IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 290 0.0001663 $ 3,189.61

Total Black Butte D & R 290 0.0001663 $ 3,189.61

Buchanan Unit

Chowchilla WD - BU 24,000 0.0137596 $ 263,967.60

Clear Creek Unit

Clear Creek CSD 1,512 0.0008669 $ 16,629.96

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 7,656 0.0043893 $ 84,205.67

Proberta WD 255 0.0001462 $ 2,804.66

Thomes Creek WD 125 0.0000717 $ 1,374.83

Total Corning Canal 8,036 0.0046072 $ 88,385.15

Cow Creek Unit

Bella Vista WD 8,063 0.0046226 $ 88,682.12

Schedule B-4A 

Page 1 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Cross Valley Canal

County of Fresno 600 0.0003440 $ 6,599.19

County of Tulare - - $ -

Hills Valley ID - - $ -

Kern-Tulare WD 10,660 0.0061115 $ 117,245.61

Lower Tule River ID - CVC 6,220 0.0035660 $ 68,411.60

Pixley ID 6,220 0.0035660 $ 68,411.60

Tri-Valley WD - - $ -

Total Cross Valley Canal 23,700 0.0135876 $ 260,668.01

Delta-Mendota Canal

Banta-Carbona ID 12,805 0.0073413 $ 140,837.71

Byron Bethany ID 4,473 0.0025644 $ 49,196.96

Del Puerto WD 44,323 0.0254110 $ 487,493.17

Eagle Field WD 1,623 0.0009305 $ 17,850.81

Mercy Springs WD 1,817 0.0010417 $ 19,984.55

Oro Loma WD 2 0.0000011 $ 22.00

Pacheco WD - DMC - - $ -

Panoche WD - DMC 6,419 0.0036801 $ 70,600.34

Patterson WD 4,974 0.0028517 $ 54,707.29

San Luis WD - DMC 8,606 0.0049339 $ 94,654.38

West Side ID 654 0.0003749 $ 7,193.12

West Stanislaus ID 22,515 0.0129082 $ 247,634.61

Total Delta-Mendota Canal 108,211 0.0620389 $ 1,190,174.93

Schedule B-4A 

Page 2 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Delta-Mendota Pool

Coelho Trust 398 0.0002282 $ 4,377.46

Fresno Slough WD 897 0.0005143 $ 9,865.79

James ID 9,042 0.0051839 $ 99,449.79

Laguna WD 160 0.0000917 $ 1,759.78

Recl Dist #1606 217 0.0001244 $ 2,386.71

Tranquillity ID 4,120 0.0023621 $ 45,314.44

Tranquillity PUD - - $ -

Westlands WD - DMP - - $ -

Total Delta-Mendota Pool 14,834 0.0085045 $ 163,153.98

Friant-Kern Canal - Class 1

Arvin-Edison WSD 44,065 0.0252631 $ 484,655.52

Delano-Earlimart ID 110,855 0.0635548 $ 1,219,255.36

Exeter ID 7,892 0.0045246 $ 86,801.35

Garfield WD 3,491 0.0020014 $ 38,396.29

Hills Valley ID 1,104 0.0006329 $ 12,142.51

International WD 733 0.0004202 $ 8,062.01

Ivanhoe ID 4,953 0.0028396 $ 54,476.31

Kaweah Delta WCD - - $ -

Lewis Creek WD 751 0.0004306 $ 8,259.99

Lindmore ID 28,371 0.0162655 $ 312,042.70

Lindsay-Strathmore ID 20,181 0.0115701 $ 221,963.76

Lower Tule River ID - FKC 72,747 0.0417069 $ 800,118.80

Orange Cove ID 37,740 0.0216369 $ 415,089.06

Porterville ID 10,683 0.0061247 $ 117,498.58

Saucelito ID 20,964 0.0120190 $ 230,575.70

Schedule B-4A 

Page 3 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Shafter-Wasco ID 49,696 0.0284914 $ 546,588.92

