IRR 2003 Sch B-5 F.Z07.XLS

9/24/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Black Butte D & R

4-E WD 7 0.0000025 Stony Creek WD 680 0.0002467 

Total Black Butte D & R 687 0.0002493 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0087077 13

Clear Creek Unit

Clear Creek CSD 4,655 0.0016889 2

Colusa Basin Drain

Colusa Drain MWC (10,288) (0.0037327) (5

Contra Costa Canal

Contra Costa WD 75 0.0000272 

Corning Canal

Corning WD 9,257 0.0033586 5Proberta WD 3,289 0.0011933 Thomes Creek WD 3,488 0.0012655 

Total Corning Canal 16,034 0.0058175 8

Cow Creek Unit

Bella Vista WD 13,706 0.0049728 7

Cross Valley Canal

County of Fresno 1,946 0.0007060 County of Tulare (14) (0.0000051) Hills Valley ID 3,612 0.0013105 2Kern-Tulare WD 29,293 0.0106281 16Lower Tule River ID - CVC 6,273 0.0022760 3Pixley ID 1,773 0.0006433 Rag Gulch WD 10,673 0.0038724 5Tri-Valley WD 64 0.0000232 

Total Cross Valley Canal 53,620 0.0194545 29
IRR 2003 Sch B-5 F.Z07.XLS 

9/24/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Delta-Mendota Canal

Banta-Carbona ID 23,252 0.0084363 12Broadview WD 19,633 0.0071233 10Centinella WD 1,875 0.0006803 Del Puerto WD 99,167 0.0359799 55Eagle Field WD 4,073 0.0014778 2Mercy Springs WD 1,521 0.0005519 Oro Loma WD 3,721 0.0013501 2Pacheco WD - DMCPanoche WD - DMC 2,955 0.0010721 Patterson WD 9,961 0.0036141 5Plain View WD 10,897 0.0039537 6San Luis WD - DMC 22,274 0.0080815 12West Side ID 5,386 0.0019542 3West Stanislaus ID 38,351 0.0139145 2Widren WD 2,152 0.0007808 

Total Delta-Mendota Canal 245,218 0.0889702 1,36

Delta-Mendota Pool

Coelho Trust 1,664 0.0006037 Fresno Slough WD 4,303 0.0015612 2Hughes, M & M/Tranquillity PUD 30 0.0000109 James ID 28,646 0.0103934 15Laguna WD 600 0.0002177 Recl Dist #1606Tranquillity ID 11,774 0.0042719 6Westlands WD - DMP 4,313 0.0015648 2

Total Delta-Mendota Pool 51,330 0.0186236 28

Folsom D & R

Placer County WA
IRR 2003 Sch B-5 F.Z07.XLS

9/24/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Friant-Kern Canal - Class 1

Arvin-Edison WSD 39,102 0.0141870 2Delano-Earlimart ID 97,541 0.0353899 54Exeter ID 10,837 0.0039319 6Fresno IDGarfield WD 3,413 0.0012383 International WD 1,276 0.0004630 Ivanhoe ID 7,931 0.0028775 4Lewis Creek WDLindmore ID 32,315 0.0117246 18Lindsay-Strathmore ID 26,187 0.0095012 14Lower Tule River ID - FKC 42,965 0.0155886 23Orange Cove ID 35,039 0.0127129 19Porterville ID 16,716 0.0060649 9Saucelito ID 21,651 0.0078554 12Shafter-Wasco ID 43,719 0.0158622 24So San Joaquin MUD 99,641 0.0361518 55Stone Corral ID 11,568 0.0041971 6Tea Pot Dome WD 6,264 0.0022727 3Terra Bella ID 25,321 0.0091870 14Tulare ID 31,334 0.0113686 17

Total Friant-Kern Canal - Class 1 552,820 0.2005747 3,08

Hidden Unit

Madera ID - HU 24,000 0.0087077 13

Madera Canal - Class 1

Chowchilla WD - MC 54,511 0.0197777 30Madera ID - MC 69,821 0.0253325 38

Total Madera Canal - Class 1 124,332 0.0451103 69

New Melones D & R

Central San Joaquin WCD 11,501 0.0041728 6

Sacramento River - Shasta

Anderson-Cottonwood ID 10,034 0.0036405 5Daniell, H & BDriscoll Strawberry 12 0.0000044 Gjermann, HHigh-Low NurseryLeviathan Inc 116 0.0000421 

Total Sacramento River - Shasta 10,162 0.0036870 
IRR 2003 Sch B-5 F.Z07.XLS 

9/24/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

A & F Boeger Corp 656 0.0002380 Alexander, T & KAmen, H/et alAnderson, R & J 75 0.0000272 Andreotti, A/et al 2,479 0.0008994 Baber, J/et al 2,630 0.0009542 Beckley, R & OButler, L & M 248 0.0000900 Butte Creek Farms Inc 411 0.0001491 Cannell, F/et al

* Carter MWC 610 0.0002213 

Churkin, M Jr & CConaway Consv Grp 672 0.0002438 County of SacramentoCribari, E & EDavis, MDavis, O/et al 7,412 0.0026892 4Dommer, E 3 0.0000011 Driver, Gary/et alDriver, J & C Trustees 46 0.0000167 Driver, W/et al & GregoryE L H Sutter/Lauppe, B & KE L H Sutter Properties 100 0.0000363 Ehrke, A & B 160 0.0000581 Elliott, M/Hradecky, D 5 0.0000018 Feather WD 8,414 0.0030528 4Fedora, S/Taylor, W 40 0.0000145 Forster, J & R Trust 30 0.0000109 Freeman, F & VFurlan Jnt Vntr (Byrd/Osborne) 200 0.0000726 Furlan, E & S 54 0.0000196 Gillaspy, F 35 0.0000127 Giovannetti, B & M 50 0.0000181 Giusti, R & S 760 0.0002757 Glenn-Colusa ID 129,764 0.0470811 72Griffin, J 426 0.0001546 Hale, J/Marks, A 30 0.0000109 Heidrick, E & M 61 0.0000221 Heidrick, J Family Trust 158 0.0000573 Hershey, F/Estate of 445 0.0001615 Hiatt, G/et al 814 0.0002953 Hollins, M 125 0.0000454 
IRR 2003 Sch B-5 F.Z07.XLS

