Schedule B-4A 

Page 1 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 66 0.0000358 $ 584.38

Total Black Butte D & R 66 0.0000358 $ 584.38

Buchanan Unit

Chowchilla WD - BU 24,000 0.0130315 $ 212,503.48

Clear Creek Unit

Clear Creek CSD 1,296 0.0007037 $ 11,475.19

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 6,792 0.0036879 $ 60,138.49

Proberta WD 309 0.0001678 $ 2,735.98

Thomes Creek WD 102 0.0000554 $ 903.14

Total Corning Canal 7,203 0.0039111 $ 63,777.61

Cow Creek Unit

Bella Vista WD 2,778 0.0015084 $ 24,597.28
Schedule B-4A 

Page 2 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Cross Valley Canal

County of Fresno 150 0.0000814 $ 1,328.15

County of Tulare 150 0.0000814 $ 1,328.15

Hills Valley ID - - $ -

Kern-Tulare WD - - $ -

Lower Tule River ID - CVC - - $ -

Pixley ID - - $ -

Tri-Valley WD 300 0.0001629 $ 2,656.29

Total Cross Valley Canal 600 0.0003258 $ 5,312.59

Delta-Mendota Canal

Banta-Carbona ID 184 0.0000999 $ 1,629.19

Byron Bethany ID 3,108 0.0016876 $ 27,519.20

Del Puerto WD 35,121 0.0190700 $ 310,972.28

Eagle Field WD 1,966 0.0010675 $ 17,407.58

Mercy Springs WD 450 0.0002443 $ 3,984.44

Oro Loma WD 177 0.0000961 $ 1,567.21

Pacheco WD - DMC - - $ -

Panoche WD - DMC 14,896 0.0080882 $ 131,893.83

Patterson WD 3,000 0.0016289 $ 26,562.94

San Luis WD - DMC 3,706 0.0020123 $ 32,814.08

West Side ID - - $ -

West Stanislaus ID 22 0.0000119 $ 194.79

Total Delta-Mendota Canal 62,630 0.0340069 $ 554,545.55
Schedule B-4A 

Page 3 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Delta-Mendota Pool

Coelho Trust 1,540 0.0008362 $ 13,635.64

Fresno Slough WD 2,358 0.0012803 $ 20,878.47

James ID 5,816 0.0031580 $ 51,496.68

Laguna WD - - $ -

Recl Dist #1606 - - $ -

Tranquillity ID 1,533 0.0008324 $ 13,573.66

Tranquillity PUD - - $ -

Westlands WD - DMP 21 0.0000114 $ 185.94

Total Delta-Mendota Pool 11,268 0.0061183 $ 99,770.38

Friant-Kern Canal - Class 1

Arvin-Edison WSD 13,890 0.0075420 $ 122,986.39

Delano-Earlimart ID 90,625 0.0492076 $ 802,422.00

Exeter ID 10,483 0.0056921 $ 92,819.75

Garfield WD 1,356 0.0007363 $ 12,006.45

Hills Valley ID 724 0.0003931 $ 6,410.52

International WD 618 0.0003356 $ 5,471.96

Ivanhoe ID 5,764 0.0031297 $ 51,036.25

Kaweah Delta WCD 60 0.0000326 $ 531.26

Lewis Creek WD 1,229 0.0006673 $ 10,881.95

Lindmore ID 22,180 0.0120433 $ 196,388.63

Lindsay-Strathmore ID 25,100 0.0136288 $ 222,243.23

Lower Tule River ID - FKC 35,658 0.0193616 $ 315,727.05

Orange Cove ID 21,054 0.0114319 $ 186,418.68

Porterville ID 14,883 0.0080812 $ 131,778.72

Saucelito ID 15,697 0.0085232 $ 138,986.13
Schedule B-4A 

Page 4 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Shafter-Wasco ID 34,617 0.0187964 $ 306,509.71

