IRR 2002 Sch B-4 F.Z06.XLS

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloca

Facility/Contractor Acre-Feet By Contractor Marketin

(Schedule B-2)

Black Butte D & R

4-E WD 109 0.0000404 Stony Creek WD 1,013 0.0003752 

Total Black Butte D & R 1,122 0.0004156 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0088903 

Clear Creek Unit

Clear Creek CSD 3,735 0.0013836 

Colusa Basin Drain

Colusa Drain MWC (19,049) (0.0070563) 

Contra Costa Canal

Contra Costa WD 234 0.0000867 

Corning Canal

Corning WD 9,908 0.0036702 Proberta WD 2,441 0.0009042 Thomes Creek WD 4,098 0.0015180 

Total Corning Canal 16,447 0.0060925 

Cow Creek Unit

Bella Vista WD 11,354 0.0042059 

Cross Valley Canal

County of Fresno 87 0.0000322 County of Tulare 4,138 0.0015328 Hills Valley ID 97 0.0000359 Kern-Tulare WD 8,048 0.0029812 Lower Tule River ID - CVC 26,024 0.0096401 Pixley ID 21,524 0.0079731 Rag Gulch WDTri-Valley WD 823 0.0003049 

Total Cross Valley Canal 60,741 0.0225003 
IRR 2002 Sch B-4 F.Z06.XLS 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloca

Facility/Contractor Acre-Feet By Contractor Marketin

(Schedule B-2)

Delta-Mendota Canal

Banta-Carbona ID 17,262 0.0063944 Broadview WD 17,776 0.0065848 Centinella WD 1,656 0.0006134 Del Puerto WD 90,693 0.0335955 Eagle Field WD 2,634 0.0009757 Mercy Springs WD 4,000 0.0014817 Oro Loma WD 3,123 0.0011569 Pacheco WD - DMCPanoche WD - DMC 5,941 0.0022007 Patterson WD 11,299 0.0041855 Plain View WD 10,275 0.0038062 San Luis WD - DMC 7,803 0.0028905 West Side ID 5,381 0.0019933 West Stanislaus ID 37,520 0.0138986 Widren WD

Total Delta-Mendota Canal 215,363 0.0797770 1

Delta-Mendota Pool

Coelho Trust 1,435 0.0005316 Fresno Slough WD 1,884 0.0006979 Hughes, M & M 19 0.0000070 James ID 23,503 0.0087062 Laguna WD 622 0.0002304 Recl Dist #1606 236 0.0000874 Tranquillity ID 8,591 0.0031824 Westlands WD - DMP 856 0.0003171 

Total Delta-Mendota Pool 37,146 0.0137600 

Folsom D & R

Placer County WA

Friant D & R - Class 2

Gravelly Ford WD 8,285 0.0030690 
IRR 2002 Sch B-4 F.Z06.XLS

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloca

Facility/Contractor Acre-Feet By Contractor Marketin

(Schedule B-2)

Friant-Kern Canal - Class 1

Arvin-Edison WSD 26,930 0.0099757 Delano-Earlimart ID 119,156 0.0441390 Exeter ID 10,814 0.0040058 Fresno IDGarfield WD 3,855 0.0014280 International WD 1,156 0.0004282 Ivanhoe ID 7,874 0.0029168 Lewis Creek WDLindmore ID 30,345 0.0112407 Lindsay-Strathmore ID 26,873 0.0099546 Lower Tule River ID - FKC 58,967 0.0218432 Orange Cove ID 37,731 0.0139767 Porterville ID 17,324 0.0064173 Saucelito ID 21,188 0.0078487 Shafter-Wasco ID 47,322 0.0175295 So San Joaquin MUD 100,978 0.0374053 Stone Corral ID 9,452 0.0035013 Tea Pot Dome WD 7,353 0.0027238 Terra Bella ID 28,624 0.0106032 Tulare ID 40,906 0.0151528 

Total Friant-Kern Canal - Class 1 596,848 0.2210908 3

Friant-Kern Canal - Class 2

Arvin-Edison WSD 33,394 0.0123702 Delano-Earlimart ID 6,000 0.0022226 Exeter ID 1,737 0.0006434 Fresno ID 6,503 0.0024089 Ivanhoe ID 722 0.0002675 Lindmore ID 2,011 0.0007449 Lower Tule River ID - FKC 27,736 0.0102743 Porterville ID 2,743 0.0010161 Saucelito ID 2,999 0.0011109 Shafter-Wasco ID 3,617 0.0013398 So San Joaquin MUD 4,571 0.0016932 Tulare ID 8,921 0.0033046 

