IRR 2006 Sch A-1 F.Z08.XLS

03/10/2006

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 

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

Black Butte D & R

4-E WD 18.16 1/ 12.80 18.16 

Stony Creek WD 14.72 5/ 12.80 23.24 

Buchanan Unit

Chowchilla WD - BU 16.28 1/ 12.80 16.28 

Clear Creek Unit

Clear Creek CSD 14.61 1/, 5/ 12.80 25.49 

Colusa Basin Drain

Colusa Drain MWC 20.91 1/ 12.80 20.91 

Corning Canal

Corning WD 18.44 1/, 5/ 16.12 51.13 

Proberta WD 16.08 1/, 5/ 13.93 32.92 Thomes Creek WD 14.96 1/, 5/ 12.80 35.82 

Cow Creek Unit

Bella Vista WD 20.84 1/, 5/ 19.35 35.90 

Cross Valley Canal

County of Fresno 30.46 1/, 3/ 17.43 30.46 

County of Tulare 36.42 1/, 3/ 17.43 36.42 Hills Valley ID 26.14 1/, 3/ 17.43 26.14 Kern-Tulare ID 26.95 1/, 3/ 17.43 26.95 Lower Tule River ID - CVC 25.16 1/, 3/ 17.43 25.16 Pixley ID 26.34 1/, 3/ 17.43 26.34 Rag Gulch WD 27.05 1/, 3/ 17.43 27.05 Tri-Valley ID 26.50 1/, 3/ 17.43 26.50 
IRR 2006 Sch A-1 F.Z08.XLS 

03/10/2006 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 

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

Delta-Mendota Canal

Banta-Carbona ID 25.75 1/ 12.80 25.75 

Broadview WD 25.84 1/, 3/ 12.80 25.84 

* Byron Bethany ID (Plain View WD) 27.13 1/ 12.80 27.13 

Centinella WD 7/

Del Puerto WD 24.64 1/ 12.80 24.64 

Eagle Field WD 24.18 1/ 12.80 24.18 Mercy Springs WD 23.54 1/ 12.80 23.54 Oro Loma WD 23.90 1/ 12.80 23.90 Pacheco WD - DMC 53.72 1/ 12.80 53.72 

Panoche WD - DMC 41.81 2/ 12.80 41.81 Patterson WD 25.81 1/ 12.80 25.81 

San Luis WD - DMC 29.30 1/ 12.80 29.30 West Side ID 24.73 1/ 12.80 24.73 West Stanislaus ID 24.68 1/ 12.80 24.68 Widren WD 7/

Delta-Mendota Pool Coelho Trust 39.15 1/ 12.80 39.15 

Fresno Slough WD 25.97 1/ 12.80 25.97 James ID 27.18 1/ 12.80 27.18 Laguna WD 21.26 1/ 12.80 21.26 Recl Dist #1606 29.98 1/ 12.80 29.98 Tranquillity ID 25.50 1/ 12.80 25.50 Tranquillity PUD 62.92 1/ 12.80 62.92 

Westlands WD - DMP 28.42 1/ 12.80 28.42 

Folsom D & R

Placer County WA 7.15 1/ 6.09 7.15 

Friant Dam - Class 2

Gravelly Ford WD 6.08 1/ 6.09 6.08 
IRR 2006 Sch A-1 F.Z08.XLS

03/10/2006

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 

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

Friant-Kern Canal - Class 1

Arvin-Edison WSD 23.34 1/ 12.80 23.34 

Delano-Earlimart ID 23.85 1/ 12.80 23.85 Exeter ID 23.28 1/ 12.80 23.28 Garfield WD 28.21 1/ 12.80 28.21 International WD 25.20 1/ 12.80 25.20 Ivanhoe ID 23.40 1/ 12.80 23.40 Lewis Creek WD 29.79 1/ 12.80 29.79 Lindmore ID 23.33 1/ 12.80 23.33 Lindsay-Strathmore ID 23.91 1/ 12.80 23.91 Lower Tule River ID - FKC 23.68 1/ 12.80 23.68 Orange Cove ID 23.90 1/ 12.80 23.90 Porterville ID 23.90 1/ 12.80 23.90 Saucelito ID 23.82 1/ 12.80 23.82 Shafter-Wasco ID 25.60 1/ 12.80 25.60 So San Joaquin MUD 23.99 1/ 12.80 23.99 Stone Corral ID 23.53 1/ 12.80 23.53 Tea Pot Dome WD 23.66 1/ 12.80 23.66 Terra Bella ID 23.26 1/ 12.80 23.26 Tulare ID 25.15 1/ 12.80 25.15 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 12.14 1/ 6.09 12.14 

