IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

ref <Sch B-2> (B/(total a/f)) <B-6> Black Butte D & R

4-E WD - - $13,786,817.21 

Stony Creek WD 286 0.0002 $13,786,817.21 

Total Black Butte D & R 286 0.0002 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0161 $13,786,817.21 

Clear Creek Unit

Clear Creek CSD 7,002 0.0047 $13,786,817.21 

Colusa Basin Drain

Colusa Drain MWC - - $13,786,817.21 

Corning Canal

Corning WD 13,625 0.0091 $13,786,817.21 

Proberta WD 2,756 0.0018 $13,786,817.21 

Thomes Creek WD 3,149 0.0021 $13,786,817.21 

Total Corning Canal 19,530 0.0131 

Cow Creek Unit

Bella Vista WD 12,311 0.0082 $13,786,817.21 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

ref <Sch B-2> (B/(total a/f)) <B-6> Cross Valley Canal

County of Fresno 1,800 0.0012 $13,786,817.21 

County of Tulare 3,185 0.0021 $13,786,817.21 

Hills Valley ID 1,968 0.0013 $13,786,817.21 

Kern-Tulare WD 29,916 0.0200 $13,786,817.21 

Lower Tule River ID - CVC 10,241 0.0069 $13,786,817.21 Pixley ID 10,241 0.0069 $13,786,817.21 

Tri-Valley WD 457 0.0003 $13,786,817.21 

Total Cross Valley Canal 57,808 0.0387 

Delta-Mendota Canal

Banta-Carbona ID 1,600 0.0011 $13,786,817.21 

Byron Bethany ID 1,699 0.0011 $13,786,817.21 

Del Puerto WD 33,000 0.0221 $13,786,817.21 Eagle Field WD 773 0.0005 $13,786,817.21 

Mercy Springs WD 601 0.0004 $13,786,817.21 

Oro Loma WD 119 0.0001 $13,786,817.21 

Pacheco WD - DMC - - $13,786,817.21 

Panoche WD - DMC 659 0.0004 $13,786,817.21 

Patterson WD 3,300 0.0022 $13,786,817.21 

San Luis WD - DMC 989 0.0007 $13,786,817.21 

West Side ID 1,367 0.0009 $13,786,817.21 

West Stanislaus ID 9,515 0.0064 $13,786,817.21 

Total Delta-Mendota Canal 53,622 0.0359 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

ref <Sch B-2> (B/(total a/f)) <B-6> Delta-Mendota Pool

Coelho Trust 228 0.0002 $13,786,817.21 

Fresno Slough WD 2,000 0.0013 $13,786,817.21 

James ID 7,993 0.0053 $13,786,817.21 

Laguna WD 160 0.0001 $13,786,817.21 

Recl Dist #1606 23 0.0000 $13,786,817.21 Tranquillity ID 5,716 0.0038 $13,786,817.21 

Tranquillity PUD - - $13,786,817.21 

Westlands WD - DMP - - $13,786,817.21 

Total Delta-Mendota Pool 16,120 0.0108 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 32,440 0.0217 $13,786,817.21 

Delano-Earlimart ID 72,122 0.0483 $13,786,817.21 Exeter ID 8,019 0.0054 $13,786,817.21 

Garfield WD 3,097 0.0021 $13,786,817.21 

International WD 817 0.0005 $13,786,817.21 

Ivanhoe ID 7,141 0.0048 $13,786,817.21 

Kaweah Delta WCD 780 0.0005 $13,786,817.21 

Lewis Creek WD 751 0.0005 $13,786,817.21 

Lindmore ID 25,942 0.0174 $13,786,817.21 Lindsay-Strathmore ID 18,759 0.0126 $13,786,817.21 Lower Tule River ID - FKC 46,471 0.0311 $13,786,817.21 

Orange Cove ID 30,705 0.0205 $13,786,817.21 Porterville ID 11,474 0.0077 $13,786,817.21 Saucelito ID 13,587 0.0091 $13,786,817.21 

Shafter-Wasco ID 38,300 0.0256 $13,786,817.21 So San Joaquin MUD 63,588 0.0425 $13,786,817.21 Stone Corral ID 7,103 0.0048 $13,786,817.21 

Tea Pot Dome WD 4,345 0.0029 $13,786,817.21 Terra Bella ID 16,568 0.0111 $13,786,817.21 

