IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

Black Butte D & R

4-E WD - - $21,870,495.55 $ 

Stony Creek WD 197 0.0001 $21,870,495.55 $ 1

Total Black Butte D & R 197 0.0001 $ 1

Buchanan Unit

Chowchilla WD - BU 24,000 0.0110 $21,870,495.55 $ 241

Clear Creek Unit

Clear Creek CSD 2,570 0.0012 $21,870,495.55 $ 25

Colusa Basin Drain

Colusa Drain MWC - - $ 

Corning Canal

Corning WD 13,916 0.0064 $21,870,495.55 $ 140

Proberta WD 2,897 0.0013 $21,870,495.55 $ 29

Thomes Creek WD 2,795 0.0013 $21,870,495.55 $ 28

Total Corning Canal 19,608 0.0090 $ 197

Cow Creek Unit

Bella Vista WD 5,781 0.0027 $21,870,495.55 $ 58

Cross Valley Canal

County of Fresno $21,870,495.55 $ County of Tulare (6) 0.0000 $21,870,495.55 $ 

Hills Valley ID $21,870,495.55 $ 

Kern-Tulare WD $21,870,495.55 $ Lower Tule River ID - CVC 4,712 0.0022 $21,870,495.55 $ 47

Pixley ID 4,712 0.0022 $21,870,495.55 $ 47

Tri-Valley WD - - $21,870,495.55 $ 

Total Cross Valley Canal 9,418 0.0043 $ 94
IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

Delta-Mendota Canal

Banta-Carbona ID 6,403 0.0029 $21,870,495.55 $ 64

Byron Bethany ID 7,136 0.0033 $21,870,495.55 $ 71

Del Puerto WD 63,708 0.0293 $21,870,495.55 $ 641

Eagle Field WD 2,671 0.0012 $21,870,495.55 $ 26

Mercy Springs WD 1,232 0.0006 $21,870,495.55 $ 12

Oro Loma WD 203 0.0001 $21,870,495.55 $ 2Pacheco WD - DMC - - $21,870,495.55 $ 

Panoche WD - DMC 6,393 0.0029 $21,870,495.55 $ 64Patterson WD 6,600 0.0030 $21,870,495.55 $ 66

San Luis WD - DMC 17,432 0.0080 $21,870,495.55 $ 175

West Side ID 4,026 0.0019 $21,870,495.55 $ 40

West Stanislaus ID 14,493 0.0067 $21,870,495.55 $ 145

Total Delta-Mendota Canal 130,297 0.0600 $ 1,311

Delta-Mendota Pool

Coelho Trust 1,107 0.0005 $21,870,495.55 $ 11Fresno Slough WD 400 0.0002 $21,870,495.55 $ 4

James ID 19,562 0.0090 $21,870,495.55 $ 196Laguna WD 320 0.0001 $21,870,495.55 $ 3

Recl Dist #1606 130 0.0001 $21,870,495.55 $ 1Tranquillity ID 5,507 0.0025 $21,870,495.55 $ 55Tranquillity PUD 21 0.0000 $21,870,495.55 $ 

Westlands WD - DMP - - $21,870,495.55 $ 

Total Delta-Mendota Pool 27,047 0.0125 $ 272
IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

Friant-Kern Canal - Class 1

Arvin-Edison WSD 57,012 0.0262 $21,870,495.55 $ 574

Delano-Earlimart ID 111,209 0.0512 $21,870,495.55 $ 1,119

Exeter ID 7,823 0.0036 $21,870,495.55 $ 78

Garfield WD 2,783 0.0013 $21,870,495.55 $ 28

International WD 906 0.0004 $21,870,495.55 $ 9Ivanhoe ID 4,011 0.0018 $21,870,495.55 $ 40

Kaweah Delta WCD 2,019 0.0009 $21,870,495.55 $ 20

Lewis Creek WD 541 0.0002 $21,870,495.55 $ 5Lindmore ID 30,288 0.0139 $21,870,495.55 $ 304

