IRR 2006 Sch B-5 F.Z10.XLS

09/19/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 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 1 0.0000004 Stony Creek WD 513 0.0001912 

Total Black Butte D & R 514 0.0001916 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0089462 12

Clear Creek Unit

Clear Creek CSD 4,170 0.0015544 2

Colusa Basin Drain

Colusa Drain MWC

Corning Canal

Corning WD 8,759 0.0032650 4Proberta WD 2,800 0.0010437 Thomes Creek WD 3,003 0.0011194 

Total Corning Canal 14,562 0.0054281 7

Cow Creek Unit

Bella Vista WD 8,616 0.0032117 4

Cross Valley Canal

County of FresnoCounty of TulareHills Valley IDKern-Tulare WDLower Tule River ID - CVC 2,469 0.0009203 Pixley ID 2,469 0.0009203 Rag Gulch WDTri-Valley WD

Total Cross Valley Canal 4,938 0.0018407 2
IRR 2006 Sch B-5 F.Z10.XLS 

09/19/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 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 17,260 0.0064338 8Broadview WD (78) (0.0000291) Byron Bethany ID 11,256 0.0041958 5Del Puerto WD 77,075 0.0287303 39Eagle Field WD 3,884 0.0014478 Mercy Springs WDOro Loma WDPacheco WD - DMCPanoche WD - DMC 12,951 0.0048276 6Patterson WD 10,850 0.0040444 5San Luis WD - DMC 9,796 0.0036515 4West Side ID 3,195 0.0011910 West Stanislaus ID 37,327 0.0139139 18

Total Delta-Mendota Canal 183,516 0.0684070 93

Delta-Mendota Pool

Coelho Trust 2,238 0.0008342 Fresno Slough WD 2,144 0.0007992 James ID 24,153 0.0090032 12Laguna WDRecl Dist #1606 156 0.0000582 Tranquillity ID 1,957 0.0007295 Tranquillity PUD 41 0.0000153 Westlands WD - DMP

Total Delta-Mendota Pool 30,689 0.0114396 15

Folsom D & R

Placer County WA
IRR 2006 Sch B-5 F.Z10.XLS

09/19/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 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 26,847 0.0100074 13Delano-Earlimart ID 82,140 0.0306183 4Exeter ID 7,502 0.0027964 3Garfield WD 3,521 0.0013125 International WD 1,071 0.0003992 Ivanhoe ID 5,098 0.0019003 2Lewis Creek WD 2,714 0.0010117 Lindmore ID 30,603 0.0114075 15Lindsay-Strathmore ID 24,692 0.0092041 12Lower Tule River ID - FKC 53,641 0.0199951 27Orange Cove ID 34,213 0.0127532 17Porterville ID 15,618 0.0058217 7Saucelito ID 22,828 0.0085093 1Shafter-Wasco ID 47,145 0.0175737 23So San Joaquin MUD 105,434 0.0393013 53Stone Corral ID 8,362 0.0031170 4Tea Pot Dome WD 6,606 0.0024624 3Terra Bella ID 30,598 0.0114056 15Tulare ID 26,506 0.0098803 13

Total Friant-Kern Canal - Class 1 535,139 0.1994771 2,71

Hidden Unit

Madera ID - HU 24,000 0.0089462 12

Madera Canal - Class 1

Chowchilla WD - MC 45,211 0.0168527 22Madera ID - MC 35,788 0.0133402 18

Total Madera Canal - Class 1 80,999 0.0301930 4

New Melones D & R

Central San Joaquin WCD 34,531 0.0128717 17

Sacramento River - Shasta

Anderson-Cottonwood ID 2,386 0.0008894 Daniell, H & BDriscoll Strawberry 31 0.0000116 Gjermann, H 2 0.0000007 Leviathan Inc 116 0.0000432 Redding Rancheria

Total Sacramento River - Shasta 2,535 0.0009449 
IRR 2006 Sch B-5 F.Z10.XLS 

09/19/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

Alexander, T & KAnderson, A/et alAnderson, R & J 75 0.0000280 Andreotti, A/et al 1,258 0.0004689 Baber, J/et al 1,814 0.0006762 Beckley, R & OButler, L & M 280 0.0001044 

** Butte Creek Farms Inc 419 0.0001562 

Cachil Dehe Band of Wintun 100 0.0000373 Carter MWC 458 0.0001707 Churkin, M Jr & C 49 0.0000183 Conaway Consv Grp 385 0.0001435 County of SacramentoCummings, W 47 0.0000175 Dennis Wilson Farms 58 0.0000216 Driver, Gary/et al

** Driver, J & C Trustees

* Driver, Gregory* Driver, W/et al

Eastside MWC 579 0.0002158 Ehrke, A & B 131 0.0000488 

* E L H Sutter Properties

Feather WD 2,847 0.0010612 Fedora, S/Taylor, WFurlan Jnt Vntr 75 0.0000280 Furlan, E & S 30 0.0000112 Gillaspy, WGiovannetti, B & M 50 0.0000186 Giusti, R & S 675 0.0002516 Glenn-Colusa ID 77,144 0.0287560 39

