IRR 2020 Sch B-1C F.Z24.XLSM

08/26/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Black Butte D & R

4-E WD $ - $ - $ -

Stony Creek WD $ 685.74 $ - $ 685.74

 Total Black Butte D & R $ 685.74 $ - $ 685.74

Buchanan Unit

Chowchilla WD - BU $ 56,750.60 $ - $ 56,750.60

Clear Creek Unit

Clear Creek CSD $ 3,575.29 $ - $ 3,575.29

Colusa Basin Drain

Colusa Drain MWC $ - $ - $ -

Corning Canal

Corning WD $ 18,103.44 $ 5,222.96 $ 23,326.40

Proberta WD $ 602.98 $ 46.53 $ 649.51

Thomes Creek WD $ 295.58 $ - $ 295.58

 Total Corning Canal $ 19,001.99 $ 5,269.49 $ 24,271.48

Cow Creek Unit

Bella Vista WD $ 19,065.84 $ 14,843.70 $ 33,909.54

Cross Valley Canal

County of Fresno $ 1,418.76 $ 451.09 $ 1,869.86

County of Tulare $ - $ - $ -

Hills Valley ID $ - $ - $ -

Kern-Tulare ID 1/ $ 25,206.72 $ 21,197.54 $ 46,404.27

Lower-Tule River ID $ 14,707.86 $ 4,676.31 $ 19,384.17

Pixley ID $ 14,707.86 $ 4,676.31 $ 19,384.17

Tri-Valley ID $ - $ - $ -

 Total Cross Valley Canal $ 56,041.22 $ 31,001.25 $ 87,042.47

Schedule B-1C

Page 1 of 7
IRR 2020 Sch B-1C F.Z24.XLSM

08/26/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Delta-Mendota Canal

Banta-Carbona ID $ 30,278.81 $ - $ 30,278.81

Byron Bethany ID $ 10,576.89 $ - $ 10,576.89

Del Puerto WD $ 104,806.53 $ - $ 104,806.53

Eagle Field WD $ 3,837.76 $ - $ 3,837.76

Mercy Springs WD $ 4,296.49 $ - $ 4,296.49

Oro Loma WD $ 4.73 $ - $ 4.73

Pacheco WD - DMC $ - $ - $ -

Panoche WD - DMC $ 15,178.42 $ - $ 15,178.42

Patterson WD $ 11,761.56 $ - $ 11,761.56

San Luis WD - DMC $ 20,349.82 $ - $ 20,349.82

West Side ID $ 1,546.45 $ - $ 1,546.45

West Stanislaus ID $ 53,239.16 $ - $ 53,239.16

 Total Delta-Mendota Canal $ 255,876.63 $ - $ 255,876.63

Delta-Mendota Pool

Coelho Trust $ 941.11 $ - $ 941.11

Fresno Slough WD $ 2,121.05 $ - $ 2,121.05

James ID $ 21,380.79 $ - $ 21,380.79

Laguna WD $ 378.34 $ - $ 378.34

Recl Dist #1606 $ 513.12 $ - $ 513.12

Tranquillity ID $ 9,742.19 $ - $ 9,742.19

Tranquillity PUD $ - $ - $ -

Westlands WD - DMP $ - $ - $ -

 Total Delta-Mendota Pool $ 35,076.60 $ - $ 35,076.60

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ 104,196.46 $ - $ 104,196.46

Delano-Earlimart ID 1/ $ 262,128.65 $ - $ 262,128.65

Exeter ID $ 18,661.49 $ - $ 18,661.49

Garfield WD $ 8,254.85 $ - $ 8,254.85

Hills Valley ID $ 2,610.53 $ - $ 2,610.53

International WD $ 1,733.26 $ - $ 1,733.26

Ivanhoe ID $ 11,711.90 $ - $ 11,711.90

Kaweah Delta WCD $ - $ - $ -

Lewis Creek WD $ 1,775.82 $ - $ 1,775.82

Lindmore ID $ 67,086.30 $ - $ 67,086.30

Lindsay-Strathmore ID $ 47,720.16 $ - $ 47,720.16

Schedule B-1C

Page 2 of 7
IRR 2020 Sch B-1C F.Z24.XLSM

08/26/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Lower-Tule River ID 1/ $ 172,018.16 $ - $ 172,018.16

