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

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2006 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. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 1/ Black Butte D & R

4-E WD 10.23 2.54 12.77 12.80 0Stony Creek WD 6.58 2.54 9.12 0.03 12.80 0

Buchanan Unit

Chowchilla WD - BU 9.46 2.48 11.94 12.80 0

Clear Creek Unit

Clear Creek CSD 20.89 4.82 25.71 12.80 0

Colusa Basin Drain

Colusa Drain MWC 10.23 2.54 12.77 12.80 0

Corning Canal

Corning WD 36.60 6.21 42.81 16.12 22.14 0Proberta WD 26.38 4.63 31.01 13.93 0Thomes Creek WD 23.06 5.69 28.75 12.80 0

Cow Creek Unit

Bella Vista WD 30.30 4.15 34.45 19.35 15.60 0

Cross Valley Canal 

County of Fresno 14.27 1.78 16.05 2.02 17.43 0County of Tulare 13.89 1.78 15.67 4.04 17.43 0Hills Valley ID 10.39 1.78 12.17 17.43 0

Kern-Tulare WD 14.21 1.78 15.99 17.43 0Lower Tule River ID - CVC 14.21 1.78 15.99 17.43 0Pixley ID 14.05 1.78 15.83 17.43 0Rag Gulch WD 13.89 1.78 15.67 17.43 0Tri-Valley ID 10.55 1.78 12.33 17.43 0
IRR 2006 Sch A-3B F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2006 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. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 1/ Delta-Mendota Canal

Banta-Carbona ID 24.69 4.50 29.19 12.80 0Broadview WD 24.53 4.50 29.03 12.80 0

* Byron Bethany ID (Plain View WD) 24.26 4.50 28.76 12.80 0

Centinella WD 4/Del Puerto WD 24.40 4.42 28.82 12.80 0Eagle Field WD 24.31 4.50 28.81 12.80 0Mercy Springs WD 24.86 4.50 29.36 12.80 0Oro Loma WD 24.37 4.50 28.87 12.80 0Pacheco WD - DMC 27.68 4.50 32.18 12.80 0Panoche WD - DMC 23.88 4.50 28.38 12.80 0Patterson WD 24.53 4.50 29.03 12.80 0San Luis WD - DMC 24.37 4.50 28.87 12.80 0West Side ID 23.50 4.50 28.00 12.80 0West Stanislaus ID 24.58 4.50 29.08 12.80 0Widren WD 5/

Delta-Mendota Pool

Coelho Trust 24.37 4.50 28.87 3.79 12.80 0

Fresno Slough WD 23.93 4.50 28.43 12.80 0James ID 24.26 4.50 28.76 12.80 0Laguna WD 23.01 4.50 27.51 12.80 0Recl Dist #1606 23.39 4.50 27.89 12.80 0Tranquillity ID 25.18 4.50 29.68 12.80 0Tranquillity PUD 22.84 4.50 27.34 5.58 12.80 0Westlands WD - DMP 22.95 4.50 27.45 12.80 16.66 0

Folsom D & R

Placer County WA 0.04 6.09 0

Friant Dam - Class 2

Gravelly Ford WD 6.09 0
IRR 2006 Sch A-3B F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2006 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. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 1/ Friant-Kern Canal - Class 1

Arvin-Edison WSD 24.15 4.50 28.65 12.80 0

Delano-Earlimart ID 22.14 4.50 26.64 12.80 0Exeter ID 22.84 4.50 27.34 12.80 0Garfield WD 22.14 4.50 26.64 12.80 0International WD 22.84 4.50 27.34 12.80 0Ivanhoe ID 22.57 4.50 27.07 12.80 0Lewis Creek WD 23.06 4.50 27.56 12.80 29.91 0Lindmore ID 21.86 4.50 26.36 12.80 0Lindsay-Strathmore ID 21.38 4.50 25.88 12.80 0Lower Tule River ID - FKC 23.61 4.50 28.11 12.80 0Orange Cove ID 21.32 4.50 25.82 12.80 0Porterville ID 23.01 4.50 27.51 12.80 0Saucelito ID 22.90 4.50 27.40 12.80 0Shafter-Wasco ID 22.52 4.50 27.02 12.80 0So San Joaquin MUD 22.19 4.50 26.69 12.80 0Stone Corral ID 21.05 4.50 25.55 12.80 6.64 0Tea Pot Dome WD 22.41 4.50 26.91 12.80 0Terra Bella ID 22.08 4.50 26.58 12.80 0Tulare ID 23.71 4.50 28.21 12.80 0

