IRR 2004 Sch B-5 F.Z08.XLS

9/29/2005

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 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 20 0.0000069 Stony Creek WD 805 0.0002795 

Total Black Butte D & R 825 0.0002865 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0083335 13

Clear Creek Unit

Clear Creek CSD 4,721 0.0016393 2

Colusa Basin Drain

Colusa Drain MWC

Contra Costa Canal

Contra Costa WD 54 0.0000188 

Corning Canal

Corning WD 10,056 0.0034917 5Proberta WD 3,649 0.0012670 2Thomes Creek WD 3,068 0.0010653 

Total Corning Canal 16,773 0.0058241 9

Cow Creek Unit

Bella Vista WD 14,476 0.0050265 8

Cross Valley Canal

County of Fresno 1,567 0.0005441 County of Tulare 2,036 0.0007070 Hills Valley ID 2,633 0.0009143 Kern-Tulare WD 13,883 0.0048206 7Lower Tule River ID - CVC 9,453 0.0032824 5Pixley ID 10,094 0.0035049 5Rag Gulch WD 7,336 0.0025473 4Tri-Valley WD 438 0.0001521 

Total Cross Valley Canal 47,440 0.0164726 26
IRR 2004 Sch B-5 F.Z08.XLS 

9/29/2005 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 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 13,573 0.0047129 7Broadview WD 21,663 0.0075220 12

* Byron Bethany ID (Plain View WD) 17,853 0.0061991 10

Centinella WD 1,750 0.0006077 Del Puerto WD 111,975 0.0388810 63Eagle Field WD 4,094 0.0014216 2Mercy Springs WD 3,340 0.0011597 Oro Loma WD 2,367 0.0008219 Pacheco WD - DMCPanoche WD - DMC 4,184 0.0014528 2Patterson WD 14,050 0.0048786 7San Luis WD - DMC 21,209 0.0073644 12West Side ID 4,225 0.0014670 2West Stanislaus ID 35,812 0.0124350 20Widren WD 2,160 0.0007500 

Total Delta-Mendota Canal 258,255 0.0896737 1,46

Delta-Mendota Pool

Coelho Trust 1,352 0.0004695 Fresno Slough WD 2,413 0.0008379 James ID 25,626 0.0088981 14Laguna WD 520 0.0001806 Recl Dist #1606 329 0.0001142 Tranquillity ID 9,654 0.0033522 5Tranquillity PUD 98 0.0000340 Westlands WD - DMP 13 0.0000045 

Total Delta-Mendota Pool 40,005 0.0138909 22

Folsom D & R

Placer County WA
IRR 2004 Sch B-5 F.Z08.XLS

9/29/2005

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 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 70,270 0.0243998 39Delano-Earlimart ID 107,320 0.0372647 60Exeter ID 10,959 0.0038053 6Garfield WD 4,077 0.0014157 2International WD 1,084 0.0003764 Ivanhoe ID 6,917 0.0024018 3Lewis Creek WD 3,926 0.0013632 2Lindmore ID 33,559 0.0116527 19Lindsay-Strathmore ID 29,033 0.0100811 16Lower Tule River ID - FKC 76,682 0.0266262 43Orange Cove ID 49,042 0.0170288 27Porterville ID 16,138 0.0056036 9Saucelito ID 21,822 0.0075772 12Shafter-Wasco ID 60,474 0.0209984 34So San Joaquin MUD 101,470 0.0352334 57Stone Corral ID 10,741 0.0037296 6Tea Pot Dome WD 8,068 0.0028014 4Terra Bella ID 27,375 0.0095054 15Tulare ID 34,213 0.0118798 19

