IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

A B C D E F

Total 

Allocated Repayment Cumulative Unpaid Projec

Capital as of Capital Allocated Capital Deliver

Cost as of 9/30/2010 9/30/2010* Relief Cost 2012-2

Ref <Sch. A-2Bb> <Sch. A-6A> <Sch. A-2B1> (B-C-D) <Sch A-

Facility/ContractorBlack Butte D & R

4-E WD 4,846 $ 3,744 $ - $ 1,102 $ Stony Creek WD 221,664 $ 14,384 $ 49,421 $ 157,858 $ 17 Total Black Butte D&R $ 18,129 226,510 $ 49,421 $ 158,960 $ 18

Buchanan Unit

Chowchilla WD - BU 1/ 3,412,719 $ 1,342,095 $ - $ 2,070,624 $ 456

Clear Creek Unit

Clear Creek CSD 1,717,588 $ 42,036 $ 648,975 $ 1,026,576 $ 77

Colusa Basin Drain

Colusa Drain MWC 3,846,347 $ 486,580 $ - $ 3,359,767 $ 422

Corning Canal

Corning WD 9,984,871 $ 1,515 $ 2,969,180 $ 7,014,176 $ 198Proberta WD 1,552,359 $ - $ 518,764 $ 1,033,595 $ 48Thomes Creek WD 1,969,374 $ 2,359 $ 569,241 $ 1,397,774 $ 58 Total Corning Canal $ 3,873 13,506,603 $ 4,057,185 $ 9,445,545 $ 305

Cow Creek Unit

Bella Vista WD 5,058,758 $ 489 $ 1,694,260 $ 3,364,010 $ 175

Cross Valley Canal

County of Fresno 273,107 $ 69,769 $ - $ 203,339 $ 14County of Tulare 424,236 $ 68,330 $ - $ 355,906 $ 23Hills Valley ID 311,537 $ 124,984 $ - $ 186,552 $ 20Kern-Tulare ID 2/ 5,315,521 $ 1,237,820 $ - $ 4,077,701 $ 322Lower Tule River ID - CVC 3,281,628 $ 823,037 $ - $ 2,458,591 $ 199Pixley ID 3,310,469 $ 815,347 $ - $ 2,495,122 $ 189Tri-Valley ID 111,492 $ 30,916 $ - $ 80,576 $ 6 Total Cross Valley Canal $ 3,170,202 13,027,990 $ - $ 9,857,787 $ 775
IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

A B C D E F

Total 

Allocated Repayment Cumulative Unpaid Projec

Capital as of Capital Allocated Capital Deliver

Cost as of 9/30/2010 9/30/2010* Relief Cost 2012-2

Ref <Sch. A-2Bb> <Sch. A-6A> <Sch. A-2B1> (B-C-D) <Sch A-

Facility/Contractor

Delta-Mendota Canal

Banta-Carbona ID 4,286,365 $ 1,338,273 $ - $ 2,948,092 $ 196Byron Bethany ID 4,625,386 $ 985,519 $ - $ 3,639,867 $ 208Del Puerto WD 33,247,625 $ 7,990,885 $ - $ 25,256,741 $ 1,553Eagle Field WD 1,113,058 $ 359,753 $ - $ 753,305 $ 55Mercy Springs WD 632,570 $ 177,206 $ - $ 455,364 $ 25Oro Loma WD 1,103,118 $ 328,479 $ - $ 774,640 $ 52Pacheco WD - DMC 392,857 $ 75,573 $ - $ 317,284 $ 6Panoche WD - DMC 6,300,965 $ 1,231,488 $ - $ 5,069,477 $ 162Patterson WD 3,818,893 $ 515,820 $ - $ 3,303,074 $ 194San Luis WD - DMC 6,472,326 $ 1,651,264 $ - $ 4,821,062 $ 229West Side ID 1,198,663 $ 461,465 $ - $ 737,198 $ 52West Stanislaus ID 12,121,634 $ 2,935,679 $ - $ 9,185,955 $ 570 Total Delta-Mendota Canal $ 18,051,403 75,313,462 $ - $ 57,262,059 $ 3,307

