IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G H

 Project Use Energy 5/

Direct Other PUE O&M Cost Cost of Service Full Cost Water Rates 

Facility/Contractor Pumping Remittance Contract Rate per AF Water Rate 202(3) 205(a)(3)

 Ref <Sch A-2A> <Sch A-2A> <Sch A-2A> <Sch A-2A>

Black Butte D & R

4-E WD $ 52.54 $ 20.68 $ 52.54 $ 159.38 $ 201.26

Stony Creek WD 1/,3/ $ 34.53 $ 20.68 $ 45.34 $ 58.72 $ 66.44

Buchanan Unit

Chowchilla WD - BU $ 21.20 $ 20.68 $ 21.20 $ 21.20 $ 21.20

Clear Creek Unit

Clear Creek CSD 1/, 3/ $ 27.30 $ 20.68 $ 56.82 $ 87.31 $ 106.46

Colusa Basin Drain

Colusa Drain MWC $ 27.32 $ 20.68 $ 27.32 $ 31.93 $ 35.53

Corning Canal

Corning WD 1/, 3/ $ 39.45 $ 30.00 $ 85.56 $ 132.81 $ 162.64

Proberta WD 1/, 3/ $ 27.56 $ 22.89 $ 67.08 $ 106.82 $ 132.12

Thomes Creek WD 1/, 3/ $ 25.31 $ 20.68 $ 64.90 $ 92.75 $ 114.27

Cow Creek Unit

Bella Vista WD 1/, 3/ $ 45.78 $ 41.08 $ 84.38 $ 124.57 $ 149.72

Cross Valley Canal

County of Fresno $ 71.54 $ 36.06 $ 71.54 $ 87.56 $ 103.66

County of Tulare $ 71.95 $ 36.06 $ 71.95 $ 80.80 $ 93.45

Hills Valley ID $ 60.09 $ 36.06 $ 60.09 $ 79.31 $ 93.12

Kern-Tulare ID $ 68.15 $ 36.06 $ 68.15 $ 82.42 $ 96.56

Lower Tule River ID - CVC $ 70.71 $ 36.06 $ 70.71 $ 88.47 $ 105.20

Pixley ID $ 71.31 $ 36.06 $ 71.31 $ 88.98 $ 105.87

Tri-Valley ID $ 73.15 $ 36.06 $ 73.15 $ 93.76 $ 112.01

Schedule A-1

Page 1 of 8
IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G H

 Project Use Energy 5/

Direct Other PUE O&M Cost Cost of Service Full Cost Water Rates 

Facility/Contractor Pumping Remittance Contract Rate per AF Water Rate 202(3) 205(a)(3)