So San Joaquin MUD 80,264 0.0460165 $ 882,795.65

Stone Corral ID 4,765 0.0027318 $ 52,408.57

Tea Pot Dome WD 5,158 0.0029572 $ 56,731.04

Terra Bella ID 16,322 0.0093576 $ 179,519.97

Tri-Valley ID 135 0.0000774 $ 1,484.82

Tulare ID 18,459 0.0105828 $ 203,024.08

Total Friant-Kern Canal - Class 1 539,329 0.3092052 $ 5,931,890.97

Hidden Unit

Madera ID - HU 24,000 0.0137596 $ 263,967.60

Madera Canal - Class 1

Chowchilla WD - MC 49,310 0.0282701 $ 542,343.44

Madera ID - MC 84,878 0.0486618 $ 933,543.43

Total Madera Canal - Class 1 134,188 0.0769319 $ 1,475,886.86

New Melones D & R

Central San Joaquin WCD 28,563 0.0163756 $ 314,154.44

Stockton-East WD 5,851 0.0033545 $ 64,353.10

 Total New Melones D & R 34,414 0.0197300 $ 378,507.55

Sacramento River - Shasta

Anderson-Cottonwood ID 1,464 0.0008393 $ 16,102.02

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H 4 0.0000023 $ 43.99

Leviathan Inc 259 0.0001485 $ 2,848.65

Redding Rancheria - - $ -

Total Sacramento River - Shasta 1,727 0.0009901 $ 18,994.67

Schedule B-4A 

Page 4 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Sacramento River - Willows

Anderson, A/et al - - $ -

Anderson, R & J - - $ -

Andreotti, A/et al 785 0.0004501 $ 8,633.94

B & D Family Partnership 24 0.0000138 $ 263.97

Baber, J/et al 2,889 0.0016563 $ 31,775.10

Butler, Diane 264 0.0001514 $ 2,903.64

Butte Creek Farms Inc 413 0.0002368 $ 4,542.44

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

Cachil Dehe Band of Wintun 100 0.0000573 $ 1,099.87

Canal Farms 525 0.0003010 $ 5,774.29

Carter MWC 477 0.0002735 $ 5,246.36

Charter, Mary (Formerly Beckley, Steven) 110 0.0000631 $ 1,209.85

Churkin, M Jr & C 48 0.0000275 $ 527.94

Conaway Consv Grp 288 0.0001651 $ 3,167.61

County of Sacramento - - $ -

Cummings, W 103 0.0000591 $ 1,132.86

Driver, Gary/et al - - $ -

Driver, J & C Trustees 67 0.0000384 $ 736.91

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 198 0.0001135 $ 2,177.73

Eastside MWC 587 0.0003365 $ 6,456.21

Ehrke, A & B 131 0.0000751 $ 1,440.82

Empire Group, LLC - - $ -

Feather WD 4,166 0.0023884 $ 45,820.38

Fedora, S/Taylor, W - - $ -

Gillaspy, W 68 0.0000390 $ 747.91

Giovannetti, B & M 37 0.0000212 $ 406.95

Giusti, R & S 275 0.0001577 $ 3,024.63

Glenn-Colusa ID 55,859 0.0320248 $ 614,373.60

Green Valley Corp 158 0.0000906 $ 1,737.79

Griffin, J/Prater 356 0.0002041 $ 3,915.52

Hale, J/Marks, A - - $ -

Schedule B-4A 

Page 5 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Hatfield, R & B 14 0.0000080 $ 153.98

Heidrick & McGinnis Properties - - $ -

Heidrick, M 57 0.0000327 $ 626.92

Howald Farms Inc 602 0.0003451 $ 6,621.19

Jaeger, W & P - - $ -

Jansen, P & S 40 0.0000229 $ 439.95

Kary, C 178 0.0001021 $ 1,957.76

King, Ben - - $ -

King, L - - $ -

KLSY, LLC 90 0.0000516 $ 989.88

Knights Landing Investors 700 0.0004013 $ 7,699.06

Knights Landing Properties 20 0.0000115 $ 219.97

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

Lauppe, B ET UX 87 0.0000499 $ 956.88

Lauppe, B & K 90 0.0000516 $ 989.88

Leonard, James - - $ -

Lockett, W & J 47 0.0000269 $ 516.94

Lomo CS & Micheli, J 558 0.0003199 $ 6,137.25

Lonon, M 423 0.0002425 $ 4,652.43

M C M Properties 528 0.0003027 $ 5,807.29

Maxwell ID 6,000 0.0034399 $ 65,991.90

McClatchy Partners, LLC 30 0.0000172 $ 329.96

Meridian Farms WC 10,044 0.0057584 $ 110,470.44

Micke, D & N - - $ -

Morehead, J/et ux - - $ -

Munson, J & D - - $ -

Natomas Basin Conserv 87 0.0000499 $ 956.88

Natomas Central MWC 26,380 0.0151240 $ 290,144.39

Schedule B-4A 

Page 6 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Nelson, T & H 98 0.0000562 $ 1,077.87