Delta-Mendota Pool

Coelho Trust 749,442 $ 85,306 $ - $ 664,136 $ 24Fresno Slough WD 973,435 $ 123,664 $ - $ 849,771 $ 46James ID 8,575,899 $ 1,442,540 $ - $ 7,133,359 $ 411Laguna WD 195,299 $ 80,275 $ - $ 115,024 $ 8Recl Dist #1606 49,782 $ 10,828 $ - $ 38,953 $ 1Tranquillity ID 3,181,557 $ 405,407 $ - $ 2,776,150 $ 143Tranquillity PUD 16,320 $ 593 $ - $ 15,727 $ Westlands WD - DMP 4,366,356 $ 1,692,586 $ - $ 2,673,770 $ 151 Total Delta-Mendota Pool $ 3,841,200 18,108,090 $ - $ 14,266,890 $ 788

Folsom D & R

Placer County WA 3/ 132,555 $ 207,690 $ - $ (75,135) $ 211

Friant Dam - Class 2

Gravelly Ford WD 1/ 67,716 $ 129,742 $ - $ (62,026) $ 148
IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

A B C D E F

Total 

Allocated Repayment Cumulative Unpaid Projec

Capital as of Capital Allocated Capital Deliver

Cost as of 9/30/2010 9/30/2010* Relief Cost 2012-2

Ref <Sch. A-2Bb> <Sch. A-6A> <Sch. A-2B1> (B-C-D) <Sch A-

Facility/Contractor

Friant-Kern Canal - Class 1

Arvin-Edison WSD 1/ 14,632,143 $ 14,215,376 $ - $ 416,767 $ 748Delano-Earlimart ID 1/ 37,475,743 $ 36,298,721 $ - $ 1,177,022 $ 1,885Exeter ID 1/ 3,958,105 $ 3,855,658 $ - $ 102,447 $ 205Garfield WD 1/ 1,213,205 $ 1,178,988 $ - $ 34,217 $ 57International WD 417,543 $ 133,002 $ - $ 284,540 $ 20Ivanhoe ID 1/ 4/ 2,265,852 $ $2,216,668 - $ 49,184 $ 118

Kaweah Delta WCD 1/ 4/ 408,583 $ $409,231 - $ (648) $ 20

Lewis Creek WD 1/ 476,221 $ 456,030 $ - $ 20,191 $ 22Lindmore ID 1/ 11,477,100 $ 11,058,467 $ - $ 418,633 $ 595Lindsay-Strathmore ID 1/ 9,642,321 $ 9,304,208 $ - $ 338,113 $ 490Lower Tule River ID - FKC 1/ 21,309,594 $ 20,554,836 $ - $ 754,758 $ 1,089Orange Cove ID 1/ 13,400,745 $ 12,998,275 $ - $ 402,470 $ 670Porterville ID 1/ 5,724,362 $ 5,440,477 $ - $ 283,885 $ 308Saucelito ID 1/ 7,510,817 $ 7,221,581 $ - $ 289,236 $ 383Shafter-Wasco ID 1/ 17,157,132 $ 16,554,173 $ - $ 602,959 $ 847So San Joaquin MUD 1/ 33,880,452 $ 32,576,198 $ - $ 1,304,254 $ 1,736Stone Corral ID 1/ 3,426,665 $ 3,310,472 $ - $ 116,193 $ 177Tea Pot Dome WD 1/ 2,634,859 $ 2,539,267 $ - $ 95,592 $ 137

Terra Bella ID 1/ 9,755,888 $ 9,374,594 $ - $ 381,294 $ 517Tulare ID 1/ 10,839,782 $ 10,276,677 $ - $ 563,105 $ 505 Total Friant-Kern Canal - Class 1 $ 199,972,899 207,607,112 $ - $ 7,634,212 $ 10,536

Friant-Kern Canal - Class 2

Arvin-Edison WSD 1/ 18,373,661 $ 18,597,050 $ - $ (223,389) $ 1,938Delano-Earlimart ID 1/ 4,628,894 $ 4,478,189 $ - $ 150,705 $ 512Exeter ID 1/ 1,007,566 $ 1,037,366 $ - $ (29,800) $ 114Fresno ID 1/ 3,958,023 $ 4,098,859 $ - $ (140,836) $ 453Ivanhoe ID 1/ 4/ 32,445 $ $28,805 - $ 3,640 $ 4

