IRR 2002 Sch B-5 F.Z06

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Al

Facility/Contractor Acre-Feet By Contractor Storag

(Schedule B-2)

Black Butte D & R

4-E WD 109 0.0000431 Stony Creek WD 1,013 0.0004010 

Total Black Butte D & R 1,122 0.0004441 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0094998 

Clear Creek Unit

Clear Creek CSD 3,735 0.0014784 

Colusa Basin Drain

Colusa Drain MWC (19,049) (0.0075401) 

Contra Costa Canal

Contra Costa WD 234 0.0000926 

Corning Canal

Corning WD 9,908 0.0039218 Proberta WD 2,441 0.0009662 Thomes Creek WD 4,098 0.0016221 

Total Corning Canal 16,447 0.0065102 

Cow Creek Unit

Bella Vista WD 11,354 0.0044942 

Cross Valley Canal

County of Fresno 87 0.0000344 County of Tulare 4,138 0.0016379 Hills Valley ID 97 0.0000384 Kern-Tulare WD 8,048 0.0031856 Lower Tule River ID - CVC 26,024 0.0103010 Pixley ID 21,524 0.0085198 Rag Gulch WDTri-Valley WD 823 0.0003258 

Total Cross Valley Canal 60,741 0.0240429 
IRR 2002 Sch B-5 F.Z06 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Al

Facility/Contractor Acre-Feet By Contractor Storag

(Schedule B-2)

Delta-Mendota Canal

Banta-Carbona ID 17,262 0.0068328 Broadview WD 17,776 0.0070362 Centinella WD 1,656 0.0006555 Del Puerto WD 90,693 0.0358987 Eagle Field WD 2,634 0.0010426 Mercy Springs WD 4,000 0.0015833 Oro Loma WD 3,123 0.0012362 Pacheco WD - DMCPanoche WD - DMC 5,941 0.0023516 Patterson WD 11,299 0.0044724 Plain View WD 10,275 0.0040671 San Luis WD - DMC 7,803 0.0030886 West Side ID 5,381 0.0021299 West Stanislaus ID 37,520 0.0148514 Widren WD

Total Delta-Mendota Canal 215,363 0.0852463 1

Delta-Mendota Pool

Coelho Trust 1,435 0.0005680 Fresno Slough WD 1,884 0.0007457 Hughes, M & M 19 0.0000075 James ID 23,503 0.0093031 Laguna WD 622 0.0002462 Recl Dist #1606 236 0.0000934 Tranquillity ID 8,591 0.0034005 Westlands WD - DMP 856 0.0003388 

Total Delta-Mendota Pool 37,146 0.0147034 

Folsom D & R

Placer County WA
IRR 2002 Sch B-5 F.Z06

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Al

Facility/Contractor Acre-Feet By Contractor Storag

(Schedule B-2)

Friant-Kern Canal - Class 1

Arvin-Edison WSD 26,930 0.0106596 Delano-Earlimart ID 119,156 0.0471651 Exeter ID 10,814 0.0042805 Fresno IDGarfield WD 3,855 0.0015259 International WD 1,156 0.0004576 Ivanhoe ID 7,874 0.0031167 Lewis Creek WDLindmore ID 30,345 0.0120113 Lindsay-Strathmore ID 26,873 0.0106370 Lower Tule River ID - FKC 58,967 0.0233407 Orange Cove ID 37,731 0.0149349 Porterville ID 17,324 0.0068573 Saucelito ID 21,188 0.0083868 Shafter-Wasco ID 47,322 0.0187313 So San Joaquin MUD 100,978 0.0399697 Stone Corral ID 9,452 0.0037413 Tea Pot Dome WD 7,353 0.0029105 Terra Bella ID 28,624 0.0113301 Tulare ID 40,906 0.0161917 

Total Friant-Kern Canal - Class 1 596,848 0.2362481 3

Hidden Unit

Madera ID - HU 24,000 0.0094998 

Madera Canal - Class 1

Chowchilla WD - MC 55,073 0.0217993 Madera ID - MC 89,142 0.0352847 

Total Madera Canal - Class 1 144,215 0.0570841 

New Melones D & R

Central San Joaquin WCD 7,504 0.0029703 

Sacramento River - Shasta

Anderson-Cottonwood ID 2,169 0.0008585 Daniell, H & BDriscoll Strawberry 12 0.0000047 Gjermann, H 4 0.0000016 High-Low NurseryLeviathan Inc 345 0.0001366 