Orange Cove ID $ 89,240.32 $ - $ 89,240.32

Porterville ID $ 25,261.11 $ - $ 25,261.11

Saucelito ID $ 49,571.65 $ - $ 49,571.65

Shafter-Wasco ID $ 117,511.57 $ - $ 117,511.57

So San Joaquin MUD $ 189,792.92 $ - $ 189,792.92

Stone Corral ID $ 11,267.36 $ - $ 11,267.36

Tea Pot Dome WD $ 12,196.65 $ - $ 12,196.65

Terra Bella ID $ 38,595.14 $ - $ 38,595.14

Tri-Valley ID $ 319.22 $ - $ 319.22

Tulare ID $ 43,648.30 $ - $ 43,648.30

 Total Friant-Kern Canal - Class 1 $ 1,275,301.83 $ - $ 1,275,301.83

Hidden Unit

Madera ID - HU $ 56,750.60 $ - $ 56,750.60

Madera Canal - Class 1

Chowchilla WD - MC $ 116,598.83 $ - $ 116,598.83

Madera ID - MC $ 200,703.22 $ - $ 200,703.22

 Total Madera Canal - Class 1 $ 317,302.06 $ - $ 317,302.06

New Melones D & R

Central San Joaquin WCD $ 67,540.31 $ - $ 67,540.31

Stockton-East WD $ 13,835.32 $ - $ 13,835.32

 Total New Melones D & R $ 81,375.63 $ - $ 81,375.63

Sacramento River - Shasta

Anderson-Cottonwood ID $ 3,461.79 $ - $ 3,461.79

Daniell, H & B $ - $ - $ -

Driscoll Strawberry $ - $ - $ -

Gjermann, H $ 9.46 $ - $ 9.46

Leviathan Inc $ 612.43 $ - $ 612.43

Redding Rancheria $ - $ - $ -

 Total Sacramento River - Shasta $ 4,083.68 $ - $ 4,083.68

Schedule B-1C

Page 3 of 7
IRR 2020 Sch B-1C F.Z24.XLSM

08/26/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Sacramento River - Willows

Anderson, A/et al $ - $ - $ -

Anderson, R & J $ - $ - $ -

Andreotti, A/et al $ 1,856.22 $ - $ 1,856.22

B & D Family Partnership $ 56.75 $ - $ 56.75

Baber, J/et al $ 6,831.35 $ - $ 6,831.35

Butler, Diane $ 624.26 $ - $ 624.26

Butte Creek Farms Inc $ 976.58 $ - $ 976.58

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

Cachil Dehe Band of Wintun $ 236.46 $ - $ 236.46

Canal Farms $ 1,241.42 $ - $ 1,241.42

Carter MWC $ 1,127.92 $ - $ 1,127.92

Charter, Mary (Formerly Beckley, Steven) $ 260.11 $ - $ 260.11

Churkin, M Jr & C $ 113.50 $ - $ 113.50

Conaway Consv Grp $ 681.01 $ - $ 681.01

County of Sacramento $ - $ - $ -

Cummings, W $ 243.55 $ - $ 243.55

Driver, Gary/et al $ - $ - $ -

Driver, J & C Trustees $ 158.43 $ - $ 158.43

Driver, Gregory $ - $ - $ -

Driver, W/et al $ - $ - $ -

Dyer, J & Wing, J $ 468.19 $ - $ 468.19

Eastside MWC $ 1,388.03 $ - $ 1,388.03

Ehrke, A & B $ 309.76 $ - $ 309.76

Empire Group, LLC $ - $ - $ -

Feather WD $ 9,850.96 $ - $ 9,850.96

Schedule B-1C

Page 4 of 7
IRR 2020 Sch B-1C F.Z24.XLSM

08/26/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Fedora, S/Taylor, W $ - $ - $ -

