IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Black Butte D & R

4-E WD - - $ - $ -

Stony Creek WD 68 0.000029 $ 13.01 $ 13.01

Total Black Butte D & R 68 0.000029 $ 13.01 $ - $ - $ 13.01

Buchanan Unit

Chowchilla WD - BU 24,000 0.010372 $ 4,591.15 $ 4,591.15

Clear Creek Unit

Clear Creek CSD 1,597 0.000690 $ 305.50 $ 305.50

Colusa Basin Drain

Colusa Drain MWC - - $ - $ -

Corning Canal

Corning WD 7,427 0.003210 $ 1,420.77 $ 94,342.94 $ 95,763.71

Proberta WD 537 0.000232 $ 102.73 $ 2,370.47 $ 2,473.19

Thomes Creek WD 107 0.000046 $ 20.47 $ - $ 20.47

Total Corning Canal 8,071 0.003488 $ 1,543.97 $ 96,713.40 $ - $ 98,257.37

Cow Creek Unit

Bella Vista WD 2,934 0.001268 $ 561.27 $ 79,058.04 $ 79,619.31

Schedule B-5 

Page 1 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Cross Valley Canal

County of Fresno 784 0.000339 $ 149.98 $ 4,749.53 $ 4,899.51

County of Tulare 1,337 0.000578 $ 255.77 $ 8,099.65 $ 8,355.41

Hills Valley ID 873 0.000377 $ 167.00 $ 5,288.70 $ 5,455.70

Kern-Tulare WD 16,717 0.007225 $ 3,197.93 $ 386,305.37 $ 389,503.29

Lower Tule River ID - CVC 10,853 0.004690 $ 2,076.16 $ 65,748.30 $ 67,824.46

Pixley ID 9,563 0.004133 $ 1,829.38 $ 57,933.39 $ 59,762.77

Tri-Valley WD 298 0.000129 $ 57.01 $ 1,805.31 $ 1,862.31

Total Cross Valley Canal 40,425 0.017471 $ 7,733.22 $ 529,930.25 $ - $ 537,663.46

