Schedule B-4B 

Page 1 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 66 0.0000288 $ 661.97

Total Black Butte D & R 66 0.0000288 $ 661.97

Buchanan Unit

Chowchilla WD - BU 24,000 0.0104562 $ 240,718.05

Clear Creek Unit

Clear Creek CSD 1,296 0.0005646 $ 12,998.77

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 6,792 0.0029591 $ 68,123.21

Proberta WD 309 0.0001346 $ 3,099.24

Thomes Creek WD 102 0.0000444 $ 1,023.05

Total Corning Canal 7,203 0.0031382 $ 72,245.51

Cow Creek Unit

Bella Vista WD 2,778 0.0012103 $ 27,863.11
Schedule B-4B 

Page 2 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Cross Valley Canal

County of Fresno 150 0.0000654 $ 1,504.49

County of Tulare 150 0.0000654 $ 1,504.49

Hills Valley ID - - $ -

Kern-Tulare WD - - $ -

Lower Tule River ID - CVC - - $ -

Pixley ID - - $ -

Tri-Valley WD 300 0.0001307 $ 3,008.98

Total Cross Valley Canal 600 0.0002614 $ 6,017.95

Delta-Mendota Canal

Banta-Carbona ID 184 0.0000802 $ 1,845.51

Byron Bethany ID 3,108 0.0013541 $ 31,172.99

Del Puerto WD 35,121 0.0153013 $ 352,260.78

Eagle Field WD 1,966 0.0008565 $ 19,718.82

Mercy Springs WD 450 0.0001961 $ 4,513.46

Oro Loma WD 177 0.0000771 $ 1,775.30

Pacheco WD - DMC - - $ -

Panoche WD - DMC 14,896 0.0064898 $ 149,405.67

Patterson WD 3,000 0.0013070 $ 30,089.76

San Luis WD - DMC 3,706 0.0016146 $ 37,170.88

West Side ID - - $ -

West Stanislaus ID 22 0.0000096 $ 220.66

Total Delta-Mendota Canal 62,630 0.0272863 $ 628,173.82
Schedule B-4B 

Page 3 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Delta-Mendota Pool

Coelho Trust 1,540 0.0006709 $ 15,446.08

Fresno Slough WD 2,358 0.0010273 $ 23,650.55

James ID 5,816 0.0025339 $ 58,334.01

Laguna WD - - $ -

Recl Dist #1606 - - $ -

Tranquillity ID 1,533 0.0006679 $ 15,375.87

Tranquillity PUD - - $ -

Westlands WD - DMP 21 0.0000091 $ 210.63

Total Delta-Mendota Pool 11,268 0.0049092 $ 113,017.13

Friant D & R - Class 2

Gravelly Ford WD - - $ -

Friant-Kern Canal - Class 1

Arvin-Edison WSD 13,890 0.0060515 $ 139,315.57

Delano-Earlimart ID 90,625 0.0394830 $ 908,961.40

Exeter ID 10,483 0.0045672 $ 105,143.64

Garfield WD 1,356 0.0005908 $ 13,600.57

Hills Valley ID 724 0.0003154 $ 7,261.66

International WD 618 0.0002692 $ 6,198.49

Ivanhoe ID 5,764 0.0025112 $ 57,812.45

Kaweah Delta WCD 60 0.0000261 $ 601.80

Lewis Creek WD 1,229 0.0005354 $ 12,326.77

Lindmore ID 22,180 0.0096633 $ 222,463.60

Lindsay-Strathmore ID 25,100 0.0109354 $ 251,750.96

Lower Tule River ID - FKC 35,658 0.0155353 $ 357,646.85

Orange Cove ID 21,054 0.0091727 $ 211,169.91

Porterville ID 14,883 0.0064841 $ 149,275.28

Saucelito ID 15,697 0.0068388 $ 157,439.64
Schedule B-4B 

Page 4 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Shafter-Wasco ID 34,617 0.0150817 $ 347,205.70

So San Joaquin MUD 75,392 0.0328463 $ 756,175.64

Stone Corral ID 10,388 0.0045258 $ 104,190.80

Tea Pot Dome WD 5,427 0.0023644 $ 54,432.37

Terra Bella ID 22,029 0.0095975 $ 220,949.08

Tri-Valley ID 119 0.0000518 $ 1,193.56

Tulare ID 21,564 0.0093949 $ 216,285.17

Total Friant-Kern Canal - Class 1 428,857 0.1868419 $ 4,301,400.93

Friant-Kern Canal - Class 2

Arvin-Edison WSD 44,669 0.0194611 $ 448,026.45

Delano-Earlimart ID 44,212 0.0192620 $ 443,442.77

Exeter ID 6,281 0.0027365 $ 62,997.92

Fresno ID 708 0.0003085 $ 7,101.18

Ivanhoe ID 500 0.0002178 $ 5,014.96

Kaweah Delta WCD 7,400 0.0032240 $ 74,221.40

Kern-Tulare WD 8,802 0.0038348 $ 88,283.35

Lindmore ID 19,836 0.0086420 $ 198,953.47

Lower Tule River ID - FKC 144,791 0.0630817 $ 1,452,241.99

Porterville ID 11,226 0.0048909 $ 112,595.87

Saucelito ID 16,593 0.0072291 $ 166,426.44

Shafter-Wasco ID 43,526 0.0189631 $ 436,562.25

So San Joaquin MUD 45,000 0.0196053 $ 451,346.35

Tulare ID 3,257 0.0014190 $ 32,667.45

Total Friant-Kern Canal - Class 2 396,801 0.17 $ 3,979,881.85

Hidden Unit

Madera ID - HU 24,000 0.0104562 $ 240,718.05
Schedule B-4B 

Page 5 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Madera Canal - Class 1

