IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

Black Butte D & R

4-E WD $ 61.37 $ 61.37 $ 159.28 $ 200.05

Stony Creek WD 1/, 3/, 8/ $ 37.51 $ 54.30 $ 79.54 $ 95.08

Buchanan Unit

Chowchilla WD - BU $ 26.98 $ 26.98 $ 26.98 $ 26.98

Clear Creek Unit

Clear Creek CSD $ 75.56 $ 75.56 $ 108.52 $ 131.74

Colusa Basin Drain

Colusa Drain MWC $ 34.54 $ 34.54 $ 37.28 $ 40.52

Corning Canal

Corning WD 4/, 8/ $ 91.10 $ 91.10 $ 139.88 $ 172.73

Proberta WD 8/ $ 108.53 $ 108.53 $ 162.20 $ 202.39

Thomes Creek WD 8/ $ 115.96 $ 115.96 $ 149.75 $ 186.89

Cow Creek Unit

Bella Vista WD $ 93.69 $ 93.69 $ 135.40 $ 164.67

Schedule A-1

Page 1 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

Cross Valley Canal

County of Fresno $ 86.81 $ 86.81 $ 103.99 $ 123.80

County of Tulare $ 93.04 $ 93.04 $ 98.18 $ 116.16

Hills Valley ID $ 78.73 $ 78.73 $ 105.93 $ 126.35

Kern-Tulare ID $ 87.96 $ 87.96 $ 108.57 $ 129.83

Lower Tule River ID - CVC $ 88.31 $ 88.31 $ 109.14 $ 130.57

Pixley ID $ 92.22 $ 92.22 $ 112.57 $ 135.09

Tri-Valley ID $ 76.32 $ 76.32 $ 99.81 $ 118.30

Delta-Mendota Canal

Banta-Carbona ID $ 63.46 $ 63.46 $ 106.11 $ 131.02

Byron Bethany ID $ 99.14 $ 99.14 $ 139.79 $ 175.30

Del Puerto WD $ 72.03 $ 72.03 $ 106.72 $ 131.82

Eagle Field WD $ 64.15 $ 64.15 $ 101.30 $ 124.70

Mercy Springs WD $ 59.06 $ 59.06 $ 93.03 $ 113.83

Oro Loma WD $ 109.27 $ 109.27 $ 166.28 $ 210.13

Pacheco WD - DMC $ 232.88 $ 232.88 $ 248.32 $ 317.99

Panoche WD - DMC $ 70.11 $ 70.11 $ 130.08 $ 162.53

Patterson WD $ 62.66 $ 62.66 $ 95.49 $ 117.05

San Luis WD - DMC $ 112.21 $ 112.21 $ 151.25 $ 190.38

West Side ID $ 78.26 $ 78.26 $ 108.09 $ 133.62

West Stanislaus ID $ 150.17 $ 150.17 $ 184.52 $ 233.87

Delta-Mendota Pool

Coelho Trust $ 93.85 $ 93.85 $ 135.36 $ 169.48

Fresno Slough WD $ 38.33 $ 38.33 $ 95.95 $ 117.66

James ID $ 64.31 $ 64.31 $ 95.68 $ 117.31

Laguna WD $ 80.25 $ 80.25 $ 146.21 $ 183.75

Recl Dist #1606 $ 106.94 $ 106.94 $ 137.95 $ 172.88

Schedule A-1

Page 2 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

Tranquillity ID $ 87.83 $ 87.83 $ 115.40 $ 143.24

Tranquillity PUD $ 140.20 $ 140.20 $ 143.95 $ 180.78

Westlands WD 6/ $ 28.13 $ 28.13 $ 136.94 $ 171.55

Friant Dam - Class 2

Gravelly Ford WD $ 5.97 $ 5.97 $ 5.97 $ 5.97

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ 23.98 $ 23.98 $ 23.98 $ 23.98

Delano-Earlimart ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Exeter ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Garfield WD $ 23.98 $ 23.98 $ 23.98 $ 23.98

Hills Valley ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

International WD $ 55.17 $ 55.17 $ 79.51 $ 96.99

Ivanhoe ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Kaweah Delta WCD $ 23.98 $ 23.98 $ 23.98 $ 23.98

Lewis Creek WD $ 23.98 $ 23.98 $ 23.98 $ 23.98

Lindmore ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Lindsay-Strathmore ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Lower Tule River ID - FKC $ 23.98 $ 23.98 $ 23.98 $ 23.98

Orange Cove ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Porterville ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Saucelito ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Shafter-Wasco ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