Delano-Earlimart ID 12.45 1/ 6.09 12.45 Exeter ID 11.87 1/ 6.09 11.87 Fresno ID 13.56 1/ 6.09 13.56 Ivanhoe ID 12.01 1/ 6.09 12.01 Lindmore ID 11.93 1/ 6.09 11.93 Lower Tule River ID - FKC 11.67 1/ 6.09 11.67 Porterville ID 12.67 1/ 6.09 12.67 Saucelito ID 11.84 1/ 6.09 11.84 Shafter-Wasco ID 11.98 1/ 6.09 11.98 So San Joaquin MUD 11.95 1/ 6.09 11.95 Tulare ID 11.99 1/ 6.09 11.99 

Hidden Unit

Madera ID - HU 17.47 1/ 12.80 17.47 
IRR 2006 Sch A-1 F.Z08.XLS 

03/10/2006 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 

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

Madera Canal - Class 1

Chowchilla WD - MC 24.47 1/ 12.80 24.47 

Madera ID - MC 24.53 1/ 12.80 24.53 

Madera Canal - Class 2

Chowchilla WD - MC 12.67 1/ 6.09 12.67 

Madera ID - MC 12.77 1/ 6.09 12.77 

New Melones D & R

Central San Joaquin WCD 13.14 1/, 5/ 12.80 18.45 

Sacramento River - Shasta

Anderson-Cottonwood ID 52.88 1/ 12.80 52.88 

BOR 15.79 1/ 12.80 15.79 Daniell, H & B 24.50 1/ 12.80 24.50 Driscoll Strawberry 20.32 1/ 12.80 20.32 

Gjermann, H 22.56 1/ 12.80 22.56 

* Redding Rancheria (High-Low Nursery) 23.15 1/ 12.80 23.15 

Leviathan Inc 28.28 1/ 12.80 28.28 

Sacramento River - Willows

Alexander, T & K 17.86 1/ 12.80 17.86 

* Anderson, A/et al (Westfall, R Jr/et al) 17.63 1/ 12.80 17.63 

Anderson, R & J 19.86 1/ 12.80 19.86 Andreotti, A/et al 26.89 1/ 12.80 26.89 

 Baber, J/et al 25.67 1/ 12.80 25.67 

Beckley, R & O 20.87 1/ 12.80 20.87 Butler, L & M 18.69 1/ 12.80 18.69 

* Butte Creek Farms Inc (incls Mayfair Farms) 17.77 1/ 12.80 17.77 * Cachil Dehe Ban of Wintun (Lee Farms) 17.15 1/ 12.80 17.15 

Carter MWC 20.32 1/ 12.80 20.32 

* Chen, Y (Sekhon A & D) 17.62 1/ 12.80 17.62 

 Churkin, M Jr & C 18.17 1/ 12.80 18.17 

Conaway Consv Grp 26.03 1/ 12.80 26.03 

 County of Sacramento 22.54 1/ 12.80 22.54 

* Cummings, W (Verona Farming Prtnrshp) 17.64 1/ 12.80 17.64 * Dennis Wilson Farms (Wakida, M) 20.82 1/ 12.80 20.82 

Driver, Gary/et al 16.78 1/ 12.80 16.78 

 Driver, J & C Trustees 18.34 1/ 12.80 18.34 
IRR 2006 Sch A-1 F.Z08.XLS

03/10/2006

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 

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

Driver, W/et al & G 16.29 1/ 12.80 16.29 

* Eastside MWC (A & F Boeger Corp) 24.25 1/ 12.80 24.25 

Ehrke, A & B 19.05 1/ 12.80 19.05 Feather WD 22.34 1/, 3/ 12.80 22.34 Fedora, S/Taylor, W 19.88 1/ 12.80 19.88 

