IRR 2008 Sch B-5 F.Z12.XLS

9/21/2009

AB

Total Chargeable Ratio of Acre Feet A

Facility/Contractor Acre-Feet By Contractor Stora

ref <Sch B-2> (A/Grand Total) (B*Water S

Black Butte D & R

4-E WD - - 

$ 

Stony Creek WD 867 0.0004750 

$ 

Total Black Butte D & R 867 0.0004750 

$ 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0131489 

$ 

Clear Creek Unit

Clear Creek CSD 1,470 0.0008054 

$ 

Colusa Basin Drain

Colusa Drain MWC - - 

$ 

Corning Canal

Corning WD 11,623 0.0063679 

$ 

Proberta WD 1,482 0.0008119 

$ 

Thomes Creek WD 2,675 0.0014656 

$ 

Total Corning Canal 15,780 0.0086454 

$ 

Cow Creek Unit

Bella Vista WD 7,699 0.0042181 

$ 

Cross Valley Canal

County of Fresno 1,200 0.0006574 

$ 

County of Tulare 1,195 0.0006547 

$ 

Hills Valley ID 1,338 0.0007331 

$ 

Kern-Tulare WD 7,845 0.0042981 

$ 

Lower Tule River ID - CVC 7,236 0.0039644 

$ 

Pixley ID 7,236 0.0039644 

$ 

Rag Gulch WD 4,000 0.0021915 

$ 

Tri-Valley WD 457 0.0002504 

$ 

Total Cross Valley Canal 30,507 0.0167139 

$ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE
IRR 2008 Sch B-5 F.Z12.XLS 

9/21/2009 

AB

Total Chargeable Ratio of Acre Feet A

Facility/Contractor Acre-Feet By Contractor Stora

ref <Sch B-2> (A/Grand Total) (B*Water Sto

Delta-Mendota Canal

Banta-Carbona ID 8,230 0.0045090 

$ 

Byron Bethany ID 6,302 0.0034527 

$ 

Del Puerto WD 41,062 0.0224967 

$ 

Eagle Field WD 1,888 0.0010344 

$ 

Mercy Springs WD 361 0.0001978 

$ 

Oro Loma WD 1,838 0.0010070 

$ 

Pacheco WD - DMC - - 

$ 

Panoche WD - DMC 2,145 0.0011752 

$ 

Patterson WD 7,480 0.0040981 

$ 

San Luis WD - DMC 8,088 0.0044312 

$ 

West Side ID 1,734 0.0009500 

$ 

West Stanislaus ID 17,764 0.0097324 

$ 

Total Delta-Mendota Canal 96,892 0.0530844 

$ 

Delta-Mendota Pool

Coelho Trust - $ 

Fresno Slough WD 1,004 0.0005501 

$ 

James ID 6,440 0.0035283 

$ 

Laguna WD 320 0.0001753 

$ 

Recl Dist #1606 173 0.0000948 

$ 

Tranquillity ID 5,582 0.0030582 

$ 

Tranquillity PUD 49 0.0000268 

$ 

Westlands WD - DMP 102 0.0000559 

$ 

Total Delta-Mendota Pool 13,670 0.0074894 

$ 

Folsom D & R

Placer County WA - - 

$ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE
IRR 2008 Sch B-5 F.Z12.XLS

