IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

Black Butte D & R

4-E WD - - $19,262,805.26 $ 

Stony Creek WD 660 0.0003 $19,262,805.26 $ 

Total Black Butte D & R 660 0.0003 $ 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0110 $19,262,805.26 $ 

Clear Creek Unit

Clear Creek CSD 2,335 0.0011 $19,262,805.26 $ 

Colusa Basin Drain

Colusa Drain MWC - $ 

Corning Canal

Corning WD 10,811 0.0050 $19,262,805.26 $ 

Proberta WD 2,375 0.0011 $19,262,805.26 $ Thomes Creek WD 2,779 0.0013 $19,262,805.26 $ 

Total Corning Canal 15,965 0.0073 $ 

Cow Creek Unit

Bella Vista WD 4,874 0.0022 $19,262,805.26 $ 

Cross Valley Canal

County of Fresno $19,262,805.26 $ 

County of Tulare 6 0.0000 $19,262,805.26 $ Hills Valley ID 641 0.0003 $19,262,805.26 $ Kern-Tulare WD 30,315 0.0139 $19,262,805.26 $ Lower Tule River ID - CVC 4,528 0.0021 $19,262,805.26 $ Pixley ID 4,528 0.0021 $19,262,805.26 $ Tri-Valley WD $19,262,805.26 $ 

Total Cross Valley Canal 40,018 0.0184 $ 
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

Delta-Mendota Canal

Banta-Carbona ID 7,394 0.0034 $19,262,805.26 $ 

Byron Bethany ID 8,492 0.0039 $19,262,805.26 $ Del Puerto WD 74,697 0.0343 $19,262,805.26 $ Eagle Field WD 4,167 0.0019 $19,262,805.26 $ Mercy Springs WD 944 0.0004 $19,262,805.26 $ Oro Loma WD 3,648 0.0017 $19,262,805.26 $ Pacheco WD - DMC $19,262,805.26 $ Panoche WD - DMC 16,999 0.0078 $19,262,805.26 $ Patterson WD 8,395 0.0039 $19,262,805.26 $ San Luis WD - DMC 13,075 0.0060 $19,262,805.26 $ West Side ID 2,798 0.0013 $19,262,805.26 $ West Stanislaus ID 16,611 0.0076 $19,262,805.26 $ 

Total Delta-Mendota Canal 157,220 0.0722 $ 1

Delta-Mendota Pool

Coelho Trust 1,527 0.0007 $19,262,805.26 $ 

Fresno Slough WD (94) 0.0000 $19,262,805.26 $ James ID 14,774 0.0068 $19,262,805.26 $ Laguna WD 640 0.0003 $19,262,805.26 $ Recl Dist #1606 17 0.0000 $19,262,805.26 $ Tranquillity ID 5,550 0.0025 $19,262,805.26 $ Tranquillity PUD 23 0.0000 $19,262,805.26 $ Westlands WD - DMP $19,262,805.26 $ 

Total Delta-Mendota Pool 22,437 0.0103 $ 

Folsom D & R

Placer County WA $19,262,805.26 $ 
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 36,391 0.0167 $19,262,805.26 $ 

Delano-Earlimart ID 85,858 0.0394 $19,262,805.26 $ Exeter ID 12,331 0.0057 $19,262,805.26 $ Garfield WD 1,778 0.0008 $19,262,805.26 $ International WD 1,080 0.0005 $19,262,805.26 $ Ivanhoe ID 5,165 0.0024 $19,262,805.26 $ Kaweah Delta WCD 1,200 0.0006 $19,262,805.26 $ Lewis Creek WD 1,247 0.0006 $19,262,805.26 $ Lindmore ID 20,355 0.0093 $19,262,805.26 $ Lindsay-Strathmore ID 20,451 0.0094 $19,262,805.26 $ Lower Tule River ID - FKC 13,573 0.0062 $19,262,805.26 $ Orange Cove ID 38,060 0.0175 $19,262,805.26 $ Porterville ID 12,219 0.0056 $19,262,805.26 $ Saucelito ID 18,820 0.0086 $19,262,805.26 $ Shafter-Wasco ID 42,769 0.0196 $19,262,805.26 $ So San Joaquin MUD 67,095 0.0308 $19,262,805.26 $ Stone Corral ID 10,791 0.0050 $19,262,805.26 $ Tea Pot Dome WD 7,149 0.0033 $19,262,805.26 $ Terra Bella ID 26,390 0.0121 $19,262,805.26 $ Tulare ID 5,088 0.0023 $19,262,805.26 $ 

Total Friant-Kern Canal - Class 1 427,810 0.1964 $ 3

Hidden Unit

Madera ID - HU 24,000 0.0110 $19,262,805.26 $ 
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