Lindsay-Strathmore ID 24,708 0.0114 $21,870,495.55 $ 248Lower Tule River ID - FKC 89,018 0.0410 $21,870,495.55 $ 896

Orange Cove ID 20,489 0.0094 $21,870,495.55 $ 206

Porterville ID 12,698 0.0058 $21,870,495.55 $ 127

Saucelito ID 17,995 0.0083 $21,870,495.55 $ 181

Shafter-Wasco ID 36,697 0.0169 $21,870,495.55 $ 369So San Joaquin MUD 90,874 0.0418 $21,870,495.55 $ 914Stone Corral ID 5,377 0.0025 $21,870,495.55 $ 54Tea Pot Dome WD 4,673 0.0022 $21,870,495.55 $ 47

Terra Bella ID 19,257 0.0089 $21,870,495.55 $ 193

Tulare ID 33,341 0.0153 $21,870,495.55 $ 335

Total Friant-Kern Canal - Class 1 571,719 0.2632 $ 5,756

Hidden Unit

Madera ID - HU 24,000 0.0110 $21,870,495.55 $ 241

Madera Canal - Class 1

Chowchilla WD - MC 52,185 0.0240 $21,870,495.55 $ 525

Madera ID - MC 95,509 0.0440 $21,870,495.55 $ 961

147,694 0.0680 $ 1,487

New Melones D & R

Central San Joaquin WCD 33,529 0.0154 $21,870,495.55 $ 337

Stockton-East WD 6,846 0.0032 $21,870,495.55 $ 68

Total New Melones D&R 40,375 0.0186 $ 406
IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

Sacramento River - Shasta

Anderson-Cottonwood ID 2,900 0.0013 $21,870,495.55 $ 29

Daniell, H & B - - $21,870,495.55 $ 

Driscoll Strawberry 15 0.0000 $21,870,495.55 $ 

Gjermann, H 4 0.0000 $21,870,495.55 $ 

Leviathan Inc 123 0.0001 $21,870,495.55 $ 1

Redding Rancheria - - $21,870,495.55 $ 

Total Sacramento River - Shasta 3,042 0.0014 $ 30

Sacramento River - Willows

Alexander, T & K - - $21,870,495.55 $ 

Anderson, A/et al - - $21,870,495.55 $ 

Anderson, R & J 75 0.0000 $21,870,495.55 $ 

Andreotti, A/et al 427 0.0002 $21,870,495.55 $ 4Baber, J/et al 2,015 0.0009 $21,870,495.55 $ 20

Beckley, R & O 135 0.0001 $21,870,495.55 $ 1

Butler, L & M 244 0.0001 $21,870,495.55 $ 2Butte Creek Farms Inc 419 0.0002 $21,870,495.55 $ 4Byrd, A & Osborne, J. 193 0.0001 $21,870,495.55 $ 1

Cachil Dehe Band of Wintun 100 0.0000 $21,870,495.55 $ 1Carter MWC 804 0.0004 $21,870,495.55 $ 8Churkin, M Jr & C 48 0.0000 $21,870,495.55 $ 

Conaway Consv Grp 384 0.0002 $21,870,495.55 $ 3County of Sacramento - - $21,870,495.55 $ 

Cummings, W 103 0.0000 $21,870,495.55 $ 1

Dennis Wilson Farms 55 0.0000 $21,870,495.55 $ 

Driver, Gary/et al - - $21,870,495.55 $ 

Driver, J & C Trustees - - $21,870,495.55 $ 

Driver, Gregory - - $21,870,495.55 $ Driver, W/et al - - $21,870,495.55 $ 

Dyer, J & Wing, J 340 0.0002 $21,870,495.55 $ 3

Eastside MWC 603 0.0003 $21,870,495.55 $ 6Ehrke, A & B 131 0.0001 $21,870,495.55 $ 1

E L H Sutter Properties - - $21,870,495.55 $ 

Feather WD 4,871 0.0022 $21,870,495.55 $ 49
IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

