Schedule B-4Bc 

Page 1 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 348 0.0006129 $ 601.91

Total Black Butte D & R 348 0.0006129 $ 601.91

Buchanan Unit

Chowchilla WD - BU 24,000 0.0422662 $ 41,511.16

Clear Creek Unit

Clear Creek CSD 991 0.0017452 $ 1,714.07

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 3,401 0.0059895 $ 5,882.48

Proberta WD 42 0.0000740 $ 72.64

Thomes Creek WD 1,827 0.0032175 $ 3,160.04

Total Corning Canal 5,270 0.0092809 $ 9,115.16

Cow Creek Unit

Bella Vista WD 588 0.0010355 $ 1,017.02
Schedule B-4Bc 

Page 2 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Cross Valley Canal

County of Fresno - - $ -

County of Tulare - - $ -

Hills Valley ID - - $ -

Kern-Tulare WD 2,064 0.0036349 $ 3,569.96

Lower-Tule River ID 1/ 3,708 0.0065301 $ 6,413.47

Pixley ID 3,708 0.0065301 $ 6,413.47

Tri-Valley WD - - $ -

Total Cross Valley Canal 9,480 0.0166951 $ 16,396.91

Delta-Mendota Canal

Banta-Carbona ID 15 0.0000264 $ 25.94

Byron Bethany ID 2,237 0.0039396 $ 3,869.19

Del Puerto WD 8,228 0.0144903 $ 14,231.41

Eagle Field WD 170 0.0002994 $ 294.04

Mercy Springs WD 524 0.0009228 $ 906.33

Oro Loma WD - - $ -

Pacheco WD - DMC - - $ -

Panoche WD - DMC 56 0.0000986 $ 96.86

Patterson WD 312 0.0005495 $ 539.65

San Luis WD - DMC 693 0.0012204 $ 1,198.63

West Side ID 208 0.0003663 $ 359.76

West Stanislaus ID 1,255 0.0022102 $ 2,170.69

Total Delta-Mendota Canal 13,698 0.0241234 $ 23,692.50
Schedule B-4Bc 

Page 3 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Delta-Mendota Pool

Coelho Trust (228) (0.0004015) $ (394.36)

Fresno Slough WD - - $ -

James ID 525 0.0009246 $ 908.06

Laguna WD - - $ -

Recl Dist #1606 28 0.0000493 $ 48.43

Tranquillity ID (512) (0.0009017) $ (885.57)

Tranquillity PUD - - $ -

Westlands WD - DMP - - $ -

Total Delta-Mendota Pool (187) (0.0003293) $ (323.44)

Friant D & R - Class 2

Gravelly Ford WD - - $ -

Friant-Kern Canal - Class 1

Arvin-Edison WSD 5,439 0.0095786 $ 9,407.47

Delano-Earlimart ID 1/ 28,423 0.0500555 $ 49,161.32

Exeter ID 2,437 0.0042918 $ 4,215.11

Garfield WD 831 0.0014635 $ 1,437.32

Hills Valley ID 608 0.0010707 $ 1,051.62

International WD 31 0.0000546 $ 53.62

Ivanhoe ID - - $ -

Kaweah Delta WCD 236 0.0004156 $ 408.19

Lewis Creek WD 153 0.0002694 $ 264.63

Lindmore ID 6,395 0.0112622 $ 11,061.00

Lindsay-Strathmore ID 3,458 0.0060899 $ 5,981.07

Lower-Tule River ID 1/ 3,865 0.0068066 $ 6,685.03

Orange Cove ID 4,890 0.0086117 $ 8,457.90

Porterville ID 1,388 0.0024444 $ 2,400.73

Saucelito ID 5,271 0.0092827 $ 9,116.89
Schedule B-4Bc 

Page 4 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Shafter-Wasco ID 8,763 0.0154324 $ 15,156.76

So San Joaquin MUD 9,912 0.0174559 $ 17,144.11

Stone Corral ID 1,976 0.0034799 $ 3,417.75

Tea Pot Dome WD 795 0.0014001 $ 1,375.06

Terra Bella ID 3,853 0.0067855 $ 6,664.27

Tri-Valley ID - - $ -

Tulare ID 6,455 0.0113678 $ 11,164.77

Total Friant-Kern Canal - Class 1 95,179 0.1676188 $ 164,624.63

Friant-Kern Canal - Class 2

Arvin-Edison WSD - - $ -

Delano-Earlimart ID - - $ -

Exeter ID - - $ -

Fresno ID - - $ -

Ivanhoe ID - - $ -

Kaweah Delta WCD - - $ -

Kern-Tulare WD - - $ -

Lindmore ID - - $ -

Lower Tule River ID - FKC - - $ -

Porterville ID - - $ -

Saucelito ID - - $ -

Shafter-Wasco ID 2,505 0.0044115 $ 4,332.73

So San Joaquin MUD - - $ -

Tulare ID - - $ -

Total Friant-Kern Canal - Class 2 2,505 0.00 $ 4,332.73

Hidden Unit

Madera ID - HU 24,000 0.0422662 $ 41,511.16
Schedule B-4Bc 

Page 5 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Madera Canal - Class 1

