Schedule B-5 

Page 1 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

Black Butte D & R

4-E WD - - $ - $ -

Stony Creek WD 170 0.000173 $ 367.57 $ 367.57

Total Black Butte D & R 170 0.000173 $ 367.57 $ - $ 367.57

Buchanan Unit

Chowchilla WD - BU 24,000 0.024415 $ 51,892.26 $ 51,892.26

Clear Creek Unit

Clear Creek CSD 246 0.000250 $ 531.90 $ 531.90

Colusa Basin Drain

Colusa Drain MWC - - $ - $ -

Corning Canal

Corning WD 7,015 0.007136 $ 15,167.67 $ 7.22 $ 15,174.89

Proberta WD 256 0.000260 $ 553.52 $ 0.24 $ 553.76

Thomes Creek WD 161 0.000164 $ 348.11 $ 348.11

Total Corning Canal 7,432 0.007560 $ 16,069.30 $ 7.45 $ 16,076.76

Cow Creek Unit -

Bella Vista WD 2,507 0.002550 $ 5,420.58 $ 20.57 $ 5,441.15
Schedule B-5 

Page 2 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

Cross Valley Canal

County of Fresno - - $ - $ -

County of Tulare - - $ - $ -

Hills Valley ID - - $ - $ -

Kern-Tulare WD - - $ - $ - $ -

Lower Tule River ID - CVC - - $ - $ - $ -

Pixley ID - - $ - $ - $ -

Tri-Valley WD - - $ - $ -

Total Cross Valley Canal - $ - $ - $ -

 -

Delta-Mendota Canal

Banta-Carbona ID 3,138 0.003192 $ 6,784.91 $ 6,784.91

Byron Bethany ID 422 0.000429 $ 912.44 $ 912.44

Del Puerto WD 3,993 0.004062 $ 8,633.57 $ 8,633.57

Eagle Field WD 228 0.000232 $ 492.98 $ 492.98

Mercy Springs WD 103 0.000105 $ 222.70 $ 222.70

Oro Loma WD - - $ - $ -

Pacheco WD - DMC - - $ - $ -

Panoche WD - DMC - - $ - $ -

Patterson WD 825 0.000839 $ 1,783.80 $ 1,783.80

San Luis WD - DMC 740 0.000753 $ 1,600.01 $ 1,600.01

West Side ID 125 0.000127 $ 270.27 $ 270.27

West Stanislaus ID 71 0.000072 $ 153.51 $ 153.51

Total Delta-Mendota Canal 9,645 0.009812 $ 20,854.20 $ - $ 20,854.20

Delta-Mendota Pool

Coelho Trust - - $ - $ -

Fresno Slough WD - - $ - $ -

James ID 1,016 0.001034 $ 2,196.77 $ 2,196.77

Laguna WD - - $ - $ -

Recl Dist #1606 - - $ - $ -

Tranquillity ID 690 0.000702 $ 1,491.90 $ 1,491.90

Tranquillity PUD - - $ - $ -

Westlands WD - DMP - - $ - $ -

Total Delta-Mendota Pool 1,706 0.001735 $ 3,688.67 $ - $ 3,688.67
Schedule B-5 

Page 3 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

Friant-Kern Canal - Class 1

Arvin-Edison WSD 12,757 0.012978 $ 27,582.90 $ 27,582.90

Delano-Earlimart ID 75,486 0.076791 $ 163,214.12 $ 163,214.12

Exeter ID 5,990 0.006094 $ 12,951.44 $ 12,951.44

Garfield WD 1,175 0.001195 $ 2,540.56 $ 2,540.56

Hills Valley ID 441 0.000449 $ 953.52 $ 953.52

International WD 569 0.000579 $ 1,230.28 $ 1,230.28

Ivanhoe ID 3,775 0.003840 $ 8,162.22 $ 8,162.22

Kaweah Delta WCD 900 0.000916 $ 1,945.96 $ 1,945.96

Lewis Creek WD 822 0.000836 $ 1,777.31 $ 1,777.31

Lindmore ID 19,279 0.019612 $ 41,684.62 $ 41,684.62

Lindsay-Strathmore ID 15,319 0.015584 $ 33,122.39 $ 33,122.39

Lower Tule River ID - FKC 42,949 0.043691 $ 92,863.35 $ 92,863.35

Orange Cove ID 21,904 0.022283 $ 47,360.33 $ 47,360.33

Porterville ID 11,180 0.011373 $ 24,173.14 $ 24,173.14

Saucelito ID 11,194 0.011387 $ 24,203.41 $ 24,203.41

Shafter-Wasco ID 29,268 0.029774 $ 63,282.61 $ 63,282.61

So San Joaquin MUD 54,042 0.054976 $ 116,848.39 $ 116,848.39