 Ref <Sch A-2A> <Sch A-2A> <Sch A-2A> <Sch A-2A>

Delta-Mendota Canal

Banta-Carbona ID $ 67.26 $ 20.68 $ 67.26 $ 109.00 $ 136.81

Byron Bethany ID $ 77.04 $ 20.68 $ 77.04 $ 111.19 $ 140.05

Del Puerto WD $ 67.47 $ 20.68 $ 67.47 $ 98.21 $ 122.64

Eagle Field WD $ 59.99 $ 20.68 $ 59.99 $ 93.70 $ 116.69

Mercy Springs WD $ 67.01 $ 20.68 $ 67.01 $ 101.53 $ 126.25

Oro Loma WD $ 61.45 $ 20.68 $ 61.45 $ 95.76 $ 119.19

Pacheco WD - DMC $ 181.25 $ 20.68 $ 181.25 $ 244.09 $ 315.12

Panoche WD - DMC $ 90.38 $ 20.68 $ 90.38 $ 137.84 $ 175.09

Patterson WD $ 71.25 $ 20.68 $ 71.25 $ 94.82 $ 118.49

San Luis WD - DMC $ 74.97 $ 20.68 $ 74.97 $ 113.38 $ 142.96

West Side ID $ 61.84 $ 20.68 $ 61.84 $ 90.00 $ 112.11

West Stanislaus ID $ 86.73 $ 20.68 $ 86.73 $ 124.66 $ 155.61

Delta-Mendota Pool

Coelho Trust $ 93.25 $ 20.68 $ 93.25 $ 122.53 $ 153.65

Fresno Slough WD $ 114.22 $ 20.68 $ 114.22 $ 150.35 $ 191.58

James ID $ 68.82 $ 20.68 $ 68.82 $ 93.50 $ 116.68

Laguna WD $ 54.32 $ 20.68 $ 54.32 $ 94.07 $ 117.42

Recl Dist #1606 $ 68.62 $ 20.68 $ 68.62 $ 99.02 $ 123.95

Tranquillity ID $ 68.89 $ 20.68 $ 68.89 $ 92.13 $ 114.86

Tranquillity PUD $ 124.21 $ 20.68 $ 124.21 $ 142.89 $ 180.37

Westlands WD 6/ $ 91.40 $ 20.68 $ 91.40 $ 151.75 $ 200.88

Friant Dam - Class 2

Gravelly Ford WD $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ 20.69 $ 20.68 $ 20.69 $ 20.69 $ 20.69

Delano-Earlimart ID $ 20.69 $ 20.68 $ 20.69 $ 20.69 $ 20.69

Exeter ID $ 23.35 $ 20.68 $ 23.35 $ 23.35 $ 23.35

Garfield WD $ 22.62 $ 20.68 $ 22.62 $ 22.62 $ 22.62

Hills Valley ID $ 27.57 $ 20.68 $ 27.57 $ 27.57 $ 27.57

International WD $ 47.67 $ 20.68 $ 47.67 $ 67.71 $ 82.36

Ivanhoe ID $ 22.28 $ 20.68 $ 22.28 $ 22.28 $ 22.28

Kaweah Delta WCD $ 21.46 $ 20.68 $ 21.46 $ 21.46 $ 21.46

Schedule A-1

Page 2 of 8
IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G H

 Project Use Energy 5/

Direct Other PUE O&M Cost Cost of Service Full Cost Water Rates 

Facility/Contractor Pumping Remittance Contract Rate per AF Water Rate 202(3) 205(a)(3)

 Ref <Sch A-2A> <Sch A-2A> <Sch A-2A> <Sch A-2A>

Lewis Creek WD $ 22.54 $ 20.68 $ 22.54 $ 22.54 $ 22.54

Lindmore ID $ 20.68 $ 20.68 $ 20.68 $ 20.68 $ 20.68

Lindsay-Strathmore ID $ 21.90 $ 20.68 $ 21.90 $ 21.90 $ 21.90

Lower Tule River ID - FKC $ 20.89 $ 20.68 $ 20.89 $ 20.89 $ 20.89

Orange Cove ID $ 21.49 $ 20.68 $ 21.49 $ 21.49 $ 21.49

Porterville ID $ 21.37 $ 20.68 $ 21.37 $ 21.37 $ 21.37

Saucelito ID $ 21.38 $ 20.68 $ 21.38 $ 21.38 $ 21.38

Shafter-Wasco ID $ 21.21 $ 20.68 $ 21.21 $ 21.21 $ 21.21

So San Joaquin MUD $ 22.76 $ 20.68 $ 22.76 $ 22.76 $ 22.76

Stone Corral ID $ 22.55 $ 20.68 $ 22.55 $ 22.55 $ 22.55

Tea Pot Dome WD $ 20.84 $ 20.68 $ 20.84 $ 20.84 $ 20.84

Terra Bella ID $ 21.21 $ 20.68 $ 21.21 $ 21.21 $ 21.21

Tri-Valley ID $ 22.41 $ 20.68 $ 22.41 $ 22.41 $ 22.41

Tulare ID $ 21.86 $ 20.68 $ 21.86 $ 21.86 $ 21.86

Friant-Kern Canal - Class 2

Arvin-Edison WSD $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Delano-Earlimart ID $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Exeter ID $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Fresno ID $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Ivanhoe ID $ 8.07 $ 7.80 $ 8.07 $ 8.07 $ 8.07

Kaweah Delta WCD $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Kern-Tulare WD $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Lindmore ID $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Lower Tule River ID - FKC $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Porterville ID $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Saucelito ID $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Shafter-Wasco ID $ 7.88 $ 7.80 $ 7.88 $ 7.88 $ 7.88

So San Joaquin MUD $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Tulare ID $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Hidden Unit

Madera ID - HU $ 20.68 $ 20.68 $ 20.68 $ 20.68 $ 20.68

Schedule A-1

Page 3 of 8
IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G H

 Project Use Energy 5/

Direct Other PUE O&M Cost Cost of Service Full Cost Water Rates 

Facility/Contractor Pumping Remittance Contract Rate per AF Water Rate 202(3) 205(a)(3)

