IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Black Butte D & R

4-E WD $ - - - $ - $ -

Stony Creek WD $ 10.21 68 0.0000267 $ 512.45 $ 522.66

Total Black Butte D & R $ 10.21 68 0.0000267 $ 512.45 $ 522.66

Buchanan Unit

Chowchilla WD - BU $ 1,033.89 24,000 0.0094348 $ 180,864.16 $ 181,898.04

Clear Creek Unit

Clear Creek CSD $ - 1,597 0.0006278 $ 12,035.00 $ 12,035.00

Colusa Basin Drain

Colusa Drain MWC $ - - - $ - $ -

Corning Canal

Corning WD $ 21.58 7,427 0.0029197 $ 55,969.92 $ 55,991.50

Proberta WD $ - 537 0.0002111 $ 4,046.84 $ 4,046.84

Thomes Creek WD $ - 107 0.0000421 $ 806.35 $ 806.35

Total Corning Canal $ 21.58 8,071 0.0031728 $ 60,823.11 $ 60,844.69

Cow Creek Unit

Bella Vista WD $ 40.54 2,934 0.0011534 $ 22,110.64 $ 22,151.18

Schedule B-4B 

Page 1 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Cross Valley Canal

County of Fresno $ - 784 0.0003082 $ 5,908.23 $ 5,908.23

County of Tulare $ - 1,337 0.0005256 $ 10,075.64 $ 10,075.64

Hills Valley ID $ - 873 0.0003432 $ 6,578.93 $ 6,578.93

Kern-Tulare WD $ - 16,717 0.0065717 $ 125,979.42 $ 125,979.42

Lower Tule River ID - CVC $ - 10,853 0.0042665 $ 81,788.28 $ 81,788.28

Pixley ID $ - 9,563 0.0037594 $ 72,066.83 $ 72,066.83

Tri-Valley WD $ - 298 0.0001171 $ 2,245.73 $ 2,245.73

Total Cross Valley Canal $ - 40,425 0.0158917 $ 304,643.06 $ 304,643.06

Delta-Mendota Canal

Banta-Carbona ID $ 19.90 17,372 0.0068292 $ 130,915.51 $ 130,935.41

Byron Bethany ID $ 24.60 6,371 0.0025045 $ 48,011.90 $ 48,036.50

Del Puerto WD $ 159.86 91,610 0.0360132 $ 690,373.56 $ 690,533.42

Eagle Field WD $ 7.24 3,108 0.0012218 $ 23,421.91 $ 23,429.15

Mercy Springs WD $ - 2,685 0.0010555 $ 20,234.18 $ 20,234.18

Oro Loma WD $ - 37 0.0000145 $ 278.83 $ 278.83

Pacheco WD - DMC $ - - - $ - $ -

Panoche WD - DMC $ - 10,845 0.0042633 $ 81,727.99 $ 81,727.99

Patterson WD $ - 19,140 0.0075242 $ 144,239.17 $ 144,239.17

San Luis WD - DMC $ 79.87 3,356 0.0013193 $ 25,290.84 $ 25,370.71

West Side ID $ - 1,211 0.0004761 $ 9,126.10 $ 9,126.10

West Stanislaus ID $ 315.34 6,188 0.0024326 $ 46,632.81 $ 46,948.14

Total Delta-Mendota Canal $ 606.81 161,923 0.0636543 $ 1,220,252.79 $ 1,220,859.59

Schedule B-4B 

Page 2 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Delta-Mendota Pool

Coelho Trust $ 16.24 1,357 0.0005335 $ 10,226.36 $ 10,242.60

Fresno Slough WD $ - 3,642 0.0014317 $ 27,446.14 $ 27,446.14

James ID $ 53.16 39,634 0.0155807 $ 298,682.08 $ 298,735.24

Laguna WD $ - 400 0.0001572 $ 3,014.40 $ 3,014.40

Recl Dist #1606 $ - 40 0.0000157 $ 301.44 $ 301.44

Tranquillity ID $ 1.38 6,649 0.0026138 $ 50,106.91 $ 50,108.29

Tranquillity PUD $ - 15 0.0000059 $ 113.04 $ 113.04

Westlands WD - DMP $ - - - $ - $ -

Total Delta-Mendota Pool $ 70.78 51,737 0.0203386 $ 389,890.37 $ 389,961.15

Friant D & R - Class 2

Gravelly Ford WD $ - 665 0.0002614 $ 5,011.44 $ 5,011.44

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ - 53,255 0.0209353 $ 401,330.03 $ 401,330.03