Friant-Kern Canal - Class 2

Arvin-Edison WSD 11.97 2.29 14.26 6.09 0

Delano-Earlimart ID 9.95 2.29 12.24 6.09 0Exeter ID 10.66 2.29 12.95 6.09 0Fresno ID 10.99 2.29 13.28 6.09 0Ivanhoe ID 10.39 2.29 12.68 6.09 0Lindmore ID 9.68 2.29 11.97 6.09 0Lower Tule River ID - FKC 10.77 2.29 13.06 6.09 0Porterville ID 10.82 2.29 13.11 6.09 0Saucelito ID 10.71 2.29 13.00 6.09 0Shafter-Wasco ID 10.33 2.29 12.62 6.09 0So San Joaquin MUD 10.01 2.29 12.30 6.09 0Tulare ID 11.53 2.29 13.82 6.09 0

Hidden Unit

Madera ID 9.57 2.54 12.11 12.80 2.19 0
IRR 2006 Sch A-3B F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2006 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. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 1/ Madera Canal - Class 1

Chowchilla WD - MC 23.93 4.50 28.43 12.80 0Madera ID - MC 23.39 4.50 27.89 12.80 2.19 0

Madera Canal - Class 2

Chowchilla WD - MC 11.75 2.29 14.04 6.09 0Madera ID - MC 11.20 2.29 13.49 6.09 2.19 0

New Melones D & R

Central San Joaquin WCD 10.23 2.54 12.77 12.80 0

Sacramento River - Shasta

Anderson-Cottonwood ID 8.54 2.54 11.08 6.81 12.80 0

BOR 2.54 2.54 12.80 0Daniell, H & B 7.78 2.54 10.32 1.99 12.80 0Driscoll Strawberry 9.14 2.54 11.68 0.84 12.80 0

Gjermann, H 7.34 2.54 9.88 6.19 12.80 0

* Redding Rancheria (High-Low Nursery) 9.74 2.54 12.28 2.54 12.80 0

Leviathan Inc 9.25 2.54 11.79 3.79 12.80 0

Sacramento River - Willows

Alexander, T & K 10.17 2.54 12.71 0.09 12.80 0Anderson, A/et al (Westfall, R Jr/et al) 9.46 2.54 12.00 1.26 12.80 0Anderson, R & J 7.45 2.54 9.99 12.80 0Andreotti, A/et al 8.76 2.54 11.30 2.90 12.80 0

Baber, J/et al 9.36 2.54 11.90 3.59 12.80 0Beckley, R & O 8.16 2.54 10.70 3.30 12.80 0Butler, L & M 8.87 2.54 11.41 12.80 0

* Butte Creek Farms Inc (incls Mayfair Farms) 8.59 2.54 11.13 1.06 12.80 0* Cachil Dehe Ban of Wintun (Lee Farms) 8.16 2.54 10.70 12.80 0

Carter MWC 7.13 2.54 9.67 1.07 12.80 0

* Chen, Y (Sekhon, A & D) 8.76 2.54 11.30 0.82 12.80 0

Churkin, M Jr & C 9.52 2.54 12.06 0.18 12.80 0Conaway Consv Grp 8.70 2.54 11.24 5.14 12.80 0County of Sacramento 8.54 2.54 11.08 1.31 12.80 0

* Cummings, W (Verona Farming Prtnrshp) 8.87 2.54 11.41 12.80 0* Dennis Wilson Farms (Wakida, M) 7.83 2.54 10.37 1.86 12.80 0

Driver, Gary/et al 5.22 2.54 7.76 0.08 12.80 0

 Driver, J & C Trustees 9.16 2.54 11.70 12.80 0
IRR 2006 Sch A-3B F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2006 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. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 1/ 