So San Joaquin MUD 75,392 0.0409364 $ 667,544.27

Stone Corral ID 10,388 0.0056405 $ 91,978.59

Tea Pot Dome WD 5,427 0.0029468 $ 48,052.35

Terra Bella ID 22,029 0.0119613 $ 195,051.63

Tri-Valley ID 119 0.0000646 $ 1,053.66

Tulare ID 21,564 0.0117088 $ 190,934.38

Total Friant-Kern Canal - Class 1 428,857 0.2328610 $ 3,797,233.58

Hidden Unit

Madera ID - HU 24,000 0.0130315 $ 212,503.48

Madera Canal - Class 1

Chowchilla WD - MC 46,792 0.0254071 $ 414,310.96

Madera ID - MC 56,992 0.0309455 $ 504,624.94

Total Madera Canal - Class 1 103,784 0.0563527 $ 918,935.89

New Melones D & R

Central San Joaquin WCD 29,088 0.0157942 $ 257,554.22

Stockton-East WD 3,652 0.0019830 $ 32,335.95

 Total New Melones D & R 32,740 0.0177772 $ 289,890.17

Sacramento River - Shasta

Anderson-Cottonwood ID 3,036 0.0016485 $ 26,881.69

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H 4 0.0000022 $ 35.42

Leviathan Inc 285 0.0001547 $ 2,523.48

Redding Rancheria - - $ -

Total Sacramento River - Shasta 3,325 0.0018054 $ 29,440.59
Schedule B-4A 

Page 5 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Sacramento River - Willows

Anderson, A/et al - - $ -

Anderson, R & J 75 0.0000407 $ 664.07

Andreotti, A/et al 841 0.0004566 $ 7,446.48

Baber, J/et al 1,099 0.0005967 $ 9,730.89

Butler, Diane 256 0.0001390 $ 2,266.70

Butte Creek Farms Inc 419 0.0002275 $ 3,709.96

Byrd, A & Osborne, J. 120 0.0000652 $ 1,062.52

Cachil Dehe Band of Wintun 100 0.0000543 $ 885.43

Canal Farms 225 0.0001222 $ 1,992.22

Carter MWC 393 0.0002134 $ 3,479.74

Charter, Mary (Formerly Beckley, Steven) 125 0.0000679 $ 1,106.79

Churkin, M Jr & C 49 0.0000266 $ 433.86

Conaway Consv Grp 521 0.0002829 $ 4,613.10

County of Sacramento - - $ -

Cummings, W 102 0.0000554 $ 903.14

Driver, Gary/et al - - $ -

Driver, J & C Trustees 67 0.0000364 $ 593.24

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 85 0.0000462 $ 752.62

Eastside MWC 328 0.0001781 $ 2,904.21

Ehrke, A & B 131 0.0000711 $ 1,159.91

E L H Sutter Properties - - $ -

Empire Group, LLC - - $ -

Feather WD 3,584 0.0019460 $ 31,733.85

Fedora, S/Taylor, W - - $ -

Gillaspy, W 84 0.0000456 $ 743.76

Giovannetti, B & M 50 0.0000271 $ 442.72

Giusti, R & S 213 0.0001157 $ 1,885.97

Glenn-Colusa ID 79,069 0.0429329 $ 700,101.58

* Green Valley Corp 88 0.0000478 $ 779.18

Griffin, J/Prater 1,170 0.0006353 $ 10,359.54

Hale, J/Marks, A - - $ -
Schedule B-4A 

Page 6 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Hatfield, R & B 14 0.0000076 $ 123.96

