003

Sources:

Sch. FA-1 Sch. FC-2Sch. FA-2 Sch. A-2ASch. FA-3 Sch. A-4