Stone Corral ID 5,343 0.005435 $ 11,552.51 $ 11,552.51

Tea Pot Dome WD 4,047 0.004117 $ 8,750.33 $ 8,750.33

Terra Bella ID 15,601 0.015871 $ 33,732.13 $ 33,732.13

Tri-Valley ID 75 0.000076 $ 162.16 $ 162.16

Tulare ID 22,759 0.023152 $ 49,208.99 $ 49,208.99

Total Friant-Kern Canal - Class 1 354,875 0.361009 $ 767,302.67 $ - $ 767,302.67

Hidden Unit -

Madera ID - HU 24,000 0.024415 $ 51,892.26 $ 51,892.26
Schedule B-5 

Page 4 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

Madera Canal - Class 1

Chowchilla WD - MC 44,010 0.044771 $ 95,157.42 $ 95,157.42

Madera ID - MC 63,750 0.064852 $ 137,838.80 $ 137,838.80

Total Madera Canal - Class 1 107,760 0.109623 $ 232,996.23 $ - $ 232,996.23

New Melones D & R

Central San Joaquin WCD - - $ - $ -

Stockton-East WD - - $ - $ -

 Total New Melones D & R - $ - $ - $ -

Sacramento River - Shasta

Anderson-Cottonwood ID 1,865 0.001897 $ 4,032.46 $ 4,032.46

Daniell, H & B - - $ - $ -

Driscoll Strawberry - - $ - $ -

Gjermann, H 4 0.000004 $ 8.65 $ 8.65

Leviathan Inc 285 0.000290 $ 616.22 $ 616.22

Redding Rancheria - - $ - $ -

Total Sacramento River - Shasta 2,154 0.002191 $ 4,657.33 $ - $ 4,657.33

Sacramento River - Willows

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

Anderson, R & J 75 0.000076 $ 162.16 $ 162.16

Andreotti, A/et al 329 0.000335 $ 711.36 $ 711.36

Baber, J/et al 3,179 0.003234 $ 6,873.56 $ 6,873.56

Butler, Diane 252 0.000256 $ 544.87 $ 544.87

Butte Creek Farms Inc 419 0.000426 $ 905.95 $ 905.95

Byrd, A & Osborne, J. 37 0.000038 $ 80.00 $ 80.00

Cachil Dehe Band of Wintun 100 0.000102 $ 216.22 $ 216.22

Canal Farms - - $ - $ -

Carter MWC 142 0.000144 $ 307.03 $ 307.03

Charter, Mary (Formerly Beckley, Steven) 112 0.000114 $ 242.16 $ 242.16

Churkin, M Jr & C 49 0.000050 $ 105.95 $ 105.95

Conaway Consv Grp 287 0.000292 $ 620.54 $ 620.54
Schedule B-5 

Page 5 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

County of Sacramento - - $ - $ -

Cummings, W 102 0.000104 $ 220.54 $ 220.54

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

Driver, J & C Trustees 67 0.000068 $ 144.87 $ 144.87

Driver, Gregory - - $ - $ -

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

Dyer, J & Wing, J 225 0.000229 $ 486.49 $ 486.49

Eastside MWC 509 0.000518 $ 1,100.55 $ 1,100.55

Ehrke, A & B 181 0.000184 $ 391.35 $ 391.35

E L H Sutter Properties - - $ - $ -

Empire Group, LLC - - $ - $ -

Feather WD 3,131 0.003185 $ 6,769.78 $ 6,769.78

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

Gillaspy, W 84 0.000085 $ 181.62 $ 181.62

Giovannetti, B & M 50 0.000051 $ 108.11 $ 108.11

Giusti, R & S 213 0.000217 $ 460.54 $ 460.54

Glenn-Colusa ID 65,986 0.067127 $ 142,673.43 $ 142,673.43

* Green Valley Corp 394 0.000401 $ 851.90 $ 851.90

Griffin, J/Prater 144 0.000146 $ 311.35 $ 311.35

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

Hatfield, R & B 14 0.000014 $ 30.27 $ 30.27

Heidrick, J Family Trust - - $ - $ -

Heidrick, M 57 0.000058 $ 123.24 $ 123.24

Howald Farms Inc 527 0.000536 $ 1,139.47 $ 1,139.47

Jaeger, W & P - - $ - $ -

Jansen, P & S 39 0.000040 $ 84.32 $ 84.32

Kary, C - - $ - $ -

