IRR 2004 Sch A-03B F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 Othe

1984 Rate Additions Total Rate Rate System System Cost

Facility/Contractor 3/ (Sch. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 2/ 

Black Butte D & R

4-E WD 10.23 2.56 12.79 13.42 0.Stony Creek WD 6.58 2.56 9.14 0.01 13.42 0.

Buchanan Unit

Chowchilla WD - BU 9.46 2.50 11.96 13.42 0.

Clear Creek Unit

Clear Creek CSD 20.89 4.76 25.65 13.42 0.

Colusa Basin Drain

Colusa Drain MWC 10.23 2.56 12.79 0.49 13.42 0.

Contra Costa Canal

Contra Costa WD 44.71 (9.01) 35.70 17.11 0.

Corning Canal

Corning WD 36.60 6.37 42.97 15.23 23.51 0.Proberta WD 26.38 4.75 31.13 0.11 14.23 0.Thomes Creek WD 23.06 5.79 28.85 0.09 13.42 0.

Cow Creek Unit

Bella Vista WD 30.30 4.10 34.40 0.03 17.77 18.62 0.

Cross Valley Canal 

County of Fresno 14.27 1.83 16.10 2.02 16.67 0.County of Tulare 13.89 1.83 15.72 3.92 16.67 0.Hills Valley ID 10.39 1.83 12.22 0.21 16.67 0.Kern-Tulare WD 14.21 1.83 16.04 16.67 0.Lower Tule River ID - CVC 14.21 1.83 16.04 16.67 0.Pixley ID 14.05 1.83 15.88 16.67 0.Rag Gulch WD 13.89 1.83 15.72 16.67 0.Tri-Valley ID 10.55 1.83 12.38 0.38 16.67 0.
IRR 2004 Sch A-03B F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 Othe

1984 Rate Additions Total Rate Rate System System Cost

Facility/Contractor 3/ (Sch. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 2/ 

Delta-Mendota Canal

Banta-Carbona ID 24.69 4.44 29.13 13.42 0.Broadview WD 24.53 4.44 28.97 13.42 0.Centinella WD 24.09 4.44 28.53 13.42 0.Del Puerto WD 24.40 4.44 28.84 13.42 0.Eagle Field WD 24.31 4.44 28.75 13.42 0.Mercy Springs WD 24.86 4.44 29.30 13.42 0.Oro Loma WD 24.37 4.44 28.81 13.42 0.Pacheco WD - DMC 27.68 4.44 32.12 13.42 0.Panoche WD - DMC 23.88 4.44 28.32 13.42 0.Patterson WD 24.53 4.44 28.97 4.53 13.42 0.Plain View WD 24.26 4.44 28.70 13.42 2.43 0.San Luis WD - DMC 24.37 4.44 28.81 13.42 0.West Side ID 23.50 4.44 27.94 13.42 0.West Stanislaus ID 24.58 4.44 29.02 13.42 0.Widren WD 24.53 4.44 28.97 4.08 13.42 0.

Delta-Mendota Pool

Coelho Trust 24.37 4.44 28.81 3.79 13.42 0.Fresno Slough WD 23.93 4.44 28.37 7.56 13.42 0.

* Hughes, M & M/ Tranquillity PUD 22.84 4.44 27.28 5.58 13.42 0.

James ID 24.26 4.44 28.70 2.11 13.42 0.Laguna WD 23.01 4.44 27.45 13.42 0.Recl Dist #1606 23.39 4.44 27.83 6.18 13.42 0.Tranquillity ID 25.18 4.44 29.62 0.08 13.42 0.Westlands WD - DMP 22.95 4.44 27.39 13.42 16.63 0.

Folsom D & R

Placer County WA 7.59 0.

Friant Dam - Class 2

Gravelly Ford WD 7.59 0.
IRR 2004 Sch A-03B F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 Othe

1984 Rate Additions Total Rate Rate System System Cost

Facility/Contractor 3/ (Sch. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 2/ 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 24.15 4.44 28.59 13.42 0.