Gillaspy, W $ 160.79 $ - $ 160.79

Giovannetti, B & M $ 87.49 $ - $ 87.49

Giusti, R & S $ 650.27 $ - $ 650.27

Glenn-Colusa ID $ 132,084.65 $ - $ 132,084.65

Green Valley Corp $ 373.61 $ - $ 373.61

Griffin, J/Prater $ 841.80 $ - $ 841.80

Hale, J/Marks, A $ - $ - $ -

Hatfield, R & B $ 33.10 $ - $ 33.10

Heidrick & McGinnis Properties $ - $ - $ -

Heidrick, M $ 134.78 $ - $ 134.78

Howald Farms Inc $ 1,423.49 $ - $ 1,423.49

Jaeger, W & P $ - $ - $ -

Jansen, P & S $ 94.58 $ - $ 94.58

Kary, C $ 420.90 $ - $ 420.90

King, Ben $ - $ - $ -

King, L $ - $ - $ -

KLSY, LLC $ 212.81 $ - $ 212.81

Knights Landing Investors $ 1,655.23 $ - $ 1,655.23

Knights Landing Properties $ 47.29 $ - $ 47.29

Lauppe, Joan Johnson, & Warren Lauppe $ - $ - $ -

Lauppe, B ET UX $ 205.72 $ - $ 205.72

Lauppe, B & K $ 212.81 $ - $ 212.81

Leonard, James $ - $ - $ -

Lockett, W & J $ 111.14 $ - $ 111.14

Lomo CS & Micheli, J $ 1,319.45 $ - $ 1,319.45

Lonon, M $ 1,000.23 $ - $ 1,000.23

M C M Properties $ 1,248.51 $ - $ 1,248.51

Maxwell ID $ 14,187.65 $ - $ 14,187.65

McClatchy Partners, LLC $ 70.94 $ - $ 70.94

Meridian Farms WC $ 23,750.13 $ - $ 23,750.13

Micke, D & N $ - $ - $ -

Morehead, J/et ux $ - $ - $ -

Munson, J & D $ - $ - $ -

Natomas Basin Conserv $ 205.72 $ - $ 205.72

Natomas Central MWC $ 62,378.37 $ - $ 62,378.37

Nelson, T & H $ 231.73 $ - $ 231.73

O'Brien, J & F $ 177.35 $ - $ 177.35

Odysseus Farms $ 969.49 $ - $ 969.49

Schedule B-1C

Page 5 of 7
IRR 2020 Sch B-1C F.Z24.XLSM

08/26/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Oji Brothers Farm Inc $ 2,095.04 $ - $ 2,095.04