9/21/2009

AB

Total Chargeable Ratio of Acre Feet A

Facility/Contractor Acre-Feet By Contractor Stora

ref <Sch B-2> (A/Grand Total) (B*Water Sto

Friant-Kern Canal - Class 1

Arvin-Edison WSD 34,181 0.0187268 

$ 

Delano-Earlimart ID 99,953 0.0547615 

$ 

Exeter ID 9,852 0.0053976 

$ 

Garfield WD 2,886 0.0015812 

$ 

International WD 1,038 0.0005687 

$ 

Ivanhoe ID 6,021 0.0032987 

$ 

Lewis Creek WD 879 0.0004816 

$ 

Lindmore ID 32,008 0.0175363 

$ 

Lindsay-Strathmore ID 25,891 0.0141850 

$ 

Lower Tule River ID - FKC 61,465 0.0336750 

$ 

Orange Cove ID 37,027 0.0202861 

$ 

Porterville ID 13,886 0.0076078 

$ 

Saucelito ID 21,201 0.0116154 

$ 

Shafter-Wasco ID 47,132 0.0258223 

$ 

So San Joaquin MUD 85,111 0.0466300 

$ 

Stone Corral ID 10,428 0.0057132 

$ 

Tea Pot Dome WD 7,184 0.0039359 

$ 

Terra Bella ID 27,197 0.0149005 

$ 

Tulare ID 32,462 0.0177850 

$ 

Total Friant-Kern Canal - Class 1 555,802 0.3045085 

$ 

Hidden Unit

Madera ID - HU 24,000 0.0131489 

$ 

Madera Canal - Class 1

Chowchilla WD - MC 55,159 0.0302201 

$ 

Madera ID - MC 85,282 0.0467236 

$ 

Total Madera Canal - Class 1 140,441 0.0769437 

$ 

New Melones D & R

Central San Joaquin WCD 36,554 0.0200269 

$ 

Sacramento River - Shasta

Anderson-Cottonwood ID 9,510 0.0052103 

$ 

Daniell, H & B - - 

$ 

Driscoll Strawberry 10 0.0000055 

$ 

Gjermann, H 4 0.0000022 

$ 

Leviathan Inc 116 0.0000636 

$ 

Redding Rancheria - - 

$ 

Total Sacramento River - Shasta 9,640 0.0052815 

$ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE
IRR 2008 Sch B-5 F.Z12.XLS 

9/21/2009 

AB

Total Chargeable Ratio of Acre Feet A

Facility/Contractor Acre-Feet By Contractor Stora

ref <Sch B-2> (A/Grand Total) (B*Water Sto

Sacramento River - Willows

Alexander, T & K - - 

$ 

Anderson, A/et al - - 

$ 

Anderson, R & J 74 0.0000405 

$ 

Andreotti, A/et al 1,317 0.0007215 

$ 

Baber, J/et al 1,955 0.0010711 

$ 

Beckley, R & O 60 0.0000329 

$ 

Butler, L & M 280 0.0001534 

$ 

** Butte Creek Farms Inc 419 0.0002296 

$ 

* Byrd, A & Osborne, J. 124 0.0000679 

$ 

Cachil Dehe Band of Wintun 100 0.0000548 

$ 

Carter MWC 728 0.0003989 

$ 

Churkin, M Jr & C 49 0.0000268 

$ 

Conaway Consv Grp 12 0.0000066 

$ 

County of Sacramento - - 

$ 

Cummings, W 109 0.0000597 

$ 

Dennis Wilson Farms 58 0.0000318 

$ 

Driver, Gary/et al - - 

$ 

** Driver, J & C Trustees 86 0.0000471 

$ 

Driver, Gregory 2 0.0000011 

$ 

Driver, W/et al 1 0.0000005 

$ 

* Dyer, J & Wing, J 204 0.0001118 

$ 

Eastside MWC 632 0.0003463 

$ 

Ehrke, A & B 131 0.0000718 

$ 

E L H Sutter Properties - - 

$ 

Feather WD 7,094 0.0038866 

$ 

Fedora, S/Taylor, W - - 

$ 

Furlan, E & S 30 0.0000164 

$ 

Gillaspy, W - - 

$ 

Giovannetti, B & M 50 0.0000274 

$ 

Giusti, R & S 675 0.0003698 

$ 

Glenn-Colusa ID 112,387 0.0615737 

$ 

** Green Valley Corp 397 0.0002175 

$ 

Griffin, J/Prater 1,185 0.0006492 

$ 

** Hale, J/Marks, A 30 0.0000164 

$ 

Heidrick, J Family Trust - - 

$ 

** Heidrick, M 12 0.0000066 

$ 

Hiatt, T 404 0.0002213 

$ 

Hiatt, T/Illerich, P 147 0.0000805 

$ 

Howald Farms Inc 1,025 0.0005616 

$ 

Jaeger, W & P - - 

$ 

Jansen, P & S 40 0.0000219 

$ 

Kary, C 451 0.0002471 

$ 

King, Ben - - 

$ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE
IRR 2008 Sch B-5 F.Z12.XLS