Total Friant-Kern Canal - Class 2 100,954 0.0373965 

Hidden Unit

Madera ID - HU 24,000 0.0088903 
IRR 2002 Sch B-4 F.Z06.XLS 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloca

Facility/Contractor Acre-Feet By Contractor Marketin

(Schedule B-2)

Madera Canal - Class 1

Chowchilla WD - MC 55,073 0.0204007 Madera ID - MC 89,142 0.0330209 

Total Madera Canal - Class 1 144,215 0.0534216 

Madera Canal - Class 2

Chowchilla WD - MC 14,538 0.0053853 Madera ID - MC 17,012 0.0063018 

Total Madera Canal - Class 2 31,550 0.0116871 

New Melones D & R

Central San Joaquin WCD 7,504 0.0027797 

Sacramento River - Shasta

Anderson-Cottonwood ID 2,169 0.0008035 Daniell, H & BDriscoll Strawberry 12 0.0000044 Gjermann, H 4 0.0000015 High-Low NurseryLeviathan Inc 345 0.0001278 

Total Sacramento River - Shasta 2,530 0.0009372 

Sacramento River - Willows

A & F Boeger Corp 611 0.0002263 Alexander, T & KAmen, H/et alAnderson, R & J 75 0.0000278 Andreotti, A/et al 266 0.0000985 Baber, J/et al 630 0.0002334 Beckley, R & OButler, L & M 217 0.0000804 Butte Creek Farms Inc 411 0.0001522 Cannell, F/et al 210 0.0000778 Churkin, M Jr & CConaway Consv Grp 672 0.0002489 County of SacramentoCribari, E & EDavis, MDavis, O/et al 10,828 0.0040110 Dommer, E
IRR 2002 Sch B-4 F.Z06.XLS

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloca

Facility/Contractor Acre-Feet By Contractor Marketin

(Schedule B-2)

Sacramento River - Willows

Driver, Gary/et al

* Driver, J & C Trustees 46 0.0000170 * Driver, W/et al & Gregory

E L H Sutter/Lauppe, B & K 19 0.0000070 E L H Sutter Properties 145 0.0000537 Ehrke, A & B 262 0.0000971 

* Elliott, M/Hradecky, D 3 0.0000011 

Feather WD 9,640 0.0035710 Fedora, S/Taylor, W 20 0.0000074 

* Forster, J & R Trust 1,009 0.0003738 

Freeman, F & V

* Furlan Jnt Vntr (Byrd/Osborne) 200 0.0000741 

Furlan, E & S 135 0.0000500 Gillaspy, FGiovannetti, B & M 50 0.0000185 Giusti, R & S 760 0.0002815 Glenn-Colusa ID 90,207 0.0334154 Griffin, J 1,378 0.0005105 Hale, J/Marks, A 28 0.0000104 Heidrick, E & M 78 0.0000289 Heidrick, J Family TrustHershey, F/Estate of 212 0.0000785 Hiatt, G/et al 750 0.0002778 Hollins, M 167 0.0000619 Howald Farms Inc 1,009 0.0003738 Jaeger, W & PKary, C 458 0.0001697 King, B 1 0.0000004 Lauppe, B & K 177 0.0000656 Lee Farms 100 0.0000370 

* Leiser, D 24 0.0000089 

Lockett, W & J 47 0.0000174 Locvich, P & RLomo CS & Micheli, J 262 0.0000971 Lonon, M 440 0.0001630 M C M Properties 612 0.0002267 M & T Inc 10 0.0000037 Maxwell ID 1,361 0.0005042 Mayfair Farms Inc 8 0.0000030 McLane, R & NMeridian Farms WC 8,915 0.0033024 Micke, D & NMirbach-Harff, AMunson, J & D
IRR 2002 Sch B-4 F.Z06.XLS 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloca

Facility/Contractor Acre-Feet By Contractor Marketin

(Schedule B-2)

Sacramento River - Willows

Natomas Central MWC 29,634 0.0109773 Nelson, T & HO'Brien, J & F 109 0.0000404 Odysseus Farms 200 0.0000741 