King, Ben - - $ - $ -

King, L - - $ - $ -
Schedule B-5 

Page 6 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

KLSY, LLC - - $ - $ -

Knights Landing Investors 66 0.000067 $ 142.70 $ 142.70

Lauppe, B ET UX 78 0.000079 $ 168.65 $ 168.65

Lauppe, B & K 99 0.000101 $ 214.06 $ 214.06

Leiser, D 24 0.000024 $ 51.89 $ 51.89

Leonard, James - - $ - $ -

Lockett, W & J 47 0.000048 $ 101.62 $ 101.62

Lomo CS & Micheli, J 298 0.000303 $ 644.33 $ 644.33

Lonon, M 425 0.000432 $ 918.93 $ 918.93

M C M Properties 254 0.000258 $ 549.19 $ 549.19

Maxwell ID 6,000 0.006104 $ 12,973.06 $ 12,973.06

McClatchy Partners, LLC 30 0.000031 $ 64.87 $ 64.87

Meridian Farms WC 8,563 0.008711 $ 18,514.72 $ 18,514.72

Micke, D & N - - $ - $ -

Morehead, J/et ux - - $ - $ -

Munson, J & D 85 0.000086 $ 183.79 $ 183.79

Natomas Basin Conserv 87 0.000089 $ 188.11 $ 188.11

Natomas Central MWC 17,348 0.017648 $ 37,509.45 $ 37,509.45

Nelson, T & H 98 0.000100 $ 211.89 $ 211.89

O'Brien, J & F 100 0.000102 $ 216.22 $ 216.22

Odysseus Farms 410 0.000417 $ 886.49 $ 886.49

Oji Brothers Farm Inc 1,411 0.001435 $ 3,050.83 $ 3,050.83

Oji, M/et al 1,060 0.001078 $ 2,291.91 $ 2,291.91

Pacific Realty Inc 989 0.001006 $ 2,138.39 $ 2,138.39

Pelger MWC 1,578 0.001605 $ 3,411.92 $ 3,411.92

Pelger Road 1700, LLC (formerly Cranmo 981 0.000998 $ 2,121.10 $ 2,121.10

Penner, R & L - - $ - $ -

Pleasant Grv-Vrna MWC 1,700 0.001729 $ 3,675.70 $ 3,675.70

Princeton-Codora-Glenn ID 11,968 0.012175 $ 25,876.94 $ 25,876.94

Provident ID 1,193 0.001214 $ 2,579.48 $ 2,579.48

Quad-H-Ranches Inc - - $ - $ -

Recl Dist # 108 17,364 0.017664 $ 37,544.05 $ 37,544.05

Recl Dist #1000 - - $ - $ -
Schedule B-5 

Page 7 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

Recl Dist #1004 9,638 0.009805 $ 20,839.06 $ 20,839.06

Reische, E - - $ - $ -

Reische, L - - $ - $ -

Richter, H Jr/et al 434 0.000442 $ 938.38 $ 938.38

River Garden Farms Co - - $ - $ -

Roberts Ditch Irr Co 115 0.000117 $ 248.65 $ 248.65

Rubio, E & E 3 0.000003 $ 6.49 $ 6.49

Saeed, F - - $ - $ -

Seaver, C - - $ - $ -

Sioux Creek Property LLC 20 0.000020 $ 43.24 $ 43.24

Sutter MWC 26,775 0.027238 $ 57,892.30 $ 57,892.30

* Swenson Farms - - $ - $ -

* Sycamore MWC 6,367 0.006477 $ 13,766.58 $ 13,766.58

T & P Farms 150 0.000153 $ 324.33 $ 324.33

Tarke, S - - $ - $ -

Tisdale Irr & Drain Co 2,000 0.002035 $ 4,324.35 $ 4,324.35

Van Ruiten Brothers 1415L 275 0.000280 $ 594.60 $ 594.60

Van Ruiten Brothers 520XL 127 0.000129 $ 274.60 $ 274.60

Van Ruiten Brothers 0880S - - $ - $ -

Van Ruiten Brothers 880XR 123 0.000125 $ 265.95 $ 265.95

Wallace, J & J 55 0.000056 $ 118.92 $ 118.92

Wallace, K Trust 245 0.000249 $ 529.73 $ 529.73

Wisler, J - - $ - $ -

Yockey, W - - $ - $ -

Young, R/et al 4 0.000004 $ 8.65 $ 8.65

Total Sacramento River - Willows 195,291 0.198667 $ 422,253.77 $ - $ 422,253.77

San Luis Canal - Fresno -

Westlands WD - SLC 78,249 0.079602 $ 169,188.21 $ - $ 169,188.21

Westlands DD#2 210 0.000214 $ 454.06 $ 890.47 $ 1,344.53

Total San Luis Canal - Fresno 78,459 0.079815 $ 169,642.27 $ 890.47 $ 170,532.74
Schedule B-5 