Kaweah Delta WCD 1/ 4/ 438,292 $ $426,315 - $ 11,977 $ 48

Lindmore ID 1/ 1,264,114 $ 1,284,206 $ - $ (20,092) $ 132Lower Tule River ID - FKC 1/ 14,547,411 $ 14,409,064 $ - $ 138,347 $ 1,595Porterville ID 1/ 1,731,697 $ 1,761,388 $ - $ (29,691) $ 181Saucelito ID 1/ 1,987,563 $ 1,976,887 $ - $ 10,676 $ 215Shafter-Wasco ID 1/ 2,372,032 $ 2,385,402 $ - $ (13,370) $ 256So San Joaquin MUD 1/ 2,846,587 $ 2,903,248 $ - $ (56,661) $ 302Tulare ID 1/ 8,488,465 $ 8,502,029 $ - $ (13,564) $ 870 Total Friant-Kern Canal - Class 2 $ 61,888,808 61,676,750 $ - $ (212,058) $ 6,624

Hidden Unit

Madera ID - HU 1/ 3,827,568 $ 3,729,118 $ - $ 98,450 $ 456
IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

A B C D E F

Total 

Allocated Repayment Cumulative Unpaid Projec

Capital as of Capital Allocated Capital Deliver

Cost as of 9/30/2010 9/30/2010* Relief Cost 2012-2

Ref <Sch. A-2Bb> <Sch. A-6A> <Sch. A-2B1> (B-C-D) <Sch A-

Facility/Contractor

Madera Canal - Class 1

Chowchilla WD - MC 1/ 19,054,541 $ 18,412,978 $ - $ 641,563 $ 959Madera ID - MC 1/ 29,271,703 $ 28,267,017 $ - $ 1,004,686 $ 1,435 Total Madera Canal - Class 1 $ 46,679,995 48,326,244 $ - $ 1,646,249 $ 2,395

Madera Canal - Class 2

Chowchilla WD - MC 1/ 9,269,970 $ 9,315,230 $ - $ (45,260) $ 966Madera ID - MC 1/ 10,402,973 $ 10,743,969 $ - $ (340,996) $ 1,123 Total Madera Canal - Class 2 $ 20,059,199 19,672,943 $ - $ (386,256) $ 2,090

New Melones D & R

Central San Joaquin WCD 3,478,899 $ 477,663 $ 1,308,591 $ 1,692,645 $ 473

Sacramento River - Shasta

Anderson-Cottonwood ID 959,625 $ 220,448 $ - $ 739,177 $ 57Daniell, H & B 682 $ 159 $ - $ 524 $ Driscoll Strawberry 39,000 $ 6,167 $ - $ 32,833 $ 2Gjermann, H 585 $ 103 $ - $ 482 $ Leviathan Inc 43,967 $ 4,680 $ 6,331 $ 32,956 $ 2Redding Rancheria 8,998 $ 564 $ - $ 8,434 $  Total Sacramento River - Shasta $ 232,121 1,052,857 $ 6,331 $ 814,406 $ 63

Sacramento River - Willows

Alexander, T & K 798 $ 9 $ - $ 789 $ Anderson, A/et al 2,694 $ 308 $ - $ 2,386 $ Anderson, R & J 13,479 $ 3,647 $ - $ 9,832 $ 1Andreotti, A/et al 212,356 $ 23,148 $ 30,736 $ 158,472 $ 22Baber, J/et al 348,979 $ 26,307 $ 1,603 $ 321,068 $ 37Beckley, R & O 14,047 $ 2,994 $ - $ 11,053 $ 1Butler, L & M 33,591 $ 8,168 $ 599 $ 24,824 $ 4Butte Creek Farms Inc 45,481 $ 7,348 $ - $ 38,133 $ 7Byrd, A & Osborne, J. 27,291 $ 6,129 $ - $ 21,162 $ 2Cachil Dehe Band of Wintun 13,091 $ 5,422 $ - $ 7,669 $ 1Carter MWC 90,791 $ 26,999 $ - $ 63,792 $ 9Churkin, M Jr & C 4,987 $ 1,909 $ - $ 3,077 $ Conaway Consv Grp 92,836 $ 9,977 $ - $ 82,860 $ 18County of Sacramento 20,400 $ 3,633 $ - $ 16,767 $ 1Cummings, W 13,068 $ 3,159 $ - $ 9,909 $ 1
IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