* Freeman, V (Freeman, F & V) 2.00 12.80 17.02 

Furlan Jnt Vntr 12.80 1/ 12.80 19.04 

Furlan, E & S 2.00 12.80 18.91 

* Gillaspy, W (Gillaspy, F) 19.12 1/ 12.80 19.12 

Giovannetti, B & M 17.56 1/ 12.80 17.56 Giusti, R & S 19.11 1/ 12.80 19.11 Glenn-Colusa ID 18.80 1/ 12.80 18.80 

* Green Valley Corp (Cannell, F & Stegeman Station) 23.46 1/ 12.80 23.46 * Griffin, J/Prater (Griffin, J) 25.41 1/ 12.80 25.41 

Hale, J/Marks, A 24.77 1/ 12.80 24.77 

* Heidrick, M (Heidrick, E & M) 17.16 1/ 12.80 17.16 * Heidrick, J Family Trust (Heidrick, E) 16.01 1/ 12.80 16.01 * Hershey Land Co (Hershey, F/Estate of) 2.00 12.80 27.90 

* Hiatt, T (Hiatt, G/et al) 21.99 1/ 12.80 21.99 

Hollins, M 25.10 1/ 12.80 25.10 Howald Farms Inc 19.77 1/ 12.80 19.77 Jaeger, W & P 20.48 1/ 12.80 20.48 

* Jansen, P & S (Ritchey, E & A) 19.48 1/ 12.80 19.48 

 Kary, C 18.59 1/ 12.80 18.59 

* King, Ben (Dommer, E) 18.80 1/ 12.80 18.80 * King, L (King, B) 20.42 1/ 12.80 20.42 * KLSY, LLC (Mirbach-Harff, A) 2.00 12.80 15.96 

Lauppe, B & K 16.91 1/ 12.80 16.91 

Leiser, D 22.29 1/ 12.80 22.29 Lockett, W & J 18.49 1/ 12.80 18.49 Locvich, P & R 2.00 12.80 23.71 Lomo CS & Micheli, J 19.60 1/ 12.80 19.60 Lonon, M 12.80 6/ 12.80 18.61 M & T Inc 26.54 1/ 12.80 26.54 M C M Properties 27.52 1/ 12.80 27.52 Maxwell ID 30.33 1/ 12.80 30.33 

McLane, R & N 2.00 12.80 25.15 

* Mehrhof & Montgomery (Swinford Tract Irr Co) 30.07 1/ 12.80 30.07 

Meridian Farms WC 22.58 1/ 12.80 22.58 Micke, D & N 15.79 1/ 12.80 15.79 

 Morehead, J/et ux 16.19 1/ 12.80 16.19 

Munson, J & D 19.58 1/ 12.80 19.58 
IRR 2006 Sch A-1 F.Z08.XLS 

03/10/2006 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 

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

* Natomas Basin Conserv (E L H Sutter Prop./Lauppe assig) 18.46 1/ 12.80 18.46 

Natomas Central MWC 18.85 1/ 12.80 18.85 

 Nelson, T & H 19.13 1/ 12.80 19.13 

O'Brien, J & F 20.03 1/ 12.80 20.03 

 Odysseus Farms 2.00 12.80 21.17 

Odysseus Farms Prtnrshp 18.03 1/ 12.80 18.03 

Oji Brothers Farm Inc 20.28 1/ 12.80 20.28 Oji, M/et al 20.29 1/ 12.80 20.29 Pelger MWC 19.81 1/ 12.80 19.81 

* Penner, R & L (Penner H & A) 22.02 1/ 12.80 22.02 

Pires, L & B 2.00 12.80 38.57 

Pleasant Grv-Vrna MWC 25.61 1/ 12.80 25.61 

Princeton-Codora-Glenn ID 20.68 1/ 12.80 20.68 Provident ID 20.30 1/ 12.80 20.30 Quad-H-Ranches Inc 17.81 1/ 12.80 17.81 

* Rauf, A & T (Forster, R Trust & J) 19.59 1/ 12.80 19.59 

Recl Dist # 108 18.71 1/ 12.80 18.71 

* Recl Dist#1000 (Amen, H/et al) 15.57 1/ 12.80 15.57 

Recl Dist #1004 20.86 1/ 12.80 20.86 Reische, L 20.25 1/ 12.80 20.25 Reynen, J/et al 29.88 1/ 12.80 29.88 

