IRR Sch B-1B F.Z14.XLSM

8/19/2011

BC D E

Historical

& Projected Ratio FY 2010 Allocated

Deliveries ARRA Cost Expenses

Facility/Contractor 1981-2030

<Sch A-7> (B/Grand Total Del) <Sch B-6> (C*D)

Black Butte D & R

4-E WD 1,513 0.000012 536,690.13 $ 

$ 

Stony Creek WD 70,490 0.000541 536,690.13 $ 2

$ 

Total Black Butte D & R 72,003 0.000553 2

$ 

Buchanan Unit

Chowchilla WD - BU 1,031,040 0.007917 536,690.13 $ 4,2

$ 

Clear Creek Unit

Clear Creek CSD 273,449 0.002100 536,690.13 $ 1,1

$ 

Colusa Basin Drain

Colusa Drain MWC 1,274,558 0.009786 536,690.13 $ 5,2

$ 

Corning Canal

Corning WD 786,700 0.006040 536,690.13 $ 3,2

$ 

Proberta WD 156,260 0.001200 536,690.13 $ 6

$ 

Thomes Creek WD 228,319 0.001753 536,690.13 $ 9

$ 

Total Corning Canal 1,171,279 0.008993 4,8

$ 

Cow Creek Unit

Bella Vista WD 574,920 0.004414 536,690.13 $ 2,3

$ 

Cross Valley Canal

County of Fresno 59,020 0.000453 536,690.13 $ 2

$ 

County of Tulare 90,531 0.000695 536,690.13 $ 3

$ 

Hills Valley ID 67,721 0.000520 536,690.13 $ 2

$ 

Kern-Tulare WD 878,412 0.006745 536,690.13 $ 3,6

$ 

Lower Tule River ID - CVC 0.005487 536,690.13 714,656 $ 2,9

$ 

Pixley ID 720,915 0.005535 536,690.13 $ 2,9

$ 

Rag Gulch WD 293,202 0.002251 536,690.13 $ 1,2

$ 

Tri-Valley WD 24,234 0.000186 536,690.13 $ 

$ 

Total Cross Valley Canal 2,848,692 0.021873 11,7

$ 

Ref

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 IRRIGATION ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT EXPENS

A
IRR Sch B-1B F.Z14.XLSM

8/19/2011

BC D E

Historical

& Projected Ratio FY 2010 Allocated

Deliveries ARRA Cost Expenses

Facility/Contractor 1981-2030

Ref <Sch A-7> (B/Grand Total Del) <Sch B-6> (C*D)

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 IRRIGATION ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT EXPENS

