IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 133 0.0000638 $ 1,180.12

Total Black Butte D & R 133 0.0000638 $ 1,180.12

Buchanan Unit

Chowchilla WD - BU 24,000 0.0115119 $ 212,953.27

Clear Creek Unit

Clear Creek CSD 1,519 0.0007286 $ 13,478.17

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 5,414 0.0025969 $ 48,038.71

Proberta WD 34 0.0000163 $ 301.68

Thomes Creek WD 113 0.0000542 $ 1,002.65

Total Corning Canal 5,561 0.0026674 $ 49,343.05

Cow Creek Unit

Bella Vista WD 2,104 0.0010092 $ 18,668.90

Schedule B-4A 

Page 1 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

Cross Valley Canal

County of Fresno 716 0.0003434 $ 6,353.11

County of Tulare 1,317 0.0006317 $ 11,685.81

Hills Valley ID 800 0.0003837 $ 7,098.44

Kern-Tulare WD 10,431 0.0050033 $ 92,554.81

Lower Tule River ID - CVC 6,253 0.0029993 $ 55,483.20

Pixley ID 7,543 0.0036181 $ 66,929.44

Tri-Valley WD 273 0.0001309 $ 2,422.34

Total Cross Valley Canal 27,333 0.0131106 $ 242,527.15

Delta-Mendota Canal

Banta-Carbona ID 7,066 0.0033893 $ 62,696.99

Byron Bethany ID 3,641 0.0017464 $ 32,306.79

Del Puerto WD 60,779 0.0291533 $ 539,295.28

Eagle Field WD 3,177 0.0015239 $ 28,189.69

Mercy Springs WD 1,663 0.0007977 $ 14,755.89

Oro Loma WD 4 0.0000019 $ 35.49

Pacheco WD - DMC - - $ -

Panoche WD - DMC 13,257 0.0063589 $ 117,630.06

Patterson WD 9,963 0.0047789 $ 88,402.23

San Luis WD - DMC 17,124 0.0082137 $ 151,942.16

West Side ID - - $ -

West Stanislaus ID 30,876 0.0148100 $ 273,964.38

Total Delta-Mendota Canal 147,550 0.0707740 $ 1,309,218.94

Schedule B-4A 

Page 2 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

Delta-Mendota Pool

Coelho Trust 822 0.0003943 $ 7,293.65

Fresno Slough WD 2,103 0.0010087 $ 18,660.03

James ID 23,877 0.0114529 $ 211,861.88

Laguna WD 600 0.0002878 $ 5,323.83

Recl Dist #1606 66 0.0000317 $ 585.62

Tranquillity ID 10,684 0.0051247 $ 94,799.70

Tranquillity PUD - - $ -

Westlands WD - DMP 83 0.0000398 $ 736.46

Total Delta-Mendota Pool 38,235 0.0183399 $ 339,261.17

Friant-Kern Canal - Class 1

Arvin-Edison WSD 32,888 0.0157751 $ 291,816.96

Delano-Earlimart ID 81,390 0.0390396 $ 722,177.77

Exeter ID 10,762 0.0051621 $ 95,491.79

Garfield WD 1,423 0.0006826 $ 12,626.35

Hills Valley ID 1,226 0.0005881 $ 10,878.36

International WD 1,059 0.0005080 $ 9,396.56

Ivanhoe ID 4,947 0.0023729 $ 43,894.99

Kaweah Delta WCD 1,200 0.0005756 $ 10,647.66

Lewis Creek WD 1,076 0.0005161 $ 9,547.40

Lindmore ID 25,463 0.0122136 $ 225,934.54

Lindsay-Strathmore ID 21,378 0.0102542 $ 189,688.12

Lower Tule River ID - FKC 38,137 0.0182928 $ 338,391.61

Orange Cove ID 31,520 0.0151189 $ 279,678.62

Porterville ID 18,131 0.0086967 $ 160,877.32

Saucelito ID 19,166 0.0091932 $ 170,060.93

Schedule B-4A 

Page 3 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

Shafter-Wasco ID 39,982 0.0191778 $ 354,762.40

So San Joaquin MUD 86,060 0.0412797 $ 763,614.92

Stone Corral ID 9,912 0.0047544 $ 87,949.70

Tea Pot Dome WD 7,289 0.0034963 $ 64,675.68

Terra Bella ID 27,933 0.0133984 $ 247,850.98

Tri-Valley ID 461 0.0002211 $ 4,090.48

Tulare ID 33,341 0.0159924 $ 295,836.45

Total Friant-Kern Canal - Class 1 494,744 0.2373096 $ 4,389,889.64

Hidden Unit

Madera ID - HU 24,000 0.0115119 $ 212,953.27

Madera Canal - Class 1

Chowchilla WD - MC 43,666 0.0209449 $ 387,450.72

Madera ID - MC 62,168 0.0298196 $ 551,619.95

Total Madera Canal - Class 1 105,834 0.0507645 $ 939,070.67

New Melones D & R

Central San Joaquin WCD 18,406 0.0088286 $ 163,317.41

Stockton-East WD 3,809 0.0018270 $ 33,797.46

 Total New Melones D & R 22,215 0.0106557 $ 197,114.87

Sacramento River - Shasta

Anderson-Cottonwood ID 2,860 0.0013718 $ 25,376.93

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H 6 0.0000029 $ 53.24

Leviathan Inc 285 0.0001367 $ 2,528.82

Redding Rancheria - - $ -

Total Sacramento River - Shasta 3,151 0.0015114 $ 27,958.99

Schedule B-4A 

Page 4 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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 1,215 0.0005828 $ 10,780.76

