Schedule B-5 

Page 1 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Black Butte D & R

4-E WD - - $15,266,025.11 $ -

Stony Creek WD 348 0.0006 $15,266,025.11 $ 9,708.73

Total Black Butte D & R 348 0.0006 $ 9,708.73

Buchanan Unit

Chowchilla WD - BU 24,000 0.0439 $15,266,025.11 $ 669,567.40

Clear Creek Unit

Clear Creek CSD 991 0.0018 $15,266,025.11 $ 27,647.55

Colusa Basin Drain

Colusa Drain MWC - - $15,266,025.11 $ -

Corning Canal

Corning WD 3,401 0.0062 $15,266,025.11 $ 94,883.28

Proberta WD 42 0.0001 $15,266,025.11 $ 1,171.74

Thomes Creek WD 1,827 0.0033 $15,266,025.11 $ 50,970.82

Total Corning Canal 5,270 0.0096 $ 147,025.84

Cow Creek Unit

Bella Vista WD 588 0.0011 $15,266,025.11 $ 16,404.40
Schedule B-5 

Page 2 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Cross Valley Canal

County of Fresno $15,266,025.11 $ -

County of Tulare $15,266,025.11 $ -

Hills Valley ID $15,266,025.11 $ -

Kern-Tulare WD 2,064 0.0038 $15,266,025.11 $ 57,582.80

Lower Tule River ID - CVC 3,908 0.0071 $15,266,025.11 $ 109,027.89

Pixley ID 3,708 0.0068 $15,266,025.11 $ 103,448.16

Tri-Valley WD - $15,266,025.11 $ -

Total Cross Valley Canal 9,680 0.0177 $ 270,058.85

Delta-Mendota Canal

Banta-Carbona ID 15 0.0000 $15,266,025.11 $ 418.48

Byron Bethany ID 2,237 0.0041 $15,266,025.11 $ 62,409.26

Del Puerto WD 8,228 0.0150 $15,266,025.11 $ 229,550.02

Eagle Field WD 170 0.0003 $15,266,025.11 $ 4,742.77

Mercy Springs WD 524 0.0010 $15,266,025.11 $ 14,618.89

Oro Loma WD $15,266,025.11 $ -

Pacheco WD - DMC - - $15,266,025.11 $ -

Panoche WD - DMC 56 0.0001 $15,266,025.11 $ 1,562.32

Patterson WD 312 0.0006 $15,266,025.11 $ 8,704.38

San Luis WD - DMC 693 0.0013 $15,266,025.11 $ 19,333.76

West Side ID 208 0.0004 $15,266,025.11 $ 5,802.92

West Stanislaus ID 1,255 0.0023 $15,266,025.11 $ 35,012.80

Total Delta-Mendota Canal 13,698 0.0250 $ 382,155.59
Schedule B-5 

Page 3 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Delta-Mendota Pool

Coelho Trust (228) -0.0004 $15,266,025.11 $ (6,360.89)

Fresno Slough WD $15,266,025.11 $ -

James ID 525 0.0010 $15,266,025.11 $ 14,646.79

Laguna WD $15,266,025.11 $ -

Recl Dist #1606 28 0.0001 $15,266,025.11 $ 781.16

Tranquillity ID (512) -0.0009 $15,266,025.11 $ (14,284.10)

Tranquillity PUD - - $15,266,025.11 $ -

Westlands WD - DMP - - $15,266,025.11 $ -

Total Delta-Mendota Pool (187) -0.0003 $ (5,217.05)

