IRR 2008 Sch A-1 F.Z10.XLS

01/29/2008

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

Cost of Full 

Contract O&M Cost Service Wate

Rate per AF Water Rate 202(3) 

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

Black Butte D & R

4-E WD 16.31 1/ 13.78 16.31 24.10 

Stony Creek WD 13.95 4/ 13.78 22.51 22.51 

Buchanan Unit

Chowchilla WD - BU 17.37 1/ 13.78 17.37 23.78 

Clear Creek Unit

Clear Creek CSD 13.78 1/, 4/ 13.78 25.26 32.52 

Colusa Basin Drain

Colusa Drain MWC 21.36 1/ 13.78 21.36 24.10 

Corning Canal

Corning WD 16.75 1/, 4/ 16.75 50.87 64.53 

Proberta WD 14.89 1/, 4/ 14.89 32.04 39.70 Thomes Creek WD 13.78 1/, 4/ 13.78 34.76 36.22 

Cow Creek Unit

Bella Vista WD 20.73 1/, 4/ 20.73 36.70 56.43 

Cross Valley Canal

County of Fresno 29.25 1/, 3/ 16.95 29.25 32.11 

County of Tulare 35.86 1/, 3/ 16.95 35.86 35.86 

Hills Valley ID 24.58 1/, 3/ 16.95 24.58 27.09 

Kern-Tulare ID 27.36 1/, 3/ 16.95 27.36 29.97 Lower Tule River ID - CVC 26.87 1/, 3/ 16.95 26.87 30.62 Pixley ID 27.85 1/, 3/ 16.95 27.85 30.51 Rag Gulch WD 27.19 1/, 3/ 16.95 27.19 29.60 Tri-Valley ID 26.72 1/, 3/ 16.95 26.72 27.23 
IRR 2008 Sch A-1 F.Z10.XLS 

01/29/2008 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

Cost of Full 

Contract O&M Cost Service Wate

Rate per AF Water Rate 202(3) 

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

Delta-Mendota Canal

Banta-Carbona ID 25.37 1/ 13.78 25.37 36.50 

Broadview WD 9/

Byron Bethany ID 26.96 1/ 13.78 26.96 36.20 

Del Puerto WD 26.21 1/ 13.78 26.21 36.30 Eagle Field WD 24.35 1/ 13.78 24.35 36.24 Mercy Springs WD 27.30 1/ 13.78 27.30 36.62 Oro Loma WD 25.08 1/ 13.78 25.08 36.34 Pacheco WD - DMC 57.37 1/, 3/ 13.78 57.37 57.37 

Panoche WD - DMC 41.81 2/, 3/ 13.78 42.73 42.73 

Patterson WD 26.95 1/ 13.78 26.95 36.39 

San Luis WD - DMC 31.34 1/, 3/ 13.78 31.34 36.27 West Side ID 24.49 1/ 13.78 24.49 35.67 West Stanislaus ID 26.02 1/ 13.78 26.02 36.43 

Delta-Mendota Pool

 Coelho Trust 35.33 1/ 13.78 35.33 36.27 

Fresno Slough WD 26.96 1/ 13.78 26.96 35.97 James ID 27.07 1/ 13.78 27.07 36.20 Laguna WD 24.31 1/ 13.78 24.31 35.33 Recl Dist #1606 30.99 1/ 13.78 30.99 35.59 Tranquillity ID 29.12 1/ 13.78 29.12 36.84 Tranquillity PUD 47.24 1/ 13.78 47.24 47.24 

Westlands WD - DMP 29.77 1/ 13.78 29.77 43.77 

Folsom D & R

Placer County WA 6.76 1/ 6.53 6.76 7.02 

Friant Dam - Class 2

Gravelly Ford WD 6.53 1/ 6.53 6.53 6.93 
IRR 2008 Sch A-1 F.Z10.XLS

01/29/2008

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

Cost of Full 

Contract O&M Cost Service Wate

Rate per AF Water Rate 202(3) 