9/24/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

Howald Farms Inc 1,197 0.0004343 Jaeger, W & PKary, C 224 0.0000813 King, B 15 0.0000054 Lauppe, B & K 164 0.0000595 Lee Farms 100 0.0000363 Leiser, D 24 0.0000087 Lockett, W & J 47 0.0000171 Locvich, P & R 32 0.0000116 Lomo CS & Micheli, J 1,219 0.0004423 Lonon, M 169 0.0000613 M C M Properties 608 0.0002206 M & T Inc 966 0.0003505 Maxwell ID 6,000 0.0021769 3Mayfair Farms Inc 8 0.0000029 McLane, R & NMeridian Farms WC 12,799 0.0046437 7Micke, D & NMirbach-Harff, A

* Morehead, J/et ux 280 0.0001016 

Munson, J & DNatomas Central MWC 31,437 0.0114060 17Nelson, T & H 98 0.0000356 O'Brien, J & F 337 0.0001223 Odysseus Farms 155 0.0000562 Odysseus Farms Prtnrshp 410 0.0001488 Oji Brothers Farm Inc 1,946 0.0007060 Oji, M/et al 1,310 0.0004753 Pelger MWC 2,055 0.0007456 Penner, H & APires, L & B 95 0.0000345 Pleasant Grv-Vrna MWC 2,977 0.0010801 Princeton-Codora-Glenn ID 11,931 0.0043288 6Provident ID 8,791 0.0031896 4Quad-H-Ranches Inc 310 0.0001125 Recl Dist # 108 39,107 0.0141888 2Recl Dist #1004 18,374 0.0066665 10Reische, L 15 0.0000054 Reynen, J/et al 2,113 0.0007666 Richter, H Jr/et al 977 0.0003545 Ritchey, E & A 33 0.0000120 River Garden Farms Co 500 0.0001814 
IRR 2003 Sch B-5 F.Z07.XLS 

9/24/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

Riverby Limited 30 0.0000109 Roberts Ditch Irr Co 300 0.0001088 Schreiner, J & C 20 0.0000073 Seaver, H/et al 37 0.0000134 Sekhon, A & D 470 0.0001705 Siddiqui, J/et al 200 0.0000726 Spence, R 100 0.0000363 Stegeman Station Ranch Inc 187 0.0000678 Steidlmayer, F/et alSutter MWC 119,879 0.0434946 66Swinford Tract Irr Co 40 0.0000145 Tarke, J/et al 1,400 0.0005079 Tisdale Irr & Drain Co 2,073 0.0007521 Verona Farming Prtnrshp 61 0.0000221 Wakida, M & H 257 0.0000932 Wakida/M & L Farms 28 0.0000102 Wallace Construction Inc 960 0.0003483 Wells, J 201 0.0000729 Westfall, R Jr/et alYoung, R/et al 8 0.0000029 

Total Sacramento River - Willows 429,987 0.1560083 2

San Luis Canal - Fresno

Westlands WD - SLC 860,608 0.3122467 4,79

San Luis Canal - Tracy

Pacheco WD - SLC 8,752 0.0031754 4Panoche WD - SLC 63,993 0.0232180 35San Luis WD - SLC 73,343 0.0266104 40

Total San Luis Canal - Tracy 146,088 0.0530038 8

Sly Park D & R

El Dorado ID 1/

Sugar Pine D & R

Foresthill PUD 1/
IRR 2003 Sch B-5 F.Z07.XLS

9/24/2004

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Tehama-Colusa Canal

4-M WD 1,654 0.0006001 Colusa County WD 38,488 0.0139643 2Cortina WD 912 0.0003309 Davis WD - TCC 2,006 0.0007278 Dunnigan WD 13,806 0.0050091 7Glenn Valley WD 1,917 0.0006955 Glide WD 10,500 0.0038096 5Holthouse WD 2,115 0.0007674 Kanawha WD 27,984 0.0101532 15Kirkwood WD 393 0.0001426 La Grande WD 5,769 0.0020931 3Myers-Marsh MWC 255 0.0000925 Orland-Artois WD 45,533 0.0165203 25Westside WD 46,313 0.0168033 25

Total Tehama-Colusa Canal 197,645 0.0717098 1,10

Total (excluding San Felipe Unit) 2,756,180 1.0000000 15,35

San Felipe Unit 2/

San Benito County WD 22,737 0.5749216 9Santa Clara Valley WD 16,811 0.4250784 7

Total San Felipe Unit 39,548 1.0000000 16

Grand Total 3/ 2,795,728 15,52
IRR 2003 Sch B-5 F.Z07.XLS 

9/24/2004 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2003 IRRIGATION STORAGE EXPENSE

2005 IRRIGATION WATER RATES

FOOTNOTES:1/ There is no allocation to the storage component for this contractor. Contractors will be removed due to title tranfers.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) 3,134,675

 Less Class 2 Water (338,947)

 Total Allocable Acre Feet Per Schedule B-5 2,795,728

* Contractor Name Changes and/or Assumptions

Currently: Formerly: Contract: Effective D

Carter MWC Sartain MWC A2401A 6/12/2003Morehead, J/et ux (not previously shown in accounting) A5789A 3/2/1972

Sources:

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