A B C D E F

Total 

Allocated Repayment Cumulative Unpaid Projec

Capital as of Capital Allocated Capital Deliver

Cost as of 9/30/2010 9/30/2010* Relief Cost 2012-2

Ref <Sch. A-2Bb> <Sch. A-6A> <Sch. A-2B1> (B-C-D) <Sch A-

Facility/Contractor

Dennis Wilson Farms 11,490 $ 1,433 $ - $ 10,056 $ 1Driver, Gary/et al 1,798 $ 861 $ - $ 936 $ Driver, J & C Trustees 8,848 $ 2,051 $ - $ 6,797 $ 1Driver, Gregory 1,038 $ 332 $ - $ 707 $ Driver, W/et al 7,816 $ 2,495 $ - $ 5,321 $ Dyer, J & J 22,934 $ 3,900 $ - $ 19,034 $ 2Eastside MWC 83,509 $ 7,183 $ 11,510 $ 64,817 $ 9Ehrke, A & B 18,942 $ 4,935 $ - $ 14,007 $ 2E L H Sutter Properties 1,003 $ 163 $ - $ 840 $ Feather WD 2,030,043 $ 588,046 $ - $ 1,441,996 $ 285Fedora, S/Taylor, W 2,296 $ 317 $ - $ 1,979 $ Furlan, E & S 3,249 $ 857 $ - $ 2,391 $ Gillaspy, W 9,680 $ 2,588 $ - $ 7,092 $ 1Giovannetti, B & M 6,627 $ 2,195 $ - $ 4,432 $ Giusti, R & S 99,172 $ 22,458 $ - $ 76,714 $ 12Glenn-Colusa ID 14,493,448 $ 3,453,608 $ - $ 11,039,841 $ 1,496Green Valley Corp 58,343 $ 2,235 $ - $ 56,108 $ 7

Griffin, J/Prater 154,254 $ 11,737 $ 20,774 $ 121,743 $ 16Hale, J/Marks, A 3,946 $ 615 $ - $ 3,331 $ Hatfield, R & B 2,027 $ 571 $ - $ 1,455 $ Heidrick, J Family Trust 10,029 $ 262 $ - $ 9,767 $ 1Heidrick, M 9,756 $ 4,151 $ - $ 5,605 $ 1Hiatt, T 72,547 $ 7,266 $ 3,600 $ 61,681 $ 7Hiatt, T/Illerich, P 28,589 $ 2,863 $ 3,184 $ 22,542 $ 3Howald Farms Inc 188,998 $ 30,863 $ 21,788 $ 136,347 $ 20Jaeger, W & P 39,962 $ 1,734 $ - $ 38,227 $ 2Jansen, P & S 4,432 $ 637 $ - $ 3,796 $ Kary, C 54,553 $ 7,718 $ - $ 46,835 $ 5King, Ben 701 $ 40 $ - $ 662 $ King, L 1,593 $ 74 $ - $ 1,520 $ KLSY, LLC 5,593 $ 1,406 $ - $ 4,187 $ Knights Landing Investors 130,990 $ 37,921 $ - $ 93,070 $ 13Lauppe, B ET UX 17,593 $ 4,303 $ - $ 13,290 $ 1Lauppe, B & K (1364X ATP) 15,256 $ 3,726 $ - $ 11,531 $ 1

Leiser, D 2,734 $ 263 $ - $ 2,471 $ Lockett, W & J 5,719 $ 1,876 $ - $ 3,843 $ Lomo CS & Micheli J 96,938 $ 36,214 $ - $ 60,725 $ 9Lonon, M 46,670 $ 7,924 $ - $ 38,746 $ 5M C M Properties 82,112 $ 7,325 $ 1,093 $ 73,694 $ 8Maxwell ID 839,860 $ 45,611 $ 48,025 $ 746,224 $ 85Mehrhof & Montgomery 4,118 $ 395 $ - $ 3,722 $ Meridian Farms WC 1,621,752 $ 161,835 $ 267,986 $ 1,191,931 $ 171
IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