 Ref <Sch A-2A> <Sch A-2A> <Sch A-2A> <Sch A-2A>

Madera Canal - Class 1

Chowchilla WD - MC $ 20.77 $ 20.68 $ 20.77 $ 20.77 $ 20.77

Madera ID - MC $ 20.68 $ 20.68 $ 20.68 $ 20.68 $ 20.68

Madera Canal - Class 2

Chowchilla WD - MC $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

Madera ID - MC $ 7.80 $ 7.80 $ 7.80 $ 7.80 $ 7.80

New Melones D & R

Central San Joaquin WCD 1/, 3/ $ 32.27 $ 20.68 $ 35.62 $ 42.44 $ 45.69

Stockton-East WD $ 25.76 $ 20.68 $ 25.76 $ 29.14 $ 31.84

Sacramento River - Shasta

Anderson-Cottonwood ID $ 45.11 $ 20.68 $ 45.11 $ 57.58 $ 69.36

Daniell, H & B $ 162.54 $ 20.68 $ 162.54 $ 177.72 $ 190.00

Driscoll Strawberry $ 247.72 $ 20.68 $ 247.72 $ 287.84 $ 322.73

Gjermann, H $ 34.69 $ 20.68 $ 34.69 $ 39.61 $ 45.61

Leviathan Inc 1/, 3/ $ 67.71 $ 20.68 $ 81.32 $ 95.11 $ 103.86

Redding Rancheria $ 174.36 $ 20.68 $ 174.36 $ 178.34 $ 184.32

Sacramento River - Willows

Anderson, A/et al $ 46.81 $ 20.68 $ 46.81 $ 51.68 $ 56.28

Anderson, R & J $ 36.28 $ 20.68 $ 36.28 $ 43.07 $ 49.27

Andreotti, A/et al $ 53.17 $ 20.68 $ 53.17 $ 61.16 $ 67.56

Baber, J/et al $ 45.68 $ 20.68 $ 45.68 $ 48.08 $ 52.91

Butler, Diane (2365L) 1/, 3/ $ 33.59 $ 20.68 $ 42.69 $ 48.04 $ 52.65

Butte Creek Farms Inc $ 33.95 $ 20.68 $ 33.95 $ 37.04 $ 41.42

Byrd, A & Osborne, J. $ 33.37 $ 20.68 $ 33.37 $ 38.62 $ 44.35

Cachil Dehe Band of Wintun $ 29.20 $ 20.68 $ 29.20 $ 35.17 $ 39.78

** Canal Farms $ 33.25 $ 20.68 $ 33.25 $ 36.22 $ 41.16

Carter MWC $ 48.76 $ 20.68 $ 48.76 $ 54.53 $ 60.15

** Charter, Mary $ 42.49 $ 20.68 $ 42.49 $ 47.69 $ 51.76

Churkin, M Jr & C $ 34.93 $ 20.68 $ 34.93 $ 40.98 $ 44.73

Conaway Consv Grp $ 44.52 $ 20.68 $ 44.52 $ 47.09 $ 51.74

County of Sacramento $ 125.79 $ 20.68 $ 125.79 $ 137.01 $ 147.49

Cummings, W $ 30.11 $ 20.68 $ 30.11 $ 34.86 $ 39.39

Driver, Gary/et al $ 26.63 $ 20.68 $ 26.63 $ 49.07 $ 58.13

Schedule A-1

Page 4 of 8
IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G H

 Project Use Energy 5/

Direct Other PUE O&M Cost Cost of Service Full Cost Water Rates 

Facility/Contractor Pumping Remittance Contract Rate per AF Water Rate 202(3) 205(a)(3)

