IRR 2006 Sch A-2Ba F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Capital Costs

Allocated Repayment Cumulative 

Capital as of Capital Net 

Facility/Contractor Cost 9/30/2004 Relief Amount 

(Sch. A-2Bb) (Sch. A-6A) (Sch. A-2B1) 

Black Butte D & R

4-E WD 4,832 3,574 1,259 Stony Creek WD 240,298 14,384 29,356 196,558  Total Black Butte D&R 245,130 17,958 29,356 197,817 

Buchanan Unit

Chowchilla WD - BU 3,168,352 1,083,340 2,085,013 

Clear Creek Unit

Clear Creek CSD 1,659,117 34,608 418,200 1,206,309 

Colusa Basin Drain

Colusa Drain MWC 4,640,018 486,553 4,153,465 

Corning Canal

Corning WD 9,950,071 812 1,570,999 8,378,260 Proberta WD 1,507,301 359,476 1,147,825 Thomes Creek WD 1,969,019 339,126 1,629,893  Total Corning Canal 13,426,390 812 2,269,601 11,155,978 

Cow Creek Unit

Bella Vista WD 5,011,266 489 1,059,927 3,950,850 

Cross Valley Canal

County of Fresno 252,380 42,218 210,161 County of Tulare 389,137 68,330 320,807 Hills Valley ID 288,527 102,106 186,421 Kern-Tulare ID 3,815,112 806,247 3,008,865 Lower Tule River ID - CVC 3,089,569 768,009 2,321,560 Pixley ID 3,098,669 703,814 2,394,855 Rag Gulch WD 1,279,376 268,750 1,010,626 Tri-Valley ID 103,917 22,067 81,851  Total Cross Valley Canal 12,316,687 2,781,541 9,535,146 
IRR 2006 Sch A-2Ba F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Capital Costs

Allocated Repayment Cumulative 

Capital as of Capital Net 

Facility/Contractor Cost 9/30/2004 Relief Amount 

(Sch. A-2Bb) (Sch. A-6A) (Sch. A-2B1) 

Delta-Mendota Canal

Banta-Carbona ID 5/ 4,384,722 914,851 3,469,871 Broadview WD 6,206,182 1,133,723 5,072,459 

* Byron Bethany ID (Plain View WD) 4,546,963 470,427 4,076,536 

Centinella WD 5/Del Puerto WD 32,752,841 4,334,521 28,418,320 Eagle Field WD 1,077,721 238,880 838,841 Mercy Springs WD 5/ 651,292 151,827 499,465 Oro Loma WD 1,086,827 239,561 847,266 Pacheco WD - DMC 398,878 75,573 323,305 Panoche WD - DMC 6,422,003 244,066 6,177,937 Patterson WD 3,695,116 10,298 3,684,819 San Luis WD - DMC 6,283,606 773,974 5,509,631 West Side ID 5/ 1,188,390 362,119 826,271 West Stanislaus ID 11,840,615 1,577,777 10,262,838 Widren WD 5/ Total Delta-Mendota Canal 80,535,155 10,527,597 70,007,559 

Delta-Mendota Pool

Coelho Trust 715,938 715,938 Fresno Slough WD 964,009 30,306 933,703 James ID 8,309,776 256,140 8,053,636 Laguna WD 196,414 70,792 125,621 Recl Dist #1606 49,072 2,930 46,143 Tranquillity ID 3,198,624 133,862 3,064,762 Tranquillity PUD 15,997 593 15,405 Westlands WD - DMP 4,771,675 1,686,169 3,085,505  Total Delta-Mendota Pool 18,221,505 2,180,792 16,040,713 

Folsom D & R

Placer County WA 160,480 207,690 (47,210) 

Friant Dam - Class 2

Gravelly Ford WD 63,879 129,164 (65,285) 
IRR 2006 Sch A-2Ba F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Capital Costs