Delano-Earlimart ID $ - 103,952 0.0408651 $ 783,382.95 $ 783,382.95

Exeter ID $ 18.78 9,823 0.0038616 $ 74,026.19 $ 74,044.97

Garfield WD $ - 3,290 0.0012933 $ 24,793.46 $ 24,793.46

Hills Valley ID $ 5.47 1,560 0.0006133 $ 11,756.17 $ 11,761.64

International WD $ 2.84 1,178 0.0004631 $ 8,877.42 $ 8,880.26

Ivanhoe ID $ 13.53 6,070 0.0023862 $ 45,743.56 $ 45,757.09

Kaweah Delta WCD $ - 2,196 0.0008633 $ 16,549.07 $ 16,549.07

Lewis Creek WD $ - 277 0.0001089 $ 2,087.47 $ 2,087.47

Lindmore ID $ - 38,509 0.0151385 $ 290,204.08 $ 290,204.08

Lindsay-Strathmore ID $ 1.72 26,795 0.0105335 $ 201,927.30 $ 201,929.02

Lower Tule River ID - FKC $ - 75,138 0.0295379 $ 566,240.46 $ 566,240.46

Orange Cove ID $ 158.36 58,439 0.0229732 $ 440,396.69 $ 440,555.04

Porterville ID $ - 9,845 0.0038702 $ 74,191.98 $ 74,191.98

Saucelito ID $ 7.84 19,226 0.0075580 $ 144,887.26 $ 144,895.10

Schedule B-4B 

Page 3 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Shafter-Wasco ID $ - 50,396 0.0198114 $ 379,784.59 $ 379,784.59

So San Joaquin MUD $ 12.41 97,799 0.0384462 $ 737,013.90 $ 737,026.31

Stone Corral ID $ 43.08 9,860 0.0038761 $ 74,305.02 $ 74,348.10

Tea Pot Dome WD $ - 6,296 0.0024750 $ 47,446.70 $ 47,446.70

Terra Bella ID $ - 26,019 0.0102285 $ 196,079.35 $ 196,079.35

Tri-Valley ID $ 0.39 604 0.0002374 $ 4,551.75 $ 4,552.14

Tulare ID $ - 34,164 0.0134304 $ 257,460.13 $ 257,460.13

Total Friant-Kern Canal - Class 1 $ 264.42 634,691 0.2495063 $ 4,783,035.53 $ 4,783,299.94

Friant-Kern Canal - Class 2

Arvin-Edison WSD $ - 38,261 0.0150410 $ 288,335.15 $ 288,335.15

Delano-Earlimart ID $ - 11,227 0.0044135 $ 84,606.75 $ 84,606.75

Exeter ID $ - 6,594 0.0025922 $ 49,692.43 $ 49,692.43

Fresno ID $ - 7,722 0.0030356 $ 58,193.04 $ 58,193.04

Ivanhoe ID $ - 49 0.0000193 $ 369.26 $ 369.26

Kaweah Delta WCD $ - 686 0.0002697 $ 5,169.70 $ 5,169.70

Kern-Tulare WD $ - 614 0.0002414 $ 4,627.11 $ 4,627.11

Lindmore ID $ - 2,701 0.0010618 $ 20,354.75 $ 20,354.75

Lower Tule River ID - FKC $ - 35,834 0.0140869 $ 270,045.26 $ 270,045.26

Porterville ID $ - 3,621 0.0014235 $ 27,287.88 $ 27,287.88

Saucelito ID $ - 4,944 0.0019436 $ 37,258.02 $ 37,258.02

Shafter-Wasco ID $ - 5,934 0.0023327 $ 44,718.66 $ 44,718.66

So San Joaquin MUD $ - 5,429 0.0021342 $ 40,912.98 $ 40,912.98

Tulare ID $ - 18,426 0.0072435 $ 138,858.46 $ 138,858.46

Total Friant-Kern Canal - Class 2 $ - 142,042 0.06 $ 1,070,429.44 $ 1,070,429.44

Hidden Unit

Madera ID - HU $ 1,033.89 24,000 0.0094348 $ 180,864.16 $ 181,898.04

Schedule B-4B 

Page 4 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Madera Canal - Class 1

Chowchilla WD - MC $ - 56,705 0.0222916 $ 427,329.25 $ 427,329.25

Madera ID - MC $ 65.01 99,896 0.0392706 $ 752,816.91 $ 752,881.92

Total Madera Canal - Class 1 $ 65.01 156,601 0.0615622 $ 1,180,146.16 $ 1,180,211.17