** Green Valley Corp 693 0.0002583 

Griffin, J/Prater 1,450 0.0005405 

** Hale, J/Marks, A 30 0.0000112 

Heidrick, J Family Trust

** Heidrick, M 41 0.0000153 

* Hiatt, T 808 0.0003012 * Hiatt, T/Illerich, P 159 0.0000593 

Howald Farms Inc 1,170 0.0004361 Jaeger, W & PJansen, P & S 40 0.0000149 Kary, C 210 0.0000783 King, Ben King, L
IRR 2006 Sch B-5 F.Z10.XLS

09/19/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

KLSY, LLC

** Lauppe, B & K 150 0.0000559 

Leiser, D 24 0.0000089 Lockett, W & J 47 0.0000175 Lomo CS & Micheli, J 966 0.0003601 Lonon, M 440 0.0001640 M C M Properties 746 0.0002781 Maxwell ID 3,747 0.0013967 Mehrhof & Montgomery 53 0.0000198 Meridian Farms WC 9,374 0.0034942 4Micke, D & NMorehead, J/et uxMunson, J & D

* Natomas Basin Conserv 269 0.0001003 

Natomas Central MWC 43,694 0.0162873 22Nelson, T & H 98 0.0000365 Nene Ranch, LLC 49 0.0000183 O'Brien, J & F 322 0.0001200 Odysseus Farms Prtnrshp 410 0.0001528 Oji Brothers Farm Inc 1,751 0.0006527 Oji, M/et al 1,395 0.0005200 Otterson, M 54 0.0000201 Pacific Realty Inc 976 0.0003638 Pelger MWC 1,819 0.0006780 Penner, R & LPleasant Grv-Vrna MWC 2,227 0.0008301 Princeton-Codora-Glenn ID 13,541 0.0050475 6Provident ID 4,580 0.0017072 2Quad-H-Ranches Inc 310 0.0001156 Rauf, A & T 618 0.0002304 Recl Dist # 108 34,423 0.0128314 17Recl Dist #1000Recl Dist #1004 13,497 0.0050311 6

* Reische, E* Reische, L 14 0.0000052 

Reynen, J/et al 2,921 0.0010888 Richter, H Jr/et al 1,130 0.0004212 
IRR 2006 Sch B-5 F.Z10.XLS 

09/19/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

River Garden Farms Co 750 0.0002796 Riverby Limited 30 0.0000112 Roberts Ditch Irr Co 600 0.0002237 Rubio, E & E 3 0.0000011 Schreiner, J & C 20 0.0000075 Seaver, CSekhon, A & DSiddiqui, J/et al 420 0.0001566 Spence, R 100 0.0000373 Steidlmayer, F/et alSutter MWC 56,500 0.0210608 28Sycamore Family Trust 9,134 0.0034048 4Tarke, S 1,139 0.0004246 Tenhunfeld, F Trust 720 0.0002684 Tisdale Irr & Drain Co 2,000 0.0007455 

** Wakida, T 135 0.0000503 

* Wallace, K Trust 75 0.0000280 

Wirth, M 60 0.0000224 Wisler, JYoung, R/et al 4 0.0000015 

Total Sacramento River - Willows 302,410 0.1127256 1,53

San Luis Canal - Fresno

Westlands WD - SLC 1,066,037 0.3973733 5,40

San Luis Canal - Tracy

Pacheco WD - SLC 8,855 0.0033008 4Panoche WD - SLC 71,703 0.0267278 36San Luis WD - SLC 76,316 0.0284474 38

Total San Luis Canal - Tracy 156,874 0.0584760 79
IRR 2006 Sch B-5 F.Z10.XLS

09/19/2007

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 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 1,834 0.0006836 Colusa County WD 45,740 0.0170499 23Cortina WD 876 0.0003265 Davis WD - TCC 2,429 0.0009054 Dunnigan WD 14,841 0.0055321 7Glenn Valley WD 1,384 0.0005159 Glide WD 8,400 0.0031312 4Holthouse WD 1,788 0.0006665 Kanawha WD 37,829 0.0141010 19Kirkwood WD 695 0.0002591 La Grande WD 5,370 0.0020017 2Myers-Marsh MWC 204 0.0000760 Orland-Artois WD 42,389 0.0158008 2Westside WD 45,400 0.0169232 23

Total Tehama-Colusa Canal 209,179 0.0779730 1,06

Total (excluding San Felipe Unit) 2,682,709 1.0000000 13,61

San Felipe Unit 1/

San Benito County WD 21,235 0.3058432 9Santa Clara Valley WD 48,196 0.6941568 2

Total San Felipe Unit 69,431 1.0000000 30

Grand Total 2/ 2,752,140 13,91
IRR 2006 Sch B-5 F.Z10.XLS 

09/19/2007 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2006 IRRIGATION STORAGE EXPENSE

2008 IRRIGATION WATER RATES

FOOTNOTES:1/ San Felipe Unit Contractors do no 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) 3,313,752

 Less Class 2 Water (561,612)

 Total Allocable Acre Feet Per Schedule B-5 2,752,140

* Contractor Name Changes, Splits and/or Assumptions

See Schedule B-4.

** Sacramento River Contractors with Multiple Contracts

See Schedule B-4.

Sources:

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