Allocated Repayment Cumulative 

Capital as of Capital Net 

Facility/Contractor Cost 9/30/2004 Relief Amount 

(Sch. A-2Bb) (Sch. A-6A) (Sch. A-2B1) 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 14,043,851 2,990,547 11,053,304 Delano-Earlimart ID 36,014,630 8,462,690 27,551,940 Exeter ID 3,809,869 895,706 2,914,163 Garfield WD 1,171,535 18,687 1,152,848 International WD 400,812 81,577 319,236 Ivanhoe ID 2,568,164 594,641 1,973,523 Lewis Creek WD 458,662 32,906 425,756 Lindmore ID 11,002,521 2,626,067 8,376,454 Lindsay-Strathmore ID 9,250,281 1,955,218 7,295,063 Lower Tule River ID - FKC 20,417,299 4,748,962 15,668,337 Orange Cove ID 12,949,917 2,903,612 10,046,305 Porterville ID 5,393,346 1,014,976 4,378,370 Saucelito ID 7,166,979 1,639,567 5,527,412 Shafter-Wasco ID 16,481,792 2,286,188 14,195,604 So San Joaquin MUD 32,500,351 6,547,715 25,952,635 Stone Corral ID 3,295,479 742,732 2,552,748 Tea Pot Dome WD 2,520,847 527,927 1,992,920 Terra Bella ID 9,296,293 2,098,956 7,197,336 Tulare ID 10,273,237 2,796,399 7,476,839  Total Friant-Kern Canal - Class 1 199,015,865 42,965,073 156,050,793 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 18,088,616 2,804,157 15,284,460 Delano-Earlimart ID 4,382,461 640,047 3,742,414 Exeter ID 1,040,159 172,286 867,873 Fresno ID 4,175,265 126,663 4,048,602 Ivanhoe ID 456,360 69,321 387,040 Lindmore ID 1,285,976 193,137 1,092,839 Lower Tule River ID - FKC 14,157,154 2,707,958 11,449,196 Porterville ID 1,741,894 111,103 1,630,791 Saucelito ID 1,938,840 345,600 1,593,240 Shafter-Wasco ID 2,352,255 255,168 2,097,087 So San Joaquin MUD 2,936,672 343,182 2,593,489 Tulare ID 8,279,765 1,704,975 6,574,789  Total Friant-Kern Canal - Class 2 60,835,418 9,473,599 51,361,820 

Hidden Unit

Madera ID - HU 3,692,103 891,700 2,800,403 
IRR 2006 Sch A-2Ba F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Capital Costs

Allocated Repayment Cumulative 

Capital as of Capital Net 

Facility/Contractor Cost 9/30/2004 Relief Amount 

(Sch. A-2Bb) (Sch. A-6A) (Sch. A-2B1) 

Madera Canal - Class 1

Chowchilla WD - MC 18,311,857 3,434,665 14,877,193 Madera ID - MC 28,376,575 5,402,604 22,973,971  Total Madera Canal - Class 1 46,688,432 8,837,269 37,851,164 

Madera Canal - Class 2

Chowchilla WD - MC 9,249,076 926,929 8,322,147 Madera ID - MC 10,859,859 1,039,849 9,820,010  Total Madera Canal - Class 2 20,108,935 1,966,778 18,142,157 

New Melones D & R

Central San Joaquin WCD 3,361,056 379,279 414,691 2,567,087 

Sacramento River - Shasta

Anderson-Cottonwood ID 931,682 155,357 776,325 BOR 167,996 167,996 Daniell, H & B 753 159 594 Driscoll Strawberry 43,463 6,167 37,296 Gjermann, H 550 103 447 

* Redding Rancheria (High-Low Nursery) 10,483 564 9,919 

Leviathan Inc 44,915 4,680 40,235  Total Sacramento River - Shasta 1,199,842 167,029 1,032,812 

Sacramento River - Willows

Alexander, T & K 943 9 934 

* Anderson, A/et al (Westfall, R Jr/et al) 3,144 308 2,836 

Anderson, R & J 12,808 2,102 10,706 Andreotti, A/et al 202,468 23,148 179,320 Baber, J/et al 326,313 26,307 300,006 Beckley, R & O 13,812 2,994 10,818 Butler, L & M 32,964 3,673 29,291 

* Butte Creek Farms Inc (incls Mayfair Farms) 41,847 1,263 40,584 * Cachil Dehe Ban of Wintun (Lee Farms) 12,106 3,894 8,211 