Madera Canal - Class 2

Chowchilla WD - MC $ - 14,820 0.0058260 $ 111,683.62 $ 111,683.62

Madera ID - MC $ - 24,501 0.0096317 $ 184,639.70 $ 184,639.70

Total Madera Canal - Class 2 $ - 39,321 0.02 $ 296,323.31 $ 296,323.31

New Melones D & R

Central San Joaquin WCD $ 47.21 1,082 0.0004254 $ 8,153.96 $ 8,201.17

Stockton-East WD $ 79.48 9,305 0.0036579 $ 70,122.54 $ 70,202.02

 Total New Melones D & R $ 126.69 10,387 0.0040833 $ 78,276.50 $ 78,403.19

Sacramento River - Shasta

Anderson-Cottonwood ID $ 110.58 3,140 0.0012344 $ 23,663.06 $ 23,773.64

Daniell, H & B $ - - - $ - $ -

Driscoll Strawberry $ - - - $ - $ -

Gjermann, H $ - - - $ - $ -

Leviathan Inc $ 5.26 285 0.0001120 $ 2,147.76 $ 2,153.02

Redding Rancheria $ - - - $ - $ -

Total Sacramento River - Shasta $ 115.84 3,425 0.0013464 $ 25,810.82 $ 25,926.66

Sacramento River - Willows

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

Anderson, R & J $ 1.38 - - $ - $ 1.38

Andreotti, A/et al $ 10.38 2,295 0.0009022 $ 17,295.14 $ 17,305.52

Baber, J/et al $ 69.01 3,474 0.0013657 $ 26,180.09 $ 26,249.10

Butler, Diane $ 8.49 252 0.0000991 $ 1,899.07 $ 1,907.56

Butte Creek Farms Inc $ 3.06 419 0.0001647 $ 3,157.59 $ 3,160.65

Schedule B-4B 

Page 5 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Byrd, A & Osborne, J. $ 2.41 143 0.0000562 $ 1,077.65 $ 1,080.06

Cachil Dehe Band of Wintun $ 3.23 100 0.0000393 $ 753.60 $ 756.83

Canal Farms $ 9.69 225 0.0000885 $ 1,695.60 $ 1,705.29

Carter MWC $ 24.25 895 0.0003518 $ 6,744.73 $ 6,768.98

Charter, Mary (Formerly Beckley, Steven) $ 4.35 125 0.0000491 $ 942.00 $ 946.35

Churkin, M Jr & C $ 1.46 48 0.0000189 $ 361.73 $ 363.19

Conaway Consv Grp $ - 504 0.0001981 $ 3,798.15 $ 3,798.15

County of Sacramento $ - - - $ - $ -

Cummings, W $ 2.15 103 0.0000405 $ 776.21 $ 778.36

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

Driver, J & C Trustees $ 0.34 67 0.0000263 $ 504.91 $ 505.26

Driver, Gregory $ - - - $ - $ -

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

Dyer, J & Wing, J $ 9.87 198 0.0000778 $ 1,492.13 $ 1,501.99

Eastside MWC $ 12.58 515 0.0002025 $ 3,881.04 $ 3,893.62

Ehrke, A & B $ 0.43 131 0.0000515 $ 987.22 $ 987.65

E L H Sutter Properties $ - - - $ - $ -

Empire Group, LLC $ - - - $ - $ -

Feather WD $ - 3,767 0.0014809 $ 28,388.14 $ 28,388.14

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

Gillaspy, W $ 2.93 82 0.0000322 $ 617.95 $ 620.88

Giovannetti, B & M $ 1.64 50 0.0000197 $ 376.80 $ 378.44

Giusti, R & S $ 24.55 503 0.0001977 $ 3,790.61 $ 3,815.17

Glenn-Colusa ID $ 2,622.89 63,664 0.0250273 $ 479,772.32 $ 482,395.21

Green Valley Corp $ 12.06 158 0.0000621 $ 1,190.69 $ 1,202.75

Griffin, J/Prater $ 25.93 597 0.0002347 $ 4,499.00 $ 4,524.93

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

Hatfield, R & B $ 0.52 14 0.0000055 $ 105.50 $ 106.02

Heidrick, J Family Trust $ - - - $ - $ -

Heidrick, M $ - 68 0.0000267 $ 512.45 $ 512.45

Howald Farms Inc $ 22.10 1,243 0.0004886 $ 9,367.26 $ 9,389.36

Jaeger, W & P $ - - - $ - $ -

Schedule B-4B 

Page 6 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Jansen, P & S $ 1.29 40 0.0000157 $ 301.44 $ 302.73

