IRR 2010 Sch A-2Bb F.Z12.XLS

12/17/2009

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Conveyance Pumping San 

Jones Pumping Plant Dos Direct Luis Other 

Storage Conveyance Corning FK/Madera Others O'Neill Amigos Total Pumping Drain Costs 

Facility/Contractor (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) Black Butte D & R

4-E WD 2.99 - - - - - - - - - 0.23 

Stony Creek WD 2.99 - - - - - - - - - 0.23 

 Total Black Butte D & R 

Buchanan Unit

Chowchilla WD - BU 2.99 - - - - - - - - - 0.23 

Clear Creek Unit

Clear Creek CSD 2.99 3.03 - - - - - - - - 0.23 

Colusa Basin Drain

Colusa Drain MWC 2.99 - - - - - - - - - 0.23 

Corning Canal

Corning WD 2.99 3.03 2.39 - - - - 2.39 4.06 - 0.23 Proberta WD 2.99 3.03 2.39 - - - - 2.39 1.23 - 0.23 Thomes Creek WD 2.99 3.03 2.39 - - - - 2.39 - - 0.23 

 Total Corning Canal 

Cow Creek Unit

Bella Vista WD 2.99 3.03 - - - - - - 2.59 - 0.23 

Cross Valley Canal 2/

County of Fresno 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

County of Tulare 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

Hills Valley ID 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

Kern-Tulare ID 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

Lower Tule River ID - CVC 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

Pixley ID 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

Rag Gulch WD 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

Tri-Valley ID 2.99 - - - - - 0.40 0.40 0.86 - 0.23 

 Total Cross Valley Canal 
IRR 2010 Sch A-2Bb F.Z12.XLS 

12/17/2009 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Conveyance Pumping San 

Jones Pumping Plant Dos Direct Luis Other 

Storage Conveyance Corning FK/Madera Others O'Neill Amigos Total Pumping Drain Costs 

Facility/Contractor (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) Delta-Mendota Canal

Banta-Carbona ID 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Byron Bethany ID 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Del Puerto WD 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Eagle Field WD 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Mercy Springs WD 5/ 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Oro Loma WD 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Pacheco WD - DMC 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Panoche WD - DMC 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Patterson WD 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 San Luis WD - DMC 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 West Side ID 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 West Stanislaus ID 2.99 3.03 - - 0.91 - - 0.91 - - 0.23  Total Delta-Mendota Canal 

Delta-Mendota Pool

Coelho Trust 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Fresno Slough WD 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 James ID 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Laguna WD 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Recl Dist #1606 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Tranquillity ID 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Tranquillity PUD 2.99 3.03 - - 0.91 - - 0.91 - - 0.23 Westlands WD - DMP 2.99 3.03 - - 0.91 - - 0.91 - - 0.23  Total Delta-Mendota Pool 

Folsom D & R

Placer County WA - - - - - - - - - - 0.23 

Friant Dam - Class 2

Gravelly Ford WD - - - - - - - - - - 0.23 
IRR 2010 Sch A-2Bb F.Z12.XLS

12/17/2009

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Conveyance Pumping San 

Jones Pumping Plant Dos Direct Luis Other 

Storage Conveyance Corning FK/Madera Others O'Neill Amigos Total Pumping Drain Costs 

Facility/Contractor (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) Friant-Kern Canal - Class 1

Arvin-Edison WSD 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Delano-Earlimart ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Exeter ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Garfield WD 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

International WD 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Ivanhoe ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Lewis Creek WD 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Lindmore ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Lindsay-Strathmore ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Lower Tule River ID - FKC 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Orange Cove ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Porterville ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Saucelito ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Shafter-Wasco ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

So San Joaquin MUD 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Stone Corral ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 Tea Pot Dome WD 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 Terra Bella ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 Tulare ID 2.99 3.03 - 0.92 - - - 0.92 - - 0.23  Total Friant-Kern Canal - Class 1 