Madera Canal - Class 1

Chowchilla WD - MC 43,251 0.0199 $19,262,805.26 $ 

Madera ID - MC 40,579 0.0186 $19,262,805.26 $ 

Total Madera Canal - Class 1 83,830 0.0385 $ 

New Melones D & R

Central San Joaquin WCD 28,111 0.0129 $19,262,805.26 $ 

Sacramento River - Shasta

Anderson-Cottonwood ID 2,800 0.0013 $19,262,805.26 $ 

Daniell, H & B - $19,262,805.26 $ Driscoll Strawberry 15 0.0000 $19,262,805.26 $ Gjermann, H 4 0.0000 $19,262,805.26 $ Leviathan Inc 122 0.0001 $19,262,805.26 $ Redding Rancheria - $19,262,805.26 $ 

Total Sacramento River - Shasta 2,941 0.0014 $ 

Sacramento River - Willows

Alexander, T & K - $19,262,805.26 $ 

Anderson, A/et al - $19,262,805.26 $ Anderson, R & J 75.00 0.0000 $19,262,805.26 $ Andreotti, A/et al 1,532.00 0.0007 $19,262,805.26 $ Baber, J/et al 1,874.00 0.0009 $19,262,805.26 $ Beckley, R & O 120.00 0.0001 $19,262,805.26 $ Butler, L & M 252.00 0.0001 $19,262,805.26 $ Butte Creek Farms Inc 411.00 0.0002 $19,262,805.26 $ Byrd, A & Osborne, J. 24.00 0.0000 $19,262,805.26 $ Cachil Dehe Band of Wintun 100.00 0.0000 $19,262,805.26 $ Carter MWC 489.00 0.0002 $19,262,805.26 $ Churkin, M Jr & C 48.00 0.0000 $19,262,805.26 $ 
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

Conaway Consv Grp 958.00 0.0004 $19,262,805.26 $ County of Sacramento - $19,262,805.26 $ Cummings, W 102.00 0.0000 $19,262,805.26 $ Dennis Wilson Farms 55.00 0.0000 $19,262,805.26 $ Driver, Gary/et al - $19,262,805.26 $ Driver, J & C Trustees - $19,262,805.26 $ Driver, Gregory - $19,262,805.26 $ Driver, W/et al - $19,262,805.26 $ Dyer, J & Wing, J 249.00 0.0001 $19,262,805.26 $ Eastside MWC 72.00 0.0000 $19,262,805.26 $ Ehrke, A & B 131.00 0.0001 $19,262,805.26 $ E L H Sutter Properties - $19,262,805.26 $ Feather WD 5,385.00 0.0025 $19,262,805.26 $ Fedora, S/Taylor, W - $19,262,805.26 $ Furlan, E & S - $19,262,805.26 $ Gillaspy, W - $19,262,805.26 $ Giovannetti, B & M 50.00 0.0000 $19,262,805.26 $ Giusti, R & S 675.00 0.0003 $19,262,805.26 $ Glenn-Colusa ID 79,778.00 0.0366 $19,262,805.26 $ Green Valley Corp 621.00 0.0003 $19,262,805.26 $ Griffin, J/Prater 691.00 0.0003 $19,262,805.26 $ Hale, J/Marks, A 30.00 0.0000 $19,262,805.26 $ Hatfield, R & B - $19,262,805.26 $ Heidrick, J Family Trust 85.00 0.0000 $19,262,805.26 $ Heidrick, M - $19,262,805.26 $ Hiatt, T 656.00 0.0003 $19,262,805.26 $ Hiatt, T/Illerich, P 196.00 0.0001 $19,262,805.26 $ Howald Farms Inc 443.00 0.0002 $19,262,805.26 $ Jaeger, W & P - $19,262,805.26 $ 
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

Jansen, P & S 39.00 0.0000 $19,262,805.26 $ Kary, C 307.00 0.0001 $19,262,805.26 $ King, Ben - $19,262,805.26 $ King, L - $19,262,805.26 $ KLSY, LLC 90.00 0.0000 $19,262,805.26 $ Knights Landing Investors 501.00 0.0002 $19,262,805.26 $ Lauppe, B ET UX 99.00 0.0000 $19,262,805.26 $ Lauppe, B & K 78.00 0.0000 $19,262,805.26 $ Leiser, D 24.00 0.0000 $19,262,805.26 $ Lockett, W & J 47.00 0.0000 $19,262,805.26 $ Lomo CS & Micheli, J 596.00 0.0003 $19,262,805.26 $ Lonon, M 338.00 0.0002 $19,262,805.26 $ M C M Properties 433.00 0.0002 $19,262,805.26 $ Maxwell ID 5,000.00 0.0023 $19,262,805.26 $ Mehrhof & Montgomery - $19,262,805.26 $ Meridian Farms WC 10,463.00 0.0048 $19,262,805.26 $ Micke, D & N - $19,262,805.26 $ Morehead, J/et ux - $19,262,805.26 $ Munson, J & D - $19,262,805.26 $ Natomas Basin Conserv 87.00 0.0000 $19,262,805.26 $ Natomas Central MWC 14,038.00 0.0064 $19,262,805.26 $ Nelson, T & H 98.00 0.0000 $19,262,805.26 $ Nene Ranch, LLC 200.00 0.0001 $19,262,805.26 $ O'Brien, J & F 244.00 0.0001 $19,262,805.26 $ Odysseus Farms Prtnrshp 410.00 0.0002 $19,262,805.26 $ Oji Brothers Farm Inc 1,918.00 0.0009 $19,262,805.26 $ Oji, M/et al 1,149.00 0.0005 $19,262,805.26 $ Otterson, M 225.00 0.0001 $19,262,805.26 $ Pacific Realty Inc 976.00 0.0004 $19,262,805.26 $ 
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