Driver,W/et al & G 8.16 2.54 10.70 0.02 12.80 0

* Eastside MWC (A & F Boeger Corp) 9.03 2.54 11.57 2.29 12.80 0

Ehrke, A & B 8.92 2.54 11.46 12.80 0Feather WD 9.14 2.54 11.68 12.80 0Fedora, S/Taylor, W 9.52 2.54 12.06 3.05 12.80 0Freeman, F & V 8.70 2.54 11.24 0.26 12.80 0Furlan Jnt Vntr (Byrd, Osborne) 9.08 2.54 11.62 12.80 0Furlan, E & S 8.59 2.54 11.13 1.08 12.80 0Gillaspy, F 9.57 2.54 12.11 0.11 12.80 0Giovannetti, B & M 8.43 2.54 10.97 12.80 0Giusti, R & S 8.48 2.54 11.02 0.73 12.80 0Glenn-Colusa ID 8.38 2.54 10.92 12.80 0

* Green Valley Corp (Cannell, F & Stegeman Station) 9.36 2.54 11.90 5.01 12.80 0

Griffin, J 9.19 2.54 11.73 2.69 12.80 0Hale, J/Marks, A 7.89 2.54 10.43 6.01 12.80 0Heidrick, E & M 7.13 2.54 9.67 0.01 12.80 0Heidrick, J Family Trust 7.13 2.54 9.67 12.80 0

* Hershey, F/Estate of 9.41 2.54 11.95 4.99 12.80 0

* Hiatt, G/et al 8.81 2.54 11.35 5.89 12.80 0

Hollins, M 8.65 2.54 11.19 6.46 12.80 0Howald Farms Inc 8.87 2.54 11.41 12.80 0

Jaeger, W & P 9.90 2.54 12.44 2.04 12.80 0

* Jansen, P & S (Ritchey, E & A) 8.81 2.54 11.35 0.13 12.80 0

Kary, C 9.46 2.54 12.00 1.02 12.80 0

* King, Ben (Dommer, E) 8.59 2.54 11.13 1.27 12.80 0* King, L (King, B) 8.59 2.54 11.13 2.03 12.80 0* KLSY, LLC (Mirbach-Harff, A) 9.41 2.54 11.95 12.80 0

Lauppe, B & K 8.76 2.54 11.30 12.80 0Leiser, D 9.03 2.54 11.57 2.58 12.80 0Lockett, W & J 9.05 2.54 11.58 12.80 0Locvich, P & R 8.87 2.54 11.41 7.40 12.80 0Lomo CS & Micheli, J 8.70 2.54 11.24 12.80 0Lonon, M 9.95 2.54 12.49 0.08 12.80 0M & T Inc 9.63 2.54 12.17 4.30 12.80 0M C M Properties 9.03 2.54 11.57 6.01 12.80 0Maxwell ID 9.46 2.54 12.00 4.83 12.80 0McLane, R & N 8.00 2.54 10.54 1.94 12.80 0

* Mehrhof & Montgomery (Swinford Tract Irr Co) 9.30 2.54 11.84 7.72 12.80 0

Meridian Farms WC 8.81 2.54 11.35 5.36 12.80 0Micke, D & N 7.78 2.54 10.32 0.03 12.80 0

 Morehead, J/et ux 10.23 2.54 12.77 12.80 0

Munson, J & D 8.54 2.54 11.08 0.59 12.80 0
IRR 2006 Sch A-3B F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2006 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. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 1/ 

* Natomas Basin Conserv (E L H Sutter Properties) 9.79 2.54 12.33 0.13 12.80 0

Natomas Central MWC 8.38 2.54 10.92 0.14 12.80 0Nelson, T & H 8.81 2.54 11.35 0.89 12.80 0O'Brien, J & F 9.05 2.54 11.58 12.80 0Odysseus Farms (1.09) 2.54 1.45 3.31 12.80 0Odysseus Farms Prtnrshp 8.65 2.54 11.19 12.80 0Oji Brothers Farm Inc 9.14 2.54 11.68 0.36 12.80 0Oji, M/et al 9.08 2.54 11.62 12.80 0Pelger MWC 8.59 2.54 11.13 12.80 0

* Penner, R & L (Penner, H & A) 8.00 2.54 10.54 1.14 12.80 0

Pires, L & B 9.57 2.54 12.11 1.35 12.80 0Pleasant Grv-Vrna MWC 9.25 2.54 11.79 5.66 12.80 0Princeton-Codora-Glenn ID 8.54 2.54 11.08 0.75 12.80 0Provident ID 9.14 2.54 11.68 12.80 0Quad-H-Ranches Inc 7.51 2.54 10.05 12.80 0