A

Delta-Mendota Canal

Banta-Carbona ID 600,885 0.004614 536,690.13 $ 2,4

$ 

Byron Bethany ID 648,430 0.004979 536,690.13 $ 2,6

$ 

Del Puerto WD 4,650,925 0.035711 536,690.13 $ 19,1

$ 

Eagle Field WD 156,398 0.001201 536,690.13 $ 6

$ 

Mercy Springs WD 88,752 0.000681 536,690.13 $ 3

$ 

Oro Loma WD 153,803 0.001181 536,690.13 $ 6

$ 

Pacheco WD - DMC 54,933 0.000422 536,690.13 $ 2

$ 

Panoche WD - DMC 890,450 0.006837 536,690.13 $ 3,6

$ 

Patterson WD 531,702 0.004083 536,690.13 $ 2,1

$ 

San Luis WD - DMC 907,483 0.006968 536,690.13 $ 3,7

$ 

West Side ID 168,189 0.001291 536,690.13 $ 6

$ 

West Stanislaus ID 1,699,350 0.013048 536,690.13 $ 7,0

$ 

Total Delta-Mendota Canal 10,551,301 0.081016 43,4

$ 

Delta-Mendota Pool

Coelho Trust 0.000792 536,690.13 103,159 $ 4

$ 

Fresno Slough WD 136,395 0.001047 536,690.13 $ 5

$ 

James ID 1,190,562 0.009141 536,690.13 $ 4,9

$ 

Laguna WD 27,226 0.000209 536,690.13 $ 1

$ 

Recl Dist #1606 6,940 0.000053 536,690.13 $ 

$ 

Tranquillity ID 442,576 0.003398 536,690.13 $ 1,8

$ 

Tranquillity PUD 2,296 0.000018 536,690.13 $ 

$ 

Westlands WD - DMP 626,484 0.004810 536,690.13 $ 2,5

$ 

Total Delta-Mendota Pool 2,535,638 0.019469 10,4

$ 

Folsom D & R

Placer County WA 0 0 536,690.13 $ $ 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 2,015,867 0.015478 536,690.13 $ 8,3

$ 

Delano-Earlimart ID 5,139,721 0.039464 536,690.13 $ 21,1

$ 

Exeter ID 542,372 0.004164 536,690.13 $ 2,2

$ 

Garfield WD 166,020 0.001275 536,690.13 $ 6

$ 

International WD 57,127 0.000439 536,690.13 $ 2

$ 

Ivanhoe ID 366,530 0.002814 536,690.13 $ 1,5

$ 

Lewis Creek WD 64,863 0.000498 536,690.13 $ 2

$ 

Lindmore ID 1,567,698 0.012037 536,690.13 $ 6,4

$ 

Lindsay-Strathmore ID 1,317,289 0.010114 536,690.13 $ 5,4

$ 
IRR Sch B-1B F.Z14.XLSM

8/19/2011

BC D E

Historical

& Projected Ratio FY 2010 Allocated

Deliveries ARRA Cost Expenses

Facility/Contractor 1981-2030

Ref <Sch A-7> (B/Grand Total Del) <Sch B-6> (C*D)

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 IRRIGATION ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT EXPENS