Friant-Kern Canal - Class 2

Arvin-Edison WSD - 3.03 - - - - - - - - 0.23 

Delano-Earlimart ID - 3.03 - - - - - - - - 0.23 

Exeter ID - 3.03 - - - - - - - - 0.23 

Fresno ID - 3.03 - - - - - - - - 0.23 

Ivanhoe ID - 3.03 - - - - - - - - 0.23 

Lindmore ID - 3.03 - - - - - - - - 0.23 

Lower Tule River ID - FKC - 3.03 - - - - - - - - 0.23 

Porterville ID - 3.03 - - - - - - - - 0.23 

Saucelito ID - 3.03 - - - - - - - - 0.23 

Shafter-Wasco ID - 3.03 - - - - - - - - 0.23 

So San Joaquin MUD - 3.03 - - - - - - - - 0.23 

Tulare ID - 3.03 - - - - - - - - 0.23 

 Total Friant Kern Canal - Class 2 

Hidden Unit

Madera ID - HU 2.99 - - - - - - - - - 0.23 
IRR 2010 Sch A-2Bb F.Z12.XLS 

12/17/2009 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Conveyance Pumping San 

Jones Pumping Plant Dos Direct Luis Other 

Storage Conveyance Corning FK/Madera Others O'Neill Amigos Total Pumping Drain Costs 

Facility/Contractor (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) Madera Canal - Class 1

Chowchilla WD - MC 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

Madera ID - MC 2.99 3.03 - 0.92 - - - 0.92 - - 0.23 

 Total Madera Canal - Class 1 

Madera Canal - Class 2

Chowchilla WD - MC - 3.03 - - - - - - - - 0.23 

Madera ID - MC - 3.03 - - - - - - - - 0.23 

 Total Madera Canal - Class 2 

New Melones D & R

Central San Joaquin WCD 2.99 - - - - - - - 0.23 

Sacramento River - Shasta

Anderson-Cottonwood ID 2.99 - - - - - - - - - 0.23 

Daniell, H & B 2.99 - - - - - - - - - 0.23 

Driscoll Strawberry 2.99 - - - - - - - - - 0.23 

Gjermann, H 2.99 - - - - - - - - - 0.23 

Leviathan Inc 2.99 - - - - - - - - - 0.23 

Redding Rancheria 2.99 - - - - - - - - - 0.23 

 Total Sacramento River - Shasta 

Sacramento River - Willows

Alexander, T & K 2.99 - - - - - - - - - 0.23 Anderson, A/et al 2.99 - - - - - - - - - 0.23 Anderson, R & J 2.99 - - - - - - - - - 0.23 Andreotti, A/et al 2.99 - - - - - - - - - 0.23 

Baber, J/et al 2.99 - - - - - - - - - 0.23 

Beckley, R & O 2.99 - - - - - - - - - 0.23 

* Butler, L & M 2.99 - - - - - - - - - 0.23 

Butte Creek Farms Inc 2.99 - - - - - - - - - 0.23 

* Byrd, A & Osborne, J. 2.99 - - - - - - - - - 0.23 

Cachil Dehe Band of Wintun 2.99 - - - - - - - - - 0.23 

Carter MWC 2.99 - - - - - - - - - 0.23 

Churkin, M Jr & C 2.99 - - - - - - - - - 0.23 

Conaway Consv Grp 2.99 - - - - - - - - - 0.23 

County of Sacramento 2.99 - - - - - - - - - 0.23 Cummings, W 2.99 - - - - - - - - - 0.23 Dennis Wilson Farms 2.99 - - - - - - - - - 0.23 Driver, Gary/et al 2.99 - - - - - - - - - 0.23 Driver, J & C Trustees 2.99 - - - - - - - - - 0.23 Driver, Gregory 2.99 - - - - - - - - - 0.23 Driver, W/et al 2.99 - - - - - - - - - 0.23 