So San Joaquin MUD $ 23.98 $ 23.98 $ 23.98 $ 23.98

Stone Corral ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Tea Pot Dome WD $ 24.03 $ 24.03 $ 24.03 $ 24.03

Terra Bella ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Tri-Valley ID $ 23.98 $ 23.98 $ 23.98 $ 23.98

Tulare ID $ 24.79 $ 24.79 $ 24.79 $ 24.79

Schedule A-1

Page 3 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

Friant-Kern Canal - Class 2

Arvin-Edison WSD $ 5.97 $ 5.97 $ 5.97 $ 5.97

Delano-Earlimart ID $ 5.97 $ 5.97 $ 5.97 $ 5.97

Exeter ID $ 6.06 $ 6.06 $ 6.06 $ 6.06

Fresno ID $ 6.17 $ 6.17 $ 6.17 $ 6.17

Ivanhoe ID $ 5.97 $ 5.97 $ 5.97 $ 5.97

Kaweah Delta WCD $ 6.55 $ 6.55 $ 6.55 $ 6.55

Kern-Tulare WD $ 5.97 $ 5.97 $ 5.97 $ 5.97

Lindmore ID $ 5.97 $ 5.97 $ 5.97 $ 5.97

Lower Tule River ID - FKC $ 5.97 $ 5.97 $ 5.97 $ 5.97

Porterville ID $ 6.15 $ 6.15 $ 6.15 $ 6.15

Saucelito ID $ 6.21 $ 6.21 $ 6.21 $ 6.21

Shafter-Wasco ID $ 5.97 $ 5.97 $ 5.97 $ 5.97

So San Joaquin MUD $ 5.97 $ 5.97 $ 5.97 $ 5.97

Tulare ID $ 5.98 $ 5.98 $ 5.98 $ 5.98

Hidden Unit

Madera ID - HU $ 27.22 $ 27.22 $ 27.22 $ 27.22

Madera Canal - Class 1

Chowchilla WD - MC $ 23.98 $ 23.98 $ 23.98 $ 23.98

Madera ID - MC $ 23.98 $ 23.98 $ 23.98 $ 23.98

Madera Canal - Class 2

Chowchilla WD - MC $ 6.00 $ 6.00 $ 6.00 $ 6.00

Madera ID - MC $ 5.97 $ 5.97 $ 5.97 $ 5.97

Schedule A-1

Page 4 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

New Melones D & R

Central San Joaquin WCD $ 47.89 $ 47.89 $ 57.00 $ 60.84

Stockton-East WD $ 30.17 $ 30.17 $ 36.51 $ 39.51

Sacramento River - Shasta

Anderson-Cottonwood ID $ 47.41 $ 47.41 $ 57.46 $ 67.05

Daniell, H & B $ 82.03 $ 82.03 $ 90.38 $ 102.14

Driscoll Strawberry $ 634.23 $ 634.23 $ 774.53 $ 1,007.51

Gjermann, H $ 46.59 $ 46.59 $ 49.34 $ 56.38

Leviathan Inc 1/, 3/, 9/ $ 36.41 $ 44.88 $ 55.79 $ 61.89

Redding Rancheria $ 77.16 $ 77.16 $ 77.16 $ 82.50

Sacramento River - Willows

Anderson, A/et al $ 41.81 $ 41.81 $ 43.97 $ 48.19

Anderson, R & J $ 45.34 $ 45.34 $ 49.10 $ 56.06

Andreotti, A/et al 4/, 8/ $ 43.30 $ 43.30 $ 47.78 $ 54.33

* B & D Family Partnership $ 36.72 $ 36.72 $ 41.04 $ 45.46

Baber, J/et al $ 50.07 $ 50.07 $ 50.07 $ 53.46

Butler, Diane (2365L) $ 47.68 $ 47.68 $ 52.89 $ 57.43

Butte Creek Farms Inc $ 38.96 $ 38.96 $ 40.91 $ 45.29

Byrd, A & Osborne, J. $ 41.43 $ 41.43 $ 47.42 $ 53.85

Cachil Dehe Band of Wintun $ 35.24 $ 35.24 $ 41.40 $ 45.94

Canal Farms $ 39.76 $ 39.76 $ 43.72 $ 48.99

Carter MWC $ 48.65 $ 48.65 $ 50.77 $ 56.13

Charter, Mary $ 45.39 $ 45.39 $ 48.11 $ 51.97

Churkin, M Jr & C $ 30.36 $ 30.36 $ 38.82 $ 42.55