A

Lower Tule River ID - FKC 2,912,309 0.022361 536,690.13 $ 12,0

$ 

Orange Cove ID 1,836,618 0.014102 536,690.13 $ 7,5

$ 

Porterville ID 769,193 0.005906 536,690.13 $ 3,1

$ 

Saucelito ID 1,023,441 0.007858 536,690.13 $ 4,2

$ 

Shafter-Wasco ID 2,345,038 0.018006 536,690.13 $ 9,6

$ 

So San Joaquin MUD 4,626,024 0.035520 536,690.13 $ 19,0

$ 

Stone Corral ID 468,362 0.003596 536,690.13 $ 1,9

$ 

Tea Pot Dome WD 360,268 0.002766 536,690.13 $ 1,4

$ 

Terra Bella ID 1,331,264 0.010222 536,690.13 $ 5,4

$ 

Tulare ID 1,455,538 0.011176 536,690.13 $ 5,9

$ 

Total Friant-Kern Canal - Class 1 28,365,541 0.217798 116,8

$ 

Hidden Unit

Madera ID - HU 1,170,960 0.008991 536,690.13 $ 4,8

$ 

Madera Canal - Class 1

Chowchilla WD - MC 2,615,414 0.020082 536,690.13 $ 10,7

$ 

Madera ID - MC 4,017,967 0.030851 536,690.13 $ 16,5

$ 

Total Madera Canal - Class 1 6,633,381 0.050933 27,3

$ 

New Melones D & R

Central San Joaquin WCD 1,071,123 0.008224 536,690.13 $ 4,4

$ 

Sacramento River - Shasta

Anderson-Cottonwood ID 298,293 0.002290 536,690.13 $ 1,2

$ 

Daniell, H & B 219 0.000002 536,690.13 $ 

$ 

Driscoll Strawberry 0.000096 536,690.13 12,548 $ 

$ 

Gjermann, H 177 0.000001 536,690.13 $ 

$ 

Leviathan Inc 13,706 0.000105 536,690.13 $ 

$ 

Redding Rancheria 2,943 0.000023 536,690.13 $ 

$ 

Total Sacramento River - Shasta 327,886 0.002518 1,3

$ 

Sacramento River - Willows

Alexander, T & K 0.000002 536,690.13 262 $ 

$ 

Anderson, A/et al 887 0.000007 536,690.13 $ 

$ 

Anderson, R & J 4,103 0.000032 536,690.13 $ 

$ 

Andreotti, A/et al 65,055 0.000500 536,690.13 $ 2

$ 

Baber, J/et al 104,756 0.000804 536,690.13 $ 4

$ 

Beckley, R & O 4,290 0.000033 536,690.13 $ 

$ 

Butler, L & M 10,151 0.000078 536,690.13 $ 

$ 

Butte Creek Farms Inc 13,677 0.000105 536,690.13 $ 

$ 

Byrd, A & Osborne, J. 8,203 0.000063 536,690.13 $ 

$ 
IRR Sch B-1B F.Z14.XLSM

8/19/2011

BC D E

Historical

& Projected Ratio FY 2010 Allocated

Deliveries ARRA Cost Expenses

Facility/Contractor 1981-2030

Ref <Sch A-7> (B/Grand Total Del) <Sch B-6> (C*D)

CENTRAL VALLEY PROJEC

T

SCHEDULE OF FY 2010 IRRIGATION ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT EXPENS