Total Friant-Kern Canal - Class 1 673,170 0.2337445 3,82

Hidden Unit

Madera ID - HU 24,000 0.0083335 13

Madera Canal - Class 1

Chowchilla WD - MC 55,000 0.0190976 3Madera ID - MC 103,932 0.0360883 59

Total Madera Canal - Class 1 158,932 0.0551859 90

New Melones D & R

Central San Joaquin WCD 13,605 0.0047241 7

Sacramento River - Shasta

Anderson-Cottonwood ID 10,000 0.0034723 5Daniell, H & BDriscoll StrawberryGjermann, H 4 0.0000014 

* Redding Rancheria (High-Low Nursery)

Leviathan Inc 116 0.0000403 

Total Sacramento River - Shasta 10,120 0.0035140 
IRR 2004 Sch B-5 F.Z08.XLS 

9/29/2005 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 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 & K

* Anderson, A/et al (Westfall, R Jr/et al)

Anderson, R & J 75 0.0000260 Andreotti, A/et al 1,556 0.0005403 Baber, J/et al 2,958 0.0010271 Beckley, R & O 117 0.0000406 Butler, L & M 280 0.0000972 

* Butte Creek Farms Inc (incls Mayfair Farms) 418 0.0001451 * Cachil Dehe Band of Wintun (Lee Farms) 100 0.0000347 

Carter MWC 956 0.0003320 Churkin, M Jr & CConaway Consv Grp 672 0.0002333 County of Sacramento

* Cummings, W (Verona Farming Prtnrshp) 108 0.0000375 * Dennis Wilson Farms (Wakida, M) 30 0.0000104 

Driver, Gary/et alDriver, J & C Trustees 90 0.0000313 Driver, W/et al & Gregory

* Eastside MWC (A & F Boeger Corp) 398 0.0001382 

Ehrke, A & B 131 0.0000455 Feather WD 3,510 0.0012188 Fedora, S/Taylor, W 20 0.0000069 

* Freeman, V (Freeman, F & V)

Furlan Jnt Vntr 200 0.0000694 Furlan, E & S 108 0.0000375 

* Gillaspy, W (Gillaspy, F)

Giovannetti, B & M 50 0.0000174 Giusti, R & S 760 0.0002639 Glenn-Colusa ID 75,505 0.0262176 42

* Green Valley Corp (Cannell, F & Stegeman Station) 552 0.0001917 * Griffin, J/Prater 1,145 0.0003976 

Hale, J/Marks, A 30 0.0000104 

* Heidrick, M (Heidrick, E & M) 34 0.0000118 * Heidrick, E (Heidrick, J Family Trust)* Hershey Land Co (Hershey, F/Estate of) 452 0.0001569 * Hiatt, T (Hiatt, G/et al) 688 0.0002389 

Hollins, M 175 0.0000608 Howald Farms Inc 1,665 0.0005781 Jaeger, W & P

* Jansen, P & S (Ritchey, E & A) 36 0.0000125 

Kary, C 780 0.0002708 

* King, Ben (Dommer, E) 1 0.0000003 
IRR 2004 Sch B-5 F.Z08.XLS

9/29/2005

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

* King, L (King, Barbara) 53 0.0000184 

Lauppe, B & K 164 0.0000569 Leiser, D 24 0.0000083 Lockett, W & J 47 0.0000163 Locvich, P & RLomo CS & Micheli, J 181 0.0000628 Lonon, M 440 0.0001528 M & T Inc 1,652 0.0005736 M C M Properties 770 0.0002674 Maxwell ID 5,999 0.0020830 3McLane, R & N

* Mehrhof & Montgomery (Swinford Tract Irr Co) 40 0.0000139 

Meridian Farms WC 12,395 0.0043039 7Micke, D & NMirbach-Harff, AMorehead, J/et ux 140 0.0000486 Munson, J & D