Tulare ID 21,975 0.0147 $13,786,817.21 

423,984 0.2837 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

ref <Sch B-2> (B/(total a/f)) <B-6> Hidden Unit

Madera ID - HU 24,000 0.0161 $13,786,817.21 

Madera Canal - Class 1

Chowchilla WD - MC 37,184 0.0249 $13,786,817.21 

Madera ID - MC 43,059 0.0288 $13,786,817.21 

80,243 0.0537 

New Melones D & R

Central San Joaquin WCD 34,724 0.0232 $13,786,817.21 

Stockton-East WD 6,381 0.0043 $13,786,817.21 

Total New Melones D&R 41,105 0.0275 

Sacramento River - Shasta

Anderson-Cottonwood ID 5,264 0.0035 $13,786,817.21 

Daniell, H & B - - $13,786,817.21 Driscoll Strawberry - - $13,786,817.21 

Gjermann, H 4 0.0000 $13,786,817.21 

Leviathan Inc 123 0.0001 $13,786,817.21 

Redding Rancheria - - $13,786,817.21 

Total Sacramento River - Shasta 5,391 0.0036 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

ref <Sch B-2> (B/(total a/f)) <B-6> Sacramento River - Willows

Alexander, T & K - - $13,786,817.21 

Anderson, A/et al - - $13,786,817.21 

Anderson, R & J 75 0.0001 $13,786,817.21 Andreotti, A/et al 1,298 0.0009 $13,786,817.21 

Baber, J/et al 3,286 0.0022 $13,786,817.21 

Beckley, R & O 110 0.0001 $13,786,817.21 

Butler, Diane 252 0.0002 $13,786,817.21 

Butte Creek Farms Inc 419 0.0003 $13,786,817.21 

Byrd, A & Osborne, J. 96 0.0001 $13,786,817.21 

Cachil Dehe Band of Wintun 100 0.0001 $13,786,817.21 

Carter MWC 255 0.0002 $13,786,817.21 

Churkin, M Jr & C 49 0.0000 $13,786,817.21 Conaway Consv Grp 592 0.0004 $13,786,817.21 

County of Sacramento - - $13,786,817.21 

Cranmore Farms LLC 2,216 0.0015 $13,786,817.21 

Cummings, W 103 0.0001 $13,786,817.21 

Driver, Gary/et al - - $13,786,817.21 

Driver, J & C Trustees - - $13,786,817.21 

Driver, Gregory - - $13,786,817.21 

Driver, W/et al - - $13,786,817.21 

Dyer, J & Wing, J 340 0.0002 $13,786,817.21 

Eastside MWC 739 0.0005 $13,786,817.21 

Ehrke, A & B 131 0.0001 $13,786,817.21 

E L H Sutter Properties - - $13,786,817.21 

Feather WD 4,890 0.0033 $13,786,817.21 

Fedora, S/Taylor, W - - $13,786,817.21 

Furlan, E & S - - $13,786,817.21 

Gillaspy, W 84 0.0001 $13,786,817.21 

Giovannetti, B & M 50 0.0000 $13,786,817.21 

Giusti, R & S 675 0.0005 $13,786,817.21 

Glenn-Colusa ID 73,298 0.0490 $13,786,817.21 

Green Valley Corp 836 0.00 $13,786,817.21 Griffin, J/Prater 820 0.0005 $13,786,817.21 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

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

Hale, J/Marks, A 30 0.0000 $13,786,817.21 

Hatfield, R & B 14 0.0000 $13,786,817.21 

Heidrick, J Family Trust - - $13,786,817.21 

Heidrick, M 24 0.0000 $13,786,817.21 

Hiatt, T 47 0.0000 $13,786,817.21 

Hiatt, T/Illerich, P 212 0.0001 $13,786,817.21 

Howald Farms Inc 886 0.0006 $13,786,817.21 

Jaeger, W & P - - $13,786,817.21 

Jansen, P & S 40 0.0000 $13,786,817.21 Kary, C 178 0.0001 $13,786,817.21 

King, Ben - - $13,786,817.21 King, L - - $13,786,817.21 KLSY, LLC 90 0.00 $13,786,817.21 

Knights Landing Investors 793 0.0005 $13,786,817.21 

Lauppe, B ET UX 78 0.0001 $13,786,817.21 

Lauppe, B & K 99 0.00 $13,786,817.21 

Leiser, D 24 0.00 $13,786,817.21 

Lockett, W & J 47 0.0000 $13,786,817.21 Lomo CS & Micheli, J 474 0.0003 $13,786,817.21 

Lonon, M 440 0.0003 $13,786,817.21 

M C M Properties 415 0.0003 $13,786,817.21 Maxwell ID 6,000 0.0040 $13,786,817.21 

Mehrhof & Montgomery - - $13,786,817.21 

Meridian Farms WC 10,655 0.0071 $13,786,817.21 

Micke, D & N - - $13,786,817.21 

Morehead, J/et ux - - $13,786,817.21 

Munson, J & D - - $13,786,817.21 

Natomas Basin Conserv 87 0.0001 $13,786,817.21 

Natomas Central MWC 19,824 0.0133 $13,786,817.21 

Nelson, T & H 98 0.0001 $13,786,817.21 

Nene Ranch, LLC 200 0.0001 $13,786,817.21 

O'Brien, J & F 239 0.0002 $13,786,817.21 

Odysseus Farms 410 0.0003 $13,786,817.21 

Oji Brothers Farm Inc 1,631 0.0011 $13,786,817.21 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

