i 

TABLE OF CONTENTS 

CENTRAL VALLEY PROJECT 

2006 MUNICIPAL AND INDUSTRIAL WATER RATES 

SECTION A

Schedule Title/File Name 

 

A-1 M&I Contract, Operation and Maintenance (O&M), O&M plus Interest and 

 Cost of Service Water Rates per Acre-Foot by Contractor 

 (M&I 2006 Sch A-1A F.Z08.XLS) 

A-2A a) M&I O&M and Cost of Service Water Rates per Acre-Foot by Contractor 

 (M&I 2006 Sch A-2Aa F.Z08.XLS) 

 

 b) CFO Adjustment Deferred and Associated Contractors PFR Adjustment 

 (M&I 2006 Sch A-2Ab F.Z08.XLS) 

A-2B a) M&I Capital Rates Per Acre-Foot by Contractor 

 (M&I 2006 Sch A-2Ba F.Z08.XLS) 

 b) M&I Capital Allocation by Component and Contractor 

 (M&I 2006 Sch A-2Bb F.Z08.XLS) 

A-3 M&I Estimated Capital and Deficit Interest Rates per Acre-Foot 

 (M&I 2006 Sch A-3 F.Z08.XLS) 

A-4 M&I Capital Costs to be repaid by Component and/or Facility as of 

 September 30, 2004 (M&I 2006 Sch A-4 F.Z08.XLS) 

A-5 M&I Capital and Project Use Energy Costs by Component as of 

 September 30, 2004 (M&I 2006 Sch A-5 F.Z08.XLS) 

A-6A Summary of Fiscal Year 2004 Results of M&I Operations, Cumulative Net 

 Position at September 30, 2004 and Determination of Deficit Rate per Acre 

 Foot (M&I 2006 Sch A-6A F.Z08.XLS) 

A-6B Summary of Adjustment to Cumulative Net Position at September 30, 2003 

 (M&I 2006 Sch A-6B F.Z08.XLS) 

A-7 Historical and Projected M&I Deliveries (1981-2030) by Capital Component 

 and Contractor (M&I 2006 Sch A-7 F.Z08.XLS) 
ii 

SECTION A

Schedule Title/File Name 

A-8 Projected M&I Deliveries by O&M Cost Component and Contractor and 

 O&M Costs per Acre-Foot by Cost Component 

 (M&I 2006 A-8 F.Z08.XLS) 

A-9 Estimated M&I O&M Costs by Facility and/or Component 

 (M&I 2006 A-9 F.Z08.XLS) 

A-10 Estimated M&I Project Use Energy Costs - Storage, Conveyance and Out-of- 

 Basin Pumping (M&I 2006 Sch A-10 F.Z08.XLS) 

A-11 Estimated M&I Project Use Energy Costs - Direct Pumping 

 (M&I 2006 Sch A-11 F.Z08.XLS) 

A-12 Projected 2006 M&I Water Deliveries for Calculation of Operation and 

 Maintenance Costs (M&I 2006 Sch A-12 F.Z08.XLS) 

A-13 Projected M&I Water Deliveries for Fiscal Years 2006-2030 and Present 

Worth @.024038 (M&I 2006 Sch A-13 F.Z08.XLS) 

A-14 Historical (1981-2004) and Projected (2005-2030) M&I Water Deliveries for 

 Calculation of Individual Contractor Prorated Capital Costs 

 (M&I 2006 Sch A-14 F.Z08.XLS) 

A-15 Projected M&I Water Deliveries for Fiscal Years 2006-2030 and Present 

 Worth at Deficit Composite Rate (M&I 2006 Sch A-15 F.Z08.XLS) 

SECTION B

Schedule Title/File Name 

B-1 Fiscal Year 2004 Net Position by Permanent Contractor 

 (M&I 2004 Sch B-1 F.Z08.XLS) 

B-1A Fiscal Year 2004 M&I Revenues and Allocated Expenses (Includes 

 CFO&PFR Adjustments) by Permanent Contractor 

 (M&I 2004 Sch B-1A F.Z08.XLS) 

B-2 Fiscal Year 2004 M&I Revenues (M&I 2004 Sch B-2 F.Z08.XLS) 
iii 

SECTION B

Schedule Title/File Name 

B-3A Voluntary Payments included in Fiscal Year 2004 

 (M&I 2004 Sch B-3A F.Z08.XLS) 

B-3B Voluntary Payments to be applied in Fiscal Year 2005 (Reflected in 2006 

 Deficit/Capital Rates) (M&I 2004 Sch B-3B F.Z08.XLS) 

B-4 Fiscal Year 2004 Allocated M&I Water Marketing Expense 

 (M&I 2004 Sch B-4 F.Z08.XLS) 

B-5 Fiscal Year 2004 Allocated M&I Storage Expense 

 (M&I 2004 Sch B-5 F.Z08.XLS) 

B-6 NOT USED 

B-7 M&I O&M and Replacement Costs by Facility and/or Component for 

 Fiscal Year 2004 (M&I 2004 Sch B-7 F.Z08.XLS)