Schedule B-5A 

Page 1 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

Ref <2016 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 170 0.000173 $ 60.37 $ 60.37

Total Black Butte D & R 170 0.000173 $ 60.37 $ - $ - $ 60.37

Buchanan Unit

Chowchilla WD - BU 24,000 0.024415 $ 8,523.08 $ 8,523.08

Clear Creek Unit

Clear Creek CSD 246 0.000250 $ 87.36 $ 87.36

Colusa Basin Drain

Colusa Drain MWC - - $ - $ -

Corning Canal

Corning WD 7,015 0.007136 $ 2,491.22 $ 9,694.10 $ 12,185.33

Proberta WD 256 0.000260 $ 90.91 $ 237.50 $ 328.41

Thomes Creek WD 161 0.000164 $ 57.18 $ 57.18

Total Corning Canal 7,432 0.007560 $ 2,639.31 $ 9,931.60 $ - $ 12,570.91

Cow Creek Unit

Bella Vista WD 2,507 0.002550 $ 890.31 $ 5,199.61 $ 6,089.91
Schedule B-5A 

Page 2 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

Ref <2016 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 - - $ - $ -

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 $ 1,114.39 $ 1,114.39

Byron Bethany ID 422 0.000429 $ 149.86 $ 149.86

Del Puerto WD 3,993 0.004062 $ 1,418.03 $ 1,418.03

Eagle Field WD 228 0.000232 $ 80.97 $ 80.97

Mercy Springs WD 103 0.000105 $ 36.58 $ 36.58

Oro Loma WD - - $ - $ -

Pacheco WD - DMC - - $ - $ -

Panoche WD - DMC - - $ - $ -

Patterson WD 825 0.000839 $ 292.98 $ 292.98

San Luis WD - DMC 740 0.000753 $ 262.79 $ 262.79

West Side ID 125 0.000127 $ 44.39 $ 44.39

West Stanislaus ID 71 0.000072 $ 25.21 $ 25.21

Total Delta-Mendota Canal 9,645 0.009812 $ 3,425.21 $ - $ - $ 3,425.21
Schedule B-5A 

