M&I 2008 Sch B-5 F.Z12.XLS

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2008 ALLOCATED M&I STORAGE EXPENSE

A B 

Total Ratio of A/F 

Facility/Contractor A/F by Contractor Ref <Sch B-2> Black Butte D & R

County of Colusa 7 0.000024 Elk Creek CSD - - 

US Forest Service - BB 16 0.000056 Whitney Const. - - 

Total BB D & R 23 0.000080 

Clear Creek Unit

Clear Creek CSD 2,019 0.007051 

Contra Costa Canal

Contra Costa WD 96,947 0.338573 

Cow Creek Unit

Bella Vista WD 4,411 0.015405 

Cross Valley Canal

County of Fresno - - 

County of Tulare - - 

Total CV Canal - - 

Delta-Mendota Canal

Byron Bethany ID 821 0.002867 City of Tracy 7,013 0.024492 Del Puerto WD 34 0.000119 Department of VA 217 0.000758 Panoche WD - DMC 24 0.000084 San Luis WD - DMC 150 0.000524 

Total DM Canal 8,259 0.028843 

Folsom D & R

City of Roseville 32,776 0.114465 El Dorado ID - FD&R 4,106 0.014340 Sacramento County WA 9,833 0.034340 San Juan WD 7,246 0.025306 

Total Folsom D & R 53,961 0.188451 

Folsom-South Canal

East Bay MUD 1 0.000003 

Sacramento County WA - FSC - - 

Sacramento MUD 21,615 0.075487 

Total FS Canal 21,616 0.075491 

9/21/2009
M&I 2008 Sch B-5 F.Z12.XLS 

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2008 ALLOCATED M&I STORAGE EXPENSE

A B 

Total Ratio of A/F 

Facility/Contractor A/F by Contractor Ref <Sch B-2> Friant Dam

County of Madera 39 0.000136 Fresno County WW #18 113 0.000395 

Total Friant Dam 152 0.000531 

Friant-Kern Canal

Arvin-Edison WSD 475 0.001659 City of Fresno 59,369 0.207337 City of Lindsay 1,885 0.006583 City of Orange Cove 1,592 0.005560 Delano-Earlimart ID 306 0.001069 Lindsay-Strathmore ID 389 0.001359 Shafter-Wasco ID 654 0.002284 Terra Bella ID 1,215 0.004243 

Total FK Canal 65,885 0.230094 

Sacramento River

City of Redding - SR 4,451 0.015544 City of West Sacramento 7,817 0.027300 Lake California P.O.A. 200 0.000698 Meyer Crest Ltd. 230 0.000803 Riverview Golf & CC 25 0.000087 

Total Sacramento River 12,723 0.044433 

San Luis Canal - Fresno

City of Avenal 1,977 0.006904 City of Coalinga 6,129 0.021405 City of Huron 1,444 0.005043 State of CA 7 0.000024 Westlands WD 2,759 0.009635 

Total SLC - Fresno 12,316 0.043012 

9/21/2009
M&I 2008 Sch B-5 F.Z12.XLS

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2008 ALLOCATED M&I STORAGE EXPENSE

A B 

Total Ratio of A/F 

Facility/Contractor A/F by Contractor Ref <Sch B-2> San Luis Canal - Tracy

Pacheco WD - SLC 13 0.000045 Panoche WD - SLC 87 0.000304 San Luis WD - SLC 1,043 0.003643 

Total SLC - Tracy 1,143 0.003992 

Shasta Dam

Centerville CSD 1,076 0.003758 Mountain Gate CSD 535 0.001868 Shasta CWA 143 0.000499 

Total Shasta Dam 1,754 0.006126 

Spring Creek Conduit

City of Redding - SCC 2,200 0.007683 Shasta CWA - SCC 103 0.000360 Shasta CSD 487 0.001701 

Total SC Conduit 2,790 0.009744 

Tehama-Colusa Canal

Colusa County WD 210 0.000733 Kanawha WD 4 0.000014 

Total Tehama-Colusa Canal 214 0.000747 

Toyon Pipeline

City of Redding - TP 34 0.000119 City of Shasta Lake 2,083 0.007275 US Forest Service - TP 10 0.000035 

Total Toyon Pipeline 2,127 0.007428 Total Non-SF Unit 286,340 1.000000 

San Felipe Unit 1/

SB County WD - IB 3,664 0.042002 

SC Valley WD - IB 83,570 0.957998 

Total SF Unit 87,234 1.000000 GRAND TOTAL 373,574 

FOOTNOTES

1/ San Felipe Unit Contractors do not receive a Gianelli PGP regeneration credit and are allocated separate, as a result.Source: 

(1) Deliveries - M&I 2008 Sch B-2 F.Z12.XLS (2) Storage Expenses - M&I 2008 Sch B-6 F.Z12.XLS 

9/21/2009