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

Friant-Kern Canal - Class 1

Arvin-Edison WSD 24.83 1/ 13.78 24.83 36.12 

Delano-Earlimart ID 25.13 1/ 13.78 25.13 34.72 Exeter ID 24.56 1/ 13.78 24.56 35.21 Garfield WD 28.89 1/ 13.78 28.89 34.72 International WD 25.55 1/ 13.78 25.55 35.21 Ivanhoe ID 24.62 1/ 13.78 24.62 35.02 Lewis Creek WD 27.66 1/ 13.78 27.66 45.48 Lindmore ID 24.64 1/ 13.78 24.64 34.53 Lindsay-Strathmore ID 25.22 1/ 13.78 25.22 34.19 Lower Tule River ID - FKC 24.92 1/ 13.78 24.92 35.74 Orange Cove ID 25.26 1/ 13.78 25.26 34.15 Porterville ID 25.03 1/ 13.78 25.03 35.33 Saucelito ID 24.80 1/ 13.78 24.80 35.25 Shafter-Wasco ID 26.77 1/ 13.78 26.77 34.98 So San Joaquin MUD 25.25 1/ 13.78 25.25 34.76 Stone Corral ID 24.95 1/ 13.78 24.95 33.96 Tea Pot Dome WD 24.94 1/ 13.78 24.94 34.91 Terra Bella ID 24.29 1/ 13.78 24.29 34.68 Tulare ID 26.43 1/ 13.78 26.43 35.82 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 11.88 1/ 6.53 11.88 16.90 

Delano-Earlimart ID 11.63 1/ 6.53 11.63 15.49 Exeter ID 12.39 1/ 6.53 12.39 15.98 Fresno ID 13.68 1/ 6.53 13.68 16.23 Ivanhoe ID 11.96 1/ 6.53 11.96 15.79 Lindmore ID 12.49 1/ 6.53 12.49 15.30 Lower Tule River ID - FKC 11.42 1/ 6.53 11.42 16.06 Porterville ID 12.63 1/ 6.53 12.63 16.10 Saucelito ID 11.50 1/ 6.53 11.50 16.02 Shafter-Wasco ID 11.91 1/ 6.53 11.91 15.76 So San Joaquin MUD 13.29 1/ 6.53 13.29 15.53 Tulare ID 11.67 1/ 6.53 11.67 16.59 

Hidden Unit

Madera ID - HU 18.53 1/ 13.78 18.53 24.86 
IRR 2008 Sch A-1 F.Z10.XLS 

01/29/2008 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

Cost of Full 

Contract O&M Cost Service Wate

Rate per AF Water Rate 202(3) 

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

Madera Canal - Class 1

Chowchilla WD - MC 25.83 1/ 13.78 25.83 35.97 

Madera ID - MC 27.06 1/ 13.78 27.06 36.81 

Madera Canal - Class 2

Chowchilla WD - MC 13.14 1/ 6.53 13.14 16.74 

Madera ID - MC 13.42 1/ 6.53 13.42 17.58 

New Melones D & R

Central San Joaquin WCD 13.78 1/, 4/ 13.78 18.32 24.10 

Sacramento River - Shasta

Anderson-Cottonwood ID 24.82 1/ 13.78 24.82 24.82 

Daniell, H & B 42.17 1/ 13.78 42.17 42.17 

Driscoll Strawberry 31.54 1/ 13.78 31.54 31.54 Gjermann, H 21.92 1/ 13.78 21.92 28.28 

Leviathan Inc 29.08 1/, 4/ 13.78 40.89 40.89 

Redding Rancheria 40.51 1/ 13.78 40.51 40.51 

Sacramento River - Willows

Alexander, T & K 23.29 1/ 13.78 23.29 24.16 

Anderson, A/et al 24.47 1/ 13.78 24.47 24.86 Anderson, R & J 19.51 1/ 13.78 19.51 22.16 Andreotti, A/et al 20.65 1/, 4/ 13.78 27.27 27.27 