9/21/2009

AB

Total Chargeable Ratio of Acre Feet A

Facility/Contractor Acre-Feet By Contractor Stora

ref <Sch B-2> (A/Grand Total) (B*Water Sto

Sacramento River - Willows

King, L 13 0.0000071 

$ 

KLSY, LLC 74 0.0000405 

$ 

Knights Landing Investors 720 0.0003945 

$ 

Lauppe, B ET UX 78 0.0000427 

$ 

Lauppe, B & K 99 0.0000542 

$ 

Leiser, D 24 0.0000131 

$ 

Lockett, W & J 47 0.0000257 

$ 

Lomo CS & Micheli, J 470 0.0002575 

$ 

Lonon, M 337 0.0001846 

$ 

M C M Properties 930 0.0005095 

$ 

Maxwell ID 4,857 0.0026610 

$ 

Mehrhof & Montgomery 16 0.0000088 

$ 

Meridian Farms WC 12,449 0.0068205 

$ 

Micke, D & N - - 

$ 

Morehead, J/et ux 140 0.0000767 

$ 

Munson, J & D - - 

$ 

Natomas Basin Conserv 269 0.0001474 

$ 

Natomas Central MWC 21,329 0.0116856 

$ 

Nelson, T & H 98 0.0000537 

$ 

Nene Ranch, LLC 200 0.0001096 

$ 

O'Brien, J & F 293 0.0001605 

$ 

Odysseus Farms Prtnrshp 410 0.0002246 

$ 

Oji Brothers Farm Inc 1,567 0.0008585 

$ 

Oji, M/et al 990 0.0005424 

$ 

Otterson, M 173 0.0000948 

$ 

Pacific Realty Inc 976 0.0005347 

$ 

Pelger MWC 1,265 0.0006931 

$ 

Penner, R & L - - 

$ 

Pleasant Grv-Vrna MWC 2,217 0.0012146 

$ 

Princeton-Codora-Glenn ID 15,000 0.0082181 

$ 

Provident ID 3,071 0.0016825 

$ 

Quad-H-Ranches Inc 310 0.0001698 

$ 

Rauf, A & T 672 0.0003682 

$ 

Recl Dist # 108 49,499 0.0271191 

$ 

Recl Dist #1000 - - 

$ 

Recl Dist #1004 11,038 0.0060474 

$ 

Reische, E - - 

$ 

Reische, L - - 

$ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE
IRR 2008 Sch B-5 F.Z12.XLS 

9/21/2009 

AB

Total Chargeable Ratio of Acre Feet A

Facility/Contractor Acre-Feet By Contractor Stora

ref <Sch B-2> (A/Grand Total) (B*Water Sto

Sacramento River - Willows

Reynen, J/et al 3,500 0.0019176 

$ 

Richter, H Jr/et al 1,032 0.0005654 

$ 

River Garden Farms Co 854 0.0004679 

$ 

Riverby Limited 30 0.0000164 

$ 

Roberts Ditch Irr Co 300 0.0001644 

$ 

Rubio, E & E 3 0.0000016 

$ 

Schreiner, J & C 20 0.0000110 

$ 

Seaver, C 36 0.0000197 

$ 

Sutter MWC 33,650 0.0184359 

$ 

Sycamore Family Trust 6,837 0.0037458 

$ 

Tarke, S 949 0.0005199 

$ 

Tisdale Irr & Drain Co 2,000 0.0010957 

$ 

** Wakida, T 378 0.0002071 

$ 

Wallace, K Trust 314 0.0001720 

$ 

* Wisler, J - - 

$ 

Young, R/et al 4 0.0000022 

$ 

309,806 0.1697341 

$ 

San Luis Canal - Fresno

** Westlands WD - SLC 386,629 0.2118233 

$ 

Westlands DD#2 - - 

$ 

Total San Luis Canal - Fresno 386,629 0.2118233 

$ 

San Luis Canal - Tracy

Pacheco WD - SLC 2,176 0.0011922 

$ 

Panoche WD - SLC 26,652 0.0146019 

$ 

San Luis WD - SLC 36,401 0.0199431 

$ 

Total San Luis Canal - Tracy 65,229 0.0357372 

$ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE
IRR 2008 Sch B-5 F.Z12.XLS

9/21/2009

AB

Total Chargeable Ratio of Acre Feet A

Facility/Contractor Acre-Feet By Contractor Stora

ref <Sch B-2> (A/Grand Total) (B*Water Sto

Tehama-Colusa Canal

4-M WD 2,006 0.0010990 

$ 

Colusa County WD 21,306 0.0116730 

$ 

Cortina WD 725 0.0003972 

$ 

Davis WD - TCC 1,352 0.0007407 

$ 

Dunnigan WD 5,893 0.0032286 

$ 

Glenn Valley WD 410 0.0002246 

$ 

Glide WD 3,466 0.0018989 

$ 

Holthouse WD 1,879 0.0010295 

$ 

Kanawha WD 18,426 0.0100951 

$ 

Kirkwood WD 864 0.0004734 

$ 

La Grande WD 3,057 0.0016748 

$ 

Myers-Marsh MWC 46 0.0000252 

$ 

Orland-Artois WD 21,791 0.0119387 

$ 

Westside WD 25,036 0.0137165 

$ 

Total Tehama-Colusa Canal 106,257 0.0582153 

$ 

Total (excluding San Felipe Unit) 1,825,243 1.0000000 

$ 

San Felipe Unit 1/

San Benito County WD 11,519 0.5174520 

$ 

Santa Clara Valley WD 10,742 0.4825480 

$ 

Total San Felipe Unit 22,261 1.0000000 

$ 

Grand Total 2/ 1,847,504 $ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE
IRR 2008 Sch B-5 F.Z12.XLS 

9/21/2009 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) 1,925,411

 Less Class 2 Water (77,907) Total Allocable Acre Feet Per Schedule B-5 1,847,504

* Contractor Name Changes, Splits and/or Assumptions

See Schedule B-4.

** Contractors with Multiple Contracts

See Schedule B-4.

Sources:

Total Chargeable Acre Feet (Permanent Contractors) - Schedule B-2Total Storage Expense - Schedule B-6

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2008 IRRIGATION STORAGE EXPENSE