* Odysseus Farms Prtnrshp 410 0.0001519 

Oji Brothers Farm Inc 2,140 0.0007927 Oji, M/et al 1,310 0.0004853 Pelger MWC 2,051 0.0007598 Penner, H & APires, L & B 95 0.0000352 Pleasant Grv-Vrna MWC 2,375 0.0008798 Princeton-Codora-Glenn ID 17,481 0.0064755 Provident ID 2,752 0.0010194 Quad-H-Ranches Inc 310 0.0001148 Recl Dist # 108 21,244 0.0078694 Recl Dist #1004 10,772 0.0039903 Reische, L 15 0.0000056 Reynen, J/et al 2,000 0.0007409 Richter, H Jr/et al 495 0.0001834 Ritchey, E & A 40 0.0000148 River Garden Farms Co 500 0.0001852 Riverby Limited 30 0.0000111 Roberts Ditch Irr Co 600 0.0002223 Sartain MWC 892 0.0003304 Schreiner, J & C 40 0.0000148 Seaver, H/et al 37 0.0000137 Sekhon, A & D 470 0.0001741 

* Siddiqui, J/et al 200 0.0000741 

Spence, RStegeman Station Ranch Inc 325 0.0001204 Steidlmayer, F/et alSutter MWC 105,391 0.0390401 Swinford Tract Irr Co 40 0.0000148 Tarke, J/et al 1,000 0.0003704 Tisdale Irr & Drain Co 2,141 0.0007931 Verona Farming Prtnrshp 47 0.0000174 Wakida, M & H 275 0.0001019 Wakida/M & L Farms 135 0.0000500 Wallace Construction IncWells, J 257 0.0000952 Westfall, R Jr/et alYoung, R/et al

Total Sacramento River - Willows 338,266 0.1253041 1
IRR 2002 Sch B-4 F.Z06.XLS

09/15/2003

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloca

Facility/Contractor Acre-Feet By Contractor Marketin

(Schedule B-2)

San Felipe Unit

San Benito County WD 31,424 0.0116404 Santa Clara Valley WD (3,964) (0.0014684) 

Total San Felipe Unit 27,460 0.0101720 

San Luis Canal - Fresno

Westlands WD - SLC 720,402 0.2668589 3

San Luis Canal - Tracy

Pacheco WD - SLC 6,270 0.0023226 Panoche WD - SLC 57,696 0.0213724 San Luis WD - SLC 49,541 0.0183515 

Total San Luis Canal - Tracy 113,507 0.0420465 

Sly Park D & R

El Dorado ID 4,566 0.0016914 

Sugar Pine D & R

Foresthill PUD 385 0.0001426 

Tehama-Colusa Canal

4-M WD 2,375 0.0008798 Colusa County WD 43,384 0.0160708 Cortina WD 815 0.0003019 Davis WD - TCC 1,853 0.0006864 Dunnigan WD 15,962 0.0059128 Glenn Valley WD 761 0.0002819 Glide WD 10,639 0.0039410 Holthouse WD 1,342 0.0004971 Kanawha WD 41,490 0.0153692 Kirkwood WD 1,380 0.0005112 La Grande WD 5,383 0.0019940 Myers-Marsh MWC 121 0.0000448 Orland-Artois WD 53,712 0.0198966 Westside WD 48,779 0.0180692 

Total Tehama-Colusa Canal 227,996 0.0844567 1

Grand Total 2,699,561 1.0000000 14
IRR 2002 Sch B-4 F.Z06.XLS 

09/15/2003 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2002 IRRIGATION WATER MARKETING EXPENSE

2004 IRRIGATION WATER RATES

Source:

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

* Contractor Name Changes and/or Assumptions

Currently: Formerly: Contract: Effective 

Driver, John & Clare, Trustees Driver, John & Clare 1314A & 2398A 12/4/2001 Driver, William / et al & Gregory Collier, Thomas / et al 939A-1 & 939A-2 10/10/200Elliott, Marlene & Hradecky, Denton Ramos, Mildred 2368A 12/11/200Forster, Rosemary Trust & Jerome Odysseus Farms Partnership W0117 3/22/2002Furlan Joint Venture (Byrd/Osborne) Furlan, Antonio / et al 1595A 12/7/2001Leiser, Dorothy Leiser, Wayne 4178A 12/11/200Odysseus Farms Partnership Leal, Robert 8574A 2/26/2002Siddiqui, Javed / et al (additional contract) Chilton, Barbara 2065A 4/16/2002

I:\wtrates\RATES\2004\IRR\[IRR 2002 Sch B-4 F.Z06.XLS]OUTPUT