A

Cachil Dehe Band of Wintun 3,950 0.000030 536,690.13 $ 

$ 

Carter MWC 27,932 0.000214 536,690.13 $ 1

$ 

Churkin, M Jr & C 1,507 0.000012 536,690.13 $ 

$ 

Conaway Consv Grp 0.000210 536,690.13 27,377 $ 1

$ 

County of Sacramento 6,568 0.000050 536,690.13 $ 

$ 

Cummings, W 3,967 0.000030 536,690.13 $ 

$ 

Dennis Wilson Farms 3,520 0.000027 536,690.13 $ 

$ 

Driver, Gary/et al 581 0.000004 536,690.13 $ 

$ 

Driver, J & C Trustees 2,835 0.000022 536,690.13 $ 

$ 

Driver, Gregory 0.000003 536,690.13 337 $ 

$ 

Driver, W/et al 2,541 0.000020 536,690.13 $ 

$ 

Dyer, J & Wing, J 6,961 0.000053 536,690.13 $ 

$ 

Eastside MWC 25,510 0.000196 536,690.13 $ 1

$ 

Ehrke, A & B 5,735 0.000044 536,690.13 $ 

$ 

E L H Sutter Properties 326 0.000003 536,690.13 $ 

$ 

Feather WD 639,582 0.004911 536,690.13 $ 2,6

$ 

Fedora, S/Taylor, W 711 0.000005 536,690.13 $ 

$ 

Furlan, E & S 977 0.000008 536,690.13 $ 

$ 

Gillaspy, W 2,941 0.000023 536,690.13 $ 

$ 

Giovannetti, B & M 2,000 0.000015 536,690.13 $ 

$ 

Giusti, R & S 30,092 0.000231 536,690.13 $ 1

$ 

Glenn-Colusa ID 4,396,895 0.033760 536,690.13 $ 18,1

$ 

Green Valley Corp 17,527 0.000135 536,690.13 $ 

$ 

Griffin, J/Prater 46,499 0.000357 536,690.13 $ 1

$ 

Hale, J/Marks, A 1,191 0.000009 536,690.13 $ 

$ 

Hatfield, R & B 615 0.000005 536,690.13 $ 

$ 

Heidrick, J Family Trust 3,308 0.000025 536,690.13 $ 

$ 

Heidrick, M 2,979 0.000023 536,690.13 $ 

$ 

Hiatt, T 22,126 0.000170 536,690.13 $ 

$ 

Hiatt, T/Illerich, P 8,579 0.000066 536,690.13 $ 

$ 

Howald Farms Inc 56,607 0.000435 536,690.13 $ 2

$ 

Jaeger, W & P 12,913 0.000099 536,690.13 $ 

$ 

Jansen, P & S 1,374 0.000011 536,690.13 $ 

$ 

Kary, C 16,956 0.000130 536,690.13 $ 

$ 

King, Ben 225 0.000002 536,690.13 $ 

$ 

King, L 506 0.000004 536,690.13 $ 

$ 

KLSY, LLC 1,747 0.000013 536,690.13 $ 

$ 

Knights Landing Investors 39,478 0.000303 536,690.13 $ 1

$ 

Lauppe, B ET U

X 0.000042 536,690.13 5,530 $ 

$ 

Lauppe, B & K 4,769 0.000037 536,690.13 $ 

$ 

Leiser, D 823 0.000006 536,690.13 $ 

$ 

Lockett, W & J 1,724 0.000013 536,690.13 $ 

$ 

Lomo CS & Micheli, J 29,565 0.000227 536,690.13 $ 1

$ 

Lonon, M 14,388 0.000110 536,690.13 $ 

$ 

M C M Properties 25,296 0.000194 536,690.13 $ 1

$ 

Maxwell I

D 0.001962 536,690.13 255,533 $ 1,0

$ 
IRR Sch B-1B F.Z14.XLSM

8/19/2011

BC D E

Historical

& Projected Ratio FY 2010 Allocated

Deliveries ARRA Cost Expenses

Facility/Contractor 1981-2030

Ref <Sch A-7> (B/Grand Total Del) <Sch B-6> (C*D)

CENTRAL VALLEY PROJEC

T

SCHEDULE OF FY 2010 IRRIGATION ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT EXPENS

