IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

Black Butte D & R

4-E WD - - $15,737,698.09

Stony Creek WD 694 0.0004 $15,737,698.09 $5,

Total Black Butte D & R 694 0.0004 $5,

Buchanan Unit

Chowchilla WD - BU 24,000 0.0128 $15,737,698.09 $202,

Clear Creek Unit

Clear Creek CSD 2,465 0.0013 $15,737,698.09 $20,

Colusa Basin Drain

Colusa Drain MWC -

Corning Canal

Corning WD 8,881 0.0048 $15,737,698.09 $74,Proberta WD 2,493 0.0013 $15,737,698.09 $20,Thomes Creek WD 3,161 0.0017 $15,737,698.09 $26,

Total Corning Canal 14,535 0.0078 $122,

Cow Creek Unit

Bella Vista WD 4,733 0.0025 $15,737,698.09 $39,

Cross Valley Canal

County of Fresno 1,350 0.0007 $15,737,698.09 $11,County of Tulare 2,389 0.0013 $15,737,698.09 $20,Hills Valley ID 1,506 0.0008 $15,737,698.09 $12,Kern-Tulare WD 5,330 0.0029 $15,737,698.09 $44,Lower Tule River ID - CVC 7,350 0.0039 $15,737,698.09 $61,Pixley ID 7,350 0.0039 $15,737,698.09 $61,Rag Gulch WD - $15,737,698.09Tri-Valley WD 514 0.0003 $15,737,698.09 $4,

Total Cross Valley Canal 25,789 0.0138 $217,

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor
IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor

Delta-Mendota Canal

Banta-Carbona ID 6,386 0.0034 $15,737,698.09 $53,Byron Bethany ID 4,839 0.0026 $15,737,698.09 $40,Del Puerto WD 30,043 0.0161 $15,737,698.09 $252,Eagle Field WD 1,266 0.0007 $15,737,698.09 $10,Mercy Springs WD 224 0.0001 $15,737,698.09 $1,Oro Loma WD 2,098 0.0011 $15,737,698.09 $17,Pacheco WD - DMC - $15,737,698.09Panoche WD - DMC 131 0.0001 $15,737,698.09 $1,Patterson WD 6,441 0.0034 $15,737,698.09 $54,San Luis WD - DMC 2,423 0.0013 $15,737,698.09 $20,West Side ID 1,453 0.0008 $15,737,698.09 $12,West Stanislaus ID 14,079 0.0075 $15,737,698.09 $118,

Total Delta-Mendota Canal 69,383 0.0371 $584,

Delta-Mendota Pool

Coelho Trust 798 0.0004 $15,737,698.09 $6,Fresno Slough WD 204 0.0001 $15,737,698.09 $1,James ID 15,337 0.0082 $15,737,698.09 $129,Laguna WD 360 0.0002 $15,737,698.09 $3,Recl Dist #1606 88 0.0000 $15,737,698.09 $Tranquillity ID 6,209 0.0033 $15,737,698.09 $52,Tranquillity PUD 20 0.0000 $15,737,698.09 $Westlands WD - DMP 446 0.0002 $15,737,698.09 $3,

Total Delta-Mendota Pool 23,462 0.0125 $197,

Folsom D & R

Placer County WA - $15,737,698.09
IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor

Friant-Kern Canal - Class 1

Arvin-Edison WSD 25,829 0.0138 $15,737,698.09 $217,Delano-Earlimart ID 93,758 0.0501 $15,737,698.09 $789,Exeter ID 7,815 0.0042 $15,737,698.09 $65,Garfield WD 4,542 0.0024 $15,737,698.09 $38,International WD 964 0.0005 $15,737,698.09 $8,Ivanhoe ID 7,216 0.0039 $15,737,698.09 $60,Kaweah Delta WCD - $15,737,698.09Lewis Creek WD 1,979 0.0011 $15,737,698.09 $16,Lindmore ID 39,175 0.0210 $15,737,698.09 $329,Lindsay-Strathmore ID 29,730 0.0159 $15,737,698.09 $250,Lower Tule River ID - FKC 60,268 0.0322 $15,737,698.09 $507,Orange Cove ID 40,628 0.0217 $15,737,698.09 $341,Porterville ID 27,237 0.0146 $15,737,698.09 $229,Saucelito ID 24,935 0.0133 $15,737,698.09 $209,Shafter-Wasco ID 57,425 0.0307 $15,737,698.09 $483,So San Joaquin MUD 93,773 0.0502 $15,737,698.09 $789,Stone Corral ID 10,844 0.0058 $15,737,698.09 $91,Tea Pot Dome WD 7,694 0.0041 $15,737,698.09 $64,Terra Bella ID 27,043 0.0145 $15,737,698.09 $227,Tulare ID 57,564 0.0308 $15,737,698.09 $484,

Total Friant-Kern Canal - Class 1 618,419 0.3308 $5,205,

Hidden Unit

Madera ID - HU 24,000 0.0128 $15,737,698.09 $202,

Madera Canal - Class 1

Chowchilla WD - MC 42,899 0.0229 $15,737,698.09 $361,Madera ID - MC 78,616 0.0421 $15,737,698.09 $661,