Oji, M/et al $ 1,525.17 $ - $ 1,525.17

Pacific Realty Inc $ 2,307.86 $ - $ 2,307.86

Pelger MWC $ 4,433.64 $ - $ 4,433.64

Pelger Road 1700, LLC (formerly Cranmore Farms, LLC) $ 7,093.82 $ - $ 7,093.82

Penner, R & L $ - $ - $ -

Pleasant Grv-Vrna MWC $ 5,824.03 $ - $ 5,824.03

Princeton-Codora-Glenn ID $ 26,083.99 $ - $ 26,083.99

Provident ID $ 8,921.67 $ - $ 8,921.67

Quad-H-Ranches Inc $ 733.03 $ - $ 733.03

Recl Dist # 108 $ 73,080.58 $ - $ 73,080.58

Recl Dist #1000 $ - $ - $ -

Recl Dist #1004 $ 24,946.62 $ - $ 24,946.62

Reische, E $ - $ - $ -

Reische, L $ - $ - $ -

Richter, H Jr/et al $ 1,976.81 $ - $ 1,976.81

River Garden Farms Co $ 2,069.03 $ - $ 2,069.03

Roberts Ditch Irr Co $ 709.38 $ - $ 709.38

Rubio, E & E $ 7.09 $ - $ 7.09

Saeed, F $ 1,499.16 $ - $ 1,499.16

Seaver, C $ - $ - $ -

Sutter MWC $ 64,823.37 $ - $ 64,823.37

Swenson Farms $ 576.96 $ - $ 576.96

Sycamore MWC $ 21,371.33 $ - $ 21,371.33

T & P Farms $ 59.12 $ - $ 59.12

Tarke, S $ 1,518.08 $ - $ 1,518.08

Tisdale Irr & Drain Co $ 3,866.13 $ - $ 3,866.13

Van Ruiten Brothers 1415L $ 595.88 $ - $ 595.88

Van Ruiten Brothers 520XL $ 319.22 $ - $ 319.22

Van Ruiten Brothers 0880S $ 983.68 $ - $ 983.68

Van Ruiten Brothers 880XR $ 877.27 $ - $ 877.27

Wallace, J & J $ - $ - $ -

Wallace, K Trust $ - $ - $ -

Wisler, J $ - $ - $ -

Yockey, W $ - $ - $ -

Young, R/et al $ 9.46 $ - $ 9.46

 Total Sacramento River - Willows $ 529,021.99 $ - $ 529,021.99

San Felipe Unit

San Benito County WD $ - $ 76,120.93 $ 76,120.93

Santa Clara Valley WD $ - $ 146,366.32 $ 146,366.32

 Total San Felipe Unit $ - $ 222,487.25 $ 222,487.25

Schedule B-1C

Page 6 of 7
IRR 2020 Sch B-1C F.Z24.XLSM

08/26/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

San Luis Canal - Fresno 

Westlands WD - SLC $ 938,730.58 $ 341,787.76 $ 1,280,518.34

Westlands WD - SLC (DD #2) $ 8,313.96 $ - $ 8,313.96

 Total San Luis Canal - Fresno $ 947,044.54 $ 341,787.76 $ 1,288,832.30

San Luis Canal - Tracy

Pacheco WD - SLC $ 7,812.67 $ - $ 7,812.67

Panoche WD - SLC $ 64,913.23 $ 37.15 $ 64,950.37

San Luis WD - SLC $ 86,310.57 $ 62,963.75 $ 149,274.32

 Total San Luis Canal - Tracy $ 159,036.46 $ 63,000.90 $ 222,037.36

Tehama-Colusa Canal

4-M WD $ 6,739.13 $ - $ 6,739.13

Colusa County WD $ 65,707.74 $ 34,067.06 $ 99,774.80

Cortina WD $ 2,019.38 $ - $ 2,019.38

Davis WD - TCC $ 3,416.86 $ - $ 3,416.86

Dunnigan WD $ 17,916.64 $ 676.57 $ 18,593.21

Glenn Valley WD $ 1,336.00 $ - $ 1,336.00

Glide WD $ 9,044.63 $ - $ 9,044.63

Holthouse WD $ 2,180.17 $ - $ 2,180.17

Kanawha WD $ 67,213.99 $ 3,582.27 $ 70,796.26

Kirkwood WD $ - $ - $ -

La Grande WD $ 8,368.35 $ - $ 8,368.35

Myers-Marsh MWC $ 156.06 $ - $ 156.06

Orland-Artois WD $ 56,857.01 $ 8,418.21 $ 65,275.22

Westside WD $ 67,504.84 $ 1,986.05 $ 69,490.89

 Total Tehama-Colusa Canal $ 308,460.79 $ 48,730.17 $ 357,190.96

Grand Total $ 4,124,451.46 $ 727,120.52 $ 4,851,571.98

* See Schedule B-2 for name changes

1/ Deliveries used to allocate storage Extraordinary O&M are the same as for routine O&M (see Schedule B-4A).

Schedule B-1C

Page 7 of 7