Fedora, S/Taylor, W - - $21,870,495.55 $ Furlan, E & S - - $21,870,495.55 $ Gillaspy, W 77 0.0000 $21,870,495.55 $ 

Giovannetti, B & M 50 0.0000 $21,870,495.55 $ 

Giusti, R & S 675 0.0003 $21,870,495.55 $ 6Glenn-Colusa ID 90,271 0.0416 $21,870,495.55 $ 908Green Valley Corp - - $21,870,495.55 $ 

Griffin, J/Prater 973 0.0004 $21,870,495.55 $ 9Hale, J/Marks, A 30 0.0000 $21,870,495.55 $ 

Hatfield, R & B 28 0.0000 $21,870,495.55 $ 

Heidrick, J Family Trust - - $21,870,495.55 $ 

Heidrick, M 61 0.0000 $21,870,495.55 $ 

Hiatt, T 501 0.0002 $21,870,495.55 $ 5Hiatt, T/Illerich, P 212 0.0001 $21,870,495.55 $ 2Howald Farms Inc 1,392 0.0006 $21,870,495.55 $ 14

Jaeger, W & P - - $21,870,495.55 $ 

Jansen, P & S 40 0.0000 $21,870,495.55 $ 

Kary, C 171 0.0001 $21,870,495.55 $ 1

King, Ben - - $21,870,495.55 $ 

King, L - - $21,870,495.55 $ KLSY, LLC - - $21,870,495.55 $ 

Knights Landing Investors 723 0.0003 $21,870,495.55 $ 7

Lauppe, B ET UX 78 0.0000 $21,870,495.55 $ 

Lauppe, B & K - - $21,870,495.55 $ Leiser, D - - $21,870,495.55 $ Lockett, W & J 47 0.0000 $21,870,495.55 $ 

Lomo CS & Micheli, J 445 0.0002 $21,870,495.55 $ 4

Lonon, M 440 0.0002 $21,870,495.55 $ 4M C M Properties 501 0.0002 $21,870,495.55 $ 5Maxwell ID 4,500 0.0021 $21,870,495.55 $ 45

Mehrhof & Montgomery - - $21,870,495.55 $ Meridian Farms WC 10,000 0.0046 $21,870,495.55 $ 100

Micke, D & N - - $21,870,495.55 $ 

Morehead, J/et ux - - $21,870,495.55 $ 

Munson, J & D - - $21,870,495.55 $ 

Natomas Basin Conserv 87 0.0000 $21,870,495.55 $ 
IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

Natomas Central MWC 21,775 0.0100 $21,870,495.55 $ 219Nelson, T & H 98 0.0000 $21,870,495.55 $ 

Nene Ranch, LLC 200 0.0001 $21,870,495.55 $ 2O'Brien, J & F 238 0.0001 $21,870,495.55 $ 2Odysseus Farms 410 0.0002 $21,870,495.55 $ 4

Oji Brothers Farm Inc 1,211 0.0006 $21,870,495.55 $ 12

Oji, M/et al 996 0.0005 $21,870,495.55 $ 10

Otterson, M 225 0.00 $21,870,495.55 $ 2Pacific Realty Inc 976 0.0004 $21,870,495.55 $ 9Pelger MWC 1,386 0.0006 $21,870,495.55 $ 13

Penner, R & L - - $21,870,495.55 $ 

Pleasant Grv-Vrna MWC 2,500 0.0012 $21,870,495.55 $ 25

Princeton-Codora-Glenn ID 13,000 0.0060 $21,870,495.55 $ 130

Provident ID 3,756 0.0017 $21,870,495.55 $ 37

Quad-H-Ranches Inc 310 0.0001 $21,870,495.55 $ 3Rauf, A & T 690 0.0003 $21,870,495.55 $ 6Recl Dist # 108 26,677 0.0123 $21,870,495.55 $ 268

Recl Dist #1000 - - $21,870,495.55 $ 

Recl Dist #1004 10,659 0.0049 $21,870,495.55 $ 107Reische, E - - $21,870,495.55 $ 

