IRR 2006 Sch A-2Ab F.Z08.XLS

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

Note: PFR credit does not include an adjustment for past interest charges.

2006 

CFO Adjustment PFR Credit Net Annual Cost Projected 

Deliveries Contr

Facility/Contractor (Sch. A-8) (SBlack Butte D & R

4-E WD 12.28 296.36 284.08 56.82 20 

Stony Creek WD 258.78 9,050.06 8,791.28 1,758.26 967 

Total Black Butte D & R 9,346.42 271.06 9,075.36 1,815.07 987 

Buchanan Unit

Chowchilla WD - BU 24,000 

Clear Creek Unit

Clear Creek CSD 2,502.18 47,375.76 44,873.58 8,974.72 4,969 

Colusa Basin Drain

Colusa Drain MWC 3,143.70 108,910.30 105,766.60 21,153.32 35,000 

Corning Canal

Corning WD 15,560.61 137,930.90 122,370.29 24,474.06 10,569 

Proberta WD 5,420.54 33,649.46 28,228.92 5,645.78 2,625 

Thomes Creek WD 5,687.62 44,162.17 38,474.55 7,694.91 3,573 

Total Corning Canal 215,742.53 26,668.77 189,073.76 37,814.75 16,767 

Cow Creek Unit

Bella Vista WD 3,778.91 93,846.94 90,068.03 18,013.61 12,122 

Cross Valley Canal

County of Fresno 803.90 13,808.76 13,004.86 2,600.97 1,410 

County of Tulare 1,363.11 27,282.98 25,919.87 5,183.97 1,982 

Hills Valley ID 1,117.23 14,999.48 13,882.25 2,776.45 1,673 

Kern-Tulare WD 20,268 Lower Tule River ID - CVC 15,555 Pixley ID 15,551 Rag Gulch WD 7,113 Tri-Valley WD 571 

Total Cross Valley Canal 56,091.22 3,284.24 52,806.98 10,561.40 64,122 

2/13/2006
IRR 2006 Sch A-2Ab F.Z08.XLS 

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

Note: PFR credit does not include an adjustment for past interest charges.

2006 

CFO Adjustment PFR Credit Net Annual Cost Projected 

Facility/Contractor Deliveries Contr

(Sch. A-8) (S

Delta-Mendota Canal

Banta-Carbona ID 23,789.83 120,772.52 96,982.69 19,396.54 15,000 

Broadview WD 36,730.77 157,059.20 120,328.43 24,065.69 18,063 

* Byron Bethany ID (Plain View WD) 124,590.75 41,511.51 83,079.24 16,615.85 11,688 

Centinella WD 0 

Del Puerto WD 84,532 Eagle Field WD 9,517.24 27,552.46 18,035.22 3,607.04 2,953 

Mercy Springs WD 2,132 

Oro Loma WD 15,753.80 28,577.79 12,823.99 2,564.80 2,771 

Pacheco WD - DMC 0 

Panoche WD - DMC 4,881 Patterson WD 10,692 San Luis WD - DMC 13,640 West Side ID 9,309.51 44,134.69 34,825.18 6,965.04 3,750 

West Stanislaus ID 32,895 

Widren WD 1/ - 0 

Total DM Canal 502,687.41 136,612.66 366,074.75 73,214.95 202,997 

Delta-Mendota Pool

Coelho Trust 7,545.88 18,793.39 11,247.51 2,249.50 1,363 

Fresno Slough WD 8,149.80 23,082.86 14,933.06 2,986.61 2,798 

James ID 76,448.57 202,406.48 125,957.91 25,191.58 23,527 Laguna WD 600 Recl Dist #1606 382.79 854.34 471.55 94.31 171 

Tranquillity ID 10,137 Tranquillity PUD 2/ 420.43 129.29 291.14 58.23 38 Westlands WD - DMP 2,234 

Total DM Pool 245,557.50 92,656.33 152,901.17 30,580.23 40,867 

Folsom D & R

Placer County WA 1,371.61 40,641.63 39,270.02 7,854.00 0 

Friant D & R - Class 2

Gravelly Ford WD 8,885.67 19,895.88 11,010.21 2,202.04 7,183 

2/13/2006
IRR 2006 Sch A-2Ab F.Z08.XLS

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

Note: PFR credit does not include an adjustment for past interest charges.