Baber, J/et al 27.26 1/, 7/ 13.78 27.26 28.01 

Beckley, R & O 24.15 1/ 13.78 24.15 26.01 Butler, L & M 18.13 1/, 7/ 13.78 18.13 23.15 Butte Creek Farms Inc 17.85 1/ 13.78 17.85 22.96 Cachil Dehe Band of Wintun 17.05 1/ 13.78 17.05 22.66 Carter MWC 19.87 1/ 13.78 19.87 23.01 Churkin, M Jr & C 23.11 1/ 13.78 23.11 23.61 Conaway Consv Grp 25.39 1/ 13.78 25.39 28.27 County of Sacramento 36.63 1/ 13.78 36.63 36.63 

Cummings, W 19.57 1/ 13.78 19.57 23.15 

Dennis Wilson Farms 27.00 1/ 13.78 27.00 27.00 

Driver, Gary/et al 20.54 1/ 13.78 20.54 20.61 

 Driver, J & C Trustees 19.49 1/ 13.78 19.49 23.36 

* Driver, Gregory 21.62 1/ 13.78 21.62 22.67 * Driver, W/et al & G 21.62 1/ 13.78 21.62 22.67 
IRR 2008 Sch A-1 F.Z10.XLS

01/29/2008

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

Cost of Full 

Contract O&M Cost Service Wate

Rate per AF Water Rate 202(3) 

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

Eastside MWC 17.03 1/, 4/ 13.78 23.61 25.55 

Ehrke, A & B 18.98 1/ 13.78 18.98 23.19 E L H Sutter Properties 17.98 1/ 13.78 17.98 23.91 Feather WD 22.31 1/ 13.78 22.31 23.34 Fedora, S/Taylor, W 21.79 1/ 13.78 21.79 26.74 Furlan Jnt Vntr 20.32 1/ 13.78 20.32 23.30 

* Furlan, E & S 21.53 1/ 13.78 21.53 22.96 

Gillaspy, W 20.22 1/ 13.78 20.22 23.77 Giovannetti, B & M 17.53 1/ 13.78 17.53 22.85 Giusti, R & S 18.78 1/ 13.78 18.78 22.88 Glenn-Colusa ID 20.00 1/ 13.78 20.00 22.81 Green Valley Corp 22.41 1/ 13.78 22.41 28.50 Griffin, J/Prater 18.28 1/, 4/ 13.78 24.96 26.45 Hale, J/Marks, A 25.09 1/ 13.78 25.09 28.48 Heidrick, J Family Trust 21.42 1/ 13.78 21.42 21.94 Heidrick, M 18.26 1/ 13.78 18.26 21.94 

* Hiatt, T 16.05 1/, 6/ 13.78 21.96 29.72 * Hiatt, T/Illerich, P 16.61 1/, 6/ 13.78 22.38 29.72 

Howald Farms Inc 13.78 1/, 4/ 13.78 19.78 23.15 Jaeger, W & P 25.89 1/ 13.78 25.89 26.06 Jansen, P & S 19.09 1/ 13.78 19.09 23.11 Kary, C 21.33 1/ 13.78 21.33 24.59 King, Ben 19.92 1/ 13.78 19.92 24.26 King, L 21.69 1/ 13.78 21.69 25.00 KLSY, LLC 21.35 1/ 13.78 21.35 23.53 Lauppe, B & K 21.28 1/, 7/ 13.78 21.28 23.07 Leiser, D 21.18 1/ 13.78 21.18 25.84 Lockett, W & J 18.47 1/ 13.78 18.47 23.27 Lomo CS & Micheli, J 18.97 1/ 13.78 18.97 23.04 Lonon, M 19.18 1/ 13.78 19.18 23.91 M C M Properties 27.29 1/ 13.78 27.29 29.79 

Maxwell ID 24.15 1/, 4/ 13.78 31.33 31.33 

Mehrhof & Montgomery 19.46 1/ 13.78 19.46 32.86 

Meridian Farms WC 15.31 1/, 4/ 13.78 21.86 28.47 Micke, D & N 13.83 1/ 13.78 13.83 22.39 