Baber, J/et al 2,237 0.0010730 $ 19,849.02

Butler, Diane 177 0.0000849 $ 1,570.53

Butte Creek Farms Inc 419 0.0002010 $ 3,717.81

Byrd, A & Osborne, J. 350 0.0001679 $ 3,105.57

Cachil Dehe Band of Wintun 100 0.0000480 $ 887.31

Canal Farms 225 0.0001079 $ 1,996.44

Carter MWC 413 0.0001981 $ 3,664.57

Charter, Mary (Formerly Beckley, Steven) 125 0.0000600 $ 1,109.13

Churkin, M Jr & C 48 0.0000230 $ 425.91

Conaway Consv Grp 792 0.0003799 $ 7,027.46

County of Sacramento - - $ -

Cummings, W 103 0.0000494 $ 913.92

Driver, Gary/et al - - $ -

Driver, J & C Trustees 67 0.0000321 $ 594.49

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 198 0.0000950 $ 1,756.86

Eastside MWC 379 0.0001818 $ 3,362.89

Ehrke, A & B 131 0.0000628 $ 1,162.37

E L H Sutter Properties - - $ -

Empire Group, LLC - - $ -

Feather WD 4,087 0.0019604 $ 36,264.17

Fedora, S/Taylor, W - - $ -

Gillaspy, W - - $ -

Giovannetti, B & M 50 0.0000240 $ 443.65

Giusti, R & S 275 0.0001319 $ 2,440.09

Glenn-Colusa ID 95,306 0.0457146 $ 845,655.17

Green Valley Corp 158 0.0000758 $ 1,401.94

Griffin, J/Prater 1,396 0.0006696 $ 12,386.78

Hale, J/Marks, A - - $ -

Schedule B-4A 

Page 5 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

Hatfield, R & B 14 0.0000067 $ 124.22

Heidrick, J Family Trust - - $ -

Heidrick, M 60 0.0000288 $ 532.38

Howald Farms Inc 1,429 0.0006854 $ 12,679.59

Jaeger, W & P - - $ -

Jansen, P & S 40 0.0000192 $ 354.92

Kary, C - - $ -

King, Ben - - $ -

King, L - - $ -

KLSY, LLC 90 0.0000432 $ 798.57

Knights Landing Investors 395 0.0001895 $ 3,504.86

Lauppe, B ET UX 87 0.0000417 $ 771.96

Lauppe, B & K 90 0.0000432 $ 798.57

Leiser, D 24 0.0000115 $ 212.95

Leonard, James - - $ -

Lockett, W & J 47 0.0000225 $ 417.03

Lomo CS & Micheli, J 488 0.0002341 $ 4,330.05

Lonon, M 425 0.0002039 $ 3,771.05

M C M Properties 466 0.0002235 $ 4,134.84

Maxwell ID 4,500 0.0021585 $ 39,928.74

McClatchy Partners, LLC 30 0.0000144 $ 266.19

Meridian Farms WC 7,743 0.0037140 $ 68,704.05

Micke, D & N - - $ -

Morehead, J/et ux - - $ -

Munson, J & D - - $ -

Natomas Basin Conserv 69 0.0000331 $ 612.24

Natomas Central MWC 12,864 0.0061704 $ 114,142.95

Nelson, T & H 98 0.0000470 $ 869.56

Schedule B-4A 

Page 6 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

O'Brien, J & F 250 0.0001199 $ 2,218.26

Odysseus Farms - - $ -

Oji Brothers Farm Inc 1,554 0.0007454 $ 13,788.72

Oji, M/et al 2,028 0.0009728 $ 17,994.55

Pacific Realty Inc 976 0.0004681 $ 8,660.10

Pelger MWC 1,453 0.0006969 $ 12,892.55

Pelger Road 1700, LLC (formerly Cranmore Farms, LLC) 1,200 0.0005756 $ 10,647.66

Penner, R & L - - $ -

Pleasant Grv-Vrna MWC 2,000 0.0009593 $ 17,746.11

Princeton-Codora-Glenn ID 14,923 0.0071580 $ 132,412.57

Provident ID 6,957 0.0033370 $ 61,729.83

Quad-H-Ranches Inc 310 0.0001487 $ 2,750.65

Recl Dist # 108 33,000 0.0158288 $ 292,810.74

Recl Dist #1000 - - $ -

Recl Dist #1004 11,888 0.0057022 $ 105,482.85

Reische, E - - $ -