2006 

CFO Adjustment PFR Credit Net Annual Cost Projected 

Facility/Contractor Deliveries Contr

(Sch. A-8) (S

Friant-Kern Canal - Class 1

Arvin-Edison WSD 38,924 

Delano-Earlimart ID 108,650 Exeter ID 11,118 Garfield WD 3,317 International WD 2,966.70 7,860.37 4,893.67 978.73 1,104 

Ivanhoe ID 7,482 

Lewis Creek WD 2,193.68 9,601.90 7,408.22 1,481.64 820 

Lindmore ID 32,321 

Lindsay-Strathmore ID 26,837 Lower Tule River ID - FC 57,942 Orange Cove ID 39,200 Porterville ID 16,000 Saucelito ID 20,227 Shafter-Wasco ID 49,480 So San Joaquin MUD 97,000 Stone Corral ID 10,000 Tea Pot Dome WD 7,216 Terra Bella ID 27,477 Tulare ID 30,000 

Total Friant-Kern Canal - Class 1 17,462.27 5,160.38 12,301.89 2,460.38 585,115 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 98,489 

Delano-Earlimart ID 23,542 Exeter ID 6,004 Fresno ID 3/ 117,495.83 41,854.08 75,641.75 15,128.35 23,700 

Ivanhoe ID 2,496 

Lindmore ID 6,952 Lower Tule River ID - FC 75,208 Porterville ID 9,480 Saucelito ID 10,365 Shafter-Wasco ID 12,514 So San Joaquin MUD 15,800 Tulare ID 44,556 

Total Friant-Kern Canal - Class 2 117,495.83 41,854.08 75,641.75 15,128.35 329,106 

Hidden Unit

Madera ID - HU 24,000 

2/13/2006
IRR 2006 Sch A-2Ab F.Z08.XLS 

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

Note: PFR credit does not include an adjustment for past interest charges.

2006 

CFO Adjustment PFR Credit Net Annual Cost Projected 

Facility/Contractor Deliveries Contr

(Sch. A-8) (S

Madera Canal - Class 1

Chowchilla WD - MC 54,962 Madera ID - MC 82,634 

Total Madera Canal - Class 1 0.00 0.00 0.00 0.00 137,596 

Madera Canal - Class 2

Chowchilla WD - MC 50,560 Madera ID - MC 58,776 

Total Madera Canal - Class 2 0.00 0.00 0.00 0.00 109,336 

New Melones D & R

Central San Joaquin WCD 1,536.03 31,429.42 29,893.39 5,978.68 17,585 

Sacramento River - Shasta

Anderson-Cottonwood ID 4,352.12 61,053.89 56,701.77 11,340.35 4,000 

BOR 0.00 2,250 

-

Daniell, H & B 3.50 32.81 29.31 5.86 5 

Driscoll Strawberry 117.95 1,348.66 1,230.71 246.14 368 

Gjermann, H 2.89 30.68 27.79 5.56 3 

* Redding Rancheria (High-Low Nursery) 335.94 15.85 320.09 64.02 101 

Leviathan Inc 141.22 1,633.98 1,492.76 298.55 259 

Total Sacramento River - Shasta 64,435.96 4,633.53 59,802.43 11,960.49 6,986 

Sacramento River - Willows

Alexander, T & K 1.00 57.51 56.51 11.30 10 

* Anderson, A/et al (Westfall, R Jr/et al) 75.94 6.43 69.51 13.90 34 

Anderson, R & J 50.22 552.14 501.92 100.38 75 Andreotti, A/et al 532.87 10,747.03 10,214.16 2,042.83 1,560 

Baber, J/et al 780.57 15,111.94 14,331.37 2,866.27 2,516 

Beckley, R & O 39.04 362.33 323.29 64.66 101 

Butler, L & M 86.12 1,537.99 1,451.87 290.37 248 Butte Creek Farms Inc 121.51 2,007.10 1,885.59 377.12 420 