Delta-Mendota Canal

Banta-Carbona ID 17,372 0.007508 $ 3,323.23 $ 3,323.23

Byron Bethany ID 6,371 0.002753 $ 1,218.76 $ 1,218.76

Del Puerto WD 91,610 0.039592 $ 17,524.80 $ 17,524.80

Eagle Field WD 3,108 0.001343 $ 594.55 $ 594.55

Mercy Springs WD 2,685 0.001160 $ 513.63 $ 513.63

Oro Loma WD 37 0.000016 $ 7.08 $ 7.08

Pacheco WD - DMC - - $ - $ -

Panoche WD - DMC 10,845 0.004687 $ 2,074.63 $ 2,074.63

Patterson WD 19,140 0.008272 $ 3,661.44 $ 3,661.44

San Luis WD - DMC 3,356 0.001450 $ 642.00 $ 642.00

West Side ID 1,211 0.000523 $ 231.66 $ 231.66

West Stanislaus ID 6,188 0.002674 $ 1,183.75 $ 1,183.75

Total Delta-Mendota Canal 161,923 0.069980 $ 30,975.52 $ - $ - $ 30,975.52

Schedule B-5 

Page 2 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Delta-Mendota Pool

Coelho Trust 1,357 0.000586 $ 259.59 $ 259.59

Fresno Slough WD 3,642 0.001574 $ 696.71 $ 696.71

James ID 39,634 0.017129 $ 7,581.90 $ 7,581.90

Laguna WD 400 0.000173 $ 76.52 $ 76.52

Recl Dist #1606 40 0.000017 $ 7.65 $ 7.65

Tranquillity ID 6,649 0.002874 $ 1,271.94 $ 1,271.94

Tranquillity PUD 15 0.000006 $ 2.87 $ 2.87

Westlands WD - DMP - - $ - $ -

Total Delta-Mendota Pool 51,737 0.022360 $ 9,897.18 $ - $ - $ 9,897.18

Friant-Kern Canal - Class 1

Arvin-Edison WSD 53,255 0.023016 $ 10,187.57 $ 10,187.57

Delano-Earlimart ID 103,952 0.044926 $ 19,885.80 $ 19,885.80

Exeter ID 9,823 0.004245 $ 1,879.12 $ 1,879.12

Garfield WD 3,290 0.001422 $ 629.37 $ 629.37

Hills Valley ID 1,560 0.000674 $ 298.42 $ 298.42

International WD 1,178 0.000509 $ 225.35 $ 225.35

Ivanhoe ID 6,070 0.002623 $ 1,161.18 $ 1,161.18

Kaweah Delta WCD 2,196 0.000949 $ 420.09 $ 420.09

Lewis Creek WD 277 0.000120 $ 52.99 $ 52.99

Lindmore ID 38,509 0.016643 $ 7,366.69 $ 7,366.69

Lindsay-Strathmore ID 26,795 0.011580 $ 5,125.83 $ 5,125.83

Lower Tule River ID - FKC 75,138 0.032473 $ 14,373.74 $ 14,373.74

Orange Cove ID 58,439 0.025256 $ 11,179.26 $ 11,179.26

Porterville ID 9,845 0.004255 $ 1,883.33 $ 1,883.33

Saucelito ID 19,226 0.008309 $ 3,677.89 $ 3,677.89

Shafter-Wasco ID 50,396 0.021780 $ 9,640.65 $ 9,640.65

So San Joaquin MUD 97,799 0.042267 $ 18,708.74 $ 18,708.74

Stone Corral ID 9,860 0.004261 $ 1,886.20 $ 1,886.20

Tea Pot Dome WD 6,296 0.002721 $ 1,204.41 $ 1,204.41

Terra Bella ID 26,019 0.011245 $ 4,977.38 $ 4,977.38

Tri-Valley ID 604 0.000261 $ 115.54 $ 115.54

Tulare ID 34,164 0.014765 $ 6,535.50 $ 6,535.50

Total Friant-Kern Canal - Class 1 634,691 0.274300 $ 121,415.03 $ - $ - $ 121,415.03

Schedule B-5 

Page 3 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Hidden Unit

Madera ID - HU 24,000 0.010372 $ 4,591.15 $ 4,591.15

Madera Canal - Class 1

Chowchilla WD - MC 56,705 0.024507 $ 10,847.55 $ 10,847.55

Madera ID - MC 99,896 0.043173 $ 19,109.89 $ 19,109.89

Total Madera Canal - Class 1 156,601 0.067680 $ 29,957.44 $ - $ - $ 29,957.44

New Melones D & R

Central San Joaquin WCD 1,082 0.000468 $ 206.98 $ 206.98

Stockton-East WD 9,305 0.004021 $ 1,780.03 $ 1,780.03

 Total New Melones D & R 10,387 0.004489 $ 1,987.01 $ - $ - $ 1,987.01

Sacramento River - Shasta

Anderson-Cottonwood ID 3,140 0.001357 $ 600.68 $ 600.68

Daniell, H & B - - $ - $ -

Driscoll Strawberry - - $ - $ -

Gjermann, H - - $ - $ -

Leviathan Inc 285 0.000123 $ 54.52 $ 54.52

Redding Rancheria - - $ - $ -

Total Sacramento River - Shasta 3,425 0.001480 $ 655.20 $ - $ - $ 655.20

Sacramento River - Willows

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

Anderson, R & J - - $ - $ -

Andreotti, A/et al 2,295 0.000992 $ 439.03 $ 439.03

Baber, J/et al 3,474 0.001501 $ 664.57 $ 664.57

Butler, Diane 252 0.000109 $ 48.21 $ 48.21

Butte Creek Farms Inc 419 0.000181 $ 80.15 $ 80.15

Byrd, A & Osborne, J. 143 0.000062 $ 27.36 $ 27.36

Cachil Dehe Band of Wintun 100 0.000043 $ 19.13 $ 19.13

Canal Farms 225 0.000097 $ 43.04 $ 43.04

Carter MWC 895 0.000387 $ 171.21 $ 171.21

Charter, Mary (Formerly Beckley, Steven 125 0.000054 $ 23.91 $ 23.91

Schedule B-5 

Page 4 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Churkin, M Jr & C 48 0.000021 $ 9.18 $ 9.18