Kary, C $ - - - $ - $ -

King, Ben $ - - - $ - $ -

King, L $ - - - $ - $ -

KLSY, LLC $ 2.93 90 0.0000354 $ 678.24 $ 681.17

Knights Landing Investors $ - 883 0.0003471 $ 6,654.29 $ 6,654.29

Lauppe, B ET UX $ 3.36 87 0.0000342 $ 655.63 $ 658.99

Lauppe, B & K $ 4.26 90 0.0000354 $ 678.24 $ 682.51

Leiser, D $ 0.78 24 0.0000094 $ 180.86 $ 181.64

Leonard, James $ - - - $ - $ -

Lockett, W & J $ 1.51 47 0.0000185 $ 354.19 $ 355.70

Lomo CS & Micheli, J $ - 619 0.0002433 $ 4,664.79 $ 4,664.79

Lonon, M $ 14.22 425 0.0001671 $ 3,202.80 $ 3,217.02

M C M Properties $ 12.97 703 0.0002764 $ 5,297.81 $ 5,310.78

Maxwell ID $ 64.06 4,500 0.0017690 $ 33,912.03 $ 33,976.09

McClatchy Partners, LLC $ - 30 0.0000118 $ 226.08 $ 226.08

Meridian Farms WC $ 96.02 9,163 0.0036021 $ 69,052.43 $ 69,148.45

Micke, D & N $ - - - $ - $ -

Morehead, J/et ux $ (14,443.97) - - $ - $ (14,443.97)

Munson, J & D $ 2.71 8 0.0000031 $ 60.29 $ 63.00

Natomas Basin Conserv $ 3.75 69 0.0000271 $ 519.98 $ 523.73

Natomas Central MWC $ 690.72 19,929 0.0078344 $ 150,185.07 $ 150,875.80

Nelson, T & H $ 3.19 98 0.0000385 $ 738.53 $ 741.72

O'Brien, J & F $ - 289 0.0001136 $ 2,177.91 $ 2,177.91

Odysseus Farms $ 13.27 410 0.0001612 $ 3,089.76 $ 3,103.03

Oji Brothers Farm Inc $ 52.56 1,375 0.0005405 $ 10,362.01 $ 10,414.56

Oji, M/et al $ - 765 0.0003007 $ 5,765.05 $ 5,765.05

Pacific Realty Inc $ 34.68 976 0.0003837 $ 7,355.14 $ 7,389.82

Pelger MWC $ 69.44 1,193 0.0004690 $ 8,990.46 $ 9,059.90

Pelger Road 1700, LLC (formerly Cranmore Farms, $ 91.97 1,800 0.0007076 $ 13,564.81 $ 13,656.78