* Cachil Dehe Band of Wintun (Lee Farms) 580.28 43.18 537.10 107.42 100 

Carter MWC 4/ 4,521.69 378.40 4,143.29 828.66 626 

* Chen, Y (Sekhon, A & D) 152.45 1,371.19 1,218.74 243.75 470 

Churkin, M Jr & C 9.37 233.83 224.46 44.89 41 

Conaway Consv Grp 672 

County of Sacramento 72.79 1,117.63 1,044.84 208.97 173 

* Cummings, W (Verona Farming Prtnrshp) 92 

* Dennis Wilson Farms (Wakida/M & L Farms) 898.28 33.84 864.44 172.89 60 

Driver, Gary/et al 15.61 106.36 90.75 18.15 17 

Driver, J & C Trustees 21.11 325.74 304.63 60.93 68 

2/13/2006
IRR 2006 Sch A-2Ab F.Z08.XLS

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

Note: PFR credit does not include an adjustment for past interest charges.

CFO Adjustment PFR Credit Net Annual Cost Projected 

Facility/Contractor Deliveries Contr

(Sch. A-8) (S

Driver, W/et al & Gregory 5/ 97.87 35.10 62.77 12.55 90 

* Eastside MWC (A & F Boeger Corp) 3,980.15 185.35 3,794.80 758.96 510 

Ehrke, A & B 48.98 914.13 865.15 173.03 137 Feather WD 7,226.40 86,868.06 79,641.66 15,928.33 8,288 

Fedora, S/Taylor, W 4.31 71.99 67.68 13.54 20 

* Freeman, V (Freeman, F & V) 3.79 36.35 32.56 6.51 14 

Furlan Jnt Vntr 200 

Furlan, E & S 114.75 1,523.49 1,408.74 281.75 263 

* Gillaspy, W (Gillaspy, F) 19.57 521.65 502.08 100.42 68 

Giovannetti, B & M 19.88 270.31 250.43 50.09 50 Giusti, R & S 320.16 4,409.93 4,089.77 817.95 723 Glenn-Colusa ID 101,568 

* Green Valley Corp (Cannell, F & Stegeman Station) 91.23 2,692.33 2,601.10 520.22 442 

Griffin, J 370.61 7,927.00 7,556.39 1,511.28 1,047 Hale, J/Marks, A 29 

* Heidrick, M (Heidrick, E & M) 36.58 322.19 285.61 57.12 71 

* Heidrick, E (Heidrick, J Family Trust) 20.05 - 20.05 4.01 150 

* Hershey Land Co (Hershey, F/Estate of) 3,015.47 120.89 2,894.58 578.92 449 

* Hiatt, T (Hiatt, G/et al) 332.73 4,744.05 4,411.32 882.26 750 

* Hollins, M 103.41 2,203.92 2,100.51 420.10 200 

Howald Farms Inc 461.91 8,504.47 8,042.56 1,608.51 1,410 

Jaeger, W & P 72.73 1,775.99 1,703.26 340.65 364 

* Jansen, P & S (Ritchey, E & A) 224.27 13.99 210.28 42.06 30 

Kary, C 106.41 1,837.97 1,731.56 346.31 450 

* King, Ben (Dommer, E) 0.20 5.38 5.18 1.04 5 

King, L (King, B) 0.27 6.64 6.37 1.27 13 

KLSY, LLC (Mirbach-Harff, A) 68 Lauppe, B & K 69.27 754.10 684.83 136.97 320 Leiser, D 6.57 136.22 129.65 25.93 19 

Lockett, W & J 13.35 261.63 248.28 49.66 47 

Locvich, P & R 16.51 137.27 120.76 24.15 53 

Lomo CS & Micheli, J 272.21 4,486.65 4,214.44 842.89 617 Lonon, M 71.48 1,734.94 1,663.46 332.69 425 M & T Inc 263.65 6,150.78 5,887.13 1,177.43 976 M C M Properties 220.35 3,135.87 2,915.52 583.10 610 Maxwell ID 1,958.64 48,429.05 46,470.41 9,294.08 5,073 

McLane, R & N 9.36 134.07 124.71 24.94 17 

* Mehrhof & Montgomery (Swinford Tract Irr Co) 245.90 11.03 234.87 46.97 40 

Meridian Farms WC 4,512.74 80,093.02 75,580.28 15,116.06 12,000 

Micke, D & N 14 Morehead, J/et ux 105 Munson, J & D 24.62 312.02 287.40 57.48 64 

2/13/2006
IRR 2006 Sch A-2Ab F.Z08.XLS 

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

Note: PFR credit does not include an adjustment for past interest charges.