A B C D E F

Total 

Allocated Repayment Cumulative Unpaid Projec

Capital as of Capital Allocated Capital Deliver

Cost as of 9/30/2010 9/30/2010* Relief Cost 2012-2

Ref <Sch. A-2Bb> <Sch. A-6A> <Sch. A-2B1> (B-C-D) <Sch A-

Facility/Contractor

Micke, D & N 1,263 $ 424 $ - $ 840 $ 

Morehead, J/et ux 9,406 $ 2,098 $ - $ 7,308 $ 1

Munson, J & D 6,474 $ 1,348 $ - $ 5,126 $ Natomas Basin Conserv 28,636 $ 8,773 $ - $ 19,863 $ 3Natomas Central MWC 3,088,390 $ 382,653 $ 567,071 $ 2,138,666 $ 313Nelson, T & H 10,938 $ 2,152 $ - $ 8,786 $ 1Nene Ranch, LLC 35,608 $ 6,925 $ - $ 28,682 $ 1O'Brien, J & F 38,654 $ 9,768 $ - $ 28,886 $ 4Odysseus Farms Prtnrshp 58,327 $ 23,232 $ - $ 35,095 $ 7Oji Brothers Farm Inc 254,744 $ 59,174 $ - $ 195,570 $ 26Oji, M/et al 179,562 $ 46,704 $ 21,227 $ 111,632 $ 18Otterson, M 38,990 $ 4,883 $ - $ 34,107 $ 4Pacific Realty Inc 134,466 $ 29,507 $ 28,529 $ 76,430 $ 13Pelger MWC 237,592 $ 55,853 $ 38,971 $ 142,769 $ 24Penner R & L 1,799 $ 429 $ - $ 1,370 $ Pleasant Grv-Vrna MWC 342,051 $ 67,295 $ - $ 274,757 $ 35Princeton-Codora-Glenn ID 2,075,572 $ 323,127 $ 396,306 $ 1,356,139 $ 257

Provident ID 684,184 $ 147,618 $ - $ 536,566 $ 73Quad-H-Ranches Inc 42,555 $ 11,354 $ 6,041 $ 25,159 $ 5Rauf, A & T 97,023 $ 28,268 $ - $ 68,755 $ 10Recl Dist # 108 4,456,099 $ 965,203 $ - $ 3,490,897 $ 470Recl Dist#1000 9,121 $ 3,305 $ - $ 5,817 $ Recl Dist #1004 2,040,414 $ 378,014 $ - $ 1,662,400 $ 216Reische, E 5,161 $ 518 $ - $ 4,642 $ Reische, L 26,201 $ 2,749 $ - $ 23,452 $ 1Reynen, J/et al 277,254 $ 16,510 $ - $ 260,744 $ 28Richter, H Jr/et al 125,779 $ 35,351 $ 6,066 $ 84,362 $ 15River Garden Farms Co 65,799 $ 11,782 $ - $ 54,017 $ 7Riverby Limited 3,930 $ 915 $ - $ 3,015 $ Roberts Ditch Irr Co 42,170 $ 3,016 $ - $ 39,153 $ 6Rubio, E & E 584 $ 61 $ - $ 523 $ Schreiner, J & C 2,792 $ 1,032 $ - $ 1,759 $ Seaver, C 14,370 $ 495 $ - $ 13,875 $ 1Sutter MWC 10,361,619 $ 1,996,315 $ 1,399,147 $ 6,966,158 $ 1,031

Sycamore Family Trust 1,332,911 $ 261,813 $ - $ 1,071,098 $ 139

Tarke, S 134,454 $ 20,626 $ 11,023 $ 102,805 $ 14Tisdale Irr & Drain Co 277,202 $ 32,840 $ 60,412 $ 183,950 $ 28Wakida, T 37,956 $ 3,584 $ 10,077 $ 24,295 $ 4Wallace, K Trust 33,778 $ 7,757 $ - $ 26,020 $ 3

 

Wisler, J 2,287 $ 568 $ - $ 1,718 $ 

Young, R/et al 844 $ 124 $ - $ 720 $  Total Sacramento River - Willows $ 9,556,307 47,851,808 $ 2,955,768 $ 35,339,732 $ 5,066
IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

