IRR 2005 Sch A-01A F.Z07.XLS

2/3/2005

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3

Black Butte D & R

4-E WD 17.52 2/ 12.54 17.52 25

Stony Creek WD 14.36 8/ 12.54 17.50 22

Buchanan Unit

Chowchilla WD - BU 16.28 2/ 12.54 16.28 22

Clear Creek Unit

Clear Creek CSD 14.42 2/, 4/, 8/ 12.54 23.87 32

Colusa Basin Drain

Colusa Drain MWC 16.14 2/ 12.54 16.14 23

Contra Costa Canal

Contra Costa WD 18.56 2/ 17.28 18.56 47

Corning Canal

Corning WD 17.46 2/, 4/, 8/ 15.16 32.81 63

Proberta WD 15.77 2/, 4/, 8/ 13.62 29.39 40Thomes Creek WD 14.64 2/, 4/, 8/ 12.54 25.52 36

Cow Creek Unit

Bella Vista WD 20.82 2/, 4/, 8/ 19.21 31.03 56

Cross Valley Canal

County of Fresno 24.24 2/, 4/ 15.87 24.24 33

County of Tulare 26.75 2/, 4/ 15.87 26.75 36Hills Valley ID 22.53 2/, 4/ 15.87 22.53 28Kern-Tulare ID 21.30 2/, 4/ 15.87 21.30 29Lower Tule River ID - CVC 21.28 2/, 4/ 15.87 21.28 29Pixley ID 21.39 2/, 4/ 15.87 21.39 29Rag Gulch WD 21.30 2/, 4/ 15.87 21.30 29Tri-Valley ID 21.49 2/, 4/ 15.87 21.49 27
IRR 2005 Sch A-01A F.Z07.XLS 

2/3/2005 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3

Delta-Mendota Canal

Banta-Carbona ID 22.75 2/, 4/ 12.54 22.75 36

Broadview WD 23.52 2/, 4/ 12.54 23.52 36Centinella WD 11/

Del Puerto WD 22.81 2/, 4/ 12.54 22.81 34

Eagle Field WD 23.18 2/, 4/ 12.54 23.18 35Mercy Springs WD 22.13 2/, 4/ 12.54 22.13 34Oro Loma WD 22.73 2/, 4/ 12.54 22.73 35Pacheco WD - DMC 27.47 2/ 12.54 27.47 36Panoche WD - DMC 21.40 3/ 12.54 23.41 34Patterson WD 24.59 2/, 4/ 12.54 24.59 39Plain View WD 24.46 2/, 4/ 12.54 24.46 36San Luis WD - DMC 22.91 5/ 12.54 22.91 34West Side ID 22.86 2/, 4/ 12.54 22.86 35West Stanislaus ID 22.94 2/, 4/ 12.54 22.94 34Widren WD 26.01 2/, 4/ 12.54 26.01 40

Delta-Mendota Pool

 Coelho Trust 34.50 2/ 12.54 34.50 40

Fresno Slough WD 3.50 12.54 25.19 35James ID 3.50 12.54 25.06 37Laguna WD 20.54 2/, 4/ 12.54 20.54 33Recl Dist #1606 3.50 12.54 24.00 40Tranquillity ID 3.50 12.54 23.72 35

Tranquillity PUD 3.50 12.54 38.92 41Westlands WD - DMP 19.06 2/ 12.54 19.06 43

Folsom D & R

Placer County WA 7.74 2/ 6.61 7.74 8

Friant Dam - Class 2

Gravelly Ford WD 6.57 2/ 6.61 6.57 7
IRR 2005 Sch A-01A F.Z07.XLS

2/3/2005

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3

Friant-Kern Canal - Class 1

Arvin-Edison WSD 22.45 2/ 12.54 22.45 34

Delano-Earlimart ID 21.44 2/ 12.54 21.44 33Exeter ID 21.43 2/ 12.54 21.43 33Fresno ID 1/ 1/ 1/ 