Friant-Kern Canal - Class 1

Arvin-Edison WSD 5,439 0.0099 $15,266,025.11 $ 151,740.71

Delano-Earlimart ID 19,633 0.0359 $15,266,025.11 $ 547,734.03

Exeter ID 2,437 0.0045 $15,266,025.11 $ 67,988.99

Garfield WD 831 0.0015 $15,266,025.11 $ 23,183.77

Hills Valley ID 608 0.0011 $15,266,025.11 $ 16,962.37

International WD 31 0.0001 $15,266,025.11 $ 864.86

Ivanhoe ID $15,266,025.11 $ -

Kaweah Delta WCD 236 0.0004 $15,266,025.11 $ 6,584.08

Lewis Creek WD 153 0.0003 $15,266,025.11 $ 4,268.49

Lindmore ID 6,395 0.0117 $15,266,025.11 $ 178,411.81

Lindsay-Strathmore ID 3,458 0.0063 $15,266,025.11 $ 96,473.50

Lower Tule River ID - FKC 1,503 0.0027 $15,266,025.11 $ 41,931.66

Orange Cove ID 4,890 0.0089 $15,266,025.11 $ 136,424.36

Porterville ID 1,388 0.0025 $15,266,025.11 $ 38,723.31

Saucelito ID 5,271 0.0096 $15,266,025.11 $ 147,053.74

Shafter-Wasco ID 8,763 0.0160 $15,266,025.11 $ 244,475.80

So San Joaquin MUD 9,912 0.0181 $15,266,025.11 $ 276,531.34

Stone Corral ID 1,976 0.0036 $15,266,025.11 $ 55,127.72

Tea Pot Dome WD 795 0.0015 $15,266,025.11 $ 22,179.42

Tri-Valley ID 3,853 0.0070 $15,266,025.11 $ 107,493.47

Terra Bella ID $15,266,025.11 $ -

Tri-Valley ID 6,455 0.0118 $15,266,025.11 $ 180,085.73

Total Friant-Kern Canal - Class 1 84,027 0.154 $ 2,344,239.16
Schedule B-5 

Page 4 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Hidden Unit

Madera ID - HU 24,000 0.0439 $15,266,025.11 $ 669,567.40

Madera Canal - Class 1

Chowchilla WD - MC 2,076 0.0038 $15,266,025.11 $ 57,917.58

Madera ID - MC 14,758 0.0270 $15,266,025.11 $ 411,728.15

Total Madera Canal - Class 1 16,834 0.0308 $ 469,645.73

New Melones D & R

Central San Joaquin WCD 35,692 0.0652 $15,266,025.11 $ 995,758.32

Stockton-East WD 8,702 0.0159 $15,266,025.11 $ 242,773.98

 Total New Melones D & R 44,394 0.0811 $ 1,238,532.30

Sacramento River - Shasta

Anderson-Cottonwood ID 1,491 0.0027 $15,266,025.11 $ 41,596.87

Daniell, H & B $15,266,025.11 $ -

Driscoll Strawberry $15,266,025.11 $ -

Gjermann, H $15,266,025.11 $ -

Leviathan Inc 122 0.0002 $15,266,025.11 $ 3,403.63

Redding Rancheria $15,266,025.11 $ -

Total Sacramento River - Shasta 1,613 0.0029 $ 45,000.51

Sacramento River - Willows

Anderson, A/et al - $15,266,025.11 $ -

Anderson, R & J 47 0.0001 $15,266,025.11 $ 1,311.24

Andreotti, A/et al 782 0.0014 $15,266,025.11 $ 21,816.74

Baber, J/et al 1,329 0.0024 $15,266,025.11 $ 37,077.29

Beckley, R & O 101 0.0002 $15,266,025.11 $ 2,817.76

Butler, Diane 189 0.0003 $15,266,025.11 $ 5,272.84

Butte Creek Farms Inc - $15,266,025.11 $ -

Byrd, A & Osborne, J. 150 0.0003 $15,266,025.11 $ 4,184.80

Cachil Dehe Band of Wintun 75 0.0001 $15,266,025.11 $ 2,092.40

* Canal Farms 388 0.0007 $15,266,025.11 $ 10,824.67

Carter MWC 447 0.0008 $15,266,025.11 $ 12,470.69

Churkin, M Jr & C - $15,266,025.11 $ -
Schedule B-5 

Page 5 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Conaway Consv Grp 584 0.0011 $15,266,025.11 $ 16,292.81

