IRR 2005 Sch B-5 F.Z09.XLS

9/25/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 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 40 0.0000155 Stony Creek WD 356 0.0001381 

Total Black Butte D & R 396 0.0001536 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0093078 14

Clear Creek Unit

Clear Creek CSD 3,313 0.0012849 2

Colusa Basin Drain

Colusa Drain MWC

Contra Costa Canal

Contra Costa WD

Corning Canal

Corning WD 9,519 0.0036917 5Proberta WD 2,862 0.0011100 Thomes Creek WD 3,681 0.0014276 2

Total Corning Canal 16,062 0.0062293 9

Cow Creek Unit

Bella Vista WD 8,487 0.0032915 5

Cross Valley Canal

County of Fresno 383 0.0001485 County of Tulare 742 0.0002878 Hills Valley ID 1,465 0.0005682 Kern-Tulare WD 9,344 0.0036238 5Lower Tule River ID - CVC 6,650 0.0025790 4Pixley ID 10,791 0.0041850 6Rag Gulch WD 320 0.0001241 Tri-Valley WD 354 0.0001373 

Total Cross Valley Canal 30,049 0.0116538 18
IRR 2005 Sch B-5 F.Z09.XLS 

9/25/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 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 11,273 0.0043720 7Broadview WD 26,150 0.0101416 16Byron Bethany ID 14,545 0.0056409 9Centinella WDDel Puerto WD 85,094 0.0330017 52Eagle Field WD 2,295 0.0008901 Mercy Springs WDOro Loma WD 4,437 0.0017208 2Pacheco WD - DMCPanoche WD - DMC 7,832 0.0030375 4Patterson WD 13,200 0.0051193 8San Luis WD - DMC 13,401 0.0051973 8West Side ID 1,865 0.0007233 West Stanislaus ID 30,928 0.0119947 19Widren WD 1,968 0.0007632 

Total Delta-Mendota Canal 212,988 0.0826023 1,32

Delta-Mendota Pool

Coelho Trust 1,076 0.0004173 Fresno Slough WD 2,331 0.0009040 James ID 29,148 0.0113044 18Laguna WD 40 0.0000155 Recl Dist #1606 35 0.0000136 Tranquillity ID 2,184 0.0008470 Tranquillity PUD 67 0.0000260 Westlands WD - DMP

Total Delta-Mendota Pool 34,881 0.0135278 2

Folsom D & R

Placer County WA
IRR 2005 Sch B-5 F.Z09.XLS

9/25/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 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 48,436 0.0187847 30Delano-Earlimart ID 110,388 0.0428113 68Exeter ID 13,923 0.0053997 8Garfield WD 3,304 0.0012814 2International WD 1,057 0.0004099 Ivanhoe ID 9,724 0.0037712 6Lewis Creek WD 579 0.0002246 Lindmore ID 29,152 0.0113059 18Lindsay-Strathmore ID 25,070 0.0097228 15Lower Tule River ID - FKC 58,860 0.0228274 36Orange Cove ID 32,162 0.0124733 20Porterville ID 16,928 0.0065651 10Saucelito ID 21,294 0.0082584 13Shafter-Wasco ID 42,087 0.0163224 26So San Joaquin MUD 72,935 0.0282861 45Stone Corral ID 8,590 0.0033314 5Tea Pot Dome WD 7,419 0.0028773 4Terra Bella ID 28,686 0.0111252 17Tulare ID 19,507 0.0075653 12

Total Friant-Kern Canal - Class 1 550,101 0.2133435 3,42

Hidden Unit

Madera ID - HU 24,000 0.0093078 14

Madera Canal - Class 1

Chowchilla WD - MC 49,731 0.0192870 30Madera ID - MC 38,955 0.0151078 24

Total Madera Canal - Class 1 88,686 0.0343947 55

New Melones D & R

Central San Joaquin WCD 27,224 0.0105582 16

Sacramento River - Shasta

Anderson-Cottonwood ID 2,599 0.0010080 Daniell, H & BDriscoll Strawberry 25 0.0000097 Gjermann, H 4 0.0000016 Leviathan Inc 116 0.0000450 Redding Rancheria

Total Sacramento River - Shasta 2,744 0.0010642 
IRR 2005 Sch B-5 F.Z09.XLS 

9/25/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 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 & KAnderson, A/et al 17 0.0000066 Anderson, R & J 75 0.0000291 Andreotti, A/et al 984 0.0003816 Baber, J/et al 2,461 0.0009544 Beckley, R & O 119 0.0000462 Butler, L & M 280 0.0001086 Butte Creek Farms Inc 348 0.0001350 Cachil Dehe Band of Wintun 100 0.0000388 Carter MWC 993 0.0003851 Churkin, M Jr & C 48 0.0000186 Conaway Consv Grp 1,264 0.0004902 County of SacramentoCummings, W 113 0.0000438 Dennis Wilson Farms 57 0.0000221 Driver, Gary/et alDriver, J & C Trustees 138 0.0000535 Driver, W/et al & Gregory 120 0.0000465 Eastside MWC 629 0.0002439 Ehrke, A & B 169 0.0000655 

* E L H Sutter/Lauppe, B & K

Feather WD 6,789 0.0026330 4Fedora, S/Taylor, W 6 0.0000023 Freeman, VFurlan Jnt Vntr 275 0.0001067 Furlan, E & S 226 0.0000876 Gillaspy, W 84 0.0000326 Giovannetti, B & M 50 0.0000194 Giusti, R & S 655 0.0002540 Glenn-Colusa ID 140,154 0.0543554 87Green Valley Corp 325 0.0001260 Griffin, J/Prater 1,333 0.0005170 Hale, J/Marks, A 30 0.0000116 