* Dyer, J & J 2.99 - - - - - - - - - 0.23 
IRR 2010 Sch A-2Bb F.Z12.XLS

12/17/2009

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Conveyance Pumping San 

Jones Pumping Plant Dos Direct Luis Other 

Facility/Contractor Storage Conveyance Corning FK/Madera Others O'Neill Amigos Total Pumping Drain Costs 

Sacramento River - Willows (continued) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) 

Eastside MWC 2.99 - - - - - - - - - 0.23 

Ehrke, A & B 2.99 - - - - - - - - - 0.23 

E L H Sutter Properties 2.99 - - - - - - - - - 0.23 

Feather WD 2.99 - - - - - - - - - 0.23 

Fedora, S/Taylor, W 2.99 - - - - - - - - - 0.23 

Furlan, E & S 2.99 - - - - - - - - - 0.23 

Gillaspy, W 2.99 - - - - - - - - - 0.23 

Giovannetti, B & M 2.99 - - - - - - - - - 0.23 

Giusti, R & S 2.99 - - - - - - - - - 0.23 

Glenn-Colusa ID 2.99 - - - - - - - - - 0.23 

Green Valley Corp 2.99 - - - - - - - - - 0.23 

Griffin, J/Prater 2.99 - - - - - - - - - 0.23 

Hale, J/Marks, A 2.99 - - - - - - - - - 0.23 

* Hatfield, R & B 2.99 - - - - - - - - - 0.23 

Heidrick, J Family Trust 2.99 - - - - - - - - - 0.23 

Heidrick, M 2.99 - - - - - - - - - 0.23 

Hiatt, T 2.99 - - - - - - - - - 0.23 

* Hiatt, T/Illerich, P 2.99 - - - - - - - - - 0.23 

Howald Farms Inc 2.99 - - - - - - - - - 0.23 

Jaeger, W & P 2.99 - - - - - - - - - 0.23 

Jansen, P & S 2.99 - - - - - - - - - 0.23 Kary, C 2.99 - - - - - - - - - 0.23 King, Ben 2.99 - - - - - - - - - 0.23 King, L 2.99 - - - - - - - - - 0.23 KLSY, LLC 2.99 - - - - - - - - - 0.23 

* Knights Landing Invertors 2.99 - - - - - - - - - 0.23 * Lauppe, B & K 2.99 - - - - - - - - - 0.23 * Lauppe, B & K (1364X ATP) 2.99 - - - - - - - - - 0.23 

Leiser, D 2.99 - - - - - - - - - 0.23 Lockett, W & J 2.99 - - - - - - - - - 0.23 

Lomo CS & Micheli J 2.99 - - - - - - - - - 0.23 Lonon, M 2.99 - - - - - - - - - 0.23 M C M Properties 2.99 - - - - - - - - - 0.23 Maxwell ID 2.99 - - - - - - - - - 0.23 Mehrhof & Montgomery 2.99 - - - - - - - - - 0.23 Meridian Farms WC 2.99 - - - - - - - - - 0.23 Micke, D & N 2.99 - - - - - - - - - 0.23 Morehead, J/et ux 2.99 - - - - - - - - - 0.23 
IRR 2010 Sch A-2Bb F.Z12.XLS 

12/17/2009 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Conveyance Pumping San 

Jones Pumping Plant Dos Direct Luis Other 

Facility/Contractor Storage Conveyance Corning FK/Madera Others O'Neill Amigos Total Pumping Drain Costs 

Sacramento River - Willows (continued) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) 