Delano-Earlimart ID 22.14 4.44 26.58 13.42 0.Exeter ID 22.84 4.44 27.28 13.42 0.Fresno ID 1/ 1/ Garfield WD 22.14 4.44 26.58 6.63 13.42 0.International WD 22.84 4.44 27.28 13.42 0.Ivanhoe ID 22.57 4.44 27.01 13.42 0.Lewis Creek WD 23.06 4.44 27.50 7.10 13.42 57.85 0.Lindmore ID 21.86 4.44 26.30 13.42 0.Lindsay-Strathmore ID 21.38 4.44 25.82 13.42 0.Lower Tule River ID - FKC 23.61 4.44 28.05 13.42 0.Orange Cove ID 21.32 4.44 25.76 13.42 0.Porterville ID 23.01 4.44 27.45 13.42 0.Saucelito ID 22.90 4.44 27.34 13.42 0.Shafter-Wasco ID 22.52 4.44 26.96 13.42 0.So San Joaquin MUD 22.19 4.44 26.63 13.42 0.Stone Corral ID 21.05 4.44 25.49 13.42 8.01 0.Tea Pot Dome WD 22.41 4.44 26.85 13.42 9.94 0.Terra Bella ID 22.08 4.44 26.52 13.42 0.Tulare ID 23.71 4.44 28.15 13.42 0.

Friant-Kern Canal - Class 2

Arvin-Edison WSD 11.97 2.22 14.19 7.59 0.

Delano-Earlimart ID 9.95 2.22 12.17 7.59 0.Exeter ID 10.66 2.22 12.88 7.59 0.Fresno ID 10.99 2.22 13.21 0.22 7.59 0.Ivanhoe ID 10.39 2.22 12.61 7.59 0.Lindmore ID 9.68 2.22 11.90 7.59 0.Lower Tule River ID - FKC 10.77 2.22 12.99 7.59 0.Porterville ID 10.82 2.22 13.04 7.59 0.Saucelito ID 10.71 2.22 12.93 7.59 0.Shafter-Wasco ID 10.33 2.22 12.55 7.59 0.So San Joaquin MUD 10.01 2.22 12.23 7.59 0.Tulare ID 11.53 2.22 13.75 7.59 0.

Hidden Unit

Madera ID 9.57 2.56 12.13 13.42 2.69 0.
IRR 2004 Sch A-03B F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 Othe

1984 Rate Additions Total Rate Rate System System Cost

Facility/Contractor 3/ (Sch. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 2/ 

Madera Canal - Class 1

Chowchilla WD - MC 23.93 4.44 28.37 13.42 0.Madera ID - MC 23.39 4.44 27.83 13.42 2.69 0.

Madera Canal - Class 2

Chowchilla WD - MC 11.75 2.22 13.97 7.59 0.Madera ID - MC 11.20 2.22 13.42 7.59 2.69 0.

New Melones D & R

Central San Joaquin WCD 10.23 2.56 12.79 0.01 13.42 0.

Sacramento River - Shasta

Anderson-Cottonwood ID 8.54 2.56 11.10 3.37 13.42 0.

Daniell, H & B 7.78 2.56 10.34 1.84 13.42 0.Driscoll Strawberry 9.14 2.56 11.70 0.74 13.42 0.

Gjermann, H 7.34 2.56 9.90 4.94 13.42 0.High-Low Nursery 9.74 2.56 12.30 2.46 13.42 0.Leviathan Inc 9.25 2.56 11.81 3.08 13.42 0.

Sacramento River - Willows

A & F Boeger Corp 9.03 2.56 11.59 2.29 13.42 0.Alexander, T & K 10.17 2.56 12.73 0.05 13.42 0.Amen, H/et al 8.43 2.56 10.99 13.42 0.Anderson, R & J 7.45 2.56 10.01 0.04 13.42 0.Andreotti, A/et al 8.76 2.56 11.32 1.87 13.42 0.