Chowchilla WD - MC 2,076 0.0036560 $ 3,590.72

Madera ID - MC 14,758 0.0259902 $ 25,525.91

Total Madera Canal - Class 1 16,834 0.0296462 $ 29,116.62

Madera Canal - Class 2

Chowchilla WD - MC - - $ -

Madera ID - MC - - $ -

Total Madera Canal - Class 2 - - $ -

New Melones D & R

Central San Joaquin WCD 35,692 0.0628568 $ 61,734.02

Stockton-East WD 8,702 0.0153250 $ 15,051.26

 Total New Melones D & R 44,394 0.0781819 $ 76,785.27

Sacramento River - Shasta

Anderson-Cottonwood ID 1,491 0.0026258 $ 2,578.88

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H - - $ -

Leviathan Inc 122 0.0002149 $ 211.02

Redding Rancheria - - $ -

Total Sacramento River - Shasta 1,613 0.0028406 $ 2,789.90

Sacramento River - Willows

Anderson, A/et al - - $ -

Anderson, R & J 47 0.0000828 $ 81.29

Andreotti, A/et al 782 0.0013772 $ 1,352.57

Baber, J/et al 1,329 0.0023405 $ 2,298.68

Butler, Diane 101 0.0001779 $ 174.69

Butte Creek Farms Inc 189 0.0003328 $ 326.90
Schedule B-4Bc 

Page 6 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Byrd, A & Osborne, J. - - $ -

Cachil Dehe Band of Wintun 150 0.0002642 $ 259.44

Canal Farms 75 0.0001321 $ 129.72

Carter MWC 388 0.0006833 $ 671.10

* Charter, Mary (Formerly Beckley, Steven) 447 0.0007872 $ 773.15

Churkin, M Jr & C - - $ -

Conaway Consv Grp 584 0.0010285 $ 1,010.10

County of Sacramento - - $ -

Cranmore Farms LLC 100 0.0001761 $ 172.96

Cummings, W 50 0.0000881 $ 86.48

Driver, Gary/et al - - $ -

Driver, J & C Trustees 8 0.0000141 $ 13.84

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 17 0.0000299 $ 29.40

Eastside MWC 84 0.0001479 $ 145.29

Ehrke, A & B 112 0.0001972 $ 193.72

E L H Sutter Properties 5 0.0000088 $ 8.65

Empire Group, LLC - - $ -

Feather WD - - $ -

Fedora, S/Taylor, W 15 0.0000264 $ 25.94

Furlan, E & S - - $ -

Gillaspy, W 68 0.0001198 $ 117.61

Giovannetti, B & M - - $ -

Giusti, R & S 570 0.0010038 $ 985.89

Glenn-Colusa ID 57,636 0.1015022 $ 99,689.06

Green Valley Corp 269 0.0004737 $ 465.27

Griffin, J/Prater 290 0.0005107 $ 501.59

Hale, J/Marks, A - - $ -

Hatfield, R & B - - $ -

Heidrick, J Family Trust - - $ -

Heidrick, M - - $ -
Schedule B-4Bc 

Page 7 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Hiatt, T 370 0.0006516 $ 639.96

