IRR 2019 Sch B-1C F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Black Butte D & R

4-E WD $ - $ - $ -

Stony Creek WD $ 454.32 $ - $ 454.32

 Total Black Butte D & R $ 454.32 $ - $ 454.32

Buchanan Unit

Chowchilla WD - BU $ 81,982.50 $ - $ 81,982.50

Clear Creek Unit

Clear Creek CSD $ 5,188.81 $ - $ 5,188.81

Colusa Basin Drain

Colusa Drain MWC $ - $ - $ -

Corning Canal

Corning WD $ 18,493.89 $ 5,160.36 $ 23,654.25

Proberta WD $ 116.14 $ 35.05 $ 151.19

Thomes Creek WD $ 386.00 $ - $ 386.00

 Total Corning Canal $ 18,996.03 $ 5,195.41 $ 24,191.44

Cow Creek Unit

Bella Vista WD $ 7,187.13 $ 4,624.73 $ 11,811.86

Cross Valley Canal

County of Fresno $ 2,445.81 $ 587.64 $ 3,033.45

County of Tulare $ 4,498.79 $ 1,080.89 $ 5,579.68

Hills Valley ID $ 2,732.75 $ 656.58 $ 3,389.33

Kern-Tulare ID 1/ $ 35,631.64 $ 29,226.38 $ 64,858.02

Lower-Tule River ID $ 21,359.86 $ 5,131.97 $ 26,491.83

Pixley ID $ 25,766.42 $ 6,190.70 $ 31,957.12

Tri-Valley ID $ 932.55 $ 224.06 $ 1,156.61

 Total Cross Valley Canal $ 93,367.82 $ 43,098.20 $ 136,466.02

Schedule B-1C

Page 1 of 7
IRR 2019 Sch B-1C F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Delta-Mendota Canal

Banta-Carbona ID $ 24,137.01 $ - $ 24,137.01

Byron Bethany ID $ 12,437.43 $ - $ 12,437.43

Del Puerto WD $ 207,617.26 $ - $ 207,617.26

Eagle Field WD $ 10,852.43 $ - $ 10,852.43

Mercy Springs WD $ 5,680.70 $ - $ 5,680.70

Oro Loma WD $ 13.66 $ - $ 13.66

Pacheco WD - DMC $ - $ - $ -

Panoche WD - DMC $ 45,285.08 $ - $ 45,285.08

Patterson WD $ 34,032.99 $ - $ 34,032.99

San Luis WD - DMC $ 58,494.51 $ - $ 58,494.51

West Side ID $ - $ - $ -

West Stanislaus ID $ 105,470.49 $ - $ 105,470.49

 Total Delta-Mendota Canal $ 504,021.58 $ - $ 504,021.58

Delta-Mendota Pool

Coelho Trust $ 2,807.90 $ - $ 2,807.90

Fresno Slough WD $ 7,183.72 $ - $ 7,183.72

James ID $ 81,562.34 $ - $ 81,562.34

Laguna WD $ 2,049.56 $ - $ 2,049.56

Recl Dist #1606 $ 225.45 $ - $ 225.45

Tranquillity ID $ 36,495.88 $ - $ 36,495.88

Tranquillity PUD $ - $ - $ -

Westlands WD - DMP $ 283.52 $ - $ 283.52

 Total Delta-Mendota Pool $ 130,608.37 $ - $ 130,608.37

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ 112,343.35 $ - $ 112,343.35

Delano-Earlimart ID 1/ $ 278,023.15 $ - $ 278,023.15

Exeter ID $ 36,762.32 $ - $ 36,762.32

Garfield WD $ 4,860.88 $ - $ 4,860.88

Hills Valley ID $ 4,187.94 $ - $ 4,187.94

International WD $ 3,617.48 $ - $ 3,617.48

Ivanhoe ID $ 16,898.64 $ - $ 16,898.64

Kaweah Delta WCD $ 4,099.12 $ - $ 4,099.12

Lewis Creek WD $ 3,675.55 $ - $ 3,675.55

Lindmore ID $ 86,980.02 $ - $ 86,980.02

Lindsay-Strathmore ID $ 73,025.91 $ - $ 73,025.91

Schedule B-1C

Page 2 of 7
IRR 2019 Sch B-1C F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Lower-Tule River ID 1/ $ 130,273.61 $ - $ 130,273.61