Conaway Consv Grp $ 56.48 $ 56.48 $ 56.48 $ 61.75

County of Sacramento $ 72.28 $ 72.28 $ 77.13 $ 87.13

Cummings, W $ 36.06 $ 36.06 $ 41.19 $ 45.67

Driver, Gary/et al $ 33.86 $ 33.86 $ 54.31 $ 62.91

Driver, J & C Trustees $ 34.50 $ 34.50 $ 46.85 $ 53.11

Schedule A-1

Page 5 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

Driver, Gregory $ 37.89 $ 37.89 $ 49.51 $ 56.60

Driver, W/et al $ 37.67 $ 37.67 $ 49.23 $ 56.24

Dyer, J & Wing, J $ 42.06 $ 42.06 $ 44.18 $ 47.16

Eastside MWC $ 39.59 $ 39.59 $ 44.14 $ 49.54

Ehrke, A & B $ 38.71 $ 38.71 $ 42.05 $ 46.80

Empire Group, LLC $ 216.44 $ 216.44 $ 237.95 $ 304.37

Feather WD $ 50.33 $ 50.33 $ 69.09 $ 82.34

Fedora, S/Taylor, W $ 85.36 $ 85.36 $ 87.24 $ 102.96

Gillaspy, W $ 44.57 $ 44.57 $ 46.37 $ 50.22

Giovannetti, B & M $ 36.27 $ 36.27 $ 42.71 $ 47.67

Giusti, R & S $ 42.58 $ 42.58 $ 45.20 $ 50.94

Glenn-Colusa ID $ 40.24 $ 40.24 $ 45.70 $ 51.59

Green Valley Corp $ 49.85 $ 49.85 $ 51.16 $ 58.77

Griffin, J/Prater $ 57.03 $ 57.03 $ 60.80 $ 67.17

Hale, J/Marks, A $ 67.25 $ 67.25 $ 68.14 $ 78.97

Hatfield, R & B $ 36.74 $ 36.74 $ 41.34 $ 45.86

* Heidrick & McGinnis Properties $ 34.68 $ 34.68 $ 35.11 $ 37.67

Heidrick, M $ 35.85 $ 35.85 $ 49.54 $ 56.64

Howald Farms Inc 1/, 3/, 9/ $ 37.62 $ 49.24 $ 56.58 $ 62.54

Jaeger, W & P 4/ $ 57.62 $ 57.62 $ 57.62 $ 64.08

Jansen, P & S $ 38.85 $ 38.85 $ 39.45 $ 43.38

Kary, C $ 58.66 $ 58.66 $ 62.84 $ 72.96

King, Ben $ 68.94 $ 68.94 $ 68.94 $ 78.40

King, L $ 83.22 $ 83.22 $ 83.22 $ 97.09

KLSY, LLC $ 33.14 $ 33.14 $ 36.43 $ 39.40

Knights Landing Investors $ 40.46 $ 40.46 $ 48.46 $ 55.22

* Knights Landing Properties $ 35.78 $ 35.78 $ 44.01 $ 49.37

* Lauppe, Joan Johnson, & Warren Lauppe $ 69.60 $ 69.60 $ 81.41 $ 98.47

Lauppe, B ET UX $ 41.73 $ 41.73 $ 45.63 $ 50.16

Lauppe, B & K $ 44.03 $ 44.03 $ 47.51 $ 51.82

Leonard, James $ 59.86 $ 59.86 $ 73.29 $ 87.87

Schedule A-1

Page 6 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

Lockett, W & J $ 35.35 $ 35.35 $ 41.04 $ 45.46

Lomo CS & Micheli, J $ 37.38 $ 37.38 $ 47.20 $ 53.57

Lonon, M $ 45.33 $ 45.33 $ 45.89 $ 49.67

M C M Properties $ 54.59 $ 54.59 $ 54.59 $ 59.17

Maxwell ID 1/, 3/, 8/ $ 26.98 $ 41.87 $ 46.52 $ 52.68

McClatchy Partners $ 35.62 $ 35.62 $ 44.80 $ 50.42

Meridian Farms WC 1/, 3/, 9/ $ 27.48 $ 38.43 $ 46.75 $ 52.82

Micke, D & N $ 33.63 $ 33.63 $ 44.92 $ 50.47

Morehead, J/et ux 2/ $ 29.69 $ 29.69 $ 37.45 $ 40.75

Munson, J & D $ 40.87 $ 40.87 $ 43.64 $ 48.88

Natomas Basin Conserv $ 46.32 $ 46.32 $ 52.05 $ 59.76

Natomas Central MWC 1/, 3/ $ 26.98 $ 36.13 $ 43.70 $ 48.97