 Ref <Sch A-2A> <Sch A-2A> <Sch A-2A> <Sch A-2A>

Driver, J & C Trustees $ 53.74 $ 20.68 $ 53.74 $ 69.09 $ 81.60

Driver, Gregory $ 30.31 $ 20.68 $ 30.31 $ 44.51 $ 52.03

Driver, W/et al $ 30.26 $ 20.68 $ 30.26 $ 44.39 $ 51.87

Dyer, J & J $ 35.78 $ 20.68 $ 35.78 $ 39.09 $ 41.92

Eastside MWC $ 51.19 $ 20.68 $ 51.19 $ 58.39 $ 64.36

Ehrke, A & B $ 32.14 $ 20.68 $ 32.14 $ 37.26 $ 42.12

E L H Sutter Properties $ 93.49 $ 20.68 $ 93.49 $ 115.40 $ 133.09

** Empire Group, LLC $ 68.19 $ 20.68 $ 68.19 $ 87.51 $ 108.72

Feather WD $ 39.85 $ 20.68 $ 39.85 $ 55.66 $ 66.75

Fedora, S/Taylor, W $ 72.25 $ 20.68 $ 72.25 $ 79.92 $ 89.85

Gillaspy, W $ 45.05 $ 20.68 $ 45.05 $ 50.13 $ 54.60

Giovannetti, B & M $ 30.36 $ 20.68 $ 30.36 $ 36.32 $ 41.31

Giusti, R & S $ 34.84 $ 20.68 $ 34.84 $ 39.72 $ 44.57

Glenn-Colusa ID $ 32.19 $ 20.68 $ 32.19 $ 38.00 $ 43.51

Green Valley Corp $ 31.99 $ 20.68 $ 31.99 $ 33.66 $ 37.81

Griffin, J/Prater $ 53.81 $ 20.68 $ 53.81 $ 60.01 $ 65.51

Hale, J/Marks, A $ 40.35 $ 20.68 $ 40.35 $ 44.11 $ 49.50

Hatfield, R & B $ 31.66 $ 20.68 $ 31.66 $ 36.92 $ 42.07

Heidrick, J Family Trust $ 27.51 $ 20.68 $ 27.51 $ 29.82 $ 32.71

Heidrick, M $ 30.56 $ 20.68 $ 30.56 $ 41.97 $ 48.72

Hiatt, T/Illerich, P 1/, 3/ $ 20.74 $ 20.68 $ 29.64 $ 35.73 $ 40.52

Howald Farms Inc 1/, 3/ $ 34.53 $ 20.68 $ 44.59 $ 51.30 $ 56.65

Jaeger, W & P $ 47.91 $ 20.68 $ 47.91 $ 52.60 $ 61.80

Jansen, P & S $ 44.86 $ 20.68 $ 44.86 $ 48.74 $ 53.21

Kary, C $ 39.66 $ 20.68 $ 39.66 $ 44.62 $ 50.06

King, Ben $ 54.34 $ 20.68 $ 54.34 $ 61.25 $ 74.09

King, L $ 67.31 $ 20.68 $ 67.31 $ 75.66 $ 93.07

KLSY, LLC $ 33.75 $ 20.68 $ 33.75 $ 37.57 $ 40.33

Knights Landing Investors $ 35.13 $ 20.68 $ 35.13 $ 41.91 $ 47.88

Lauppe, B ET UX $ 42.42 $ 20.68 $ 42.42 $ 48.66 $ 53.21

Lauppe, B & K (1364X ATP) $ 45.43 $ 20.68 $ 45.43 $ 51.08 $ 55.33

Leiser, D $ 31.98 $ 20.68 $ 31.98 $ 34.97 $ 39.41

** Leonard, James $ 37.09 $ 20.68 $ 37.09 $ 46.85 $ 55.14

Lockett, W & J $ 29.22 $ 20.68 $ 29.22 $ 34.74 $ 39.21

Lomo CS & Micheli J $ 32.25 $ 20.68 $ 32.25 $ 40.42 $ 46.56

Lonon, M $ 44.32 $ 20.68 $ 44.32 $ 48.01 $ 52.27

M C M Properties $ 57.91 $ 20.68 $ 57.91 $ 61.37 $ 67.44

Schedule A-1

Page 5 of 8
IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G H

 Project Use Energy 5/

Direct Other PUE O&M Cost Cost of Service Full Cost Water Rates 

Facility/Contractor Pumping Remittance Contract Rate per AF Water Rate 202(3) 205(a)(3)