 Morehead, J/et ux 21.92 1/ 13.78 21.92 24.10 

Munson, J & D 29.23 1/ 13.78 29.23 29.23 

Natomas Basin Conserv 19.03 1/ 13.78 19.03 23.80 

Natomas Central MWC 13.78 1/, 4/ 13.78 20.31 22.81 

 Nelson, T & H 19.03 1/ 13.78 19.03 23.11 
IRR 2008 Sch A-1 F.Z10.XLS 

01/29/2008 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

Cost of Full 

Contract O&M Cost Service Wate

Rate per AF Water Rate 202(3) 

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

Nene Ranch, LLC 22.64 1/ 13.78 22.64 23.00 

O'Brien, J & F 19.76 1/ 13.78 19.76 23.27 Odysseus Farms Prtnrshp 17.82 1/ 13.78 17.82 23.00 Oji Brothers Farm Inc 20.23 1/ 13.78 20.23 23.34 Oji, M/et al 19.69 1/ 13.78 19.69 23.30 Otterson, M 22.75 1/ 13.78 22.75 29.14 Pacific Realty Inc 13.78 1/, 4/ 13.78 19.23 23.68 Pelger MWC 13.78 1/, 4/ 13.78 19.26 22.96 Penner, R & L 35.30 1/ 13.78 35.30 35.30 

Pleasant Grv-Vrna MWC 20.15 1/ 13.78 20.15 23.42 

Princeton-Codora-Glenn ID 13.78 1/, 4/ 13.78 19.17 22.92 Provident ID 19.81 1/ 13.78 19.81 23.34 Quad-H-Ranches Inc 13.78 1/, 4/ 13.78 17.69 22.20 Rauf, A & T 19.42 1/ 13.78 19.42 23.04 Recl Dist # 108 20.06 1/ 13.78 20.06 23.23 Recl Dist#1000 21.45 1/ 13.78 21.45 22.97 Recl Dist #1004 20.25 1/ 13.78 20.25 23.04 

* Reische, E 25.50 1/ 13.78 25.50 25.50 

* Reische, L 25.26 1/ 13.78 25.26 25.26 

Reynen, J/et al 30.28 1/ 13.78 30.28 30.28 Richter, H Jr/et al 18.47 1/, 7/ 13.78 18.47 23.23 

River Garden Farms Co 20.10 1/ 13.78 20.10 23.26 Riverby Limited 17.98 1/ 13.78 17.98 23.45 Roberts Ditch Irr Co 25.83 1/ 13.78 25.83 29.08 Rubio, E & E 23.33 1/ 13.78 23.33 24.06 Schreiner, J & C 17.75 1/ 13.78 17.75 23.00 Seaver, C 28.71 1/ 13.78 28.71 28.71 

Sutter MWC 13.78 1/, 4/ 13.78 19.73 22.88 

Sycamore Family Trust 20.44 1/ 13.78 20.44 23.26 Tarke, S 20.68 1/, 4/ 13.78 26.92 27.87 Tenhunfeld, F Trust 20.61 1/ 13.78 20.61 23.19 Tisdale Irr & Drain Co 15.10 1/, 4/ 13.78 21.48 29.16 Wakida, T 14.55 1/, 4/ 13.78 20.97 24.86 

* Wallace, K Trust 23.05 1/ 13.78 23.05 24.06 

Wirth, M 21.99 1/ 13.78 21.99 23.76 Wisler, J 23.64 1/ 13.78 23.64 23.67 Young, R/et al 29.15 1/ 13.78 29.15 29.15 
IRR 2008 Sch A-1 F.Z10.XLS

01/29/2008

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

Cost of Full 

Contract O&M Cost Service Wate

Rate per AF Water Rate 202(3) 