Reische, L - - $ -

Richter, H Jr/et al 463 0.0002221 $ 4,108.22

River Garden Farms Co 278 0.0001333 $ 2,466.71

Roberts Ditch Irr Co 300 0.0001439 $ 2,661.92

Rubio, E & E 3 0.0000014 $ 26.62

Saeed, F 533 0.0002557 $ 4,729.34

Seaver, C - - $ -

Sioux Creek Property LLC 20 0.0000096 $ 177.46

Sutter MWC 63,155 0.0302930 $ 560,377.65

Swenson Farms 325 0.0001559 $ 2,883.74

Sycamore MWC 7,372 0.0035361 $ 65,412.15

T & P Farms 20 0.0000096 $ 177.46

Schedule B-4A 

Page 7 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

Tarke, S 1,383 0.0006634 $ 12,271.43

Tisdale Irr & Drain Co 3,045 0.0014606 $ 27,018.45

Van Ruiten Brothers 1415L 23 0.0000110 $ 204.08

Van Ruiten Brothers 520XL - - $ -

Van Ruiten Brothers 0880S 404 0.0001938 $ 3,584.71

Van Ruiten Brothers 880XR 159 0.0000763 $ 1,410.82

Wallace, J & J - - $ -

Wallace, K Trust 47 0.0000225 $ 417.03

Wisler, J - - $ -

Yockey, W - - $ -

Young, R/et al 4 0.0000019 $ 35.49

Total Sacramento River - Willows 291,283 0.1397172 $ 2,584,569.44

San Luis Canal - Fresno

Westlands WD - SLC 718,191 0.3444885 $ 6,372,546.66

Westlands DD#2 147 0.0000705 $ 1,304.34

Total San Luis Canal - Fresno 718,338 0.3445590 $ 6,373,851.00

San Luis Canal - Tracy

Pacheco WD - SLC 6,714 0.0032204 $ 59,573.68

Panoche WD - SLC 41,488 0.0199002 $ 368,125.21

San Luis WD - SLC 32,120 0.0154067 $ 285,002.46

Total San Luis Canal - Tracy 80,322 0.0385274 $ 712,701.35

Schedule B-4A 

Page 8 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

Tehama-Colusa Canal

4-M WD 1,632 0.0007828 $ 14,480.82

Colusa County WD 19,186 0.0092028 $ 170,238.39

Cortina WD 788 0.0003780 $ 6,991.97

Davis WD - TCC 2,237 0.0010730 $ 19,849.02

Dunnigan WD 5,187 0.0024880 $ 46,024.52

Glenn Valley WD 1,129 0.0005415 $ 10,017.68

Glide WD 1,804 0.0008653 $ 16,006.99

Holthouse WD 293 0.0001405 $ 2,599.80

Kanawha WD 17,753 0.0085154 $ 157,523.31

Kirkwood WD - - $ -

La Grande WD 4,092 0.0019628 $ 36,308.53

Myers-Marsh MWC 67 0.0000321 $ 594.49

Orland-Artois WD 13,828 0.0066328 $ 122,696.57

Westside WD 30,486 0.0146230 $ 270,503.89

Total Tehama-Colusa Canal 98,482 0.0472380 $ 873,835.99

Total A/F/Expense without San Felipe Unit 2,084,804 1.0000000 $ 18,498,575.97

Schedule B-4A 

Page 9 of 10
IRR 2019 Sch B-4A F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 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 $ 18,498,575.97

San Felipe Unit 1/ $ 215,802.85

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

San Felipe Unit

San Benito County WD 8,601 0.3434493 $ 74,117.33

Santa Clara Valley WD 16,442 0.6565507 $ 141,685.52

Total San Felipe Unit 25,043 1.0000000 $ 215,802.85

GRAND TOTAL 2,109,847 $ 18,714,378.83

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 2,109,847

 Friant D & R - Class 2 8,861

 Friant-Kern Canal - Class 2 638,261

 Madera Canal - Class 2 104,290

Total (Sch. B-2) 2,861,259

* See Schedule B-2 for name changes.

FOOTNOTES

Schedule B-4A 

Page 10 of 10