Baber, J/et al 9.36 2.56 11.92 1.78 13.42 0.Beckley, R & O 8.16 2.56 10.72 3.27 13.42 0.Butler, L & M 8.87 2.56 11.43 0.98 13.42 0.Butte Creek Farms Inc 8.59 2.56 11.15 0.96 13.42 0.Cannell, F/et al 9.36 2.56 11.92 3.77 13.42 0.

* Carter MWC 7.13 2.56 9.69 0.65 13.42 0.

Churkin, M Jr & C 9.52 2.56 12.08 0.04 13.42 0.Conaway Consv Grp 8.70 2.56 11.26 3.50 13.42 0.County of Sacramento 8.54 2.56 11.10 1.15 13.42 0.Cribari, E & E 7.94 2.56 10.50 0.91 13.42 0.Davis, M 9.74 2.56 12.30 13.42 0.Davis, O/et al 9.03 2.56 11.59 0.37 13.42 0.Dommer, E 8.59 2.56 11.15 1.27 13.42 0.
IRR 2004 Sch A-03B F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 Othe

1984 Rate Additions Total Rate Rate System System Cost

Facility/Contractor 3/ (Sch. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 2/ 

Driver, G/et al 5.22 2.56 7.78 13.42 0.Driver, J & C Trustees 9.16 2.56 11.72 0.03 13.42 0.Driver,W/et al & G 8.16 2.56 10.72 13.42 0.E L H Sutter/Lauppe, B & K 9.79 2.56 12.35 0.04 13.42 0.E L H Sutter Properties 9.79 2.56 12.35 0.03 13.42 0.Ehrke, A & B 8.92 2.56 11.48 13.42 0.Elliott, M/Hradecky, D 9.08 2.56 11.64 13.42 0.Feather WD 9.14 2.56 11.70 13.42 0.Fedora, S/Taylor, W 9.52 2.56 12.08 1.36 13.42 0.Forster, J & R Trust 8.70 2.56 11.26 13.42 0.Freeman, F & V 8.70 2.56 11.26 0.20 13.42 0.Furlan Jnt Vntr (Byrd, Osborne) 9.08 2.56 11.64 13.42 0.Furlan, E & S 8.59 2.56 11.15 1.04 13.42 0.Gillaspy, F 9.57 2.56 12.13 13.42 0.Giovannetti, B & M 8.43 2.56 10.99 0.05 13.42 0.Giusti, R & S 8.48 2.56 11.04 0.73 13.42 0.Glenn-Colusa ID 8.38 2.56 10.94 4.08 13.42 0.Griffin, J 9.19 2.56 11.75 2.05 13.42 0.Hale, J/Marks, A 7.89 2.56 10.45 4.37 13.42 0.Heidrick, E & M 7.13 2.56 9.69 13.42 0.Heidrick, J Family Trust 7.13 2.56 9.69 13.42 0.Hershey, F/Estate of 9.41 2.56 11.97 3.20 13.42 0.

Hiatt, G/et al 8.81 2.56 11.37 4.28 13.42 0.Hollins, M 8.65 2.56 11.21 4.82 13.42 0.Howald Farms Inc 8.87 2.56 11.43 0.14 13.42 0.Jaeger, W & P 9.90 2.56 12.46 1.92 13.42 0.Kary, C 9.46 2.56 12.02 1.00 13.42 0.King, B 8.59 2.56 11.15 1.27 13.42 0.Lauppe, B & K 8.76 2.56 11.32 0.02 13.42 0.Lee Farms 8.16 2.56 10.72 13.42 0.Leiser, D 9.03 2.56 11.59 0.74 13.42 0.Lockett, W & J 9.05 2.56 11.60 13.42 0.Locvich, P & R 8.87 2.56 11.43 7.05 13.42 0.Lomo CS & Micheli, J 8.70 2.56 11.26 13.42 0.Lonon, M 9.95 2.56 12.51 0.05 13.42 0.M C M Properties 9.03 2.56 11.59 4.04 13.42 0.M & T Inc 9.63 2.56 12.19 1.83 13.42 0.Maxwell ID 9.46 2.56 12.02 2.96 13.42 0.Mayfair Farms Inc 4.24 2.56 6.80 0.04 13.42 0.McLane, R & N 8.00 2.56 10.56 1.75 13.42 0.Meridian Farms WC 8.81 2.56 11.37 3.44 13.42 0.Micke, D & N 7.78 2.56 10.34 0.03 13.42 0.Mirbach-Harff, A 9.41 2.56 11.97 13.42 0.Munson, J & D 8.54 2.56 11.10 0.47 13.42 0.Natomas Central MWC 8.38 2.56 10.94 13.42 0.Nelson, T & H 8.81 2.56 11.37 0.89 13.42 0.O'Brien, J & F 9.05 2.56 11.60 13.42 0.Odysseus Farms (1.09) 2.56 1.47 2.33 13.42 0.
IRR 2004 Sch A-03B F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 Othe