2006 

CFO Adjustment PFR Credit Net Annual Cost Projected 

Facility/Contractor Deliveries Contr

(Sch. A-8) (S

* Natomas Basin Conserv (ELH Sutter Prop/Lauppe B & K) 1,380.84 60.42 1,320.42 264.08 212 

Natomas Central MWC 20,279 Nelson, T & H 31.39 496.08 464.69 92.94 74 O'Brien, J & F 98.18 1,835.14 1,736.96 347.39 289 Odysseus Farms 152.92 848.01 695.09 139.02 150 Odysseus Farms Prtnrshp 146.70 2,383.19 2,236.49 447.30 410 Oji Brothers Farm Inc 614.85 10,779.85 10,165.00 2,033.00 1,860 

Oji, M/et al 458.22 8,377.44 7,919.22 1,583.84 1,310 Pelger MWC 640.23 12,218.15 11,577.92 2,315.58 1,750 

Penner, H & A 8.05 104.62 96.57 19.31 16 

Pires, L & B 92.11 2,108.45 2,016.34 403.27 76 Pleasant Grv-Vrna MWC 768.42 16,286.54 15,518.12 3,103.62 2,142 

Princeton-Codora-Glenn ID 5,952.12 99,643.50 93,691.38 18,738.28 13,646 

Provident ID 1,489.43 32,272.07 30,782.64 6,156.53 4,027 

Quad-H-Ranches Inc 170.11 1,595.18 1,425.07 285.01 310 

* Rauf, A & T (Forster, J & R Trust) 4,431.14 281.47 4,149.67 829.93 710 

Recl Dist # 108 28,485 

* Recl Dist #1000 (Amen, H/et al) 701.60 48.46 653.14 130.63 150 

Recl Dist #1004 5,087.21 100,913.04 95,825.83 19,165.17 13,971 Reische, L 56.23 1,623.59 1,567.36 313.47 240 Reynen, J/et al 544.61 14,071.93 13,527.32 2,705.46 1,882 

Richter, H Jr/et al 324.46 5,946.86 5,622.40 1,124.48 828 River Garden Farms Co 152.64 3,039.52 2,886.88 577.38 500 Riverby Limited 8.39 193.28 184.89 36.98 30 

Roberts Ditch Irr Co 87.48 2,002.04 1,914.56 382.91 253 

* Rubio, E & E (Elliott, M/Hradecky, D) 30.15 1.22 28.93 5.79 4 

Schreiner, J & C 8.48 85.37 76.89 15.38 20 

* Seaver, C (Seaver, H/et al) 15.48 410.84 395.36 79.07 195 

Siddiqui, J & A 72.13 1,327.84 1,255.71 251.14 199 Spence, R 33.66 661.89 628.23 125.65 100 

Steidlmayer, F/et al 91.60 2,264.81 2,173.21 434.64 525 

Sutter MWC 94,242 

* Sycamore Family Trust (Davis, O/et al) 70,089.07 3,632.02 66,457.05 13,291.41 9,743 

Tarke, J/et al 532.57 5,769.42 5,236.85 1,047.37 1,000 Tisdale Irr & Drain Co 880.71 13,597.75 12,717.04 2,543.41 1,990 

Wakida, M & H 80.85 1,232.42 1,151.57 230.31 308 Wallace Construction Inc 372.09 6,393.70 6,021.61 1,204.32 871 

Wells, J 113.23 1,978.94 1,865.71 373.14 294 

* Wirth, M (Davis, M) 25.31 237.87 212.56 42.51 255 

* Wisler, J (Cribari, E & E) 11.25 128.31 117.06 23.41 20 

Young, R/et al 2.52 23.56 21.04 4.21 6 

Total Sacramento River - Willows 745,076.16 42,630.76 702,445.40 140,489.08 348,444 

2/13/2006
IRR 2006 Sch A-2Ab F.Z08.XLS

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

Note: PFR credit does not include an adjustment for past interest charges.