Chowchilla WD - MC 46,792 0.0203861 $ 469,319.96

Madera ID - MC 56,992 0.0248299 $ 571,625.14

Total Madera Canal - Class 1 103,784 0.0452160 $ 1,040,945.10

Madera Canal - Class 2

Chowchilla WD - MC 30,347 0.0132214 $ 304,377.95

Madera ID - MC 18,072 0.0078735 $ 181,260.69

Total Madera Canal - Class 2 48,419 0.02 $ 485,638.64

New Melones D & R

Central San Joaquin WCD 29,088 0.0126729 $ 291,750.28

Stockton-East WD 3,652 0.0015911 $ 36,629.26

 Total New Melones D & R 32,740 0.0142640 $ 328,379.54

Sacramento River - Shasta

Anderson-Cottonwood ID 3,036 0.0013227 $ 30,450.83

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H 4 0.0000017 $ 40.12

Leviathan Inc 285 0.0001242 $ 2,858.53

Redding Rancheria - - $ -

Total Sacramento River - Shasta 3,325 0.0014486 $ 33,349.48

Sacramento River - Willows

Anderson, A/et al - - $ -

Anderson, R & J 75 0.0000327 $ 752.24

Andreotti, A/et al 841 0.0003664 $ 8,435.16

Baber, J/et al 1,099 0.0004788 $ 11,022.88

Butler, Diane 256 0.0001115 $ 2,567.66

Butte Creek Farms Inc 419 0.0001825 $ 4,202.54
Schedule B-4B 

Page 6 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Byrd, A & Osborne, J. 120 0.0000523 $ 1,203.59

Cachil Dehe Band of Wintun 100 0.0000436 $ 1,002.99

Canal Farms 225 0.0000980 $ 2,256.73

Carter MWC 393 0.0001712 $ 3,941.76

Charter, Mary (Formerly Beckley, Steven) 125 0.0000545 $ 1,253.74

Churkin, M Jr & C 49 0.0000213 $ 491.47

Conaway Consv Grp 521 0.0002270 $ 5,225.59

County of Sacramento - - $ -

Cummings, W 102 0.0000444 $ 1,023.05

Driver, Gary/et al - - $ -

Driver, J & C Trustees 67 0.0000292 $ 672.00

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 85 0.0000370 $ 852.54

Eastside MWC 328 0.0001429 $ 3,289.81

Ehrke, A & B 131 0.0000571 $ 1,313.92

E L H Sutter Properties - - $ -

Empire Group, LLC - - $ -

Feather WD 3,584 0.0015615 $ 35,947.23

Fedora, S/Taylor, W - - $ -

Gillaspy, W 84 0.0000366 $ 842.51

Giovannetti, B & M 50 0.0000218 $ 501.50

Giusti, R & S 213 0.0000928 $ 2,136.37

Glenn-Colusa ID 79,069 0.0344483 $ 793,055.66

* Green Valley Corp 88 0.0000383 $ 882.63

Griffin, J/Prater 1,170 0.0005097 $ 11,735.01

Hale, J/Marks, A - - $ -

Hatfield, R & B 14 0.0000061 $ 140.42

Heidrick, J Family Trust - - $ -

Heidrick, M - - $ -

Howald Farms Inc 777 0.0003385 $ 7,793.25

Jaeger, W & P - - $ -
Schedule B-4B 

Page 7 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Jansen, P & S 40 0.0000174 $ 401.20