Heidrick, J Family Trust - - $ -

Heidrick, M - - $ -

Howald Farms Inc 777 0.0004219 $ 6,879.80

Jaeger, W & P - - $ -

Jansen, P & S 40 0.0000217 $ 354.17

Kary, C - - $ -

King, Ben - - $ -

King, L - - $ -

KLSY, LLC - - $ -

Knights Landing Investors 839 0.0004556 $ 7,428.77

Lauppe, B ET UX 78 0.0000424 $ 690.64

Lauppe, B & K 63 0.0000342 $ 557.82

Leiser, D 24 0.0000130 $ 212.50

Leonard, James - - $ -

Lockett, W & J 47 0.0000255 $ 416.15

Lomo CS & Micheli, J 597 0.0003242 $ 5,286.02

Lonon, M 425 0.0002308 $ 3,763.08

M C M Properties 366 0.0001987 $ 3,240.68

Maxwell ID 4,500 0.0024434 $ 39,844.40

McClatchy Partners, LLC 30 0.0000163 $ 265.63

Meridian Farms WC 7,750 0.0042081 $ 68,620.92

Micke, D & N - - $ -

Morehead, J/et ux 140 0.0000760 $ 1,239.60

Munson, J & D - - $ -

Natomas Basin Conserv 69 0.0000375 $ 610.95

Natomas Central MWC 12,327 0.0066933 $ 109,147.10

Nelson, T & H 98 0.0000532 $ 867.72
Schedule B-4A 

Page 7 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

O'Brien, J & F 396 0.0002150 $ 3,506.31

Odysseus Farms - - $ -

Oji Brothers Farm Inc 1,509 0.0008194 $ 13,361.16

Oji, M/et al 218 0.0001184 $ 1,930.24

Pacific Realty Inc 976 0.0005299 $ 8,641.81

Pelger MWC 1,133 0.0006152 $ 10,031.94

Pelger Road 1700, LLC (formerly Cranmore Farms, L 619 0.0003361 $ 5,480.82

Penner, R & L - - $ -

Pleasant Grv-Vrna MWC 1,616 0.0008775 $ 14,308.57

Princeton-Codora-Glenn ID 14,292 0.0077603 $ 126,545.82

Provident ID 6,280 0.0034099 $ 55,605.08

Quad-H-Ranches Inc 310 0.0001683 $ 2,744.84

Recl Dist # 108 26,562 0.0144226 $ 235,188.23

Recl Dist #1000 - - $ -

Recl Dist #1004 10,905 0.0059212 $ 96,556.27

Reische, E - - $ -

Reische, L - - $ -

Richter, H Jr/et al 594 0.0003225 $ 5,259.46

River Garden Farms Co 375 0.0002036 $ 3,320.37

Roberts Ditch Irr Co 450 0.0002443 $ 3,984.44

Rubio, E & E 3 0.0000016 $ 26.56

Saeed, F 533 0.0002894 $ 4,719.35

Seaver, C - - $ -

Sioux Creek Property LLC 20 0.0000109 $ 177.09

Sutter MWC 54,756 0.0297314 $ 484,826.69

* Swenson Farms 325 0.0001765 $ 2,877.65

* Sycamore MWC 8,123 0.0044106 $ 71,923.57

T & P Farms 114 0.0000619 $ 1,009.39
Schedule B-4A 

Page 8 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Tarke, S 750 0.0004072 $ 6,640.73

Tisdale Irr & Drain Co 1,900 0.0010317 $ 16,823.19

Van Ruiten Brothers 1415L - - $ -

Van Ruiten Brothers 520XL 135 0.0000733 $ 1,195.33

Van Ruiten Brothers 0880S 498 0.0002704 $ 4,409.45

Van Ruiten Brothers 880XR 76 0.0000413 $ 672.93

Wallace, J & J - - $ -

Wallace, K Trust - - $ -

Wisler, J - - $ -

Yockey, W - - $ -

Young, R/et al 4 0.0000022 $ 35.42

Total Sacramento River - Willows 250,850 0.1362066 $ 2,221,104.11

San Luis Canal - Fresno

Westlands WD - SLC 684,491 0.3716652 $ 6,060,696.71

Westlands DD#2 - - $ -

Total San Luis Canal - Fresno 684,491 0.3716652 $ 6,060,696.71

San Luis Canal - Tracy

Pacheco WD - SLC 5,543 0.0030097 $ 49,079.45

Panoche WD - SLC 18,157 0.0098589 $ 160,767.74

San Luis WD - SLC 44,602 0.0242180 $ 394,920.01

Total San Luis Canal - Tracy 68,302 0.0370866 $ 604,767.20
Schedule B-4A 

Page 9 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

Tehama-Colusa Canal

4-M WD 1,611 0.0008747 $ 14,264.30

Colusa County WD 20,295 0.0110198 $ 179,698.26

Cortina WD 1,047 0.0005685 $ 9,270.46

Davis WD - TCC 2,896 0.0015725 $ 25,642.09

Dunnigan WD 10,235 0.0055574 $ 90,623.88

Glenn Valley WD 626 0.0003399 $ 5,542.80

Glide WD 6,129 0.0033279 $ 54,268.08

Holthouse WD 82 0.0000445 $ 726.05

Kanawha WD 26,937 0.0146263 $ 238,508.60

Kirkwood WD - - $ -

La Grande WD 3,628 0.0019699 $ 32,123.44

Myers-Marsh MWC - - $ -

Orland-Artois WD 23,831 0.0129398 $ 211,007.10

Westside WD 38,180 0.0207310 $ 338,057.62

Total Tehama-Colusa Canal 135,497 0.0735722 $ 1,199,732.68

Total A/F/Expense without San Felipe Unit 1,841,687 1.0000000 $ 16,306,870.87
Schedule B-4A 

Page 10 of 10

IRR 2017 Sch B-4A F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 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 $ 16,306,870.87

San Felipe Unit 1/ $ 71,982.82

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

San Felipe Unit

San Benito County WD 6,732 0.8026708 $ 57,778.51

Santa Clara Valley WD 1,655 0.1973292 $ 14,204.31

Total San Felipe Unit 8,387 1.0000000 $ 71,982.82

GRAND TOTAL 1,850,074 $ 16,378,853.69

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 1,850,074

 Friant D & R - Class 2 -

 Friant-Kern Canal - Class 2 396,801

 Madera Canal - Class 2 48,419

Total (Sch. B-2) 2,295,294

* See Schedule B-2 for name changes.

FOOTNOTES