1984 Rate Additions Total Rate Rate System System Cost

Facility/Contractor 3/ (Sch. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 2/ 

Odysseus Farms Prtnrshp 8.65 2.56 11.21 13.42 0.Oji Brothers Farm Inc 9.14 2.56 11.70 0.94 13.42 0.

Oji, M/et al 9.08 2.56 11.64 2.29 13.42 0.Pelger MWC 8.59 2.56 11.15 13.42 0.Penner, H & A 8.00 2.56 10.56 0.98 13.42 0.Pires, L & B 9.57 2.56 12.13 0.68 13.42 0.Pleasant Grv-Vrna MWC 9.25 2.56 11.81 3.87 13.42 0.Princeton-Codora-Glenn ID 8.54 2.56 11.10 3.96 13.42 0.Provident ID 9.14 2.56 11.70 13.42 0.Quad-H-Ranches Inc 7.51 2.56 10.07 0.05 13.42 0.Recl Dist # 108 8.70 2.56 11.26 13.42 0.Recl Dist #1004 8.97 2.56 11.53 13.42 0.Reische, L 9.57 2.56 12.13 0.40 13.42 0.Reynen, J/et al 9.41 2.56 11.97 3.26 13.42 0.Richter, H Jr/et al 8.97 2.56 11.53 0.35 13.42 0.Ritchey, E & A 8.81 2.56 11.37 0.13 13.42 0.River Garden Farms Co 9.03 2.56 11.59 2.09 13.42 0.Riverby Limited 9.30 2.56 11.86 13.42 0.Roberts Ditch Irr Co 9.19 2.56 11.75 4.85 13.42 0.Schreiner, J & C 8.65 2.56 11.21 13.42 0.Seaver, H/et al 10.06 2.56 12.62 3.29 13.42 0.Sekhon, A & D 8.76 2.56 11.32 0.82 13.42 0.Siddiqui, J & A 8.38 2.56 10.94 1.87 13.42 0.Spence, R 9.19 2.56 11.75 2.85 13.42 0.Stegeman Station Ranch Inc 10.23 2.56 12.79 0.74 13.42 0.Steidlmayer, F/et al 9.84 2.56 12.40 0.95 13.42 0.Sutter MWC 8.48 2.56 11.04 2.58 13.42 0.Swinford Tract Irr Co 9.30 2.56 11.86 4.18 13.42 0.Tarke, J/et al 8.00 2.56 10.56 4.19 13.42 0.Tisdale Irr & Drain Co 8.48 2.56 11.04 4.57 13.42 0.Verona Farming Prtnrshp 8.87 2.56 11.43 13.42 0.Wakida, M & H 8.87 2.56 11.43 1.71 13.42 0.Wakida/M & L Farms 7.83 2.56 10.39 1.59 13.42 0.Wallace Construction Inc 8.92 2.56 11.48 2.78 13.42 0.Wells, J 8.48 2.56 11.04 4.12 13.42 0.Westfall, R Jr/et al 9.46 2.56 12.02 1.21 13.42 0.Young, R/et al 8.59 2.56 11.15 1.91 13.42 0.
IRR 2004 Sch A-03B F.Z06.XLS