* Rauf, A & T (Forster, J & R Trust) 8.70 2.54 11.24 12.80 0

Recl Dist # 108 8.70 2.54 11.24 12.80 0

* Recl Dist #1000 (Amen, H/et al) 8.43 2.54 10.97 12.80 0

Recl Dist #1004 8.97 2.54 11.51 1.37 12.80 0Reische, L 9.57 2.54 12.11 0.50 12.80 0Reynen, J/et al 9.41 2.54 11.95 5.06 12.80 0Richter, H Jr/et al 8.97 2.54 11.51 0.35 12.80 0River Garden Farms Co 9.03 2.54 11.57 3.94 12.80 0Riverby Limited 9.30 2.54 11.84 12.80 0Roberts Ditch Irr Co 9.19 2.54 11.73 5.70 12.80 0

* Rubio, E & E (Elliott, M/Hradecky, D) 9.08 2.54 11.62 0.76 12.80 0

Schreiner, J & C 8.65 2.54 11.19 12.80 0

* Seaver, C (Seaver, H/et al) 10.06 2.54 12.60 3.59 12.80 0

Siddiqui, J & A 8.38 2.54 10.92 2.01 12.80 0Spence, R 9.19 2.54 11.73 4.71 12.80 0Steidlmayer, F/et al 9.84 2.54 12.38 1.06 12.80 0Sutter MWC 8.48 2.54 11.02 12.80 0

* Sycamore Family Trust (Davis, O/et al) 9.03 2.54 11.57 1.16 12.80 0* Tarke, S (Tarke, J/et al) 8.00 2.54 10.54 5.33 12.80 0

Tisdale Irr & Drain Co 8.48 2.54 11.02 6.28 12.80 0

* Waikida, T (Wakida, M & H) 8.87 2.54 11.41 1.71 12.80 0* Wallace, J Trust (Wallace Construction Inc) 8.92 2.54 11.46 4.63 12.80 0

Wells, J 8.48 2.54 11.02 5.55 12.80 0

* Wirth, M (Davis, M) 9.74 2.54 12.28 12.80 0* Wisler, J (Cribari, E & E) 7.94 2.54 10.48 1.06 12.80 0

Young, R/et al 8.59 2.54 11.13 3.66 12.80 0
IRR 2006 Sch A-3B F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2006 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. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 1/ San Felipe Unit

San Benito County WD 25.45 6.97 32.42 22.03 0Santa Clara Valley WD 25.45 6.98 32.43 23.43 0

San Luis Canal - Fresno

Westlands WD - SLC 34.05 3.60 37.65 16.55 16.66 0

San Luis Canal - Tracy

Pacheco WD - SLC 26.16 4.84 31.00 12.80 0Panoche WD - SLC 27.36 4.92 32.28 12.81 0San Luis WD - SLC 43.62 4.05 47.67 16.56 0

Tehama-Colusa Canal

4-M WD 21.27 4.78 26.05 1.53 12.80 0Colusa County WD 38.07 11.21 49.28 16.92 33.81 0Cortina WD 21.32 18.12 39.44 2.23 12.80 0Davis WD - TCC 21.54 11.92 33.46 2.08 12.80 0Dunnigan WD 29.97 6.57 36.54 1.94 12.95 44.13 0Glenn Valley WD 21.27 4.78 26.05 1.92 12.80 0Glide WD 21.16 4.78 25.94 12.80 0Holthouse WD 21.27 4.78 26.05 1.59 12.80 0Kanawha WD 27.74 5.46 33.20 13.31 0Kirkwood WD 21.21 4.78 25.99 1.14 12.80 0La Grande WD 21.32 4.78 26.10 1.66 12.80 0Myers-Marsh MWC 21.16 4.78 25.94 4.36 12.80 0Orland-Artois WD 35.68 7.33 43.01 14.12 54.86 0Westside WD 27.96 10.70 38.66 1.86 13.31 0

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 243.38 (59.28) 184.10 Santa Clara Valley WD 243.38 (59.28) 184.10 
IRR 2006 Sch A-3B F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(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 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 assumptions.

Sources:

Sch. FB-1 Sch. FC-2Sch. FB-2 Sch. A-2A

Sch. FB-3 Sch. A-4