Carter MWC 86,193 26,999 59,193 

* Chen, Y (Sekhon A & D) 51,363 6,664 44,700 

Churkin, M Jr & C 4,632 406 4,226 Conaway Consv Grp 84,989 9,977 75,013 County of Sacramento 22,784 3,633 19,150 Cummings, W (Verona Farming Prtnrshp) 12,747 1,863 10,885 

* Dennis Wilson Farms (Wakida, M) 10,933 1,433 9,500 

Driver, Gary/et al 2,030 861 1,169 

* Driver, J & C Trustees 8,761 923 7,838 
IRR 2006 Sch A-2B F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Capital Costs

Allocated Repayment Cumulative 

Capital as of Capital Net 

Facility/Contractor Cost 9/30/2004 Relief Amount 

(Sch. A-2Bb) (Sch. A-6A) (Sch. A-2B1) 

Sacramento River - Willows (continued)

Driver, W/et al & G 9,760 2,265 7,495 

* Eastside MWC (A & F Boeger Corp) 78,851 7,183 71,669 

Ehrke, A & B 18,177 3,194 14,983 Feather WD 2,107,490 414,243 1,693,247 Fedora, S/Taylor, W 2,406 317 2,089 

* Freeman, V (Freeman, F & V) 1,343 244 1,098 

Furlan Jnt Vntr 25,646 2,241 23,405 Furlan, E & S 36,181 5,123 31,057 

* Gillaspy, W (Gillaspy, F) 9,582 1,608 7,974 

Giovannetti, B & M 6,132 1,432 4,700 Giusti, R & S 93,344 12,208 81,136 Glenn-Colusa ID 13,615,604 1,802,812 11,812,792 

* Green Valley Corp (Cannell, F & Stegeman Station) 54,588 2,235 52,353 * Griffin, J/Prater (Griffin, J) 144,139 11,737 132,403 

Hale, J/Marks, A 3,650 615 3,035 Heidrick, M (Heidrick, E & M) 9,942 3,691 6,251 

* Heidrick, J Family Trust (Heidrick, E) 12,201 262 11,939 * Hershey Land Co (Hershey, F/Estate of) 56,901 3,690 53,211 * Hiatt, T (Hiatt, G/et al) 95,860 10,128 85,731 

Hollins, M 34,182 3,777 30,405 Howald Farms Inc 176,626 22,544 154,082 Jaeger, W & P 45,077 1,734 43,342 

* Jansen, P & S (Ritchey, E & A) 4,444 528 3,917 

Kary, C 54,912 3,924 50,988 

* King, Ben (Dommer, E) 768 40 729 * King, L (King, B) 1,589 74 1,515 * KLSY, LLC (Mirbach-Harff, A) 6,076 743 5,332 

Lauppe, B & K 34,227 4,735 29,492 Leiser, D 2,510 263 2,246 Lockett, W & J 5,126 1,050 4,076 Locvich, P & R 6,422 849 5,573 Lomo CS & Micheli J 92,467 21,200 71,267 Lonon, M 45,943 4,749 41,193 M & T Inc 123,693 8,446 115,248 M C M Properties 77,761 7,325 70,436 Maxwell ID 779,884 45,611 734,273 McLane, R & N 2,447 474 1,974 

* Mehrhof & Montgomery (Swinford Tract Irr Co) 3,693 395 3,297 

Meridian Farms WC 1,542,127 161,835 1,380,291 Micke, D & N 1,473 424 1,049 

Morehead, J/et ux 9,170 283 8,887 

Munson, J & D 7,386 1,348 6,037 
IRR 2006 Sch A-2Ba F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Capital Costs

Allocated Repayment Cumulative 

Capital as of Capital Net 

Facility/Contractor Cost 9/30/2004 Relief Amount 

(Sch. A-2Bb) (Sch. A-6A) (Sch. A-2B1) 

Sacramento River - Willows (continued)

* Natomas Basin Conserv (E L H Sutter Prop./Lauppe assign) 27,122 3,764 23,357 

Natomas Central MWC 2,828,110 382,653 2,445,457 Nelson, T & H 10,337 1,192 9,145 O'Brien, J & F 37,258 4,596 32,662 Odysseus Farms 19,156 15,119 4,037 Odysseus Farms Prtnrshp 54,151 15,961 38,190 Oji Brothers Farm Inc 242,462 19,907 222,555 Oji, M/et al 168,891 14,659 154,232 Pelger MWC 225,936 39,303 186,633 