A

Mehrhof & Montgomery 0.000010 536,690.13 1,259 $ 

$ 

Meridian Farms WC 495,130 0.003802 536,690.13 $ 2,0

$ 

Micke, D & N 413 0.000003 536,690.13 $ 

$ 

Morehead, J/et ux 0.000021 536,690.13 2,794 $ 

$ 

Munson, J & D 2,101 0.000016 536,690.13 $ 

$ 

Natomas Basin Conserv 8,790 0.000067 536,690.13 $ 

$ 

Natomas Central MWC 942,413 0.007236 536,690.13 $ 3,8

$ 

Nelson, T & H 3,291 0.000025 536,690.13 $ 

$ 

Nene Ranch, LLC 10,790 0.000083 536,690.13 $ 

$ 

O'Brien, J & F 11,838 0.000091 536,690.13 $ 

$ 

Odysseus Farms Prtnrshp 17,622 0.000135 536,690.13 $ 

$ 

Oji Brothers Farm Inc 78,001 0.000599 536,690.13 $ 3

$ 

Oji, M/et al 54,725 0.000420 536,690.13 $ 2

$ 

Otterson, M 11,913 0.000091 536,690.13 $ 

$ 

Pacific Realty Inc 40,605 0.000312 536,690.13 $ 1

$ 

Pelger MWC 72,119 0.000554 536,690.13 $ 2

$ 

Penner, R & L 580 0.000004 536,690.13 $ 

$ 

Pleasant Grv-Vrna MWC 103,279 0.000793 536,690.13 $ 4

$ 

Princeton-Codora-Glenn ID 627,839 0.004821 536,690.13 $ 2,5

$ 

Provident ID 206,358 0.001584 536,690.13 $ 8

$ 

Quad-H-Ranches Inc 0.000099 536,690.13 12,900 $ 

$ 

Rauf, A & T 29,608 0.000227 536,690.13 $ 1

$ 

Recl Dist # 108 1,366,204 0.010490 536,690.13 $ 5,6

$ 

Recl Dist #1000 2,964 0.000023 536,690.13 $ 

$ 

Recl Dist #1004 617,368 0.004740 536,690.13 $ 2,5

$ 

Reische, E 1,654 0.000013 536,690.13 $ 

$ 

Reische, L 8,273 0.000064 536,690.13 $ 

$ 

Reynen, J/et al 83,925 0.000644 536,690.13 $ 3

$ 

Richter, H Jr/et al 38,254 0.000294 536,690.13 $ 1

$ 

River Garden Farms Co 20,355 0.000156 536,690.13 $ 

$ 

Riverby Limited 1,186 0.000009 536,690.13 $ 

$ 

Roberts Ditch Irr Co 12,738 0.000098 536,690.13 $ 

$ 

Rubio, E & E 180 0.000001 536,690.13 $ 

$ 

Schreiner, J & C 843 0.000006 536,690.13 $ 

$ 

Seaver, C 4,687 0.000036 536,690.13 $ 

$ 

Sutter MWC 3,146,296 0.024158 536,690.13 $ 12,9

$ 

Sycamore Family Trust 408,437 0.003136 536,690.13 $ 1,6

$ 

Tarke, S 41,388 0.000318 536,690.13 $ 1

$ 

Tisdale Irr & Drain Co 84,349 0.000648 536,690.13 $ 3

$ 

Wakida, T 11,376 0.000087 536,690.13 $ 

$ 

Wallace, K Trust 10,394 0.000080 536,690.13 $ 

$ 

Wisler, J 738 0.000006 536,690.13 $ 

$ 

Young, R/et al 262 0.000002 536,690.13 $ 

$ 

Total Sacramento River - Willows 14,570,723 0.111878 60,0

$ 
IRR Sch B-1B F.Z14.XLSM

8/19/2011

BC D E

Historical

& Projected Ratio FY 2010 Allocated

Deliveries ARRA Cost Expenses

Facility/Contractor 1981-2030

Ref <Sch A-7> (B/Grand Total Del) <Sch B-6> (C*D)

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 IRRIGATION ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT EXPENS

A

San Felipe Unit

San Benito County WD 869,049 0.006673 536,690.13 $ 3,5

$ 

Santa Clara Valley WD 676,968 0.005198 536,690.13 $ 2,7

$ 

Total San Felipe Unit 1,546,017 0.011871 6,3

$ 

San Luis Canal - Fresno

Westlands WD - SLC 40,545,744 0.311320 536,690.13 $ 167,0

$ 

Westlands DD#2 56,282 0.000432 536,690.13 $ 2

$ 

Total San Luis Canal - Fresno 40,602,026 0.311753 167,3

$ 

San Luis Canal - Tracy

Pacheco WD - SLC 291,322 0.002237 536,690.13 $ 1,2

$ 

Panoche WD - SLC 2,330,194 0.017892 536,690.13 $ 9,6

$ 

San Luis WD - SLC 3,343,438 0.025672 536,690.13 $ 13,7

$ 

Total San Luis Canal - Tracy 5,964,955 0.045800 24,5

$ 

Tehama-Colusa Canal

4-M WD 146,994 0.001129 536,690.13 $ 6

$ 

Colusa County WD 2,113,422 0.016227 536,690.13 $ 8,7

$ 

Cortina WD 56,303 0.000432 536,690.13 $ 2

$ 

Davis WD - TCC 137,743 0.001058 536,690.13 $ 5

$ 

Dunnigan WD 608,373 0.004671 536,690.13 $ 2,5

$ 

Glenn Valley WD 48,970 0.000376 536,690.13 $ 2

$ 

Glide WD 414,551 0.003183 536,690.13 $ 1,7

$ 

Holthouse WD 79,241 0.000608 536,690.13 $ 3

$ 

Kanawha WD 1,576,783 0.012107 536,690.13 $ 6,4

$ 

Kirkwood WD 49,715 0.000382 536,690.13 $ 2

$ 

La Grande WD 248,859 0.001911 536,690.13 $ 1,0

$ 

Myers-Marsh MWC 9,807 0.000075 536,690.13 $ 

$ 

Orland-Artois WD 2,104,991 0.016163 536,690.13 $ 8,6

$ 

Westside WD 2,056,711 0.015792 536,690.13 $ 8,4

$ 

Total Tehama-Colusa Canal 9,652,463 0.074114 39,7

$ 

Grand Total 130,237,954 1.000000 536,6

$ 

Footnotes:

1/ Difference in calculation is due to rounding.