Garfield WD 25.23 2/ 12.54 25.23 39

International WD 22.71 2/ 12.54 22.71 34Ivanhoe ID 21.54 2/ 12.54 21.54 33Lewis Creek WD 29.91 2/, 4/ 12.54 29.91 93Lindmore ID 21.45 2/ 12.54 21.45 32Lindsay-Strathmore ID 21.94 2/ 12.54 21.94 32Lower Tule River ID - FKC 21.54 2/ 12.54 21.54 34Orange Cove ID 21.58 2/ 12.54 21.58 32Porterville ID 22.23 2/ 12.54 22.23 33Saucelito ID 21.69 2/ 12.54 21.69 33Shafter-Wasco ID 22.79 2/ 12.54 22.79 33So San Joaquin MUD 22.00 2/ 12.54 22.00 33Stone Corral ID 21.50 2/ 12.54 21.50 35Tea Pot Dome WD 21.92 2/ 12.54 21.92 33Terra Bella ID 21.74 2/ 12.54 21.74 32Tulare ID 21.24 2/ 12.54 21.24 34

Friant-Kern Canal - Class 2

Arvin-Edison WSD 10.62 2/ 6.61 10.62 16

Delano-Earlimart ID 10.70 2/ 6.61 10.70 15Exeter ID 10.37 2/ 6.61 10.37 15Fresno ID 13.14 2/ 6.61 13.14 18Ivanhoe ID 10.61 2/ 6.61 10.61 15Lindmore ID 10.67 2/ 6.61 10.67 15Lower Tule River ID - FKC 10.54 2/ 6.61 10.54 15Porterville ID 11.05 2/ 6.61 11.05 15Saucelito ID 10.57 2/ 6.61 10.57 15Shafter-Wasco ID 10.92 2/ 6.61 10.92 15So San Joaquin MUD 10.84 2/ 6.61 10.84 15Tulare ID 10.42 2/ 6.61 10.42 16

Hidden Unit

Madera ID - HU 16.60 2/ 12.54 16.60 23
IRR 2005 Sch A-01A F.Z07.XLS 

2/3/2005 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3

Madera Canal - Class 1

Chowchilla WD - MC 22.12 2/ 12.54 22.12 34

Madera ID - MC 22.13 2/ 12.54 22.13 35

Madera Canal - Class 2

Chowchilla WD - MC 10.87 2/ 6.61 10.87 16

Madera ID - MC 10.92 2/ 6.61 10.92 17

New Melones D & R

Central San Joaquin WCD 12.80 2/, 8/ 12.54 15.43 23

Sacramento River - Shasta

Anderson-Cottonwood ID 2.00 12.54 24.91 26

Daniell, H & B 2.00 12.54 24.66 27Driscoll Strawberry 2.00 12.54 20.42 25Gjermann, H 2.00 12.54 20.60 27High-Low Nursery 2.00 12.54 22.18 27Leviathan Inc 2.00 12.54 24.62 27

Sacramento River - Willows

* A & F Boeger Corp 12.54 9/ 12.54 21.41 25

Alexander, T & K 2.00 12.54 20.21 27

* Amen, H/et al 2.00 12.54 15.27 21

Anderson, R & J 2.00 12.54 18.76 22Andreotti, A/et al 2.00 12.54 22.96 25

 Baber, J/et al 2.00 12.54 21.63 25

Beckley, R & O 2.00 12.54 19.19 25Butler, L & M 2.00 12.54 18.08 23Butte Creek Farms Inc 2.00 12.54 17.64 23

* Cannell, F/et al 2.00 12.54 25.09 27

Carter MWC 2.00 12.54 18.73 23

 Churkin, M Jr & C 2.00 12.54 20.16 26

Conaway Consv Grp 2.00 12.54 21.52 25

 County of Sacramento 2.00 12.54 23.59 27

* Cribari, E & E 2.00 12.54 22.48 26* Davis, M 2.00 12.54 16.17 23* Davis, O/et al 2.00 12.54 19.04 23* Dommer, E 2.00 12.54 17.73 23
IRR 2005 Sch A-01A F.Z07.XLS

2/3/2005

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3

Driver, G/et al 2.00 12.54 19.14 23

* Driver, J & C Trustees 12.54 9/ 12.54 17.72 23

Driver, W/et al & G 15.97 2/ 12.54 15.97 21E L H Sutter/Lauppe, B & K 2.00 12.54 15.93 22