Munson, J & D 2.99 - - - - - - - - - 0.23 

Natomas Basin Conserv 2.99 - - - - - - - - - 0.23 

Natomas Central MWC 2.99 - - - - - - - - - 0.23 

Nelson, T & H 2.99 - - - - - - - - - 0.23 

Nene Ranch, LLC 2.99 - - - - - - - - - 0.23 

O'Brien, J & F 2.99 - - - - - - - - - 0.23 

Odysseus Farms Prtnrshp 2.99 - - - - - - - - - 0.23 

Oji Brothers Farm Inc. 2.99 - - - - - - - - - 0.23 

Oji, M/et al 2.99 - - - - - - - - - 0.23 

Otterson, M 2.99 - - - - - - - - - 0.23 

Pacific Realty Inc 2.99 - - - - - - - - - 0.23 

Pelger MWC 2.99 - - - - - - - - - 0.23 

Penner, R & L 2.99 - - - - - - - - - 0.23 

Pleasant Grv-Vrna MWC 2.99 - - - - - - - - - 0.23 

Princeton-Codora-Glenn ID 2.99 - - - - - - - - - 0.23 

Provident ID 2.99 - - - - - - - - - 0.23 

Quad-H-Ranches Inc 2.99 - - - - - - - - - 0.23 

Rauf, A & T 2.99 - - - - - - - - - 0.23 

Recl Dist # 108 2.99 - - - - - - - - - 0.23 

Recl Dist#1000 2.99 - - - - - - - - - 0.23 

Recl Dist #1004 2.99 - - - - - - - - - 0.23 

Reische, E 2.99 - - - - - - - - - 0.23 Reische, L 2.99 - - - - - - - - - 0.23 Reynen, J/et al 2.99 - - - - - - - - - 0.23 Richter, H Jr/et al 2.99 - - - - - - - - - 0.23 River Garden Farms Co 2.99 - - - - - - - - - 0.23 Riverby Limited 2.99 - - - - - - - - - 0.23 Roberts Ditch Irr Co 2.99 - - - - - - - - - 0.23 Rubio, E & E 2.99 - - - - - - - - - 0.23 Schreiner, J & C 2.99 - - - - - - - - - 0.23 Seaver, C 2.99 - - - - - - - - - 0.23 

Sutter MWC 2.99 - - - - - - - - - 0.23 Sycamore Family Trust 2.99 - - - - - - - - - 0.23 Tarke, J/et al 2.99 - - - - - - - - - 0.23 Tisdale Irr & Drain Co 2.99 - - - - - - - - - 0.23 Wakida, T 2.99 - - - - - - - - - 0.23 Wallace, K Trust 2.99 - - - - - - - - - 0.23 Wisler, J 2.99 - - - - - - - - - 0.23 Young, R/et al 2.99 - - - - - - - - - 0.23  Total Sacramento River - Willows 
IRR 2010 Sch A-2Bb F.Z12.XLS

12/17/2009

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Conveyance Pumping San 

Jones Pumping Plant Dos Direct Luis Other 

Storage Conveyance Corning FK/Madera Others O'Neill Amigos Total Pumping Drain Costs 

Facility/Contractor (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) (Sch. A-4) San Felipe Unit

San Benito County WD 2.52 3.03 - - 0.91 0.41 - 1.33 1.72 - 0.23 Santa Clara Valley WD 2.52 3.03 - - 0.91 0.41 - 1.33 1.89 - 0.23  Total San Felipe Unit 

San Luis Canal - Fresno

Westlands WD - SLC 2.99 3.03 - - 0.91 0.41 0.68 2.01 1.44 1.13 0.23 Westlands WD - SLC (DD #2) 2.99 3.03 - - 0.91 0.41 0.68 2.01 1.44 1.13 0.23  Total San Luis Canal 

San Luis Canal - Tracy

Pacheco WD - SLC 2.99 3.03 - - 0.91 0.41 0.68 2.01 - - 0.23 Panoche WD - SLC 2.99 3.03 - - 0.91 0.41 0.68 2.01 0.01 1.13 0.23 San Luis WD - SLC 2.99 3.03 - - 0.91 0.41 0.61 1/ 1.94 3.49 1.13 0.23  Total San Luis Canal -Tracy 