Conaway Consv Grp 504 0.000218 $ 96.41 $ 96.41

County of Sacramento - - $ - $ -

Cummings, W 103 0.000045 $ 19.70 $ 19.70

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

Driver, J & C Trustees 67 0.000029 $ 12.82 $ 12.82

Driver, Gregory - - $ - $ -

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

Dyer, J & Wing, J 198 0.000086 $ 37.88 $ 37.88

Eastside MWC 515 0.000223 $ 98.52 $ 98.52

Ehrke, A & B 131 0.000057 $ 25.06 $ 25.06

E L H Sutter Properties - - $ - $ -

Empire Group, LLC - - $ - $ -

Feather WD 3,767 0.001628 $ 720.62 $ 720.62

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

Gillaspy, W 82 0.000035 $ 15.69 $ 15.69

Giovannetti, B & M 50 0.000022 $ 9.56 $ 9.56

Giusti, R & S 503 0.000217 $ 96.22 $ 96.22

Glenn-Colusa ID 63,664 0.027514 $ 12,178.79 $ 12,178.79

Green Valley Corp 158 0.000068 $ 30.23 $ 30.23

Griffin, J/Prater 597 0.000258 $ 114.20 $ 114.20

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

Hatfield, R & B 14 0.000006 $ 2.68 $ 2.68

Heidrick, J Family Trust - - $ - $ -

Heidrick, M 68 0.000029 $ 13.01 $ 13.01

Howald Farms Inc 1,243 0.000537 $ 237.78 $ 237.78

Jaeger, W & P - - $ - $ -

Jansen, P & S 40 0.000017 $ 7.65 $ 7.65

Kary, C - - $ - $ -

King, Ben - - $ - $ -

King, L - - $ - $ -

KLSY, LLC 90 0.000039 $ 17.22 $ 17.22

Knights Landing Investors 883 0.000382 $ 168.92 $ 168.92

Lauppe, B ET UX 87 0.000038 $ 16.64 $ 16.64

Schedule B-5 

Page 5 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Lauppe, B & K 90 0.000039 $ 17.22 $ 17.22

Leiser, D 24 0.000010 $ 4.59 $ 4.59

Leonard, James - - $ - $ -

Lockett, W & J 47 0.000020 $ 8.99 $ 8.99

Lomo CS & Micheli, J 619 0.000268 $ 118.41 $ 118.41

Lonon, M 425 0.000184 $ 81.30 $ 81.30

M C M Properties 703 0.000304 $ 134.48 $ 134.48

Maxwell ID 4,500 0.001945 $ 860.84 $ 860.84

McClatchy Partners, LLC 30 0.000013 $ 5.74 $ 5.74

Meridian Farms WC 9,163 0.003960 $ 1,752.86 $ 1,752.86

Micke, D & N - - $ - $ -

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

Munson, J & D 8 0.000003 $ 1.53 $ 1.53

Natomas Basin Conserv 69 0.000030 $ 13.20 $ 13.20

Natomas Central MWC 19,929 0.008613 $ 3,812.38 $ 3,812.38

Nelson, T & H 98 0.000042 $ 18.75 $ 18.75

O'Brien, J & F 289 0.000125 $ 55.29 $ 55.29

Odysseus Farms 410 0.000177 $ 78.43 $ 78.43

Oji Brothers Farm Inc 1,375 0.000594 $ 263.03 $ 263.03

Oji, M/et al 765 0.000331 $ 146.34 $ 146.34

Pacific Realty Inc 976 0.000422 $ 186.71 $ 186.71

Pelger MWC 1,193 0.000516 $ 228.22 $ 228.22

Pelger Road 1700, LLC (formerly Cranmo 1,800 0.000778 $ 344.34 $ 344.34

Penner, R & L - - $ - $ -

Pleasant Grv-Vrna MWC 2,762 0.001194 $ 528.36 $ 528.36

Princeton-Codora-Glenn ID 10,927 0.004722 $ 2,090.31 $ 2,090.31

Provident ID 2,725 0.001178 $ 521.29 $ 521.29

Quad-H-Ranches Inc 62 0.000027 $ 11.86 $ 11.86

Recl Dist # 108 26,132 0.011294 $ 4,999.00 $ 4,999.00

Recl Dist #1000 - - $ - $ -

Recl Dist #1004 10,617 0.004588 $ 2,031.01 $ 2,031.01

Reische, E - - $ - $ -

Reische, L - - $ - $ -

Richter, H Jr/et al 943 0.000408 $ 180.39 $ 180.39

Schedule B-5 

Page 6 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

River Garden Farms Co 472 0.000204 $ 90.29 $ 90.29

Roberts Ditch Irr Co 300 0.000130 $ 57.39 $ 57.39

Rubio, E & E 3 0.000001 $ 0.57 $ 0.57

Saeed, F 533 0.000230 $ 101.96 $ 101.96

Seaver, C - - $ - $ -

Sioux Creek Property LLC 20 0.000009 $ 3.83 $ 3.83

Sutter MWC 27,606 0.011931 $ 5,280.97 $ 5,280.97

Swenson Farms 325 0.000140 $ 62.17 $ 62.17

Sycamore MWC 8,140 0.003518 $ 1,557.16 $ 1,557.16

T & P Farms 114 0.000049 $ 21.81 $ 21.81

Tarke, S 750 0.000324 $ 143.47 $ 143.47

Tisdale Irr & Drain Co 455 0.000197 $ 87.04 $ 87.04

Van Ruiten Brothers 1415L 23 0.000010 $ 4.40 $ 4.40

Van Ruiten Brothers 520XL 135 0.000058 $ 25.83 $ 25.83

Van Ruiten Brothers 0880S 310 0.000134 $ 59.30 $ 59.30

Van Ruiten Brothers 880XR 119 0.000051 $ 22.76 $ 22.76

Wallace, J & J - - $ - $ -

Wallace, K Trust 320 0.000138 $ 61.22 $ 61.22

Wisler, J - - $ - $ -

Yockey, W - - $ - $ -

Young, R/et al 4 0.000002 $ 0.77 $ 0.77

Total Sacramento River - Willows 217,050 0.093804 $ 41,521.20 $ - $ - $ 41,521.20