* E L H Sutter Properties 2.00 12.54 18.27 24

Ehrke, A & B 2.00 12.54 17.75 23

* Elliott, M/Hradecky, D 2.00 12.54 20.31 24

Feather WD 17.86 2/, 4/ 12.54 17.86 23

Fedora, S/Taylor, W 2.00 12.54 18.90 24

Forster, R Trust & J 18.41 2/ 12.54 18.41 22

Freeman, F & V 2.00 12.54 17.47 23Furlan Jnt Vntr (Byrd, Osborne) 12.54 9/ 12.54 17.34 21Furlan, E & S 2.00 12.54 18.33 24Gillaspy, F 2.00 12.54 18.22 24

Giovannetti, B & M 2.00 12.54 17.48 22Giusti, R & S 2.00 12.54 18.37 23Glenn-Colusa ID 2.00 12.54 17.16 21Griffin, J 2.00 12.54 21.69 25Hale, J/Marks, A 2.00 12.54 22.83 26Heidrick, E & M 16.23 2/ 12.54 16.23 21

Heidrick, J Family Trust 12.54 9/ 12.54 15.58 20

* Hershey, F/Estate of 2.00 12.54 23.10 27

* Hiatt, G/et al 2.00 12.54 18.10 26

Hollins, M 2.00 12.54 21.02 29Howald Farms Inc 2.00 12.54 18.76 23Jaeger, W & P 2.00 12.54 21.34 28

 Kary, C 2.00 12.54 17.75 24

* King, B 2.00 12.54 17.51 23

Lauppe, B & K 2.00 12.54 16.54 22Lee Farms 17.27 2/ 12.54 17.27 22

Leiser, D 2.00 12.54 19.73 25Lockett, W & J 12.54 9/ 12.54 16.14 21Locvich, P & R 2.00 12.54 20.86 29Lomo CS & Micheli, J 17.99 2/ 12.54 17.99 22Lonon, M 12.54 9/ 12.54 17.60 23M C M Properties 2.00 12.54 22.48 27

M & T Inc 2.00 12.54 21.58 26Maxwell ID 2.00 12.54 24.86 27

* Mayfair Farms Inc 2.00 12.54 17.80 20

McLane, R & N 2.00 12.54 26.10 28Meridian Farms WC 2.00 12.54 19.26 27Micke, D & N 2.00 12.54 15.21 21

 Mirbach-Harff, A 2.00 12.54 15.38 22

* Morehead, J/et ux 2.00 12.54 15.51 22

Munson, J & D 2.00 12.54 20.59 25Natomas Central MWC 2.00 12.54 17.11 21

 Nelson, T & H 2.00 12.54 18.41 24

O'Brien, J & F 12.54 9/ 12.54 18.41 23

 Odysseus Farms 2.00 12.54 18.95 18
IRR 2005 Sch A-01A F.Z07.XLS 

2/3/2005 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3

Odysseus Farms Prtnrshp 17.46 2/ 12.54 17.46 22

Oji Brothers Farm Inc 2.00 12.54 18.46 23

Oji, M/et al 12.54 9/ 12.54 18.45 23

Pelger MWC 2.00 12.54 18.26 22

* Penner, R & L 2.00 12.54 23.27 26

Pires, L & B 2.00 12.54 31.80 28Pleasant Grv-Vrna MWC 2.00 12.54 25.77 28Princeton-Codora-Glenn ID 2.00 12.54 18.36 22

Provident ID 2.00 12.54 18.58 23Quad-H-Ranches Inc 2.00 12.54 17.70 21Recl Dist # 108 2.00 12.54 17.10 21Recl Dist #1004 2.00 12.54 19.60 23Reische, L 2.00 12.54 22.27 27Reynen, J/et al 2.00 12.54 24.52 27Richter, H Jr/et al 2.00 12.54 17.93 23

* Ritchey, E & A 2.00 12.54 18.64 23

River Garden Farms Co 2.00 12.54 19.14 26Riverby Limited 2.00 12.54 18.12 23

 Roberts Ditch Irr Co 2.00 12.54 22.56 28

Schreiner, J & C 17.28 2/ 12.54 17.28 22

Seaver, H/et al 2.00 12.54 18.67 27Sekhon A & D 2.00 12.54 17.54 23Siddiqui, J & A 19.18 2/ 12.54 19.18 24Spence, R 2.00 12.54 24.20 26