Nelson, T & H $ 46.48 $ 46.48 $ 47.02 $ 50.97

O'Brien, J & F $ 36.29 $ 36.29 $ 44.79 $ 50.40

Odysseus Farms Prtnrshp $ 37.55 $ 37.55 $ 44.31 $ 49.77

Oji Brothers Farm Inc $ 46.02 $ 46.02 $ 48.70 $ 54.46

Oji, M/et al $ 39.70 $ 39.70 $ 51.95 $ 59.81

Pacific Realty Inc $ 35.58 $ 35.58 $ 42.08 $ 46.83

Pelger MWC 1/, 3/ $ 28.05 $ 36.72 $ 45.13 $ 50.50

Pelger Road 1700, LLC $ 46.49 $ 46.49 $ 46.49 $ 51.39

Penner, R & L $ 66.94 $ 66.94 $ 75.02 $ 84.42

Pleasant Grv-Vrna MWC $ 40.12 $ 40.12 $ 43.18 $ 48.27

Princeton-Codora-Glenn ID 8/ $ 41.33 $ 41.33 $ 45.58 $ 51.43

Provident ID 1/. 3/ $ 26.98 $ 39.97 $ 49.17 $ 56.15

Quad-H-Ranches Inc 1/, 3/, 9/ $ 34.92 $ 47.78 $ 56.04 $ 62.69

Recl Dist # 108 $ 39.63 $ 39.63 $ 45.90 $ 51.85

Recl Dist #1000 $ 36.67 $ 36.67 $ 50.07 $ 57.16

Recl Dist #1004 $ 41.81 $ 41.81 $ 46.84 $ 53.09

Reische, E $ 64.36 $ 64.36 $ 65.80 $ 78.02

Reische, L $ 74.96 $ 74.96 $ 78.30 $ 94.45

Schedule A-1

Page 7 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

Richter, H Jr/et al 1/, 3/, 9/ $ 29.70 $ 38.90 $ 47.46 $ 53.05

River Garden Farms Co $ 44.23 $ 44.23 $ 48.55 $ 55.34

Roberts Ditch Irr Co $ 42.50 $ 42.50 $ 44.67 $ 50.24

Rubio, E & E $ 48.85 $ 48.85 $ 49.75 $ 55.07

Saeed, F $ 40.67 $ 40.67 $ 51.19 $ 58.82

Seaver, C $ 43.20 $ 43.20 $ 43.20 $ 45.95

Sutter MWC 1/, 3/ $ 26.98 $ 43.02 $ 54.24 $ 62.83

Swenson Farms $ 35.73 $ 35.73 $ 38.10 $ 41.60

* Sycamore Mutual Water Company $ 37.96 $ 37.96 $ 44.67 $ 50.24

T & P Farms, LLC $ 41.71 $ 41.71 $ 49.95 $ 57.18

Tarke, S $ 53.00 $ 53.00 $ 56.57 $ 63.29

Tisdale Irr & Drain Co 1/, 3/, 9/ $ 31.14 $ 41.33 $ 50.26 $ 56.29

Van Ruiten Brothers 1415L 1/, 3/, 9/ $ 32.55 $ 46.59 $ 65.62 $ 76.03

Van Ruiten Brothers 520XL 1/, 3/, 9/ $ 35.86 $ 40.35 $ 44.44 $ 47.14

Van Ruiten Brothers 0880S 1/, 3/, 9/ $ 29.83 $ 45.70 $ 54.20 $ 61.87

Van Ruiten Brothers 880XR 1/, 3/, 9/ $ 26.98 $ 38.19 $ 45.40 $ 51.20

Wallace, J & J $ 75.28 $ 75.28 $ 75.28 $ 85.63

Wallace, K Trust $ 48.39 $ 48.39 $ 50.89 $ 55.12

Wisler, J $ 46.30 $ 46.30 $ 56.25 $ 65.45

Yockey, W $ 47.56 $ 47.56 $ 47.56 $ 50.34

Young, R/et al $ 38.62 $ 38.62 $ 44.02 $ 49.39

San Felipe Unit

San Benito County WD 5/ $ 16.22 $ 3.26 $ 52.76 $ 52.76 $ 85.67 $ 105.22

Santa Clara Valley WD 5/ $ 18.81 $ 3.78 $ 52.29 $ 52.29 $ 76.63 $ 93.49

Schedule A-1

Page 8 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G

Facility/Contractor

 Ref

Project Use 

Energy 5/ 

Direct 

Pumping

<Sch A-2A>

Project Use

 Energy 5/ 

Other PUE

 Remittance

 <Sch A-2A>

Contract Rate

Cost of 

Service

Water Rate

<Sch A-2A>

Full 

Cost 

Water Rates 

202(3)