 Ref <Sch A-2A> <Sch A-2A> <Sch A-2A> <Sch A-2A>

Maxwell ID $ 39.18 $ 20.68 $ 39.18 $ 43.67 $ 49.83

Meridian Farms WC 1/, 3/ $ 22.59 $ 20.68 $ 32.89 $ 40.95 $ 46.81

** Mesquite Investor LLC $ 35.26 $ 20.68 $ 35.26 $ 41.25 $ 47.61

Micke, D & N $ 27.69 $ 20.68 $ 27.69 $ 40.73 $ 46.68

Morehead, J/et ux $ 64.19 $ 20.68 $ 64.19 $ 66.99 $ 69.92

Munson, J & D $ 123.37 $ 20.68 $ 123.37 $ 133.96 $ 142.38

Natomas Basin Conserv $ 36.60 $ 20.68 $ 36.60 $ 44.08 $ 50.19

Natomas Central MWC 1/, 3/ $ 30.87 $ 20.68 $ 39.77 $ 47.86 $ 53.29

Nelson, T & H $ 41.89 $ 20.68 $ 41.89 $ 45.19 $ 49.19

O'Brien, J & F $ 33.34 $ 20.68 $ 33.34 $ 40.08 $ 46.16

Odysseus Farms Prtnrshp $ 29.85 $ 20.68 $ 29.85 $ 36.25 $ 41.21

Oji Brothers Farm Inc $ 41.77 $ 20.68 $ 41.77 $ 47.92 $ 53.64

Oji, M/et al $ 30.00 $ 20.68 $ 30.00 $ 41.02 $ 47.50

Pacific Realty Inc $ 42.70 $ 20.68 $ 42.70 $ 49.65 $ 54.48

Pelger MWC 1/, 3/ $ 24.88 $ 20.68 $ 32.97 $ 41.43 $ 46.71

** Pelger Road 1700, LLC $ 37.02 $ 20.68 $ 37.02 $ 39.32 $ 44.41

Penner R & L $ 120.60 $ 20.68 $ 120.60 $ 133.92 $ 143.78

Pleasant Grv-Vrna MWC $ 43.61 $ 20.68 $ 43.61 $ 48.17 $ 53.03

Princeton-Codora-Glenn ID $ 36.40 $ 20.68 $ 36.40 $ 43.60 $ 49.25

Provident ID $ 33.81 $ 20.68 $ 33.81 $ 39.96 $ 46.11

Quad-H-Ranches Inc 1/, 3/ $ 29.83 $ 20.68 $ 39.21 $ 46.34 $ 51.61

Recl Dist # 108 $ 35.27 $ 20.68 $ 35.27 $ 41.81 $ 48.23

Recl Dist#1000 $ 31.17 $ 20.68 $ 31.17 $ 46.98 $ 54.50

Recl Dist #1004 $ 33.24 $ 20.68 $ 33.24 $ 38.76 $ 44.53

Reische, E $ 52.06 $ 20.68 $ 52.06 $ 60.97 $ 73.72

Reische, L $ 47.12 $ 20.68 $ 47.12 $ 54.81 $ 65.70

Richter, H Jr/et al 1/,3/ $ 26.17 $ 20.68 $ 35.19 $ 43.63 $ 49.21

River Garden Farms Co $ 40.48 $ 20.68 $ 40.48 $ 46.44 $ 52.82

Roberts Ditch Irr Co $ 40.82 $ 20.68 $ 40.82 $ 43.51 $ 49.02

Rubio, E & E $ 46.97 $ 20.68 $ 46.97 $ 51.57 $ 56.99

Saeed, F $ 32.44 $ 20.68 $ 32.44 $ 39.70 $ 45.74

Seaver, C $ 53.69 $ 20.68 $ 53.69 $ 55.77 $ 59.43

Sioux Creek Property LLC $ 30.07 $ 20.68 $ 30.07 $ 37.59 $ 42.96

Sutter MWC 1/, 3/ $ 20.69 $ 20.68 $ 33.97 $ 43.73 $ 51.09

Sycamore Family Trust $ 31.64 $ 20.68 $ 31.64 $ 37.64 $ 43.05

T & P Farms, LLC $ 32.61 $ 20.68 $ 32.61 $ 40.51 $ 46.84

Tarke, S $ 54.50 $ 20.68 $ 54.50 $ 61.64 $ 68.07

Schedule A-1

Page 6 of 8
IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

* Contractor's applicable rate is shown in blue.

A B C D E F G H

 Project Use Energy 5/

Direct Other PUE O&M Cost Cost of Service Full Cost Water Rates 

Facility/Contractor Pumping Remittance Contract Rate per AF Water Rate 202(3) 205(a)(3)