Penner, R & L $ - - - $ - $ -

Pleasant Grv-Vrna MWC $ 64.14 2,762 0.0010858 $ 20,814.45 $ 20,878.59

Schedule B-4B 

Page 7 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

Princeton-Codora-Glenn ID $ 278.16 10,927 0.0042956 $ 82,345.94 $ 82,624.10

Provident ID $ - 2,725 0.0010712 $ 20,535.62 $ 20,535.62

Quad-H-Ranches Inc $ - 62 0.0000244 $ 467.23 $ 467.23

Recl Dist # 108 $ 539.56 26,132 0.0102729 $ 196,930.92 $ 197,470.48

Recl Dist #1000 $ - - - $ - $ -

Recl Dist #1004 $ 217.29 10,617 0.0041737 $ 80,009.78 $ 80,227.07

Reische, E $ 1.68 - - $ - $ 1.68

Reische, L $ 8.62 - - $ - $ 8.62

Richter, H Jr/et al $ 1.03 943 0.0003707 $ 7,106.45 $ 7,107.49

River Garden Farms Co $ - 472 0.0001856 $ 3,557.00 $ 3,557.00

Roberts Ditch Irr Co $ 4.74 300 0.0001179 $ 2,260.80 $ 2,265.54

Rubio, E & E $ 0.13 3 0.0000012 $ 22.61 $ 22.74

Saeed, F $ - 533 0.0002095 $ 4,016.69 $ 4,016.69

Seaver, C $ - - - $ - $ -

Sioux Creek Property LLC $ 0.65 20 0.0000079 $ 150.72 $ 151.37

Sutter MWC $ 844.99 27,606 0.0108523 $ 208,039.00 $ 208,883.98

Swenson Farms $ - 325 0.0001278 $ 2,449.20 $ 2,449.20

Sycamore MWC $ 258.30 8,140 0.0032000 $ 61,343.09 $ 61,601.39

T & P Farms $ 5.73 114 0.0000448 $ 859.10 $ 864.83

Tarke, S $ - 750 0.0002948 $ 5,652.00 $ 5,652.00

Tisdale Irr & Drain Co $ 33.77 455 0.0001789 $ 3,428.88 $ 3,462.66

Van Ruiten Brothers 1415L $ 2.41 23 0.0000090 $ 173.33 $ 175.74

Van Ruiten Brothers 520XL $ 4.35 135 0.0000531 $ 1,017.36 $ 1,021.71

Van Ruiten Brothers 0880S $ - 310 0.0001219 $ 2,336.16 $ 2,336.16

Van Ruiten Brothers 880XR $ 3.66 119 0.0000468 $ 896.78 $ 900.45

Wallace, J & J $ 0.69 - - $ - $ 0.69

Wallace, K Trust $ 10.34 320 0.0001258 $ 2,411.52 $ 2,421.86

Wisler, J $ - - - $ - $ -

Yockey, W $ 0.13 - - $ - $ 0.13

Young, R/et al $ 0.17 4 0.0000016 $ 30.14 $ 30.32

Total Sacramento River - Willows $ (8,124.03) 217,050 0.0853255 $ 1,635,690.22 $ 1,627,566.19

Schedule B-4B 

Page 8 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

San Felipe Unit

San Benito County WD $ 151.12 14,704 0.0057804 $ 110,809.44 $ 110,960.56

Santa Clara Valley WD $ - 33,195 0.0130494 $ 250,157.74 $ 250,157.74

Total San Felipe Unit $ 151.12 47,899 0.0188298 $ 360,967.18 $ 361,118.30

San Luis Canal - Fresno

Westlands WD - SLC $ 3,015.76 718,024 0.2822658 $ 5,411,033.56 $ 5,414,049.32

Westlands DD#2 $ - 2,099 0.0008251 $ 15,818.08 $ 15,818.08

Total San Luis Canal - Fresno $ 3,015.76 720,123 0.2830909 $ 5,426,851.64 $ 5,429,867.40

San Luis Canal - Tracy

Pacheco WD - SLC $ - 6,072 0.0023870 $ 45,758.63 $ 45,758.63

Panoche WD - SLC $ 56.26 27,051 0.0106341 $ 203,856.51 $ 203,912.77

San Luis WD - SLC $ 655.14 51,991 0.0204384 $ 391,804.52 $ 392,459.66

Total San Luis Canal - Tracy $ 711.40 85,114 0.0334596 $ 641,419.66 $ 642,131.06

Tehama-Colusa Canal

4-M WD $ 17.53 1,579 0.0006207 $ 11,899.35 $ 11,916.89

Colusa County WD $ 178.26 37,535 0.0147556 $ 282,864.01 $ 283,042.26

Cortina WD $ 1.59 1,342 0.0005276 $ 10,113.32 $ 10,114.91

Davis WD - TCC $ 96.93 3,672 0.0014435 $ 27,672.22 $ 27,769.14

Dunnigan WD $ 10.25 9,535 0.0037483 $ 71,855.82 $ 71,866.08

Glenn Valley WD $ 21.32 1,465 0.0005759 $ 11,040.25 $ 11,061.57

Glide WD $ - 9,249 0.0036359 $ 69,700.52 $ 69,700.52

Holthouse WD $ - 160 0.0000629 $ 1,205.76 $ 1,205.76

Kanawha WD $ 94.82 33,299 0.0130903 $ 250,941.48 $ 251,036.30

Kirkwood WD $ - - - $ - $ -

Schedule B-4B 

Page 9 of 10
IRR 2018 Sch B-4B F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

FY 2018

FY 2015 Total Ratio of A/F Allocated Water Total

Adjustment A/F by Contractor Marketing Expense Water Marketing 

Facility/Contractor $ 19,169,995.47 Expense

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

La Grande WD $ - 4,391 0.0017262 $ 33,090.60 $ 33,090.60

Myers-Marsh MWC $ - - - $ - $ -

Orland-Artois WD $ 17.58 28,868 0.0113484 $ 217,549.44 $ 217,567.01

Westside WD $ 417.82 40,619 0.0159679 $ 306,105.05 $ 306,522.87

Total Tehama-Colusa Canal $ 856.10 171,714 0.0675033 $ 1,294,037.83 $ 1,294,893.93

GRAND TOTAL $ 0.00 2,543,787 1.0000000 $ 19,169,995.47 $ 19,169,995.47

* See Schedule B-2 for name changes.

FOOTNOTES

Schedule B-4B 

Page 10 of 10