Page 3 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

Ref <2016 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 - - $ - $ -

Fresno Slough WD - - $ - $ -

James ID 1,016 0.001034 $ 360.81 $ 360.81

Laguna WD - - $ - $ -

Recl Dist #1606 - - $ - $ -

Tranquillity ID 690 0.000702 $ 245.04 $ 245.04

Tranquillity PUD - - $ - $ -

Westlands WD - DMP - - $ - $ -

Total Delta-Mendota Pool 1,706 0.001735 $ 605.85 $ - $ - $ 605.85

Friant-Kern Canal - Class 1

Arvin-Edison WSD 12,757 0.012978 $ 4,530.37 $ 4,530.37

Delano-Earlimart ID 75,486 0.076791 $ 26,807.21 $ 26,807.21

Exeter ID 5,990 0.006094 $ 2,127.22 $ 2,127.22

Garfield WD 1,175 0.001195 $ 417.28 $ 417.28

Hills Valley ID 441 0.000449 $ 156.61 $ 156.61

International WD 569 0.000579 $ 202.07 $ 202.07

Ivanhoe ID 3,775 0.003840 $ 1,340.61 $ 1,340.61

Kaweah Delta WCD 900 0.000916 $ 319.62 $ 319.62

Lewis Creek WD 822 0.000836 $ 291.92 $ 291.92

Lindmore ID 19,279 0.019612 $ 6,846.52 $ 6,846.52

Lindsay-Strathmore ID 15,319 0.015584 $ 5,440.21 $ 5,440.21

Lower Tule River ID - FKC 42,949 0.043691 $ 15,252.40 $ 15,252.40

Orange Cove ID 21,904 0.022283 $ 7,778.73 $ 7,778.73

Porterville ID 11,180 0.011373 $ 3,970.33 $ 3,970.33

Saucelito ID 11,194 0.011387 $ 3,975.31 $ 3,975.31

Shafter-Wasco ID 29,268 0.029774 $ 10,393.89 $ 10,393.89

So San Joaquin MUD 54,042 0.054976 $ 19,191.84 $ 19,191.84

Stone Corral ID 5,343 0.005435 $ 1,897.45 $ 1,897.45

Tea Pot Dome WD 4,047 0.004117 $ 1,437.20 $ 1,437.20

Terra Bella ID 15,601 0.015871 $ 5,540.36 $ 5,540.36

Tri-Valley ID 75 0.000076 $ 26.63 $ 26.63

Tulare ID 22,759 0.023152 $ 8,082.36 $ 8,082.36

Total Friant-Kern Canal - Class 1 354,875 0.361009 $ 126,026.14 $ - $ - $ 126,026.14
Schedule B-5A 

Page 4 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

Ref <2016 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 0.024415 $ 8,523.08 $ 8,523.08

Madera Canal - Class 1

Chowchilla WD - MC 44,010 0.044771 $ 15,629.19 $ 15,629.19

Madera ID - MC 63,750 0.064852 $ 22,639.43 $ 22,639.43

Total Madera Canal - Class 1 107,760 0.109623 $ 38,268.62 $ - $ - $ 38,268.62

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 $ 662.31 $ 662.31

Daniell, H & B - - $ - $ -

Driscoll Strawberry - - $ - $ -

Gjermann, H 4 0.000004 $ 1.42 $ 1.42

Leviathan Inc 285 0.000290 $ 101.21 $ 101.21

Redding Rancheria - - $ - $ -

Total Sacramento River - Shasta 2,154 0.002191 $ 764.95 $ - $ - $ 764.95

Sacramento River - Willows

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

Anderson, R & J 75 0.000076 $ 26.63 $ 26.63

Andreotti, A/et al 329 0.000335 $ 116.84 $ 116.84

Baber, J/et al 3,179 0.003234 $ 1,128.95 $ 1,128.95

Butler, Diane 252 0.000256 $ 89.49 $ 89.49

Butte Creek Farms Inc 419 0.000426 $ 148.80 $ 148.80

Byrd, A & Osborne, J. 37 0.000038 $ 13.14 $ 13.14

Cachil Dehe Band of Wintun 100 0.000102 $ 35.51 $ 35.51

Canal Farms - - $ - $ -

Carter MWC 142 0.000144 $ 50.43 $ 50.43

Charter, Mary (Formerly Beckley, Steven) 112 0.000114 $ 39.77 $ 39.77
Schedule B-5A 

Page 5 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

Ref <2016 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 49 0.000050 $ 17.40 $ 17.40