Reische, L - - $21,870,495.55 $ Reynen, J/et al 1,744 0.0008 $21,870,495.55 $ 17

Richter, H Jr/et al 1,134 0.0005 $21,870,495.55 $ 11

River Garden Farms Co 214 0.0001 $21,870,495.55 $ 2Riverby Limited 17 0.0000 $21,870,495.55 $ 

Roberts Ditch Irr Co 300 0.0001 $21,870,495.55 $ 3

Rubio, E & E 3 0.0000 $21,870,495.55 $ 

Schreiner, J & C - - $21,870,495.55 $ 

Seaver, C - - $21,870,495.55 $ 

Sutter MWC 47,314 0.0218 $21,870,495.55 $ 476

Sycamore Family Trust 8,785 0.0040 $21,870,495.55 $ 88Tarke, S 767 0.0004 $21,870,495.55 $ 7Tisdale Irr & Drain Co 1,860 0.0009 $21,870,495.55 $ 18

Wakida, T 18 0.0000 $21,870,495.55 $ 

Wallace, K Trust 320 0.0001 $21,870,495.55 $ 3
IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

Wisler, J - - $21,870,495.55 $ 

Young, R/et al 4 0.0000 $21,870,495.55 $ 

Total Sacramento River - Willows 269,836 0.1242 $ 2,716

San Luis Canal - Fresno

Westlands WD - SLC 590,161 0.2717 $21,870,495.55 $ 5,942Westlands DD#2 700 0.0003 $21,870,495.55 $ 7

Total San Luis Canal - Fresno 590,861 0.2720 $ 5,949

San Luis Canal - Tracy

Pacheco WD - SLC 5,291 0.0024 $21,870,495.55 $ 53

Panoche WD - SLC 39,779 0.0183 $21,870,495.55 $ 400

San Luis WD - SLC 55,921 0.0257 $21,870,495.55 $ 563

Total San Luis Canal - Tracy 100,991 0.0465 $ 1,016

Tehama-Colusa Canal

4-M WD 1,663 0.0008 $21,870,495.55 $ 16

Colusa County WD 47,339 0.0218 $21,870,495.55 $ 476

Cortina WD 650 0.0003 $21,870,495.55 $ 6Davis WD - TCC 2,803 0.0013 $21,870,495.55 $ 28

Dunnigan WD 12,797 0.0059 $21,870,495.55 $ 128

Glenn Valley WD 1,385 0.0006 $21,870,495.55 $ 13

Glide WD 8,410 0.0039 $21,870,495.55 $ 84

Holthouse WD 1,020 0.0005 $21,870,495.55 $ 10

Kanawha WD 34,842 0.0160 $21,870,495.55 $ 350

Kirkwood WD 355 0.0002 $21,870,495.55 $ 3

La Grande WD 5,215 0.0024 $21,870,495.55 $ 52

Myers-Marsh MWC 255 0.0001 $21,870,495.55 $ 2

Orland-Artois WD 47,063 0.0217 $21,870,495.55 $ 473Westside WD 40,870 0.0188 $21,870,495.55 $ 411

Total Tehama-Colusa Canal 204,667 0.0942 $ 2,060

Total (excluding San Felipe Unit) 2,172,103 1.0000 $ 21,870
IRR 2012 Sch B-5 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION STORAGE EXPENSE

A B C D E

Total Chargeable Ratio of Acre Feet 2012 Storage Allocated 

Facility/Contractor Acre-Feet By Contractor Expense Expen

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

San Felipe Unit 1/

San Benito County WD 28,612 0.5193 $429,608.25 $ 223Santa Clara Valley WD 26,480 0.4807 $429,608.25 $ 206

Total San Felipe Unit 55,092 1.0000 $ 429

Grand Total 2/ 2,227,195 $ 22,300

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 2,259,365

 Less Class 2 Water (32,170) Total Allocable Acre Feet Per Schedule B-5 2,227,195