O'Brien, J & F 75 0.0000430 $ 824.90

Odysseus Farms 410 0.0002351 $ 4,509.45

Oji Brothers Farm Inc 886 0.0005080 $ 9,744.80

Oji, M/et al 645 0.0003698 $ 7,094.13

Pacific Realty Inc 976 0.0005596 $ 10,734.68

Pelger MWC 1,875 0.0010750 $ 20,622.47

Pelger Road 1700, LLC (formerly Cranmore Farms, LLC) 3,000 0.0017199 $ 32,995.95

Penner, R & L - - $ -

Pleasant Grv-Vrna MWC 2,463 0.0014121 $ 27,089.68

Princeton-Codora-Glenn ID 11,031 0.0063242 $ 121,326.11

Provident ID 3,773 0.0021631 $ 41,497.91

Quad-H-Ranches Inc 310 0.0001777 $ 3,409.58

Recl Dist # 108 30,906 0.0177189 $ 339,924.28

Recl Dist #1000 - - $ -

Recl Dist #1004 10,550 0.0060485 $ 116,035.76

Reische, E - - $ -

Reische, L - - $ -

Richter, H Jr/et al 836 0.0004793 $ 9,194.87

River Garden Farms Co 875 0.0005017 $ 9,623.82

Roberts Ditch Irr Co 300 0.0001720 $ 3,299.60

Rubio, E & E 3 0.0000017 $ 33.00

Saeed, F 634 0.0003635 $ 6,973.14

Seaver, C - - $ -

Sutter MWC 27,414 0.0157168 $ 301,516.99

Swenson Farms 244 0.0001399 $ 2,683.67

Sycamore MWC 9,038 0.0051816 $ 99,405.80

T & P Farms 25 0.0000143 $ 274.97

Schedule B-4A 

Page 7 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Tarke, S 642 0.0003681 $ 7,061.13

Tisdale Irr & Drain Co 1,635 0.0009374 $ 17,982.79

Van Ruiten Brothers 1415L 252 0.0001445 $ 2,771.66

Van Ruiten Brothers 520XL 135 0.0000774 $ 1,484.82

Van Ruiten Brothers 0880S 416 0.0002385 $ 4,575.44

Van Ruiten Brothers 880XR 371 0.0002127 $ 4,080.50

Wallace, J & J - - $ -

Wallace, K Trust - - $ -

Wisler, J - - $ -

Yockey, W - - $ -

Young, R/et al 4 0.0000023 $ 43.99

Total Sacramento River - Willows 223,725 0.1282648 $ 2,460,673.00

San Luis Canal - Fresno

Westlands WD - SLC 396,992 0.2276013 $ 4,366,376.11

Westlands DD#2 3,516 0.0020158 $ 38,671.25

Total San Luis Canal - Fresno 400,508 0.2296171 $ 4,405,047.36

San Luis Canal - Tracy

Pacheco WD - SLC 3,304 0.0018942 $ 36,339.54

Panoche WD - SLC 27,452 0.0157386 $ 301,934.94

San Luis WD - SLC 36,501 0.0209266 $ 401,461.73

Total San Luis Canal - Tracy 67,257 0.0385594 $ 739,736.21

Schedule B-4A 

Page 8 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

Tehama-Colusa Canal

4-M WD 2,850 0.0016339 $ 31,346.15

Colusa County WD 27,788 0.0159313 $ 305,630.49

Cortina WD 854 0.0004896 $ 9,392.85

Davis WD - TCC 1,445 0.0008284 $ 15,893.05

Dunnigan WD 7,577 0.0043440 $ 83,336.77

Glenn Valley WD 565 0.0003239 $ 6,214.24

Glide WD 3,825 0.0021929 $ 42,069.84

Holthouse WD 922 0.0005286 $ 10,140.76

Kanawha WD 28,425 0.0162965 $ 312,636.63

Kirkwood WD - - $ -

La Grande WD 3,539 0.0020290 $ 38,924.22

Myers-Marsh MWC 66 0.0000378 $ 725.91

Orland-Artois WD 24,045 0.0137853 $ 264,462.54

Westside WD 28,548 0.0163670 $ 313,989.46

Total Tehama-Colusa Canal 130,449 0.0747883 $ 1,434,762.91

Total A/F/Expense without San Felipe Unit 1,744,243 1.0000000 $ 19,184,318.48

Schedule B-4A 

Page 9 of 10
IRR 2020 Sch B-4A F.Z24.XLSM

08/16/2021

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2020 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 19,184,318.48

San Felipe Unit 1/ $ 452,398.04

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

San Felipe Unit

San Benito County WD 15,087 0.3536237 $ 159,978.65

Santa Clara Valley WD 27,577 0.6463763 $ 292,419.39

Total San Felipe Unit 42,664 1.0000000 $ 452,398.04

GRAND TOTAL 1,786,907 $ 19,636,716.53

1/ San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section.

2/

A/F

 All Other Contractors 1,786,907

 Friant D & R - Class 2 -

 Friant-Kern Canal - Class 2 (19,960)

 Madera Canal - Class 2 3,811

Total (Sch. B-2) 1,770,758

* See Schedule B-2 for name changes.

FOOTNOTES

Schedule B-4A 

Page 10 of 10