Tehama-Colusa Canal

4-M WD 2.99 3.03 - - - - - - - - 0.23 

Colusa County WD 2.99 3.03 - - - - - - 6.24 - 0.23 

Cortina WD 2.99 3.03 - - - - - - 2.51 - 0.23 

Davis WD - TCC 2.99 3.03 - - - - - - 1.30 - 0.23 

Dunnigan WD 2.99 3.03 - - - - - - 2.77 - 0.23 

Glenn Valley WD 2.99 3.03 - - - - - - - - 0.23 

Glide WD 2.99 3.03 - - - - - - - - 0.23 

Holthouse WD 2.99 3.03 - - - - - - - - 0.23 

Kanawha WD 2.99 3.03 - - - - - - 1.81 - 0.23 

Kirkwood WD 2.99 3.03 - - - - - - - - 0.23 

La Grande WD 2.99 3.03 - - - - - - - - 0.23 

Myers-Marsh MWC 2.99 3.03 - - - - - - - - 0.23 

Orland-Artois WD 2.99 3.03 - - - - - - 3.65 - 0.23 Westside WD 2.99 3.03 - - - - - - 3.44 - 0.23  Total Tehama-Colusa Canal 

Assignments of Historical Costs 4/ 

 Grand Total 
IRR 2010 Sch A-2Bb F.Z12.XLS 

12/17/2009 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL ALLOCATION BY CONTRACTOR

2010 IRRIGATION WATER RATES

Footnotes:1/ San Luis Water District - San Luis Canal's Conveyance Pumping share of Dos Amigos:

2,976,255 Dos Amigos PP San Luis WD deliveries (Schedule A-7)

0.68 times: Dos Amigos PP Conveyance Pumping rate (Capital and PUE) (Schedule A-4)

2,027,089 Subtotal3,343,438 divided by: Historical & Projected Deliveries for San Luis WD (Schedule A-7)

0.61 San Luis Water District - San Luis Canal's Conveyance Pumping share of Dos Amigos

2/ Cross Valley Canal contract water can be pumped and delivered through the State and/or Federal side of joint-use facilities. For the 2008 long-term contractor water rate

calculations, these contractors will not be allocated Conveyance and Conveyance Pumping costs. Direct Pumping costs will be limited to Project Use Energy only for Dos Amigos& State Delta (Banks) Pumping Plants. If special circumstances arise that water is pumped through Federal facilities, a "Special Rate" will be developed for additional service components.

3/ Reconciliation of Allocated Capital Cost (Page 7 of 8) to Total Capital Cost at 09/30/2008 (Schedule A-4)

$1,140,790,364 Allocated Capital Cost (Page 7 of 8) 

$1,140,790,364 Total Capital Cost at 09/30/2008 (Schedule A-4)

($0) 

T

Convey. Other 

4/ Assignments of Historical Capital Costs Storage Conveyance Pumping Total Costs 

Banta-Carbona ID to City of Tracy (M&I) 2.99 3.03 0.91 0.91 0.23 Broadview WD to Westlands WD - SLC 2.99 3.03 0.91 0.91 0.23 Centinella WD to Westlands WD - SLC 2.99 3.03 0.91 0.91 0.23 Mercy Springs WD to Westlands WD - SLC 2.99 3.03 0.91 0.91 0.23 Mercy Springs WD to Westlands WD - SLC (DD #2) 2.99 3.03 0.91 0.91 0.23 Mercy Springs WD to Santa Clara Valley WD 2.99 3.03 0.91 0.91 0.23 West Side ID to City of Tracy (M&I) 2.99 3.03 0.91 0.91 0.23 Widren WD to Westlands WD - SLC 2.99 3.03 0.91 0.91 0.23  Total Assignments of Historical Capital Costs 

5/ Westlands WD (DD#2) assignment of 4,198 AF from Mercy Springs WD has been separated from Westland WD - SLC per the Fresno Area Office.* Contractor Name Changes and/or assumptions:

See Schedule A-14, page 25 for contract splits.