Hiatt, T/Illerich, P 159 0.0002800 $ 275.01

Howald Farms Inc 770 0.0013560 $ 1,331.82

Jaeger, W & P - - $ -

Jansen, P & S 30 0.0000528 $ 51.89

Kary, C 345 0.0006076 $ 596.72

King, Ben - - $ -

King, L - - $ -

KLSY, LLC 68 0.0001198 $ 117.61

Knights Landing Investors 311 0.0005477 $ 537.92

Lauppe, B ET UX 78 0.0001374 $ 134.91

Lauppe, B & K 90 0.0001585 $ 155.67

Leiser, D 18 0.0000317 $ 31.13

Lockett, W & J 16 0.0000282 $ 27.67

Lomo CS & Micheli, J 525 0.0009246 $ 908.06

Lonon, M 330 0.0005812 $ 570.78

M C M Properties 352 0.0006199 $ 608.83

Maxwell ID - - $ -

Meridian Farms WC 4,043 0.0071201 $ 6,992.90

Mesquite Investors, LLC - - $ -

Micke, D & N - - $ -

Morehead, J/et ux - - $ -

Munson, J & D - - $ -

Natomas Basin Conserv 87 0.0001532 $ 150.48

Natomas Central MWC 16,603 0.0292394 $ 28,717.08

Nelson, T & H 74 0.0001303 $ 127.99

O'Brien, J & F 129 0.0002272 $ 223.12

Odysseus Farms 308 0.0005424 $ 532.73

Oji Brothers Farm Inc 612 0.0010778 $ 1,058.53

Oji, M/et al - - $ -

Pacific Realty Inc 646 0.0011377 $ 1,117.34

Pelger MWC 1,362 0.0023986 $ 2,355.76
Schedule B-4Bc 

Page 8 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

Penner, R & L - - $ -

Pleasant Grv-Vrna MWC 2,846 0.0050121 $ 4,922.53

Princeton-Codora-Glenn ID 2,789 0.0049117 $ 4,823.94

Provident ID 40 0.0000704 $ 69.19

Quad-H-Ranches Inc 233 0.0004103 $ 403.00

Recl Dist # 108 4,769 0.0083986 $ 8,248.61

Recl Dist #1000 - - $ -

Recl Dist #1004 4,617 0.0081310 $ 7,985.71

Reische, E - - $ -

Reische, L - - $ -

Richter, H Jr/et al 726 0.0012786 $ 1,255.71

River Garden Farms Co 375 0.0006604 $ 648.61

Roberts Ditch Irr Co - - $ -

Rubio, E & E 3 0.0000053 $ 5.19

Saeed, F - - $ -

Seaver, C - - $ -

Sioux Creek Property LLC 15 0.0000264 $ 25.94

Sutter MWC 21,026 0.0370287 $ 36,367.24

Sycamore Family Trust 6,726 0.0118451 $ 11,633.50

T & P Farms 94 0.0001655 $ 162.59

Tarke, S 713 0.0012557 $ 1,233.23

Tisdale Irr & Drain Co 107 0.0001884 $ 185.07

Van Ruiten Brothers 1415L 23 0.0000405 $ 39.78

Van Ruiten Brothers 520XL 33 0.0000581 $ 57.08

Wallace, J & J 6 0.0000106 $ 10.38

Wallace, K Trust 240 0.0004227 $ 415.11

Wisler, J - - $ -

Yockey, W 3 0.0000053 $ 5.19

Young, R/et al 4 0.0000070 $ 6.92

Total Sacramento River - Willows 136,030 0.2395611 $ 235,281.82
Schedule B-4Bc 

Page 9 of 9

IRR 2015 Sch B-4Bc F.Z19.XLSM

08/02/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2014 ALLOCATED ADDITIONAL IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2014 Additional Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 982,136.83

Ref <FY 2014 Sch B-2> (B/ (total a/f)) (C*total expense)

San Felipe Unit

San Benito County WD 135 0.0002377 $ 233.50

Santa Clara Valley WD 7,042 0.0124016 $ 12,180.07

Total San Felipe Unit 7,177 0.0126393 $ 12,413.57

San Luis Canal - Fresno

Westlands WD - SLC 102,962 0.1813254 $ 178,086.35

Westlands DD#2 776 0.0013666 $ 1,342.19

Total San Luis Canal - Fresno 103,738 0.1826920 $ 179,428.54

San Luis Canal - Tracy

Pacheco WD - SLC 333 0.0005864 $ 575.97

Panoche WD - SLC 8,873 0.0156262 $ 15,347.02

San Luis WD - SLC 3,967 0.0069862 $ 6,861.45

Total San Luis Canal - Tracy 13,173 0.0231988 $ 22,784.44

Tehama-Colusa Canal

4-M WD 1,281 0.0022560 $ 2,215.66

Colusa County WD 25,025 0.0440713 $ 43,284.04

Cortina WD 183 0.0003223 $ 316.52

Davis WD - TCC 1,952 0.0034376 $ 3,376.24

Dunnigan WD 3,362 0.0059208 $ 5,815.02

Glenn Valley WD 499 0.0008788 $ 863.09

Glide WD 1,453 0.0025589 $ 2,513.16

Holthouse WD 29 0.0000511 $ 50.16

Kanawha WD 8,623 0.0151859 $ 14,914.62

Kirkwood WD 29 0.0000511 $ 50.16

La Grande WD - - $ -

Myers-Marsh MWC - - $ -

Orland-Artois WD 4,165 0.0073349 $ 7,203.92

Westside WD 22,398 0.0394449 $ 38,740.29

Total Tehama-Colusa Canal 68,999 0.1215135 $ 119,342.87

GRAND TOTAL 567,830 1.0000000 $ 982,136.83