* Heidrick, J Family Trust

Heidrick, MHershey Land Co 450 0.0001745 Hiatt, T 930 0.0003607 Howald Farms Inc 2,121 0.0008226 Jaeger, W & PJansen, P & SKary, C 188 0.0000729 King, Ben 
IRR 2005 Sch B-5 F.Z09.XLS

9/25/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 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 12 0.0000047 

* KLSY, LLC

Lauppe, B & K 150 0.0000582 Leiser, D 24 0.0000093 Lockett, W & J 92 0.0000357 Locvich, P & R 19 0.0000074 Lomo CS & Micheli, J 784 0.0003041 Lonon, M 208 0.0000807 M C M Properties 567 0.0002199 Maxwell ID 8,056 0.0031243 5McLane, R & NMehrhof & Montgomery 54 0.0000209 Meridian Farms WC 13,933 0.0054036 8Micke, D & NMorehead, J/et uxMunson, J & DNatomas Basin Conserv 269 0.0001043 Natomas Central MWC 30,524 0.0118380 18Nelson, T & H

* Nene Ranch, LLC 200 0.0000776 

O'Brien, J & F 183 0.0000710 Odysseus FarmsOdysseus Farms Prtnrshp 410 0.0001590 Oji Brothers Farm Inc 1,591 0.0006170 Oji, M/et al 1,304 0.0005057 

* Otterson, M 471 0.0001827 * Pacific Realty Inc 1,279 0.0004960 

Pelger MWC 1,001 0.0003882 

* Penner, R & L

Pires, L & BPleasant Grv-Vrna MWC 4,277 0.0016587 2Princeton-Codora-Glenn ID 22,401 0.0086877 13Provident ID 10,337 0.0040090 6Quad-H-Ranches Inc 310 0.0001202 Rauf, A & T 455 0.0001765 Recl Dist # 108 56,212 0.0218005 34Recl Dist #1000Recl Dist #1004 15,942 0.0061827 9Reische, L 282 0.0001094 
IRR 2005 Sch B-5 F.Z09.XLS 

9/25/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 IRRIGATION WATER RATES

Total Chargeable Ratio of Acre Feet Alloc

Facility/Contractor Acre-Feet By Contractor Storage 

(Schedule B-2)

Sacramento River - Willows

Reynen, J/et al 2,079 0.0008063 Richter, H Jr/et al 423 0.0001641 River Garden Farms Co 500 0.0001939 Riverby Limited 30 0.0000116 Roberts Ditch Irr Co 600 0.0002327 Rubio, E & E 3 0.0000012 Schreiner, J & C 14 0.0000054 Seaver, CSekhon, A & DSiddiqui, J/et al 200 0.0000776 Spence, R 100 0.0000388 Steidlmayer, F/et alSutter MWC 65,431 0.0253758 40Sycamore Family Trust 11,899 0.0046147 7Tarke, S 301 0.0001167 

* Tenhunfeld, F Trust 869 0.0003370 

Tisdale Irr & Drain Co 2,861 0.0011096 Wakida, T 410 0.0001590 Wirth, MWisler, JYoung, R/et al 8 0.0000031 

Total Sacramento River - Willows 418,606 0.1623463 2

San Luis Canal - Fresno

Westlands WD - SLC 795,789 0.3086277 4,94

San Luis Canal - Tracy

Pacheco WD - SLC 5,173 0.0020062 3Panoche WD - SLC 59,154 0.0229415 36San Luis WD - SLC 71,130 0.0275861 44

Total San Luis Canal - Tracy 135,457 0.0525337 84
IRR 2005 Sch B-5 F.Z09.XLS

9/25/2006

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 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 1,642 0.0006368 Colusa County WD 39,689 0.0153924 24Cortina WD 923 0.0003580 Davis WD - TCC 1,291 0.0005007 Dunnigan WD 15,202 0.0058957 9Glenn Valley WD 678 0.0002629 Glide WD 8,400 0.0032577 5Holthouse WD 1,832 0.0007105 Kanawha WD 33,867 0.0131345 2Kirkwood WD 709 0.0002750 La Grande WD 5,486 0.0021276 3Myers-Marsh MWC 204 0.0000791 Orland-Artois WD 48,148 0.0186730 29Westside WD 47,622 0.0184690 29

Total Tehama-Colusa Canal 205,693 0.0797731 1,27

Total (excluding San Felipe Unit) 2,578,476 1.0000000 16,03

San Felipe Unit 1/

San Benito County WD 22,316 0.4283959 10Santa Clara Valley WD 29,776 0.5716041 14

Total San Felipe Unit 52,092 1.0000000 25

Grand Total 2/ 2,630,568 16,29
IRR 2005 Sch B-5 F.Z09.XLS 

9/25/2006 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2005 IRRIGATION STORAGE EXPENSE

2007 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) 3,407,074

 Less Class 2 Water (776,506)

 Total Allocable Acre Feet Per Schedule B-5 2,630,568

* Contractor Name Changes and/or Assumptions

See Schedule B-4.

Sources:

Total Chargeable Acre Feet (Permanent Contractors) - Schedule B-2Total Storage Expense - Schedule B-6