A B C D E F

Total 

Allocated Repayment Cumulative Unpaid Projec

Capital as of Capital Allocated Capital Deliver

Cost as of 9/30/2010 9/30/2010* Relief Cost 2012-2

Ref <Sch. A-2Bb> <Sch. A-6A> <Sch. A-2B1> (B-C-D) <Sch A-

Facility/Contractor

San Felipe Unit

San Benito County WD 7,656,498 $ 3,269,431 $ - $ 4,387,067 $ 371Santa Clara Valley WD 6,302,193 $ 2,226,105 $ - $ 4,076,087 $ 352 Total San Felipe Unit $ 5,495,536 13,958,690 $ - $ 8,463,154 $ 723

San Luis Canal - Fresno

Westlands WD - SLC 445,738,739 $ 87,961,477 $ - $ 357,777,262 $ 14,751Westlands WD - SLC (DD #2) 1,085,220 $ 204,236 $ - $ 880,984 $ 29 Total San Luis Canal $ 88,165,713 446,823,959 $ - $ 358,658,246 $ 14,781

San Luis Canal - Tracy

Pacheco WD - SLC 2,426,219 $ 1,377,641 $ - $ 1,048,578 $ 121Panoche WD - SLC 22,025,193 $ 5,316,647 $ - $ 16,708,546 $ 982San Luis WD - SLC 42,776,512 $ 1,746,685 $ - $ 41,029,827 $ 1,126 Total San Luis Canal - Tracy $ 8,440,973 67,227,924 $ - $ 58,786,951 $ 2,230

Tehama-Colusa Canal

4-M WD 904,174 $ - $ 270,850 $ 633,324 $ 41

Colusa County WD 26,148,487 $ 312,031 $ 8,549,292 $ 17,287,163 $ 720Cortina WD 491,690 $ 2,659 $ 141,795 $ 347,236 $ 18

Davis WD - TCC 1,041,669 $ 28,704 $ 282,155 $ 730,810 $ 38

Dunnigan WD 5,444,845 $ - $ 1,920,358 $ 3,524,487 $ 237Glenn Valley WD 308,789 $ - $ 99,733 $ 209,056 $ 17Glide WD 2,617,024 $ - $ 996,488 $ 1,620,536 $ 169

Holthouse WD 491,423 $ 4,673 $ 177,308 $ 309,442 $ 28

Kanawha WD 12,707,750 $ 95,482 $ 5,148,482 $ 7,463,787 $ 596Kirkwood WD 301,240 $ - $ 98,595 $ 202,644 $ 13La Grande WD 1,567,050 $ 0 $ 616,247 $ 950,803 $ 94

Myers-Marsh MWC 60,328 $ - $ 21,495 $ 38,833 $ 3Orland-Artois WD 20,820,208 $ 320 $ 7,597,156 $ 13,222,731 $ 792Westside WD 19,899,386 $ - $ 6,915,299 $ 12,984,087 $ 861 Total Tehama-Colusa Canal $ 443,870 92,804,062 $ 59,524,939 $ 3,633

Subtotal $ 472,435,639 1,148,727,154 $ 43,555,784 $ 632,735,727 $ 55,762Assignments of Historical Capital Costs

Banta-Carbona ID to City of Tracy (M&I) 751,737 $ $ 751,737West Side ID to City of Tracy (M&I) 328,045 $ $ 328,045 Total Assignments of Historical Costs to M&I 1,079,782 $ $ 1,079,782

Grand Total $ 472,435,639 1,149,806,936 $ 43,555,784 $ 633,815,509 $ 
IRR 2012 Sch A-2Ba F.Z14.xlsm

1/13/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION ALLOCATED CAPITAL COSTS PER ACRE-FOOT BY CONTRACTOR

2012 IRRIGATION WATER RATES

Footnotes:1/ Contractor has entered into a 9(d) repayment contract for capital repayment.2/ Rag Gulch WD assigned all of its water supply (13,300 a/f) to Kern-Tulare WD effective February 25, 2010. 3/ Contractor has satisfied their obligation of allocated capital costs as of 9/30/200104/ Ivanhoe ID assigned 1,200 a/f (Class 1) and 7,400 a/f (Class 2) of its water supply (7,700 a/f for Class 1 and 7,900 a/f for Class2) to Kaweah WD effective February 26, 2010.