* Natomas Basin Conserv (E L H Sutter Properties) 283 0.0000983 

Natomas Central MWC 16,055 0.0055748 9Nelson, T & H 98 0.0000340 O'Brien, J & F 421 0.0001462 Odysseus Farms 25 0.0000087 Odysseus Farms Prtnrshp 410 0.0001424 Oji Brothers Farm Inc 2,346 0.0008146 Oji, M/et al 2,466 0.0008563 Pelger MWC 2,017 0.0007004 Penner, H & APires, L & BPleasant Grv-Vrna MWC 2,023 0.0007024 Princeton-Codora-Glenn ID 13,499 0.0046873 7Provident ID 1,210 0.0004201 Quad-H-Ranches Inc 310 0.0001076 

* Rauf, A & T (Forster, J & R Trust) 1,390 0.0004826 

Recl Dist # 108 25,535 0.0088665 14

* Recl Dist #1000 (Amen, H/et al)

Recl Dist #1004 5,738 0.0019924 3Reische, L 320 0.0001111 Reynen, J/et al 1,887 0.0006552 
IRR 2004 Sch B-5 F.Z08.XLS 

9/29/2005 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

Richter, H Jr/et al 977 0.0003392 River Garden Farms Co 500 0.0001736 Riverby Limited 30 0.0000104 Roberts Ditch Irr Co

* Rubio, E & E (Elliott, M/Hradecky, D) 3 0.0000010 

Schreiner, J & C 11 0.0000038 

* Seaver, C (Seaver, H/et al) 37 0.0000128 

Sekhon, A & D 470 0.0001632 Siddiqui, J/et al 130 0.0000451 Spence, R 100 0.0000347 Steidlmayer, F/et alSutter MWC 110,532 0.0383800 62

* Sycamore Family Trust (Davis, O/et al) 12,684 0.0044043 7* Tarke, S (Tarke, J/et al) 1,600 0.0005556 

Tisdale Irr & Drain Co 1,661 0.0005767 

* Wakida, T (Wakida, M & H) 410 0.0001424 * Wallace, J Trust (Wallace Construction Inc) 1,051 0.0003649 

Wells, J 234 0.0000813 

* Wirth, M (Davis, M) 113 0.0000392 * Wisler, J (Cribari, E & E)

Young, R/et al 8 0.0000028 

Total Sacramento River - Willows 322,089 0.1118388 

San Luis Canal - Fresno

Westlands WD - SLC 906,707 0.3148354 5,14

San Luis Canal - Tracy

Pacheco WD - SLC 7,225 0.0025087 4Panoche WD - SLC 57,995 0.0201376 32San Luis WD - SLC 92,501 0.0321191 52

Total San Luis Canal - Tracy 157,721 0.0547654 89
IRR 2004 Sch B-5 F.Z08.XLS

9/29/2005

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 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 2,057 0.0007143 Colusa County WD 39,467 0.0137041 22Cortina WD 1,151 0.0003997 Davis WD - TCC 2,560 0.0008889 Dunnigan WD 14,429 0.0050102 8Glenn Valley WD 977 0.0003392 Glide WD 10,500 0.0036459 5Holthouse WD 1,780 0.0006181 Kanawha WD 36,977 0.0128395 20Kirkwood WD 716 0.0002486 La Grande WD 5,971 0.0020733 3Myers-Marsh MWC 255 0.0000885 Orland-Artois WD 42,858 0.0148816 24Westside WD 47,349 0.0164410 26

Total Tehama-Colusa Canal 207,047 0.0718928 1,17

Total (excluding San Felipe Unit) 2,879,940 1.0000000 16,35

San Felipe Unit 1/

San Benito County WD 22,818 0.3645689 9Santa Clara Valley WD 39,771 0.6354311 16

Total San Felipe Unit 62,589 1.0000000 25

Grand Total 2/ 2,942,529 16,60
IRR 2004 Sch B-5 F.Z08.XLS 

9/29/2005 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2004 IRRIGATION STORAGE EXPENSE

2006 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) 3,077,321

 Less Class 2 Water (134,792)

 Total Allocable Acre Feet Per Schedule B-5 2,942,529

* Contractor Name Changes and/or Assumptions

See Schedule B-4.

Sources:

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