Pelger MWC 1,273.00 0.0006 $19,262,805.26 $ Penner, R & L - $19,262,805.26 $ Pleasant Grv-Vrna MWC 2,500.00 0.0011 $19,262,805.26 $ Princeton-Codora-Glenn ID 12,485.00 0.0057 $19,262,805.26 $ Provident ID 3,372.00 0.0015 $19,262,805.26 $ Quad-H-Ranches Inc 310.00 0.0001 $19,262,805.26 $ Rauf, A & T 826.00 0.0004 $19,262,805.26 $ Recl Dist # 108 13,865.00 0.0064 $19,262,805.26 $ Recl Dist #1000 - $19,262,805.26 $ Recl Dist #1004 10,639.00 0.0049 $19,262,805.26 $ Reische, E - $19,262,805.26 $ Reische, L - $19,262,805.26 $ Reynen, J/et al 2,000.00 0.0009 $19,262,805.26 $ Richter, H Jr/et al 366.00 0.0002 $19,262,805.26 $ River Garden Farms Co 536.00 0.0002 $19,262,805.26 $ Riverby Limited 8.00 0.0000 $19,262,805.26 $ Roberts Ditch Irr Co 300.00 0.0001 $19,262,805.26 $ Rubio, E & E 3.00 0.0000 $19,262,805.26 $ Schreiner, J & C 20.00 0.0000 $19,262,805.26 $ Seaver, C 37.00 0.0000 $19,262,805.26 $ Sutter MWC 56,500.00 0.0259 $19,262,805.26 $ Sycamore Family Trust 12,139.00 0.0056 $19,262,805.26 $ Tarke, S 628.00 0.0003 $19,262,805.26 $ Tisdale Irr & Drain Co 1,416.00 0.0007 $19,262,805.26 $ Wakida, T 410.00 0.0002 $19,262,805.26 $ Wallace, K Trust 320.00 0.0001 $19,262,805.26 $ Wisler, J - $19,262,805.26 $ Young, R/et al 4.00 0.0000 $19,262,805.26 $ 

Total Sacramento River - Willows 252,419 0.1159 $ 2
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

San Luis Canal - Fresno

Westlands WD - SLC 805,820 0.3699 $19,262,805.26 $ 7

Westlands DD#2 1,889 0.0009 $19,262,805.26 $ 

Total San Luis Canal - Fresno 807,709 0.3708 $ 7

San Luis Canal - Tracy

Pacheco WD - SLC 6,202 0.0028 $19,262,805.26 $ 

Panoche WD - SLC 53,115 0.0244 $19,262,805.26 $ San Luis WD - SLC 60,133 0.0276 $19,262,805.26 $ 

119,450 0.0548 $ 1

Tehama-Colusa Canal

4-M WD 1,798 0.0008 $19,262,805.26 $ 

Colusa County WD 33,362 0.0153 $19,262,805.26 $ Cortina WD 692 0.0003 $19,262,805.26 $ Davis WD - TCC 1,895 0.0009 $19,262,805.26 $ Dunnigan WD 10,009 0.0046 $19,262,805.26 $ Glenn Valley WD 816 0.0004 $19,262,805.26 $ Glide WD 8,400 0.0039 $19,262,805.26 $ Holthouse WD 337 0.0002 $19,262,805.26 $ Kanawha WD 30,580 0.0140 $19,262,805.26 $ Kirkwood WD 333 0.0002 $19,262,805.26 $ La Grande WD 3,383 0.0016 $19,262,805.26 $ Myers-Marsh MWC $19,262,805.26 $ Orland-Artois WD 36,959 0.0170 $19,262,805.26 $ Westside WD 35,850 0.0165 $19,262,805.26 $ 

164,414 0.0755 $ 1

Total (excluding San Felipe Unit) 2,178,193 1.0000 $ 19
IRR 2011 Sch B-5 F.Z15.XLSM

07/28/2012

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2011 IRRIGATION STORAGE EXPENSE

A B CD 

Total Chargeable Ratio of Acre Feet 2011 Storage Alloca

Facility/Contractor Acre-Feet By Contractor Expense E

ref <Sch B-2> (B/2,277,073 (total a/f)) <B-6> 

San Felipe Unit 1/

San Benito County WD 7,023 0.4416 $120,156.52 $ Santa Clara Valley WD 8,881 0.5584 $120,156.52 $ 

15,904 1.0000 $ 

Grand Total 2/ 2,194,097 $ 19

FOOTNOTES:1/ San Felipe Unit Contractors do not receive a Gianelli PGP regeneration credit therefore they have a separate Storage Allocation 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) 3,015,512

 Less Class 2 Water (810,494) Less Recovered Water (10,921) Total Allocable Acre Feet Per Schedule B-5 2,194,097