Orange Cove ID $ 107,670.35 $ - $ 107,670.35

Porterville ID $ 61,934.36 $ - $ 61,934.36

Saucelito ID $ 65,469.86 $ - $ 65,469.86

Shafter-Wasco ID $ 136,576.01 $ - $ 136,576.01

So San Joaquin MUD $ 293,975.58 $ - $ 293,975.58

Stone Corral ID $ 33,858.77 $ - $ 33,858.77

Tea Pot Dome WD $ 24,898.77 $ - $ 24,898.77

Terra Bella ID $ 95,417.38 $ - $ 95,417.38

Tri-Valley ID $ 1,574.75 $ - $ 1,574.75

Tulare ID $ 113,890.77 $ - $ 113,890.77

 Total Friant-Kern Canal - Class 1 $ 1,690,014.58 $ - $ 1,690,014.58

Hidden Unit

Madera ID - HU $ 81,982.50 $ - $ 81,982.50

Madera Canal - Class 1

Chowchilla WD - MC $ 149,160.33 $ - $ 149,160.33

Madera ID - MC $ 212,362.00 $ - $ 212,362.00

 Total Madera Canal - Class 1 $ 361,522.33 $ - $ 361,522.33

New Melones D & R

Central San Joaquin WCD $ 62,873.75 $ - $ 62,873.75

Stockton-East WD $ 13,011.31 $ - $ 13,011.31

 Total New Melones D & R $ 75,885.05 $ - $ 75,885.05

Sacramento River - Shasta

Anderson-Cottonwood ID $ 9,769.58 $ - $ 9,769.58

Daniell, H & B $ - $ - $ -

Driscoll Strawberry $ - $ - $ -

Gjermann, H $ 20.50 $ - $ 20.50

Leviathan Inc $ 973.54 $ - $ 973.54

Redding Rancheria $ - $ - $ -

 Total Sacramento River - Shasta $ 10,763.62 $ - $ 10,763.62

Schedule B-1C

Page 3 of 7
IRR 2019 Sch B-1C F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Sacramento River - Willows

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

Anderson, R & J $ - $ - $ -

Andreotti, A/et al $ 4,150.36 $ - $ 4,150.36

Baber, J/et al $ 7,641.45 $ - $ 7,641.45

Butler, Diane $ 604.62 $ - $ 604.62

Butte Creek Farms Inc $ 1,431.28 $ - $ 1,431.28

Byrd, A & Osborne, J. $ 1,195.58 $ - $ 1,195.58

Cachil Dehe Band of Wintun $ 341.59 $ - $ 341.59

Canal Farms $ 768.59 $ - $ 768.59

Carter MWC $ 1,410.78 $ - $ 1,410.78

Charter, Mary (Formerly Beckley, Steven) $ 426.99 $ - $ 426.99

Churkin, M Jr & C $ 163.96 $ - $ 163.96

Conaway Consv Grp $ 2,705.42 $ - $ 2,705.42

County of Sacramento $ - $ - $ -

Cummings, W $ 351.84 $ - $ 351.84

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

Driver, J & C Trustees $ 228.87 $ - $ 228.87

Driver, Gregory $ - $ - $ -

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

Dyer, J & Wing, J $ 676.36 $ - $ 676.36

Eastside MWC $ 1,294.64 $ - $ 1,294.64

Ehrke, A & B $ 447.49 $ - $ 447.49

E L H Sutter Properties $ - $ - $ -

Empire Group, LLC $ - $ - $ -

Feather WD $ 13,960.94 $ - $ 13,960.94

Schedule B-1C

Page 4 of 7
IRR 2019 Sch B-1C F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

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

Gillaspy, W $ - $ - $ -

Giovannetti, B & M $ 170.80 $ - $ 170.80

Giusti, R & S $ 939.38 $ - $ 939.38

Glenn-Colusa ID $ 325,559.34 $ - $ 325,559.34

Green Valley Corp $ 539.72 $ - $ 539.72

Griffin, J/Prater $ 4,768.65 $ - $ 4,768.65

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

Hatfield, R & B $ 47.82 $ - $ 47.82

Heidrick, J Family Trust $ - $ - $ -

Heidrick, M $ 204.96 $ - $ 204.96

Howald Farms Inc $ 4,881.37 $ - $ 4,881.37

Jaeger, W & P $ - $ - $ -

Jansen, P & S $ 136.64 $ - $ 136.64

Kary, C $ - $ - $ -

King, Ben $ - $ - $ -

King, L $ - $ - $ -

KLSY, LLC $ 307.43 $ - $ 307.43

Knights Landing Investors $ 1,349.30 $ - $ 1,349.30

Lauppe, B ET UX $ 297.19 $ - $ 297.19

Lauppe, B & K $ 307.43 $ - $ 307.43

Leiser, D $ 81.98 $ - $ 81.98

Leonard, James $ - $ - $ -

Lockett, W & J $ 160.55 $ - $ 160.55

Lomo CS & Micheli, J $ 1,666.98 $ - $ 1,666.98

Lonon, M $ 1,451.77 $ - $ 1,451.77

M C M Properties $ 1,591.83 $ - $ 1,591.83

Maxwell ID $ 15,371.72 $ - $ 15,371.72

McClatchy Partners, LLC $ 102.48 $ - $ 102.48

Meridian Farms WC $ 26,449.60 $ - $ 26,449.60

Micke, D & N $ - $ - $ -

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

Munson, J & D $ - $ - $ -

Natomas Basin Conserv $ 235.70 $ - $ 235.70

Natomas Central MWC $ 43,942.62 $ - $ 43,942.62

Nelson, T & H $ 334.76 $ - $ 334.76

O'Brien, J & F $ 853.98 $ - $ 853.98

Odysseus Farms $ - $ - $ -

Oji Brothers Farm Inc $ 5,308.37 $ - $ 5,308.37

Schedule B-1C

Page 5 of 7
IRR 2019 Sch B-1C F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