Conaway Consv Grp 287 0.000292 $ 101.92 $ 101.92

County of Sacramento - - $ - $ -

Cummings, W 102 0.000104 $ 36.22 $ 36.22

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

Driver, J & C Trustees 67 0.000068 $ 23.79 $ 23.79

Driver, Gregory - - $ - $ -

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

Dyer, J & Wing, J 225 0.000229 $ 79.90 $ 79.90

Eastside MWC 509 0.000518 $ 180.76 $ 180.76

Ehrke, A & B 181 0.000184 $ 64.28 $ 64.28

E L H Sutter Properties - - $ - $ -

Empire Group, LLC - - $ - $ -

Feather WD 3,131 0.003185 $ 1,111.91 $ 1,111.91

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

Gillaspy, W 84 0.000085 $ 29.83 $ 29.83

Giovannetti, B & M 50 0.000051 $ 17.76 $ 17.76

Giusti, R & S 213 0.000217 $ 75.64 $ 75.64

Glenn-Colusa ID 65,986 0.067127 $ 23,433.49 $ 23,433.49

Green Valley Corp 394 0.000401 $ 139.92 $ 139.92

Griffin, J/Prater 144 0.000146 $ 51.14 $ 51.14

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

Hatfield, R & B 14 0.000014 $ 4.97 $ 4.97

Heidrick, J Family Trust - - $ - $ -

Heidrick, M 57 0.000058 $ 20.24 $ 20.24

Hiatt, T/Illerich, P (Van Ruiten Bros. 0880X) 123 0.000125 $ 43.68 $ 43.68

Howald Farms Inc 527 0.000536 $ 187.15 $ 187.15

Jaeger, W & P - - $ - $ -

Jansen, P & S 39 0.000040 $ 13.85 $ 13.85

Kary, C - - $ - $ -

King, Ben - - $ - $ -

King, L - - $ - $ -

KLSY, LLC - - $ - $ -

Knights Landing Investors 66 0.000067 $ 23.44 $ 23.44
Schedule B-5A 

Page 6 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

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

Lauppe, B ET UX 78 0.000079 $ 27.70 $ 27.70

Lauppe, B & K 99 0.000101 $ 35.16 $ 35.16

Leiser, D 24 0.000024 $ 8.52 $ 8.52

Leonard, James - - $ - $ -

Lockett, W & J 47 0.000048 $ 16.69 $ 16.69

Lomo CS & Micheli, J 298 0.000303 $ 105.83 $ 105.83

Lonon, M 425 0.000432 $ 150.93 $ 150.93

M C M Properties 254 0.000258 $ 90.20 $ 90.20

Maxwell ID 6,000 0.006104 $ 2,130.77 $ 2,130.77

* McClatchy Partners, LLC 30 0.000031 $ 10.65 $ 10.65

Meridian Farms WC 8,563 0.008711 $ 3,040.96 $ 3,040.96

Micke, D & N - - $ - $ -

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

Munson, J & D 85 0.000086 $ 30.19 $ 30.19

Natomas Basin Conserv 87 0.000089 $ 30.90 $ 30.90

Natomas Central MWC 17,348 0.017648 $ 6,160.77 $ 6,160.77

Nelson, T & H 98 0.000100 $ 34.80 $ 34.80

O'Brien, J & F 100 0.000102 $ 35.51 $ 35.51

Odysseus Farms 410 0.000417 $ 145.60 $ 145.60

Oji Brothers Farm Inc 1,411 0.001435 $ 501.09 $ 501.09

Oji, M/et al 1,060 0.001078 $ 376.44 $ 376.44

Pacific Realty Inc 989 0.001006 $ 351.22 $ 351.22

Pelger MWC 1,578 0.001605 $ 560.39 $ 560.39

Pelger Road 1700, LLC (formerly Cranmore 981 0.000998 $ 348.38 $ 348.38

Penner, R & L - - $ - $ -

Pleasant Grv-Vrna MWC 1,700 0.001729 $ 603.72 $ 603.72

Princeton-Codora-Glenn ID 11,968 0.012175 $ 4,250.18 $ 4,250.18

Provident ID 1,193 0.001214 $ 423.67 $ 423.67

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

Recl Dist # 108 17,364 0.017664 $ 6,166.45 $ 6,166.45

Recl Dist #1000 - - $ - $ -

Recl Dist #1004 9,638 0.009805 $ 3,422.73 $ 3,422.73

Reische, E - - $ - $ -

Reische, L - - $ - $ -
Schedule B-5A 

Page 7 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

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