County of Sacramento - $15,266,025.11 $ -

Cranmore Farms LLC 100 0.0002 $15,266,025.11 $ 2,789.86

Cummings, W 50 0.0001 $15,266,025.11 $ 1,394.93

Driver, Gary/et al - $15,266,025.11 $ -

Driver, J & C Trustees 8 0.0000 $15,266,025.11 $ 223.19

Driver, Gregory - $15,266,025.11 $ -

Driver, W/et al - $15,266,025.11 $ -

Dyer, J & Wing, J 17 0.0000 $15,266,025.11 $ 474.28

Eastside MWC 84 0.0002 $15,266,025.11 $ 2,343.49

Ehrke, A & B 112 0.0002 $15,266,025.11 $ 3,124.65

E L H Sutter Properties 5 0.0000 $15,266,025.11 $ 139.49

* Empire Group, LLC - $15,266,025.11 $ -

Feather WD - $15,266,025.11 $ -

Fedora, S/Taylor, W 15 0.0000 $15,266,025.11 $ 418.48

Furlan, E & S - $15,266,025.11 $ -

Gillaspy, W 68 0.0001 $15,266,025.11 $ 1,897.11

Giovannetti, B & M - $15,266,025.11 $ -

Giusti, R & S 570 0.0010 $15,266,025.11 $ 15,902.23

Glenn-Colusa ID 57,636 0.1053 $15,266,025.11 $ 1,607,966.11

Green Valley Corp 269 0.0005 $15,266,025.11 $ 7,504.73

Griffin, J/Prater 290 0.0005 $15,266,025.11 $ 8,090.61

Hale, J/Marks, A - $15,266,025.11 $ -

Hatfield, R & B - $15,266,025.11 $ -

Heidrick, J Family Trust - $15,266,025.11 $ -

Heidrick, M - $15,266,025.11 $ -

Hiatt, T 370 0.0007 $15,266,025.11 $ 10,322.50

Hiatt, T/Illerich, P 159 0.0003 $15,266,025.11 $ 4,435.88

Howald Farms Inc 770 0.0014 $15,266,025.11 $ 21,481.95

Jaeger, W & P - $15,266,025.11 $ -

Jansen, P & S 30 0.0001 $15,266,025.11 $ 836.96

Kary, C 345 0.0006 $15,266,025.11 $ 9,625.03

King, Ben - $15,266,025.11 $ -

King, L - $15,266,025.11 $ -

KLSY, LLC 68 0.0001 $15,266,025.11 $ 1,897.11
Schedule B-5 

Page 6 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Knights Landing Investors 311 0.0006 $15,266,025.11 $ 8,676.48

Lauppe, B ET UX 78 0.0001 $15,266,025.11 $ 2,176.09

Lauppe, B & K 90 0.0002 $15,266,025.11 $ 2,510.88

Leiser, D 18 0.0000 $15,266,025.11 $ 502.18

Lockett, W & J 16 0.0000 $15,266,025.11 $ 446.38

Lomo CS & Micheli, J 525 0.0010 $15,266,025.11 $ 14,646.79

Lonon, M 330 0.0006 $15,266,025.11 $ 9,206.55

M C M Properties 352 0.0006 $15,266,025.11 $ 9,820.32

Maxwell ID - $15,266,025.11 $ -

Meridian Farms WC 4,043 0.0074 $15,266,025.11 $ 112,794.21

* Mesquite Investors, LLC - $15,266,025.11 $ -

Micke, D & N - $15,266,025.11 $ -

Morehead, J/et ux - $15,266,025.11 $ -

Munson, J & D - $15,266,025.11 $ -

Natomas Basin Conserv 87 0.0002 $15,266,025.11 $ 2,427.18

Natomas Central MWC 16,603 0.0303 $15,266,025.11 $ 463,201.15

Nelson, T & H 74 0.0001 $15,266,025.11 $ 2,064.50

O'Brien, J & F 129 0.0002 $15,266,025.11 $ 3,598.92

Odysseus Farms 308 0.0006 $15,266,025.11 $ 8,592.78

Oji Brothers Farm Inc 612 0.0011 $15,266,025.11 $ 17,073.97

Oji, M/et al - $15,266,025.11 $ -

Pacific Realty Inc 646 0.0012 $15,266,025.11 $ 18,022.52

Pelger MWC 1,362 0.0025 $15,266,025.11 $ 37,997.95

Penner, R & L - $15,266,025.11 $ -

Pleasant Grv-Vrna MWC 2,846 0.0052 $15,266,025.11 $ 79,399.53

Princeton-Codora-Glenn ID 2,789 0.0051 $15,266,025.11 $ 77,809.31

Provident ID 40 0.0001 $15,266,025.11 $ 1,115.95

Quad-H-Ranches Inc 233 0.0004 $15,266,025.11 $ 6,500.38

Recl Dist # 108 4,769 0.0087 $15,266,025.11 $ 133,048.62

Recl Dist #1000 - $15,266,025.11 $ -

Recl Dist #1004 4,617 0.0084 $15,266,025.11 $ 128,808.03

Reische, E - $15,266,025.11 $ -

Reische, L - $15,266,025.11 $ -

Richter, H Jr/et al 726 0.0013 $15,266,025.11 $ 20,254.41

River Garden Farms Co 375 0.0007 $15,266,025.11 $ 10,461.99
Schedule B-5 

Page 7 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Roberts Ditch Irr Co - $15,266,025.11 $ -