Page 8 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

San Luis Canal - Tracy -

Pacheco WD - SLC - - $ - $ -

Panoche WD - SLC 5,775 0.005875 $ 12,486.57 $ 0.67 $ 12,487.24

San Luis WD - SLC 12,622 0.012840 $ 27,291.00 $ 217.33 $ 27,508.33

Total San Luis Canal - Tracy 18,397 0.018715 $ 39,777.58 $ 218.00 $ 39,995.57

Tehama-Colusa Canal

4-M WD 1,061 0.001079 $ 2,294.07 $ 2,294.07

Colusa County WD 36,978 0.037617 $ 79,952.99 $ 83.73 $ 80,036.72

Cortina WD 867 0.000882 $ 1,874.61 $ 1,874.61

Davis WD - TCC 3,448 0.003508 $ 7,455.19 $ 7,455.19

Dunnigan WD 8,833 0.008986 $ 19,098.51 $ 1.84 $ 19,100.35

Glenn Valley WD 1,344 0.001367 $ 2,905.97 $ 2,905.97

Glide WD 8,457 0.008603 $ 18,285.53 $ 18,285.53

Holthouse WD 1 0.000001 $ 2.16 $ 2.16

Kanawha WD 30,613 0.031142 $ 66,190.73 $ 8.16 $ 66,198.89

Kirkwood WD - - $ - $ -

La Grande WD 3,999 0.004068 $ 8,646.55 $ 8,646.55

Myers-Marsh MWC - - $ - $ -

Orland-Artois WD 22,317 0.022703 $ 48,253.31 $ 11.32 $ 48,264.63

Westside WD 38,448 0.039113 $ 83,131.39 $ 8.75 $ 83,140.14

Total Tehama-Colusa Canal 156,366 0.159069 $ 338,091.02 $ 113.80 $ 338,204.81

Total (excluding San Felipe Unit) 983,008 1.000000 $ 2,125,437.58 $ 1,250.29 $ 2,126,687.87
Schedule B-5 

Page 9 of 9

IRR 2017 Sch B-5 F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2017 IRRIGATION PROJECT USE ENERGY (PUE) TRUE-UP COST 2/

A B C D E F

Storage PUE Cost Direct Pumping

2016 True-up PUE Cost Total

Ratio of A/F Total Total PUE

Total A/F 3/ by Contractor Cost Cost Cost

Facility/Contractor All Other Contractors $ 2,125,437.58

San Felipe Unit Contractors $ 1.15

Ref <2016 Sch B-2> (B/(total a/f)) C*total (Sch B-6) <Sch B-6> D+E

San Felipe Unit 1/

San Benito County WD 3,688 1.000000 $ 1.15 $ 31.72 $ 32.87

Santa Clara Valley WD - - $ - $ - $ -

Total San Felipe Unit 3,688 1.000000 $ 1.15 $ 31.72 $ 32.87

GRAND TOTAL 986,696 $ 2,125,438.73 $ 1,282.01 $ 2,126,720.74

Footnotes:

1/ San Felipe Unit Contractors do not receive a Gianelli PGP regeneration credit therefore it's allocated separately.

PUE Cost

Storage FY 2016 Year True-up $ 2,125,438.73

Direct Pumping FY 2016 True-up $ 1,282.01

Total PUE Cost (Schedule B-6) $ 2,126,720.74

* See Schedule B-2 for name changes.

2/ The 2016 True Up included on this schedule are through February 2016. 2016 True Up for March 2016 through September 2016 are

recovered separate as identified in the foreword and summarized on schedules B-6A as part of offsetting charges and credits.

3/ Total 2016 Deliveries 986,696

Friant D & R - Class 2 999

Friant-Kern Canal - Class 2 75,443

Madera Canal - Class 2 24,689

Kern-Tulare WD - PY Adj. (271)

Total per 2016 Schedule B-2 1,087,556