Kary, C - - $ -

King, Ben - - $ -

King, L - - $ -

KLSY, LLC - - $ -

Knights Landing Investors 839 0.0003655 $ 8,415.10

Lauppe, B ET UX 78 0.0000340 $ 782.33

Lauppe, B & K 63 0.0000274 $ 631.88

Leiser, D 24 0.0000105 $ 240.72

Leonard, James - - $ -

Lockett, W & J 47 0.0000205 $ 471.41

Lomo CS & Micheli, J 597 0.0002601 $ 5,987.86

Lonon, M 425 0.0001852 $ 4,262.72

M C M Properties 366 0.0001595 $ 3,670.95

Maxwell ID 4,500 0.0019605 $ 45,134.64

McClatchy Partners, LLC 30 0.0000131 $ 300.90

Meridian Farms WC 7,750 0.0033765 $ 77,731.87

Micke, D & N - - $ -

Morehead, J/et ux 140 0.0000610 $ 1,404.19

Munson, J & D - - $ -

Natomas Basin Conserv 69 0.0000301 $ 692.06

Natomas Central MWC 12,327 0.0053706 $ 123,638.81

Nelson, T & H 98 0.0000427 $ 982.93

O'Brien, J & F 396 0.0001725 $ 3,971.85

Odysseus Farms - - $ -

Oji Brothers Farm Inc 1,509 0.0006574 $ 15,135.15

Oji, M/et al 218 0.0000950 $ 2,186.52

Pacific Realty Inc 976 0.0004252 $ 9,789.20

Pelger MWC 1,133 0.0004936 $ 11,363.90

Pelger Road 1700, LLC (formerly Cranmore Farms, LLC) 619 0.0002697 $ 6,208.52

Penner, R & L - - $ -

Pleasant Grv-Vrna MWC 1,616 0.0007040 $ 16,208.35
Schedule B-4B 

Page 8 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

Princeton-Codora-Glenn ID 14,292 0.0062267 $ 143,347.60

Provident ID 6,280 0.0027360 $ 62,987.89

Quad-H-Ranches Inc 310 0.0001351 $ 3,109.27

Recl Dist # 108 26,562 0.0115724 $ 266,414.71

Recl Dist #1000 - - $ -

Recl Dist #1004 10,905 0.0047510 $ 109,376.27

Reische, E - - $ -

Reische, L - - $ -

Richter, H Jr/et al 594 0.0002588 $ 5,957.77

River Garden Farms Co 375 0.0001634 $ 3,761.22

Roberts Ditch Irr Co 450 0.0001961 $ 4,513.46

Rubio, E & E 3 0.0000013 $ 30.09

Saeed, F 533 0.0002322 $ 5,345.95

Seaver, C - - $ -

Sioux Creek Property LLC 20 0.0000087 $ 200.60

Sutter MWC 54,756 0.0238558 $ 549,198.24

* Swenson Farms 325 0.0001416 $ 3,259.72

* Sycamore MWC 8,123 0.0035390 $ 81,473.03

T & P Farms 114 0.0000497 $ 1,143.41

Tarke, S 750 0.0003268 $ 7,522.44

Tisdale Irr & Drain Co 1,900 0.0008278 $ 19,056.85

Van Ruiten Brothers 1415L - - $ -

Van Ruiten Brothers 520XL 135 0.0000588 $ 1,354.04

Van Ruiten Brothers 0880S 498 0.0002170 $ 4,994.90

Van Ruiten Brothers 880XR 76 0.0000331 $ 762.27

Wallace, J & J - - $ -

Wallace, K Trust - - $ -

Wisler, J - - $ -

Yockey, W - - $ -

Young, R/et al 4 0.0000017 $ 40.12

Total Sacramento River - Willows 250,850 0.1092888 $ 2,516,005.15
Schedule B-4B 

Page 9 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

San Felipe Unit

San Benito County WD 6,732 0.0029330 $ 67,521.41

Santa Clara Valley WD 1,655 0.0007210 $ 16,599.52

Total San Felipe Unit 8,387 0.0036540 $ 84,120.93

San Luis Canal - Fresno

Westlands WD - SLC 684,491 0.2982150 $ 6,865,389.21

Westlands DD#2 - - $ -

Total San Luis Canal - Fresno 684,491 0.2982150 $ 6,865,389.21

San Luis Canal - Tracy

Pacheco WD - SLC 5,543 0.0024149 $ 55,595.84

Panoche WD - SLC 18,157 0.0079105 $ 182,113.24

San Luis WD - SLC 44,602 0.0194319 $ 447,354.44

Total San Luis Canal - Tracy 68,302 0.0297574 $ 685,063.52

Tehama-Colusa Canal

4-M WD 1,611 0.0007019 $ 16,158.20

Colusa County WD 20,295 0.0088420 $ 203,557.20

Cortina WD 1,047 0.0004562 $ 10,501.33

Davis WD - TCC 2,896 0.0012617 $ 29,046.65

Dunnigan WD 10,235 0.0044591 $ 102,656.22

Glenn Valley WD 626 0.0002727 $ 6,278.73

Glide WD 6,129 0.0026702 $ 61,473.37

Holthouse WD 82 0.0000357 $ 822.45

Kanawha WD 26,937 0.0117358 $ 270,175.93

Kirkwood WD - - $ -
Schedule B-4B 

Page 10 of 10

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

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F Allocated Water 

A/F by Contractor Marketing Expense

Facility/Contractor $ 23,021,612.65

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

La Grande WD 3,628 0.0015806 $ 36,388.55

Myers-Marsh MWC - - $ -

Orland-Artois WD 23,831 0.0103825 $ 239,023.00

Westside WD 38,180 0.0166340 $ 382,942.30

Total Tehama-Colusa Canal 135,497 0.0590325 $ 1,359,023.92

GRAND TOTAL 2,295,294 1.0000000 $ 23,021,612.65

* See Schedule B-2 for name changes.

FOOTNOTES