Total Sacramento River - Shasta 2,530 0.0010014 
IRR 2002 Sch B-5 F.Z06 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Al

Facility/Contractor Acre-Feet By Contractor Storag

(Schedule B-2)

Sacramento River - Willows

A & F Boeger Corp 611 0.0002418 Alexander, T & KAmen, H/et alAnderson, R & J 75 0.0000297 Andreotti, A/et al 266 0.0001053 Baber, J/et al 630 0.0002494 Beckley, R & OButler, L & M 217 0.0000859 Butte Creek Farms Inc 411 0.0001627 Cannell, F/et al 210 0.0000831 Churkin, M Jr & CConaway Consv Grp 672 0.0002660 County of SacramentoCribari, E & EDavis, MDavis, O/et al 10,828 0.0042860 Dommer, EDriver, Gary/et al

* Driver, J & C Trustees 46 0.0000182 * Driver, W/et al & Gregory

E L H Sutter/Lauppe, B & K 19 0.0000075 E L H Sutter Properties 145 0.0000574 Ehrke, A & B 262 0.0001037 

* Elliott, M/Hradecky, D 3 0.0000012 

Feather WD 9,640 0.0038158 Fedora, S/Taylor, W 20 0.0000079 

* Forster, J & R Trust 1,009 0.0003994 

Freeman, F & V

* Furlan Jnt Vntr (Byrd/Osborne) 200 0.0000792 

Furlan, E & S 135 0.0000534 Gillaspy, FGiovannetti, B & M 50 0.0000198 Giusti, R & S 760 0.0003008 Glenn-Colusa ID 90,207 0.0357063 Griffin, J 1,378 0.0005454 Hale, J/Marks, A 28 0.0000111 Heidrick, E & M 78 0.0000309 Heidrick, J Family TrustHershey, F/Estate of 212 0.0000839 Hiatt, G/et al 750 0.0002969 Hollins, M 167 0.0000661 Howald Farms Inc 1,009 0.0003994 
IRR 2002 Sch B-5 F.Z06

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Al

Facility/Contractor Acre-Feet By Contractor Storag

(Schedule B-2)

Sacramento River - Willows

Jaeger, W & PKary, C 458 0.0001813 King, B 1 0.0000004 Lauppe, B & K 177 0.0000701 Lee Farms 100 0.0000396 

* Leiser, D 24 0.0000095 

Lockett, W & J 47 0.0000186 Locvich, P & RLomo CS & Micheli, J 262 0.0001037 Lonon, M 440 0.0001742 M C M Properties 612 0.0002422 M & T Inc 10 0.0000040 Maxwell ID 1,361 0.0005387 Mayfair Farms Inc 8 0.0000032 McLane, R & NMeridian Farms WC 8,915 0.0035288 Micke, D & NMirbach-Harff, AMunson, J & DNatomas Central MWC 29,634 0.0117299 Nelson, T & HO'Brien, J & F 109 0.0000431 Odysseus Farms 200 0.0000792 

* Odysseus Farms Prtnrshp 410 0.0001623 

Oji Brothers Farm Inc 2,140 0.0008471 Oji, M/et al 1,310 0.0005185 Pelger MWC 2,051 0.0008118 Penner, H & APires, L & B 95 0.0000376 Pleasant Grv-Vrna MWC 2,375 0.0009401 Princeton-Codora-Glenn ID 17,481 0.0069194 Provident ID 2,752 0.0010893 Quad-H-Ranches Inc 310 0.0001227 Recl Dist # 108 21,244 0.0084089 Recl Dist #1004 10,772 0.0042638 Reische, L 15 0.0000059 Reynen, J/et al 2,000 0.0007917 Richter, H Jr/et al 495 0.0001959 Ritchey, E & A 40 0.0000158 River Garden Farms Co 500 0.0001979 Riverby Limited 30 0.0000119 Roberts Ditch Irr Co 600 0.0002375 
IRR 2002 Sch B-5 F.Z06 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Al

Facility/Contractor Acre-Feet By Contractor Storag

(Schedule B-2)