Rubio, E & E 3 0.0000 $15,266,025.11 $ 83.70

Saeed, F - $15,266,025.11 $ -

Seaver, C - $15,266,025.11 $ -

Sioux Creek Property LLC 15 0.0000 $15,266,025.11 $ 418.48

Sutter MWC 21,026 0.0384 $15,266,025.11 $ 586,596.84

Sycamore Family Trust 6,726 0.0123 $15,266,025.11 $ 187,646.26

T & P Farms 94 0.0002 $15,266,025.11 $ 2,622.47

Tarke, S 713 0.0013 $15,266,025.11 $ 19,891.73

Tisdale Irr & Drain Co 107 0.0002 $15,266,025.11 $ 2,985.15

Van Ruiten Brothers 1415L 23 0.0000 $15,266,025.11 $ 641.67

Van Ruiten Brothers 520XL 33 0.0001 $15,266,025.11 $ 920.66

Wallace, J & J 6 0.0000 $15,266,025.11 $ 167.39

Wallace, K Trust 240 0.0004 $15,266,025.11 $ 6,695.67

Wisler, J - $15,266,025.11 $ -

* Yockey, W 3 0.0000 $15,266,025.11 $ 83.70

Young, R/et al 4 0.0000 $15,266,025.11 $ 111.59

Total Sacramento River - Willows 136,030 0.2486 $ 3,795,052.22

San Luis Canal - Fresno

Westlands WD - SLC 102,962 0.1882 $15,266,025.11 $ 2,872,499.94

Westlands DD#2 776 0.0014 $15,266,025.11 $ 21,649.35

Total San Luis Canal - Fresno 103,738 0.1896 $ 2,894,149.29

San Luis Canal - Tracy

Pacheco WD - SLC 333 0.0006 $15,266,025.11 $ 9,290.25

Panoche WD - SLC 8,873 0.0162 $15,266,025.11 $ 247,544.65

San Luis WD - SLC 3,967 0.0072 $15,266,025.11 $ 110,673.91

Total San Luis Canal - Tracy 13,173 0.0241 $ 367,508.81

Tehama-Colusa Canal

4-M WD 1,281 0.0023 $15,266,025.11 $ 35,738.16

Colusa County WD 25,025 0.0457 $15,266,025.11 $ 698,163.51

Cortina WD 183 0.0003 $15,266,025.11 $ 5,105.45

Davis WD - TCC 1,952 0.0036 $15,266,025.11 $ 54,458.15
Schedule B-5 

Page 8 of 8

IRR 2014 Sch B-5 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION STORAGE EXPENSE

A B C D E

Ratio of Allocated

Total Chargeable Acre Feet 2014 Storage Storage 

Facility/Contractor Acre-Feet By Contractor Expense Expense

Ref <Sch B-2> (B/(total a/f)) <B-6> C * D

Dunnigan WD 3,362 0.0061 $15,266,025.11 $ 93,795.23

Glenn Valley WD 499 0.0009 $15,266,025.11 $ 13,921.42

Glide WD 1,453 0.0027 $15,266,025.11 $ 40,536.73

Holthouse WD 29 0.0001 $15,266,025.11 $ 809.06

Kanawha WD 8,623 0.0158 $15,266,025.11 $ 240,569.99

Kirkwood WD 29 0.0001 $15,266,025.11 $ 809.06

La Grande WD - $15,266,025.11 $ -

Myers-Marsh MWC - $15,266,025.11 $ -

Orland-Artois WD 4,165 0.0076 $15,266,025.11 $ 116,197.84

Westside WD 22,398 0.0409 $15,266,025.11 $ 624,873.78

Total Tehama-Colusa Canal 68,999 0.1261 $ 1,924,978.37

Total (excluding San Felipe Unit) 547,196 1.000 $ 15,266,025.11

San Felipe Unit 1/

San Benito County WD 135 0.0188 $190,950.51 $ 3,591.80

Santa Clara Valley WD 7,042 0.9812 $190,950.51 $ 187,358.71

Total San Felipe Unit 7,177 1.0000 $ 190,950.51

Grand Total 2/ 554,373 3/ $ 15,456,975.61

FOOTNOTES:

1/ San Felipe Unit Contractors do not receive a Gianelli PGP regeneration credit therefore they have a separate Storage Allocation Expense.

2/ Reconciliation to Total Chargeable Acre Feet per Schedule B-2 to Total Allocable (Class1) Acre Feet per Schedule B-5:

Total Chargeable Acre Feet for Permanent Contractors (Schedule B-2) 556,878

 Less Class 2 Water (2,505)

 Less Recovered Water -

 Total Allocable Acre Feet Per Schedule B-5 554,373

3/ Storage Costs Allocated in Sch. B-5 $ 15,456,975.61

XO&M Storage Costs Allocated in Sch. B-1C $ 3,293,720.41

Total Storage Cost (Sch. B-6) $ 18,750,696.02

* See Schedule B-2 for name changes