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

Oji, M/et al 1,081 0.0007 $13,786,817.21 

Otterson, M 225 0.0002 $13,786,817.21 

Pacific Realty Inc 976 0.0007 $13,786,817.21 

Pelger MWC 859 0.0006 $13,786,817.21 

Penner, R & L - - $13,786,817.21 Pleasant Grv-Vrna MWC 1,501 0.0010 $13,786,817.21 

Princeton-Codora-Glenn ID 11,782 0.0079 $13,786,817.21 

Provident ID 4,201 0.0028 $13,786,817.21 

Quad-H-Ranches Inc 310 0.0002 $13,786,817.21 

Recl Dist # 108 31,430 0.0210 $13,786,817.21 

Recl Dist #1000 - - $13,786,817.21 

Recl Dist #1004 11,585 0.0078 $13,786,817.21 

Reische, E - - $13,786,817.21 

Reische, L - - $13,786,817.21 

Richter, H Jr/et al 411 0.0003 $13,786,817.21 

River Garden Farms Co 375 0.0003 $13,786,817.21 

Riverby Limited 30 0.0000 $13,786,817.21 

Roberts Ditch Irr Co 300 0.0002 $13,786,817.21 

Rubio, E & E 3 0.0000 $13,786,817.21 

Saeed, F 580 0.0004 $13,786,817.21 

Seaver, C - - $13,786,817.21 

Sioux Creek Property LLC 20 0.0000 $13,786,817.21 

Sutter MWC 39,373 0.0263 $13,786,817.21 

Sycamore Family Trust 5,348 0.0036 $13,786,817.21 

Tarke, S 754 0.0005 $13,786,817.21 

Tisdale Irr & Drain Co 2,000 0.0013 $13,786,817.21 

Van Ruiten Brothers 1415L 23 0.0000 $13,786,817.21 

Van Ruiten Brothers 520XL 135 0.0001 $13,786,817.21 

Wallace, J & J 55 0.0000 $13,786,817.21 

Wallace, K Trust 320 0.0002 $13,786,817.21 

Wisler, J - - $13,786,817.21 

Young, R/et al 4 0.0000 $13,786,817.21 

Total Sacramento River - Willows 247,430 0.1656 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

ref <Sch B-2> (B/(total a/f)) <B-6> San Luis Canal - Fresno

Westlands WD - SLC 245,685 0.1644 $13,786,817.21 

Westlands DD#2 1,679 0.0011 $13,786,817.21 

Total San Luis Canal - Fresno 247,364 0.1655 

San Luis Canal - Tracy

Pacheco WD - SLC 3,425 0.0023 $13,786,817.21 

Panoche WD - SLC 18,637 0.0125 $13,786,817.21 

San Luis WD - SLC 25,235 0.0169 $13,786,817.21 

Total San Luis Canal - Tracy 47,297 0.0316 

Tehama-Colusa Canal

4-M WD 2,298 0.0015 $13,786,817.21 

Colusa County WD 44,182 0.0296 $13,786,817.21 

Cortina WD 430 0.0003 $13,786,817.21 

Davis WD - TCC 3,188 0.0021 $13,786,817.21 

Dunnigan WD 12,085 0.0081 $13,786,817.21 

Glenn Valley WD 1,280 0.0009 $13,786,817.21 

Glide WD 7,539 0.0050 $13,786,817.21 

Holthouse WD 1,256 0.0008 $13,786,817.21 

Kanawha WD 32,495 0.0217 $13,786,817.21 

Kirkwood WD 1,416 0.0009 $13,786,817.21 

La Grande WD 5,402 0.0036 $13,786,817.21 

Myers-Marsh MWC 190 0.0001 $13,786,817.21 

Orland-Artois WD 32,337 0.0216 $13,786,817.21 

Westside WD 43,002 0.0288 $13,786,817.21 

Total Tehama-Colusa Canal 187,100 0.1252 

Total (excluding San Felipe Unit) 1,494,593 1.0000 
IRR 2013 Sch B-5 FZ17.XLSM

07/28/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION STORAGE EXPENSE

A B C D

Ratio of Acre 

Total Chargeable 2013 Storage Feet By 

Acre-Feet Expense Facility/Contractor Contractor 

ref <Sch B-2> (B/(total a/f)) <B-6> San Felipe Unit 1/

San Benito County WD 11,760 0.4150 $241,487.59 

Santa Clara Valley WD 16,574 0.5850 $241,487.59 

Total San Felipe Unit 28,334 1.0000 

Grand Total 2/ 1,522,927 3/ 

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 B-2) 1,524,521

 Less Class 2 Water (1,594) Total Allocable Acre Feet Per Schedule B-5 1,522,927

3/

Storage Costs Allocated in Sch. B-5 $ 14,014,680.66

ARRA Storage Costs Allocated in Sch. B-5 $ 13,624.13XO&M Storage Costs Allocated in Sch. B-1C $ 2,102,069.06

Total Storage Cost (Sch. B-6) $ 16,130,373.86