 Ref <Sch A-2A> <Sch A-2A> <Sch A-2A> <Sch A-2A>

Tisdale Irr & Drain Co 1/, 3/ $ 29.24 $ 20.68 $ 38.84 $ 47.72 $ 53.62

Van Ruiten Brothers 1415L 1/, 3/ $ 26.10 $ 20.68 $ 33.86 $ 43.05 $ 48.46

Van Ruiten Brothers 520XL 1/, 3/ $ 34.37 $ 20.68 $ 38.82 $ 42.60 $ 45.23

** Van Ruiten Brothers 0880S 1/, 3/ $ 26.82 $ 20.68 $ 38.90 $ 45.50 $ 51.47

Wallace, J & J $ 55.57 $ 20.68 $ 55.57 $ 60.90 $ 69.41

Wallace, K Trust $ 42.11 $ 20.68 $ 42.11 $ 46.80 $ 50.93

Wisler, J $ 36.66 $ 20.68 $ 36.66 $ 51.29 $ 60.96

** Yockey, W $ 51.13 $ 20.68 $ 51.13 $ 53.14 $ 58.36

Young, R/et al $ 36.83 $ 20.68 $ 36.83 $ 40.77 $ 46.24

San Felipe Unit

San Benito County WD 5/ $ 21.94 $ 4.33 $ 39.90 $ 13.27 $ 39.90 $ 75.53 $ 95.31

Santa Clara Valley WD 5/ $ 25.09 $ 4.95 $ 42.26 $ 12.65 $ 42.26 $ 69.99 $ 88.20

San Luis Canal - Fresno

Westlands WD - SLC 5/, 7/ $ 13.80 $ 2.72 $ 88.68 $ 17.96 $ 88.68 $ 149.03 $ 198.16

Westlands WD - SLC (DD#2) 5/ $ 13.80 $ 2.72 $ 59.74 $ 17.96 $ 59.74 $ 113.72 $ 151.60

San Luis Canal - Tracy

Pacheco WD - SLC $ 48.56 $ 20.68 $ 48.56 $ 90.78 $ 112.93

Panoche WD - SLC $ 73.12 $ 20.77 $ 73.12 $ 106.56 $ 133.86

San Luis WD - SLC 5/ $ 37.72 $ 7.45 $ 108.77 $ 13.23 $ 108.77 $ 141.27 $ 182.13

Tehama-Colusa Canal

4-M WD $ 45.51 $ 20.68 $ 45.51 $ 62.07 $ 73.68

Colusa County WD 5/ $ 15.08 $ 2.98 $ 53.44 $ 17.70 $ 53.44 $ 114.24 $ 152.11

Cortina WD $ 64.18 $ 20.68 $ 64.18 $ 92.75 $ 115.25

Davis WD - TCC $ 52.14 $ 20.68 $ 52.14 $ 69.14 $ 81.50

Dunnigan WD 1/,3/ $ 21.53 $ 21.53 $ 49.78 $ 173.42 $ 180.64

Glenn Valley WD 4/ $ 45.62 $ 20.68 $ 45.62 $ 56.39 $ 65.22

Glide WD 1/, 3/ $ 20.68 $ 20.68 $ 40.45 $ 61.35 $ 74.33

Holthouse WD $ 46.67 $ 20.68 $ 46.67 $ 74.75 $ 91.84

Kanawha WD 1/, 3/, 5/ $ 4.20 $ 0.83 $ 19.85 $ 19.85 $ 41.47 $ 67.76 $ 83.05

Kirkwood WD 1/, 3/ $ 32.98 $ 20.68 $ 46.43 $ 72.64 $ 85.30

La Grande WD 2/, 3/ $ 35.73 $ 20.68 $ 49.79 $ 69.38 $ 81.91

Myers-Marsh MWC 1/, 3/ $ 20.68 $ 20.68 $ 46.05 $ 81.97 $ 101.53

Orland-Artois WD 1/, 3/, 5/ $ 3.74 $ 0.74 $ 20.00 $ 19.94 $ 52.84 $ 181.35 $ 200.72

Westside WD $ 53.10 $ 21.94 $ 53.10 $ 75.35 $ 91.78

Schedule A-1

Page 7 of 8
IRR 2017 Sch A-1 F Revised.Z19.XLSM

04/26/2017 CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CONTRACT, COST OF SERVICE, AND FULL COST

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2017 IRRIGATION WATER RATES

ASSESSMENTS AND CHARGES:

Partial Relief Partial Relief 

Construction Rate Restoration Rate

CVPIA (October 1, 2016 - September 30, 2017) Contractor Amt Due per A/F Amt Due per A/F

Restoration Fund $ 10.23 La Grande WD $ 5.63 Glenn Valley WD $ 4.26

Friant Surcharge $ 7.00

Assessment (March 1, 2017 - February 28, 2018)

Trinity PUD Assessment $ 0.30

** Contractor Name Changes

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 forward 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 identifed on Schedule A-2A and trued-up.

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

Schedule A-1

Page 8 of 8