Richter, H Jr/et al 434 0.000442 $ 154.13 $ 154.13

River Garden Farms Co - - $ - $ -

Roberts Ditch Irr Co 115 0.000117 $ 40.84 $ 40.84

Rubio, E & E 3 0.000003 $ 1.07 $ 1.07

Saeed, F - - $ - $ -

Seaver, C - - $ - $ -

Sioux Creek Property LLC 20 0.000020 $ 7.10 $ 7.10

Sutter MWC 26,775 0.027238 $ 9,508.56 $ 9,508.56

Sycamore Family Trust 6,367 0.006477 $ 2,261.10 $ 2,261.10

T & P Farms 150 0.000153 $ 53.27 $ 53.27

Tarke, S - - $ - $ -

Tisdale Irr & Drain Co 2,000 0.002035 $ 710.26 $ 710.26

Van Ruiten Brothers 1415L 275 0.000280 $ 97.66 $ 97.66

Van Ruiten Brothers 520XL 127 0.000129 $ 45.10 $ 45.10

Van Ruiten Brothers 0880S - - $ - $ -

Wallace, J & J 55 0.000056 $ 19.53 $ 19.53

Wallace, K Trust 245 0.000249 $ 87.01 $ 87.01

Wisler, J - - $ - $ -

Yockey, W - - $ - $ -

Young, R/et al 4 0.000004 $ 1.42 $ 1.42

Total Sacramento River - Willows 195,291 0.198667 $ 69,353.35 $ - $ - $ 69,353.35

San Luis Canal - Fresno

Westlands WD - SLC 78,249 0.079602 $ 27,788.43 $ - $ 27,788.43

Westlands DD#2 210 0.000214 $ 74.58 $ - $ (852.60) $ (778.02)

Total San Luis Canal - Fresno 78,459 0.079815 $ 27,863.01 $ - $ (852.60) $ 27,010.41

San Luis Canal - Tracy

Pacheco WD - SLC - - $ - $ -

Panoche WD - SLC 5,775 0.005875 $ 2,050.87 $ 157.69 $ 2,208.55

San Luis WD - SLC 12,622 0.012840 $ 4,482.43 $ 4,482.43

Total San Luis Canal - Tracy 18,397 0.018715 $ 6,533.29 $ 157.69 $ - $ 6,690.98
Schedule B-5A 

Page 8 of 8

IRR 2016 Sch B-5A F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2016 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage Direct Pumping Direct Pumping PUE 

FY 2016 PUE Offset PUE Offset Credit Total

Ratio of A/F Total PUE

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

Facility/Contractor All Other Contractors $ 349,093.93

San Felipe Unit Contractors $ 94.61

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

Tehama-Colusa Canal

4-M WD 1,061 0.001079 $ 376.79 $ 376.79

Colusa County WD 36,978 0.037617 $ 13,131.93 $ (253,280.82) $ (240,148.89)

Cortina WD 867 0.000882 $ 307.90 $ 307.90

Davis WD - TCC 3,448 0.003508 $ 1,224.48 $ 1,224.48

Dunnigan WD 8,833 0.008986 $ 3,136.85 $ 1,086.38 $ 4,223.22

Glenn Valley WD 1,344 0.001367 $ 477.29 $ 477.29

Glide WD 8,457 0.008603 $ 3,003.32 $ 3,003.32

Holthouse WD 1 0.000001 $ 0.36 $ 0.36

Kanawha WD 30,613 0.031142 $ 10,871.54 $ (54,227.70) $ (43,356.16)

Kirkwood WD - - $ - $ -

La Grande WD 3,999 0.004068 $ 1,420.16 $ 1,420.16

Myers-Marsh MWC - - $ - $ -

Orland-Artois WD 22,317 0.022703 $ 7,925.40 $ (26,752.80) $ (18,827.40)

Westside WD 38,448 0.039113 $ 13,653.97 $ 3,596.03 $ 17,250.01

Total Tehama-Colusa Canal 156,366 0.159069 $ 55,529.99 $ 4,682.41 $ (334,261.32) $ (274,048.92)

Total (excluding San Felipe Unit) 983,008 1.000000 $ 349,093.93 $ 19,971.30 $ (335,113.92) $ 33,951.31

San Felipe Unit

San Benito County WD 3,688 1.000000 $ 94.61 $ (34,045.92) $ (33,951.31)

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

Total San Felipe Unit 3,688 1.000000 $ 94.61 $ - $ (34,045.92) $ (33,951.31)

GRAND TOTAL 986,696 $ 349,188.54 $ 19,971.30 $ (369,159.84) $ 0.00

Footnotes:

1/ 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 (271)

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

* See Schedule B-2 for name changes.