Total Madera Canal - Class 1 121,515 0.0650 $1,022,

New Melones D & R

Central San Joaquin WCD 31,508 0.0169 $15,737,698.09 $265,
IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor

Sacramento River - Shasta

Anderson-Cottonwood ID - $15,737,698.09Daniell, H & B - $15,737,698.09Driscoll Strawberry 61 0.0000 $15,737,698.09 $Gjermann, H 4 0.0000 $15,737,698.09 Leviathan Inc 123 0.0001 $15,737,698.09 $1,Redding Rancheria - $15,737,698.09

Total Sacramento River - Shasta 188 0.0001 $1,

Sacramento River - Willows

Alexander, T & K - $15,737,698.09Anderson, A/et al - $15,737,698.09Anderson, R & J 75 0.0000 $15,737,698.09 $Andreotti, A/et al 1,396 0.0007 $15,737,698.09 $11,

Baber, J/et al 2,278 0.0012 $15,737,698.09 $19,Beckley, R & O 120 0.0001 $15,737,698.09 $1,Butler, L & M 248 0.0001 $15,737,698.09 $2,Butte Creek Farms Inc 419 0.0002 $15,737,698.09 $3,Byrd, A & Osborne, J. 287 0.0002 $15,737,698.09 $2,Cachil Dehe Band of Wintun 100 0.0001 $15,737,698.09 $Carter MWC 216 0.0001 $15,737,698.09 $1,Churkin, M Jr & C 48 0.0000 $15,737,698.09 $Conaway Consv Grp 670 0.0004 $15,737,698.09 $5,County of Sacramento - $15,737,698.09Cummings, W 104 0.0001 $15,737,698.09 $Dennis Wilson Farms 55 0.0000 $15,737,698.09 $Driver, Gary/et al - $15,737,698.09Driver, J & C Trustees - $15,737,698.09Driver, Gregory - $15,737,698.09Driver, W/et al - $15,737,698.09Dyer, J & Wing, J 196 0.0001 $15,737,698.09 $1,Eastside MWC 487 0.0003 $15,737,698.09 $4,Ehrke, A & B 131 0.0001 $15,737,698.09 $1,E L H Sutter Properties - $15,737,698.09Feather WD 4,886 0.0026 $15,737,698.09 $41,Fedora, S/Taylor, W - $15,737,698.09Furlan, E & S 30 0.0000 $15,737,698.09 $
IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor

Gillaspy, W 90 0.0000 $15,737,698.09 $Giovannetti, B & M 50 0.0000 $15,737,698.09 $Giusti, R & S 675 0.0004 $15,737,698.09 $5,Glenn-Colusa ID 94,275 0.0504 $15,737,698.09 $793,Green Valley Corp 539 0.0003 $15,737,698.09 $4,Griffin, J/Prater 874 0.0005 $15,737,698.09 $7,Hale, J/Marks, A 30 0.0000 $15,737,698.09 $Hatfield, R & B 14 0.0000 $15,737,698.09 $Heidrick, J Family Trust - $15,737,698.09Heidrick, M 46 0.0000 $15,737,698.09 $Hiatt, T 254 0.0001 $15,737,698.09 $2,Hiatt, T/Illerich, P 124 0.0001 $15,737,698.09 $1,Howald Farms Inc 0.0008 $15,737,698.09 $13,

1,578

Jaeger, W & P - $15,737,698.09Jansen, P & S 39 0.0000 $15,737,698.09 $Kary, C 186 0.0001 $15,737,698.09 $1,King, Ben - $15,737,698.09King, L - $15,737,698.09KLSY, LLC 90 0.0000 $15,737,698.09 $Knights Landing Investors 1,063 0.0006 $15,737,698.09 $8,Lauppe, B ET UX 78 0.0000 $15,737,698.09 $Lauppe, B & K 99 0.0001 $15,737,698.09 $Leiser, D 24 0.0000 $15,737,698.09 $Lockett, W & J 47 0.0000 $15,737,698.09 $Lomo CS & Micheli, J 555 0.0003 $15,737,698.09 $4,Lonon, M 198 0.0001 $15,737,698.09 $1,M C M Properties 336 0.0002 $15,737,698.09 $2,Maxwell ID 5,000 0.0027 $15,737,698.09 $42,Mehrhof & Montgomery 11 0.0000 $15,737,698.09 Meridian Farms WC 9,490 0.0051 $15,737,698.09 $79,Micke, D & N - $15,737,698.09Morehead, J/et ux 140 0.0001 $15,737,698.09 $1,Munson, J & D - $15,737,698.09Natomas Basin Conserv 87 0.0000 $15,737,698.09 $Natomas Central MWC 11,707 0.0063 $15,737,698.09 $98,Nelson, T & H 98 0.0001 $15,737,698.09 $Nene Ranch, LLC 200 0.0001 $15,737,698.09 $1,O'Brien, J & F 242 0.0001 $15,737,698.09 $2,
IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor

Odysseus Farms Prtnrshp 410 0.0002 $15,737,698.09 $3,Oji Brothers Farm Inc 1,454 0.0008 $15,737,698.09 $12,Oji, M/et al 1,420 0.0008 $15,737,698.09 $11,Otterson, M 188 0.0001 $15,737,698.09 $1,Pacific Realty Inc 976 0.0005 $15,737,698.09 $8,Pelger MWC 2,873 0.0015 $15,737,698.09 $24,Penner, R & L - $15,737,698.09Pleasant Grv-Vrna MWC 2,500 0.0013 $15,737,698.09 $21,Princeton-Codora-Glenn ID 14,428 0.0077 $15,737,698.09 $121,Provident ID 4,500 0.0024 $15,737,698.09 $37,Quad-H-Ranches Inc 260 0.0001 $15,737,698.09 $2,Rauf, A & T 417 0.0002 $15,737,698.09 $3,Recl Dist # 108 24,078 0.0129 $15,737,698.09 $202,Recl Dist #1000 - $15,737,698.09Recl Dist #1004 15,000 0.0080 $15,737,698.09 $126,Reische, E - $15,737,698.09Reische, L 124 0.0001 $15,737,698.09 $1,Reynen, J/et al 1,806 0.0010 $15,737,698.09 $15,Richter, H Jr/et al 691 0.0004 $15,737,698.09 $5,River Garden Farms Co - $15,737,698.09Riverby Limited 30 0.0000 $15,737,698.09 $Roberts Ditch Irr Co 300 0.0002 $15,737,698.09 $2,Rubio, E & E 3 0.0000 $15,737,698.09 Schreiner, J & C 20 0.0000 $15,737,698.09 $Seaver, C 37 0.0000 $15,737,698.09 $Sutter MWC 61,942 0.0331 $15,737,698.09 $521,Sycamore Family Trust 3,476 0.0019 $15,737,698.09 $29,Tarke, S 642 0.0003 $15,737,698.09 $5,Tisdale Irr & Drain Co 1,526 0.0008 $15,737,698.09 $12,Wakida, T 410 0.0002 $15,737,698.09 $3,Wallace, K Trust 79 0.0000 $15,737,698.09 $Wisler, J - $15,737,698.09Young, R/et al 4 0.0000 $15,737,698.09 

Total Sacramento River - Willows 279,579 0.1495 $2,353,4
IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor

San Luis Canal - Fresno

Westlands WD - SLC 404,758 0.2165 $15,737,698.09 $3,407,Westlands DD#2 420 0.0002 $15,737,698.09 $3,

Total San Luis Canal - Fresno 405,178 0.2167 $3,410,

San Luis Canal - Tracy

Pacheco WD - SLC 3,877 0.0021 $15,737,698.09 $32,Panoche WD - SLC 18,513 0.0099 $15,737,698.09 $155,San Luis WD - SLC 5,340 0.0029 $15,737,698.09 $44,

27,730 0.0148 $233,

Tehama-Colusa Canal

4-M WD 2,426 0.0013 $15,737,698.09 $20,Colusa County WD 41,044 0.0220 $15,737,698.09 $345,Cortina WD 1,122 0.0006 $15,737,698.09 $9,4Davis WD - TCC 2,764 0.0015 $15,737,698.09 $23,Dunnigan WD 7,779 0.0042 $15,737,698.09 $65,4Glenn Valley WD 1,403 0.0008 $15,737,698.09 $11,Glide WD 9,394 0.0050 $15,737,698.09 $79,Holthouse WD 1,578 0.0008 $15,737,698.09 $13,Kanawha WD 31,737 0.0170 $15,737,698.09 $267,Kirkwood WD 349 0.0002 $15,737,698.09 $2,La Grande WD 7,068 0.0038 $15,737,698.09 $59,Myers-Marsh MWC 20 0.0000 $15,737,698.09 $Orland-Artois WD 37,178 0.0199 $15,737,698.09 $312,Westside WD 52,528 0.0281 $15,737,698.09 $442,

196,390 0.1050 $1,653,

Total (excluding San Felipe Unit) 1,869,568 1.0000 $15,737,
IRR 2010 Sch B-5 F.Z14.XLSM

08/19/2011

A BC D E

Total Chargeable 

Acre-Feet

Ratio of Acre Feet 

By Contractor

2010 Storage 

Expense

 Allocated Sto

Expense 

ref <Sch B-2> (B/1,869,568 (total a/f)) <B-6> C * D

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION STORAGE EXPENSE

Facility/Contractor

San Felipe Unit 1/ 1/ 1/ 1/

San Benito County WD 10,587 0.4808 $143,419.46 $68,Santa Clara Valley WD 11,434 0.5192 $74,

22,021 1.0000 $143,

Grand Total 2/ 1,891,589 2/ 2/ 2/ $15,881,

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) 2,677,463

 Less Class 2 Water (785,874) Total Allocable Acre Feet Per Schedule B-5 1,891,589