* Penner R & L (Penner, H & A) 2,018 429 1,590 

Pires, L & B 22,104 1,950 20,154 Pleasant Grv-Vrna MWC 316,180 23,851 292,329 Princeton-Codora-Glenn ID 1,909,579 239,432 1,670,147 Provident ID 628,986 69,020 559,966 Quad-H-Ranches Inc 39,601 7,898 31,703 

* Rauf, A & T (Forster, J & R Trust) 92,533 17,737 74,796 

Recl Dist # 108 4,152,983 498,218 3,654,765 

* Recl Dist#1000 (Amen, H/et al) 10,448 3,305 7,143 

Recl Dist #1004 1,924,849 177,559 1,747,290 Reische, L 33,215 2,188 31,026 Reynen, J/et al 256,127 16,510 239,617 Richter, H Jr/et al 120,297 22,371 97,926 River Garden Farms Co 62,048 8,563 53,485 Riverby Limited 3,729 575 3,155 Roberts Ditch Irr Co 37,229 3,016 34,213 

* Rubio, E & E (Elliott, M/Hradecky, D) 575 57 518 

Schreiner, J & C 2,615 764 1,851 

* Seaver, C (Seaver, H/et al) 16,970 495 16,475 

Siddiqui, J & A 26,604 5,924 20,680 Spence, R 12,847 1,141 11,706 Steidlmayer, F/et al 53,142 2,936 50,205 Sutter MWC 9,780,514 1,581,517 8,198,997 

* Sycamore Family Trust (Davis, O/et al) 1,261,361 132,331 1,129,030 * Tarke, J/et al 131,185 20,626 110,559 

Tisdale Irr & Drain Co 256,326 32,840 223,487 

* Waikida, T (Wakida, M & H) 35,768 3,584 32,184 * Wallace, J Trust (Wallace Construction Inc) 123,716 12,294 111,421 

Wells, J 37,229 4,883 32,346 

* Wirth, M (Davis, M) 23,791 2,023 21,767 * Wisler, J (Cribari, E & E) 2,570 568 2,001 

Young, R/et al 834 124 711  Total Sacramento River - Willows 45,362,030 6,085,920 39,276,108 
IRR 2006 Sch A-2Ba F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Capital Costs

Allocated Repayment Cumulative 

Capital as of Capital Net 

Facility/Contractor Cost 9/30/2004 Relief Amount 

(Sch. A-2Bb) (Sch. A-6A) (Sch. A-2B1) 

San Felipe Unit

San Benito County WD 7,500,008 2,567,125 4,932,884 Santa Clara Valley WD 4/, 5/ 5,552,869 1,548,210 4,004,659  Total San Felipe Unit 13,052,877 4,115,335 8,937,543 

San Luis Canal - Fresno

Westlands WD - SLC 4/, 5/ 429,148,572 60,557,103 3/ 368,591,468 

San Luis Canal - Tracy

Pacheco WD - SLC 2,294,632 1,183,606 1,111,026 Panoche WD - SLC 21,177,570 3,219,544 17,958,026 San Luis WD - SLC 42,106,123 1,139,161 40,966,961  Total San Luis Canal - Tracy 65,578,325 5,542,311 60,036,013 

Tehama-Colusa Canal

4-M WD 938,292 145,445 792,847 Colusa County WD 26,471,075 5,266,000 21,205,075 Cortina WD 491,430 84,394 407,036 Davis WD - TCC 1,039,758 166,467 873,291 Dunnigan WD 5,414,162 1,279,860 4,134,302 Glenn Valley WD 305,001 59,765 245,236 Glide WD 2,530,831 744,363 1,786,468 Holthouse WD 487,381 0 104,561 382,820 Kanawha WD 12,464,232 3,238,121 9,226,111 Kirkwood WD 319,235 47,926 271,309 La Grande WD 1,523,476 0 366,922 1,156,554 Myers-Marsh MWC 60,256 14,644 45,612 Orland-Artois WD 20,569,993 320 5,721,668 14,848,005 Westside WD 19,721,006 4,861,200 14,859,806  Total Tehama-Colusa Canal 92,336,128 320 22,101,336 70,234,472 Grand Total 1,119,827,563 158,432,260 2/ 26,293,111 1/ & 2/ 935,102,195 