Sacramento River - Willows

Sartain MWC 892 0.0003531 Schreiner, J & C 40 0.0000158 Seaver, H/et al 37 0.0000146 Sekhon, A & D 470 0.0001860 

* Siddiqui, J/et al 200 0.0000792 

Spence, RStegeman Station Ranch Inc 325 0.0001286 Steidlmayer, F/et alSutter MWC 105,391 0.0417165 Swinford Tract Irr Co 40 0.0000158 Tarke, J/et al 1,000 0.0003958 Tisdale Irr & Drain Co 2,141 0.0008475 Verona Farming Prtnrshp 47 0.0000186 Wakida, M & H 275 0.0001089 Wakida/M & L Farms 135 0.0000534 Wallace Construction IncWells, J 257 0.0001017 Westfall, R Jr/et alYoung, R/et al

Total Sacramento River - Willows 338,266 0.1338946 1

San Luis Canal - Fresno

Westlands WD - SLC 720,402 0.2851540 4

San Luis Canal - Tracy

Pacheco WD - SLC 6,270 0.0024818 Panoche WD - SLC 57,696 0.0228376 San Luis WD - SLC 49,541 0.0196096 

Total San Luis Canal - Tracy 113,507 0.0449291 

Sly Park D & R

El Dorado ID 1/

Sugar Pine D & R

Foresthill PUD 1/
IRR 2002 Sch B-5 F.Z06

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Al

Facility/Contractor Acre-Feet By Contractor Storag

(Schedule B-2)

Tehama-Colusa Canal

4-M WD 2,375 0.0009401 Colusa County WD 43,384 0.0171725 Cortina WD 815 0.0003226 Davis WD - TCC 1,853 0.0007335 Dunnigan WD 15,962 0.0063182 Glenn Valley WD 761 0.0003012 Glide WD 10,639 0.0042112 Holthouse WD 1,342 0.0005312 Kanawha WD 41,490 0.0164228 Kirkwood WD 1,380 0.0005462 La Grande WD 5,383 0.0021307 Myers-Marsh MWC 121 0.0000479 Orland-Artois WD 53,712 0.0212606 Westside WD 48,779 0.0193080 

Total Tehama-Colusa Canal 227,996 0.0902468 1

Total (excluding San Felipe Unit) 2,526,361 1.0000000 1

San Felipe Unit 2/

San Benito County WD 31,424 1.1443554 Santa Clara Valley WD (3,964) (0.1443554) 

Total San Felipe Unit 27,460 1.0000000 

Grand Total 3/ 2,553,821 14
IRR 2002 Sch B-5 F.Z06 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION STORAGE EXPENSE

2004 IRRIGATION WATER RATES

FOOTNOTES:1/ There is no allocation to the Storage Component for this contractor.2/ San Felipe Unit Contractors do no receive a Gianelli PGP regeneration credit therefore they have a separate Storage Allocation Expense.3/ 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) 2,699,561

 Less Class 2 Water (140,789) Less El Dorado ID (4,566) Less Forest Hill PUD (385) Total Allocable Acre Feet Per Schedule B-5 2,553,821

* Contractor Name Changes and/or Assumptions

Currently: Formerly: Contract: Effectiv

Driver, John & Clare, Trustees Driver, John & Clare 1314A & 2398A 12/4/200Driver, William/et al & Gregory Collier, Thomas / et al 939A-1 & 939A-2 10/10/20Elliott, Marlene & Hradecky, Denton Ramos, Mildred 2368A 12/11/20Forster, Rosemary Trust & Jerome Odysseus Farms Partnership W0117 3/22/200Furlan Joint Venture (Byrd/Osborne) Furlan, Antonio / et al 1595A 12/7/200Leiser, Dorothy Leiser, Wayne 4178A 12/11/20Odysseus Farms Partnership Leal, Robert 8574A 2/26/200Siddiqui, Javed/et al (additional contract) Chilton, Barbara 2065A 4/16/200

Sources:

Total Chargeable Acre Feet (Permanent Contractors) - Schedule B-2Total Storage Expense - Schedule B-7

I:\wtrates\RATES\2004\IRR\[IRR 2002 Sch B-5 F.Z06.XLS]OUTPUT