 <Sch A-3A>

Full 

Cost 

Water Rates 

205(a)(3)

<Sch A-3B>

San Luis Canal - Fresno

Westlands WD - SLC 5/, 7/ $ 11.35 $ 2.28 $ 89.80 $ 89.80 $ 134.66 $ 169.27

Westlands WD - SLC (DD#2) 5/ $ 11.35 $ 2.28 $ 77.08 $ 77.08 $ 116.64 $ 145.59

San Luis Canal - Tracy

Pacheco WD - SLC $ 55.23 $ 55.23 $ 100.67 $ 123.86

Panoche WD - SLC $ 97.96 $ 97.96 $ 135.67 $ 169.88

San Luis WD - SLC 5/ $ 20.96 $ 4.21 $ 114.06 $ 114.06 $ 144.12 $ 182.32

Tehama-Colusa Canal

4-M WD $ 52.70 $ 52.70 $ 66.50 $ 78.94

Colusa County WD 5/ $ 14.19 $ 2.85 $ 54.50 $ 54.50 $ 117.25 $ 154.47

Cortina WD 8/ $ 55.73 $ 55.73 $ 85.29 $ 103.65

Davis WD - TCC $ 49.95 $ 49.95 $ 60.32 $ 70.81

Dunnigan WD 8/ $ 53.29 $ 53.29 $ 166.59 $ 173.10

Glenn Valley WD 8/ $ 47.54 $ 47.54 $ 53.57 $ 61.94

Glide WD 4/, 8/ $ 45.77 $ 45.77 $ 66.44 $ 78.86

Holthouse WD 1/, 3/, 8/ $ 26.98 $ 73.15 $ 111.23 $ 137.75

Kanawha WD 5/ 8/ $ 2.11 $ 0.42 $ 46.71 $ 46.71 $ 71.24 $ 85.31

Kirkwood WD 4/, 8/ $ 54.74 $ 54.74 $ 91.03 $ 108.69

La Grande WD 1/, 3/, 8/ $ 30.94 $ 52.54 $ 70.37 $ 82.79

Myers-Marsh MWC 8/ $ 61.49 $ 61.49 $ 94.98 $ 116.39

Orland-Artois WD 5/ 8/ $ 4.65 $ 0.94 $ 60.41 $ 60.41 $ 198.88 $ 218.96

Westside WD $ 56.67 $ 56.67 $ 77.25 $ 92.67

Schedule A-1

Page 9 of 10
IRR 2020 Sch A-1 F.Z22.XLSM

12/23/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION PROJECT USE ENERGY, CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2020 IRRIGATION WATER RATES

ASSESSMENTS AND CHARGES:

Partial Relief 

Restoration Rate

CVPIA (October 1, 2019 - September 30, 2020) Amt Due per A/F

Restoration Fund $ 10.91 CC: Corning WD $ 5.17

Friant Surcharge 10/ $ 7.00 SR: Andreotti, A/et al $ 3.84

TC: Glide WD $ 5.80

Assessment (March 1, 2019 - February 28, 2020) TC: 'Kirkwood WD $ 10.10

Trinity PUD Assessment $ 0.12

* Contractor Name Changes

 See Schedule A-13 page 36

Footnotes:

1/ Contractor's rate is adjusted to reflect full relief of construction as determined by Ability-to-Pay study.

2/ Contractors have partial relief of construction Charges pursuant to results of the Ability-to-Pay study.

3/ Contractors have full relief of Restoration Charges pursuant to results of the Ability-to-Pay study.

4/ Contractors have partial relief of Restoration Charges pursuant to results of the Ability-to-Pay study.

5/ Project Use Energy cost and Cost of Service Rate are paid in advance. Please see foreword for further details.

6/ The historical cost for construction is included in the San Luis Canal rate. If the contractor takes water, 

payment will be made at the San Luis Canal rate as identified on Schedule A-2A and trued-up.

7/ The historical cost from Delta-Mendota Pool is included in San Luis Canal. Reference footnote #6.

8/ Based on draft Ability to Pay study for the period October 1, 2018 through September 30, 2023.

9/ A Sacramento River Contractors Ability to Pay study expires on March 31, 2019. Until the new study is completed, Reclamation will charge for water and 

Restoration Fund charges based on the existing study. Once the new study is finalized, all applicable charges will be determined and communicated to contractors.

10/ As per letter signed 10/21/19, and Public Law 111-11; Title X, Water Marketing for the Friant Division is being reduced by $3.00 per Acre Foot, and the

Friant Surcharge will remain at $7.00 per Acre Foot.

Schedule A-1

Page 10 of 10