Oji, M/et al $ 6,927.52 $ - $ 6,927.52

Pacific Realty Inc $ 3,333.95 $ - $ 3,333.95

Pelger MWC $ 4,963.36 $ - $ 4,963.36

Pelger Road 1700, LLC (formerly Cranmore Farms, LLC) $ 4,099.12 $ - $ 4,099.12

Penner, R & L $ - $ - $ -

Pleasant Grv-Vrna MWC $ 6,831.87 $ - $ 6,831.87

Princeton-Codora-Glenn ID $ 50,976.04 $ - $ 50,976.04

Provident ID $ 23,764.68 $ - $ 23,764.68

Quad-H-Ranches Inc $ 1,058.94 $ - $ 1,058.94

Recl Dist # 108 $ 112,725.94 $ - $ 112,725.94

Recl Dist #1000 $ - $ - $ -

Recl Dist #1004 $ 40,608.66 $ - $ 40,608.66

Reische, E $ - $ - $ -

Reische, L $ - $ - $ -

Richter, H Jr/et al $ 1,581.58 $ - $ 1,581.58

River Garden Farms Co $ 949.63 $ - $ 949.63

Roberts Ditch Irr Co $ 1,024.78 $ - $ 1,024.78

Rubio, E & E $ 10.25 $ - $ 10.25

Saeed, F $ 1,820.69 $ - $ 1,820.69

Seaver, C $ - $ - $ -

Sioux Creek Property LLC $ 68.32 $ - $ 68.32

Sutter MWC $ 215,733.53 $ - $ 215,733.53

Swenson Farms $ 1,110.18 $ - $ 1,110.18

Sycamore MWC $ 25,182.29 $ - $ 25,182.29

T & P Farms $ 68.32 $ - $ 68.32

Tarke, S $ 4,724.24 $ - $ 4,724.24

Tisdale Irr & Drain Co $ 10,401.53 $ - $ 10,401.53

Van Ruiten Brothers 1415L $ 78.57 $ - $ 78.57

Van Ruiten Brothers 520XL $ - $ - $ -

Van Ruiten Brothers 0880S $ 1,380.04 $ - $ 1,380.04

Van Ruiten Brothers 880XR $ 543.13 $ - $ 543.13

Wallace, J & J $ - $ - $ -

Wallace, K Trust $ 160.55 $ - $ 160.55

Wisler, J $ - $ - $ -

Yockey, W $ - $ - $ -

Young, R/et al $ 13.66 $ - $ 13.66

 Total Sacramento River - Willows $ 995,004.52 $ - $ 995,004.52

San Felipe Unit

San Benito County WD $ - $ 42,286.76 $ 42,286.76

Santa Clara Valley WD $ - $ 82,935.33 $ 82,935.33

 Total San Felipe Unit $ - $ 125,222.09 $ 125,222.09

Schedule B-1C

Page 6 of 7
IRR 2019 Sch B-1C F.Z23.XLSM

08/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2019 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A C D E

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D)

San Luis Canal - Fresno 

Westlands WD - SLC $ 2,453,295.56 $ 430,374.31 $ 2,883,669.87

Westlands WD - SLC (DD #2) $ 502.14 $ - $ 502.14

 Total San Luis Canal - Fresno $ 2,453,797.71 $ 430,374.31 $ 2,884,172.02

San Luis Canal - Tracy

Pacheco WD - SLC $ 22,934.60 $ - $ 22,934.60

Panoche WD - SLC $ 141,720.41 $ 15.20 $ 141,735.61

San Luis WD - SLC $ 109,719.91 $ 53,166.81 $ 162,886.73

 Total San Luis Canal - Tracy $ 274,374.93 $ 53,182.01 $ 327,556.94

Tehama-Colusa Canal

4-M WD $ 5,574.81 $ - $ 5,574.81

Colusa County WD $ 65,538.18 $ 31,591.22 $ 97,129.40

Cortina WD $ 2,691.76 $ - $ 2,691.76

Davis WD - TCC $ 7,641.45 $ - $ 7,641.45

Dunnigan WD $ 17,718.47 $ 648.10 $ 18,366.57

Glenn Valley WD $ 3,856.59 $ - $ 3,856.59

Glide WD $ 6,162.35 $ - $ 6,162.35

Holthouse WD $ 1,000.87 $ - $ 1,000.87

Kanawha WD $ 60,643.14 $ 3,237.50 $ 63,880.63

Kirkwood WD $ - $ - $ -

La Grande WD $ 13,978.02 $ - $ 13,978.02

Myers-Marsh MWC $ 228.87 $ - $ 228.87

Orland-Artois WD $ 47,235.58 $ 7,672.81 $ 54,908.39

Westside WD $ 104,138.27 $ 2,051.95 $ 106,190.22

 Total Tehama-Colusa Canal $ 336,408.36 $ 45,201.57 $ 381,609.93

Grand Total $ 7,121,560.14 $ 706,898.33 $ 7,828,458.48

* See Schedule B-2 for name changes

1/ Deliveries used to allocate storage Extraordinary O&M are the same as for routine O&M (see Schedule B-4A).

Schedule B-1C

Page 7 of 7