2006 

Projected 

CFO Adjustment PFR Credit Net Annual Cost Deliveries Contr

Facility/Contractor (Sch. A-8) (SSan Felipe Unit

San Benito County WD 25,856 Santa Clara Valley WD 10,979.95 113,852.77 102,872.82 20,574.56 13,196 

Total San Felipe Unit 113,852.77 10,979.95 102,872.82 20,574.56 39,052 

San Luis Canal - Fresno

Westlands WD - SLC 1/ 17,233.60 4,500.75 12,732.85 2,546.57 753,634 

San Luis Canal - Tracy

Pacheco WD - SLC 6,750 Panoche WD - SLC 50,207 San Luis WD - SLC 74,461 

Total San Luis Canal - Tracy 0.00 0.00 0.00 0.00 131,418 

Tehama-Colusa Canal

4-M WD 666.51 17,287.52 16,621.01 3,324.20 2,237 

Colusa County WD 16,325.05 361,386.31 345,061.26 69,012.25 39,570 Cortina WD 325.41 9,529.16 9,203.75 1,840.75 925 Davis WD - TCC 894.21 25,296.61 24,402.40 4,880.48 2,006 

Dunnigan WD 3,146.41 86,388.51 83,242.10 16,648.42 14,072 

Glenn Valley WD 198.07 6,769.92 6,571.85 1,314.37 1,119 Glide WD 3,015.42 64,949.88 61,934.46 12,386.89 7,875 

Holthouse WD 436.19 12,782.98 12,346.79 2,469.36 1,838 

Kanawha WD 9,778.95 233,707.07 223,928.12 44,785.62 33,735 Kirkwood WD 178.96 5,030.32 4,851.36 970.27 852 La Grande WD 1,512.01 37,137.32 35,625.31 7,125.06 5,400 

Myers-Marsh MWC 69.73 1,722.82 1,653.09 330.62 191 Orland-Artois WD 15,011.71 375,772.22 360,760.51 72,152.10 39,750 Westside WD 10,370.19 260,816.54 250,446.35 50,089.27 48,072 

Total Tehama-Colusa Canal 1,498,577.18 61,928.82 1,436,648.36 287,329.67 197,643 

Total Permanent Contractors 3,945,658.78 452,399.43 3,493,259.35 698,651.87 3,088,929 Foresthill WD 6/ 377.90 - 377.90 75.58

San Juan WD 7/ 20,803.79 962.61 19,841.18Sub-Total 3,966,840.47 453,362.04 3,513,478.43 698,727.45 3,088,929 Other 149,064.00 578,025.27 428,961.27 85,792.25

Grand Total 4,544,865.74 602,426.04 3,942,439.70 784,519.70 3,088,929 

2/13/2006
IRR 2006 Sch A-2Ab F.Z08.XLS 

CENTRAL VALLEY PROJECT

CFO ADJUSTMENT DEFERRED AND ASSOCIATED CONTRACTORS PFR ADJUSTMENT

IRRIGATION CONTRACTORS

2006 IRRIGATION WATER RATES

FOOTNOTES:

1/ Contractor's CFO adjustment has been transferred to Westlands WD. Contract was assigned to Westlands WD - SLCF effective 5/27/2005.2/ Contractor name changed from Hughes, M & M.3/ CFO adjustment for Fresno ID Class 1 has been combined with Class 2. Contractor is no longer a Class 1 contractor.4/ Contractor name changed from Sartain MWC.5/ Contractor name changed from Collier, T/et al.6/ Contractor is no longer included under the permanent contractors. The contractor's share of CFO adjustment is included in water marketing beginning

with the fiscal year 2004 accounting (2004 - $151.16, 2005 through 2007 - $75.58 annually).

7/ Contractor is no longer included under the permanent contractors. The contractor's share of CFO adjustment has been reduced from

capital repayment on Sch A-6A.Contractor Name Changes and/or assumptions:See Schedule A-14, page 25 for pending name changes and/or assumptions.

2/13/2006