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

San Felipe Unit

San Benito County WD 30.93 2/ 19.00 28.12 43.47 

Santa Clara Valley WD 33.56 2/ 19.45 27.52 44.75 

San Luis Canal - Fresno

Westlands WD - SLC 9/ 34.93 1/, 3/ 16.59 34.93 55.28 

Westlands WD - SLC (DD#2) 10/ 39.83 1/, 3/ 16.59 39.83 55.28 

San Luis Canal - Tracy

Pacheco WD - SLC 20.18 1/, 3/ 13.78 20.18 38.46 

Panoche WD - SLC 26.25 1/, 3/ 13.79 26.25 39.13 San Luis WD - SLC 8.00 3/, 11/ 18.32 43.87 56.37 

Tehama-Colusa Canal

4-M WD 14.26 1/, 4/ 13.78 29.58 34.87 

Colusa County WD 18.13 1/, 4/ 18.13 40.19 75.69 Cortina WD 13.78 1/, 4/ 13.78 30.55 41.99 Davis WD - TCC 39.26 1/, 7/ 13.78 39.26 40.14 Dunnigan WD 14.17 1/, 4/ 13.93 26.60 92.43 Glenn Valley WD 17.46 1/, 4/ 13.78 28.24 35.26 Glide WD 13.78 1/, 4/ 13.78 21.39 33.26 Holthouse WD 14.03 1/, 4/ 13.78 23.49 34.93 Kanawha WD 14.11 1/, 4/ 14.11 25.29 38.68 Kirkwood WD 16.42 1/, 4/ 13.78 31.18 34.44 La Grande WD 15.81 1/, 4/ 13.78 24.93 35.04 Myers-Marsh MWC 16.20 1/, 4/ 13.78 26.10 37.62 Orland-Artois WD 14.99 1/, 4/ 14.99 28.08 103.39 Westside WD 15.40 1/, 4/ 14.04 28.06 45.84 

SAN FELIPE UNIT OUT-OF-BASIN COSTS 8/

ASSESSMENTS AND CHARGES:CVPIA (October 1, 2007 - September 30, 2008)

Restoration Fund 8.79Friant Surcharge 7.00

Assessment (March 1, 2008 - February 29, 2009)

Trinity PUD Assessment 0.07
IRR 2008 Sch A-1 F.Z10.XLS 

01/29/2008 

CENTRAL VALLEY PROJECT

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

WATER RATES PER ACRE-FOOT BY CONTRACTOR

2008 IRRIGATION WATER RATES

FOOTNOTES

1/ Adjusted annually to cost of service rate.

2/ Adjusted every five years to the cost of service rate. Next rate adjustment will be in FY 2011

3/ Interim renewal contractor.

4/ Contract rate is modified for these applicable contractors who have a payment capacity limited to an amount sufficient to cover the applicable annual O&M costs

and O&M interest-bearing deficits. Source: Ability to Pay Analyses

5/ Adjusted full cost to higher of the water contractor's cost of service or full cost rate. Full cost rate calculation didn’t take into accoun

the change in business practice for FY 2006, to use more realistic delivery data in setting water rates based on the capability othe CVP to deliver water and historical data.

6/ These applicable contractors receive partial ability to pay relief for capital and full relief from restoration

Contractor Capital Rate Contractor Capital Rate

Hiatt, T 0.76 Hiatt,T/Illerich 0.76

7/ These applicable contractors pay full capital and receive partial ability to pay relief from restoration

Contractor Restoration Rate Contractor Restoration Rate

Baber, Jack 2.39 Lauppe, B & K (1364X -only) 1.79

Butler, Leslie, et ux 0.47 Richter, H Jr/et al 6.36

Davis WD - TCC 3.01

8/ Per the amendatory contracts effective January 1, 2007 for Santa Clara Valley WD, and effective March 1, 2007 for San Benito County WD

capital costs are now under a repayment contract.

9/ Broadview WD assigned all its project water to Westlands WD, effective 3/1/2007.

10/ Westlands WD - SLC (DD#2) contract has been separated from Westlands WD - SLC per the Fresno Area Office.11/ Fixed rate until contract amended or renewed. Contract expires 12/31/2008

* Contractor Name Changes and/or assumptions:

See Schedule A-14, page 25 for contract splits.

Sources:

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