* Stegeman Station Ranch Inc 2.00 12.54 18.03 24

Steidlmayer, F/et al 2.00 12.54 19.59 26Sutter MWC 2.00 12.54 16.99 21

* Swinford Tract Irr Co 2.00 12.54 25.82 28* Tarke, J/et al 2.00 12.54 23.11 27

Tisdale Irr & Drain Co 2.00 12.54 21.67 28Verona Farming Prtnrshp 2.00 12.54 16.45 21

* Wakida, M & H 2.00 12.54 19.06 24* Wakida/M & L Farms 2.00 12.54 20.22 24* Wallace Construction Inc 2.00 12.54 24.05 26

Wells, J 2.00 12.54 18.71 27Westfall, R Jr/et al 2.00 12.54 17.80 25Young, R/et al 2.00 12.54 22.30 25
IRR 2005 Sch A-01A F.Z07.XLS

2/3/2005

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

Irrigation Water Rate Per Acre-Foot

Contract Cost of 

Rate O&M Service 202(3) 

Facility/Contractor (Sch A-2A) (Sch A-2A) (Sch A-3

San Felipe Unit

San Benito County WD 24.30 3/ 21.31 29.00 45

Santa Clara Valley WD 28.06 3/ 22.44 32.51 48

San Luis Canal - Fresno

Westlands WD - SLC 31.63 6/ 15.85 31.63 55

San Luis Canal - Tracy

Pacheco WD - SLC 19.14 2/ 12.54 19.14 36

Panoche WD - SLC 26.12 2/ 12.56 26.12 37San Luis WD - SLC 8.00 16.88 37.13 54

Sly Park D & R

El Dorado ID 10/

Sugar Pine D&R

Foresthill PUD 10/

Tehama-Colusa Canal

4-M WD 14.20 2/, 4/, 8/ 12.54 20.66 34

Colusa County WD 19.11 2/, 4/, 8/ 16.61 32.41 80Cortina WD 16.63 2/, 4/, 8/ 12.54 26.96 44Davis WD - TCC 18.40 2/, 4/, 8/ 12.54 27.83 41Dunnigan WD 14.35 2/, 4/, 8/ 12.66 23.87 92Glenn Valley WD 17.02 2/, 4/, 8/ 13.55 23.54 35Glide WD 14.11 2/, 4/, 8/ 12.54 21.55 33Holthouse WD 14.45 2/, 4/, 8/ 12.54 21.50 34Kanawha WD 14.32 2/, 4/, 8/ 12.99 23.27 38Kirkwood WD 14.64 2/, 4/, 8/ 12.54 20.76 33La Grande WD 15.31 2/, 4/, 8/ 12.54 22.48 34Myers-Marsh MWC 20.42 2/, 4/, 8/ 12.54 28.19 37Orland-Artois WD 15.53 2/, 4/, 8/ 13.71 27.36 103Westside WD 15.05 2/, 4/, 8/ 12.78 25.03 45

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 48.10 179Santa Clara Valley WD 47.46 179

CVPIA CHARGES (effective Oct. 1, 2004 - Sept. 30, 2005):

Restoration Fund 7.93Friant Surcharge 7.00
IRR 2005 Sch A-01A F.Z07.XLS 

2/3/2005 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2005 IRRIGATION WATER RATES

FOOTNOTES

1/ Either no projected contract water deliveries for this year or for contract years covered by the repayment period.

2/ Adjusted annually to cost of service rate.3/ Adjusted every five years to the cost of service rate.

4/ Interim Renewal Contractor.

5/ Acre-feet delivered through new turnout will be at the annually adjusted cost of service rate.

6/ Area 2 rate is adjusted annually to cost of service rate; Area 1 rate is $8.00.7/ The District's contract rate is the greater of the O&M rate and the cost of service rate, which is consistent with the

irrigation ratesetting policy which provides for payment at a rate not less than the computed O&M rate. Majoincreases in full cost rates result from drastically reduced irrigation water supply arising from contract renewal.

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

(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.

9/ These contractors are subject to paying the O&M rate either through a contract assignment or becoming subject to the discretionary provisions of the RRA.10/ Contractors removed due to title transfers.11/ Contractor removed due to full assignment of water to Westlands WD, effective 11/9/2004.* Contractor Name Changes and/or assumptions:

See Schedule A-12A for pending name changes and/or assumptions.Morehead, J/et ux not previously included in the water rates.

Sources:

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