Richter, H Jr/et al 18.83 1/ 12.80 18.83 

River Garden Farms Co 20.79 1/ 12.80 20.79 Riverby Limited 18.24 1/ 12.80 18.24 

 Roberts Ditch Irr Co 26.12 1/ 12.80 26.12 

* Rubio, E & E (Elliott, M/Hradecky, D) 21.48 1/ 12.80 21.48 

Schreiner, J & C 17.45 1/ 12.80 17.45 Seaver, C (Seaver, H/et al) 19.00 1/ 12.80 19.00 Siddiqui, J & A 21.14 1/ 12.80 21.14 Spence, R 2.00 12.80 29.49 

Steidlmayer, F/et al 2.00 12.80 18.42 Sutter MWC 17.40 1/ 12.80 17.40 

* Sycamore Family Trust (Davis, O/et al) 20.88 1/ 12.80 20.88 * Tarke, S (Tarke, J/et al) 27.42 1/ 12.80 27.42 

Tisdale Irr & Drain Co 24.15 1/ 12.80 24.15 

* Waikida, T (Wakida, M & H) 22.06 1/ 12.80 22.06 * Wallace, J Trust (Wallace Construction Inc) 29.41 1/ 12.80 29.41 

Wells, J 21.56 1/ 12.80 21.56 

* Wirth, M (Davis, M) 16.38 1/ 12.80 16.38 * Wisler, J (Cribari, E & E) 18.01 1/ 12.80 18.01 

Young, R/et al 25.87 1/ 12.80 25.87 
IRR 2006 Sch A-1 F.Z08.XLS

03/10/2006

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 

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

San Felipe Unit

San Benito County WD 30.93 2/ 22.03 30.93 

Santa Clara Valley WD 32.51 2/ 23.43 33.56 

San Luis Canal - Fresno

Westlands WD - SLC 34.07 4/ 16.55 34.07 

San Luis Canal - Tracy

Pacheco WD - SLC 19.15 1/ 12.80 19.15 

Panoche WD - SLC 24.76 1/ 12.81 24.76 San Luis WD - SLC 8.00 16.56 39.59 

Tehama-Colusa Canal

4-M WD 14.83 1/, 5/ 12.80 29.49 

Colusa County WD 18.66 1/, 5/ 16.92 40.89 Cortina WD 17.71 1/, 5/ 12.80 33.93 Davis WD - TCC 21.95 1/, 5/ 12.80 39.90 Dunnigan WD 14.71 1/, 5/ 12.95 27.23 Glenn Valley WD 18.15 1/, 5/ 12.80 29.18 Glide WD 14.37 1/, 5/ 12.80 21.53 Holthouse WD 14.74 1/, 5/ 12.80 24.20 Kanawha WD 14.64 1/, 5/ 13.31 25.91 Kirkwood WD 16.58 1/, 5/ 12.80 31.14 La Grande WD 16.13 1/, 5/ 12.80 25.12 Myers-Marsh MWC 22.32 1/, 5/ 12.80 32.16 Orland-Artois WD 15.94 1/, 5/ 14.12 28.68 Westside WD 15.99 1/, 5/ 13.31 28.31 

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 60.20 Santa Clara Valley WD 49.90 

CVPIA CHARGES (effective Oct. 1, 2005 - Sept. 30, 2006):

Restoration Fund 8.24Friant Surcharge 7.00
IRR 2006 Sch A-1 F.Z08.XLS 

03/10/2006 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2006 IRRIGATION WATER RATES

FOOTNOTES

1/ Adjusted annually to cost of service rate.

2/ Adjusted every five years to the cost of service rate.

3/ Interim Renewal Contractor.

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

5/ These applicable contractors have a payment capacity limited to an amount sufficient to cover the applicable annual O&M costs, CFO/PFR adjustment

(see Sch A-2A, footnote 6) and O&M deficits (non-interest and interest bearing). Source: Ability to Pay Study, filename: AIDIRRIG2.xls, 9/23/2004.

6/ Contractors are subject to paying the O&M rate either through a contract assignment or becoming subject to the discretionary provisions of the RRA.7/ Contractor removed due to full assignment of water to Westlands WD.

8/ 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 ofthe CVP to deliver water and historical data. Full cost rates will be adjusted accordingly next year.

* Contractor Name Changes and/or assumptions:

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

Sources:

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