SAN FELIPE UNIT OUT-OF-BASIN

San Benito County WD 41,078,782 41,078,782 Santa Clara Valley WD 28,899,275 28,899,275  Total San Felipe Unit Out-of-Basin 69,978,057 69,978,057 
IRR 2006 Sch A-2Ba F.Z08.XLS 

2/13/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Footnotes:1/ This total includes capital relief for permanent contractors only from Sch A-2B1 (see footnote 3). While financial relief has been granted either in part or in whole, the net capital

allocated to these contractors has been reduced, with the amount of capital relief being shifted to power for repayment purposes.

2/ Reconciliation to Source Documents (Sch. A-6A and A-2B1):

Capital

Repayment Cumulative

as of Capital

9/30/2004 Relief

Total (Page 7 of 8) 158,432,260 26,293,111Westlands Voluntary Payment (received 9/2005) (1,723,740)Other Adjustments:Colusa Irr Co 1,445Ducor ID 12,462Elder Creek WD (Contract(s) expired in 1995) 17,125San Juan WD 72,884Stockton East WD (NonPermanent Contractor) (a) 35,279Wilson Ranch Partnership 4,417El Dorado ID 1,407,806Foresthill PUD 9,703Contra Costa WD 77,920Assigned Historical Capital Costs to M&I 362,141Totals per Sch. A-6A & A-2B1 respectively 158,657,299 26,345,515 (a) Stockton East WD is considered a non-permanent contractor because the water under their long-term contract is not considered "firm supply".

3/ Westlands WD capital repayment differs from the amount shown on Schedule A-6A due to a voluntary payment of $1,723,740.05 made on 9/20/2005.4/ Includes Assignment of Historical Capital Costs (See Schedule A-2Bb, Assignments Section).

Reconciliation:

Irrigation Capital Costs (excludes Assigned Costs) 1,118,091,853Assigned Costs to Irrigation Contractors: Westlands WD - SLCF 1,585,343 Santa Clara Valley WD 150,367 1,735,710Identified Above for Repayment 1,119,827,563Assigned Costs to M&I Contractors: City of Tracy 851,058Capital Costs as Identified on Sch. A-2Bb 1,120,678,621
IRR 2006 Sch A-2Ba F.Z08.XLS

2/13/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF IRRIGATION CAPITAL RATES BY CONTRACTOR

2006 IRRIGATION WATER RATES

Footnotes - continued:5/ Includes Assigned Historical Capital Costs (See Schedule A-2Bb, Page 8)

Revenues are based on the historical deliveries through the date of the assignment through 2003 or through 2004 (needs true-up to assignment date):

Date of Hist. Wtr Prior Assigned Hist. Rev Prior Assigned

Assignees - Assignment to Assignment Hist. Water % Change to Assignment RevenueM&I (M)

City of Tracy (M) from West Side ID Feb. 27, 2004 134,655 45,132 33.52% 490,533 164,411City of Tracy (M) from Banta-Carbona ID Feb. 27, 2004 386,786 77,251 19.97% 990,017 197,731 Subtotal - to M&I Assignees 362,141IrrigationWestlands WD - SLCF from Mercy Springs WD May 14, 1999 183,814 64,694 35.20% 82,721 29,114Santa Clara Valley WD from Mercy Springs WD May 14, 1999 183,814 21,565 11.73% 82,721 9,705Westlands WD - SLCF from Mercy Springs WD March 1, 2003 113,254 67,443 59.55% 192,543 114,661Westlands WD - SLCF from Centinella WD Nov 9, 2004 44,300 44,300 100.000% 159,422 159,422Westlands WD - SLCF from Widren WD May 27, 2005 52,492 52,492 100.000% 5,874 5,874 Subtotal - to Irrigation Assignees 318,775Total 1,099,115 372,877 2,003,831 680,917

* Contractor Name Changes and/or assumptions:

See Schedule A-14, page 25 for pending name changes and/or assumptions.