1/29/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

Main System Capital Rate Cumulative 9D 

Adjusted Plant Deficit O&M Distribution P.L. 130 Othe

1984 Rate Additions Total Rate Rate System System Cost

Facility/Contractor 3/ (Sch. FB-1) (Sch. FC-2) (Sch A-2A) (Sch. FB-2) (Sch. FB-3) 2/ 

San Felipe Unit

San Benito County WD 25.45 6.93 32.38 19.24 0.Santa Clara Valley WD 25.45 6.94 32.39 20.07 0.

San Luis Canal - Fresno

Westlands WD - SLC 34.05 3.57 37.62 15.58 16.63 0.

San Luis Canal - Tracy

Pacheco WD - SLC 26.16 4.78 30.94 13.42 0.Panoche WD - SLC 27.36 4.86 32.22 13.43 0.San Luis WD - SLC 43.62 4.04 47.66 15.93 0.

Sly Park D&R

El Dorado ID 5.28 2.50 7.78 7.59 315.68 0.

Sugar Pine D & R

Foresthill PUD 21.16 4.72 25.88 7.59 0.

Tehama-Colusa Canal

4-M WD 21.27 4.72 25.99 1.53 13.42 0.Colusa County WD 38.07 11.23 49.30 2.41 16.53 39.95 0.Cortina WD 21.32 18.09 39.41 2.23 13.42 0.Davis WD - TCC 21.54 11.89 33.43 2.08 13.42 0.Dunnigan WD 29.97 6.54 36.51 1.94 13.49 46.94 0.Glenn Valley WD 21.27 4.72 25.99 1.65 14.27 0.Glide WD 21.16 4.72 25.88 13.42 0.Holthouse WD 21.27 4.72 25.99 1.59 13.42 0.Kanawha WD 27.74 5.43 33.17 13.79 0.Kirkwood WD 21.21 4.72 25.93 1.14 13.42 0.La Grande WD 21.32 4.72 26.04 1.66 13.42 0.Myers-Marsh MWC 21.16 4.72 25.88 4.36 13.42 0.Orland-Artois WD 35.68 7.32 43.00 14.23 54.86 0.Westside WD 27.96 10.67 38.63 1.86 13.60 0.

SAN FELIPE UNIT OUT-OF-BASIN COSTS

San Benito County WD 243.38 (62.28) 181.10 Santa Clara Valley WD 243.38 (62.28) 181.10 
IRR 2004 Sch A-03B F.Z06.XLS 

1/29/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION FULL COST WATER RATES BY CONTRACTOR

UNDER SECTION 205(a)(3) OF THE RRA

2004 IRRIGATION WATER RATES

FOOTNOTES

1/ Either no projected contract water for 2004 or for the years covered by the repayment period. For those contractors who have a capital rate calculated, a portion of those rate

 calculated during years (1982 - 1983) when these contractors had projected deliveries. These changes will not be incorporated into the capital rate but will be reflected in the 

2/ Rate is based on costs amortized through the repayment period (2004-2030). Costs are calculated using the 2002 RRA interest rate of 6.445% and are based on the "Other C

included in Schedule A-4.

3/ Refer to Sch 1, 1987 Full Cost Water Rates file for details.4/ Chief Financial Officer (CFO) Adjustment and Provision for Replacement (PFR) expense is being distributed over a 5-year period beginning in FY 2003 for those contractors

that requested that the costs be deferred. Refer to support file (IRR & M&I All Application of CFO Audit Adj Reply & B-1 Analysis.Z06.xls).

* Contractor name changes and/or assumptions:

Carter Municipal Water Company formerly: Sartain Mutual Water Company executed: June 12, 2003 (name change only)Tranquillity Public Utility District formerly: Hughes, Melvin D. and Mardella executed: October 10, 2003

Sources:

Sch. FB-1 Sch. FC-2Sch. FB-2 Sch. A-2ASch. FB-3 Sch. A-4