San Luis Canal - Fresno

Westlands WD - SLC 718,024 0.310314 $ 137,356.46 $ - $ (845,000.44) $ (707,643.98)

Westlands DD#2 2,099 0.000907 $ 401.53 $ - $ (2,590.86) $ (2,189.32)

Total San Luis Canal - Fresno 720,123 0.311222 $ 137,757.99 $ - $ (847,591.30) $ (709,833.31)

Schedule B-5 

Page 7 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

San Luis Canal - Tracy

Pacheco WD - SLC 6,072 0.002624 $ 1,161.56 $ 1,161.56

Panoche WD - SLC 27,051 0.011691 $ 5,174.80 $ 921.73 $ 6,096.53

San Luis WD - SLC 51,991 0.022469 $ 9,945.77 $ (156,734.42) $ (146,788.65)

Total San Luis Canal - Tracy 85,114 0.036784 $ 16,282.13 $ 921.73 $ (156,734.42) $ (139,530.56)

Tehama-Colusa Canal

4-M WD 1,579 0.000682 $ 302.06 $ 302.06

Colusa County WD 37,535 0.016222 $ 7,180.37 $ (65,568.31) $ (58,387.95)

Cortina WD 1,342 0.000580 $ 256.72 $ 256.72

Davis WD - TCC 3,672 0.001587 $ 702.45 $ 702.45

Dunnigan WD 9,535 0.004121 $ 1,824.03 $ 12,123.30 $ 13,947.33

Glenn Valley WD 1,465 0.000633 $ 280.25 $ 280.25

Glide WD 9,249 0.003997 $ 1,769.31 $ 1,769.31

Holthouse WD 160 0.000069 $ 30.61 $ 30.61

Kanawha WD 33,299 0.014391 $ 6,370.03 $ (7,533.89) $ (1,163.86)

Kirkwood WD - - $ - $ -

La Grande WD 4,391 0.001898 $ 839.99 $ 839.99

Myers-Marsh MWC - - $ - $ -

Orland-Artois WD 28,868 0.012476 $ 5,522.39 $ (14,202.69) $ (8,680.31)

Westside WD 40,619 0.017555 $ 7,770.33 $ 31,498.45 $ 39,268.78

Total Tehama-Colusa Canal 171,714 0.074211 $ 32,848.52 $ 43,621.75 $ (87,304.89) $ (10,834.62)

Total (excluding San Felipe Unit) 2,313,860 1.000000 $ 442,636.48 $ 750,245.17 $ (1,091,630.61) $ 101,251.05

Schedule B-5 

Page 8 of 9
IRR 2018 Sch B-5 F.Z22.XLSM

10/3/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2018 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 442,636.48

San Felipe Unit Contractors $ 5,063.83

Ref <2017 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

San Felipe Unit

San Benito County WD 14,704 0.306979 $ 1,554.49 $ (35,012.21) $ (33,457.72)

Santa Clara Valley WD 33,195 0.693021 $ 3,509.34 $ - $ (71,302.67) $ (67,793.33)

Total San Felipe Unit 47,899 1.000000 $ 5,063.83 $ - $ (106,314.88) $ (101,251.05)

GRAND TOTAL 2,361,759 $ 447,700.31 $ 750,245.17 $ (1,197,945.49) $ (0.00)

Footnotes:

1/ Total 2018 Deliveries 2,361,759

Friant D & R - Class 2 665

Friant-Kern Canal - Class 2 142,042

Madera Canal - Class 2 39,321

 Total per 2018 Schedule B-2 2,543,787

* See Schedule B-2 for name changes.

2/ Allocation Of Dos Amigos PP and State Delta PP costs

AF Ratio 

Direct Pumping 

PUE Offset

County Of Fresno 784 0.008963 $ 4,749.53

County Of Tulare 1,337 0.015284 $ 8,099.65

Hills Valley ID 873 0.009980 $ 5,288.70

Kern - Tulare WD 63,767 0.728974 $ 386,305.37

Lower Tule River ID 10,853 0.124070 $ 65,748.30

Pixley ID 9,563 0.109323 $ 57,933.39

Tri-Valley WD 298 0.003407 $ 1,805.31

 Total 87,475 1.000000 $ 529,930.25

Kern - Tulare WD's Deliveries include 47,050AF of 'Transfers In' when allocating the Direct Pumping PUE Offset.

Schedule B-5 

Page 9 of 9