IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Facility/Contractor 

Ref 

Black Butte D & R 

4-E WD Stony Creek WD 

Total Black Butte D & R 

Total A/F 1/ 

<2020 Sch B-2> 

-

290 

290 

Ratio of A/F 

by Contractor 

All Other Contractors 

San Felipe Unit Contractors 

(E/(total a/f)) 

-

0.000166 

0.000166 

Total 

Cost 

$ (983,974.29) 

$ 4,450.64 

F*total (Sch B-6A) 

$ -$ (163.60) $ (163.60) $ 

<Sch B-6A> 

- $ 

<Sch B-6A> 

Buchanan Unit 

Chowchilla WD - BU 24,000 0.013760 $ (13,539.04) 

Clear Creek Unit 

Clear Creek CSD 1,512 0.000867 $ (852.96) 

Colusa Basin Drain 

Colusa Drain MWC - - $ - 

Corning Canal 

Corning WD Proberta WD Thomes Creek WD 

Total Corning Canal 

7,656 

255 125 

8,036 

0.004389 0.000146 0.000072 

0.004607 

$ (4,318.96) $ (143.85) $ (70.52) $ (4,533.32) 

$ $ $ $ 

56,205.30 

502.92 

-

56,708.22 $ 

Cow Creek Unit 

Bella Vista WD 8,063 0.004623 $ (4,548.55) $ 93,011.02 
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Facility/Contractor 

Ref 

Cross Valley Canal 2 / 

Total A/F 1/ 

<2020 Sch B-2> 

Ratio of A/F 

by Contractor 

All Other Contractors 

San Felipe Unit Contractors 

(E/(total a/f)) 

Total 

Cost 

$ (983,974.29) 

$ 4,450.64 

F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> 

County of Fresno 600 0.000344 $ (338.48) $ 4,689.53 County of Tulare - - $ - $ - 

Hills Valley ID - - $ - $ - 

Kern-Tulare WD 10,660 0.006112 $ (6,013.59) $ 220,170.30 

Lower Tule River ID - CVC 6,220 0.003566 $ (3,508.87) $ 48,614.82 

Pixley ID 6,220 0.003566 $ (3,508.87) $ 48,614.82 

Tri-Valley WD - - $ - $ - 

Total Cross Valley Canal 23,700 0.013588 $ (13,369.81) $ 322,089.48 $ 

Delta-Mendota Canal 

Banta-Carbona ID 12,805 0.007341 $ (7,223.64) 

Byron Bethany ID 4,473 0.002564 $ (2,523.34) 

Del Puerto WD 44,323 0.025411 $ (25,003.79) Eagle Field WD 1,623 0.000930 $ (915.58) 

Mercy Springs WD 1,817 0.001042 $ (1,025.02) 

Oro Loma WD 2 0.000001 $ (1.13) Pacheco WD - DMC - - $ - 

Panoche WD - DMC 6,419 0.003680 $ (3,621.13) 

Patterson WD 4,974 0.002852 $ (2,805.97) 

San Luis WD - DMC 8,606 0.004934 $ (4,854.88) 

West Side ID 654 0.000375 $ (368.94) 

West Stanislaus ID 22,515 0.012908 $ (12,701.32) 

Total Delta-Mendota Canal 108,211 0.062039 $ (61,044.73) $ - $ 
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Facility/Contractor 

Ref 

Delta-Mendota Pool 

Coelho Trust Fresno Slough WD James ID Laguna WD Recl Dist #1606 Tranquillity ID Tranquillity PUD Westlands WD - DMP 

Total Delta-Mendota Pool 

Total A/F 1/ 

<2020 Sch B-2> 

398 

897 

9,042 

160 

217 

4,120 

-

-

14,834 

Ratio of A/F 

by Contractor 

All Other Contractors 

San Felipe Unit Contractors 

(E/(total a/f)) 

0.000228 0.000514 0.005184 0.000092 0.000124 0.002362 

--

0.008505 

Total 

Cost 

$ (983,974.29) 

$ 4,450.64 

F*total (Sch B-6A) 

$ (224.52) $ (506.02) $ (5,100.83) $ (90.26) $ (122.42) $ (2,324.20) $ -$ -$ (8,368.26) $ 

<Sch B-6A> 

- $ 

<Sch B-6A> 

Friant-Kern Canal - Class 1 

Arvin-Edison WSD Delano-Earlimart ID Exeter ID Garfield WD Hills Valley ID International WD Ivanhoe ID Kaweah Delta WCD Lewis Creek WD Lindmore ID Lindsay-Strathmore ID Lower Tule River ID - FKC Orange Cove ID Porterville ID Saucelito ID Shafter-Wasco ID So San Joaquin MUD 

Stone Corral ID Tea Pot Dome WD Terra Bella ID Tri-Valley ID Tulare ID 

Total Friant-Kern Canal - Class 1 

44,065 

110,855 

7,892 

3,491 

1,104 

733 

4,953 

-

751 

28,371 

20,181 72,747 

37,740 

10,683 

20,964 

49,696 

80,264 

4,765 

5,158 

16,322 

135 

18,459 

539,329 

0.025263 0.063555 

0.004525 0.002001 0.000633 0.000420 0.002840 

-

0.000431 

0.016266 0.011570 0.041707 0.021637 0.006125 0.012019 0.028491 0.046017 

0.002732 0.002957 0.009358 

0.000077 

0.010583 

0.309205 

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 

$ $ $ $ $ $ 

(24,858.25) (62,536.28) 

(4,452.09) (1,969.37) 

(622.80) (413.50) 

(2,794.12) 

-

(423.66) 

(16,004.84) (11,384.64) (41,038.54) (21,290.15) 

(6,026.57) 

(11,826.36) (28,034.85) (45,279.08) 

(2,688.06) (2,909.77) (9,207.68) 

(76.16) 

(10,413.22) 

(304,249.96) $ - $ 
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Facility/Contractor 

Ref 

Total A/F 1/ 

<2020 Sch B-2> 

Ratio of A/F 

by Contractor 

All Other Contractors 

San Felipe Unit Contractors 

(E/(total a/f)) 

Total 

Cost 

$ (983,974.29) 

$ 4,450.64 

F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> 

Hidden Unit 

Madera ID - HU 24,000 0.013760 $ (13,539.04) 

Madera Canal - Class 1 

Chowchilla WD - MC Madera ID - MC 

Total Madera Canal - Class 1 

49,310 

84,878 

134,188 

0.028270 0.048662 

0.076932 

$ $ $ 

(27,817.09) (47,881.96) (75,699.05) $ - $ 

New Melones D & R 

Central San Joaquin WCD Stockton-East WD 

 Total New Melones D & R 

28,563 

5,851 

34,414 

0.016376 0.003354 0.019730 

$ $ $ 

(16,113.15) 

(3,300.71) 

(19,413.86) $ - $ 

Sacramento River - Shasta 

Anderson-Cottonwood ID Daniell, H & B Driscoll Strawberry Gjermann, H Leviathan Inc Redding Rancheria 

Total Sacramento River - Shasta 

1,464 

-

-

4 

259 

-

1,727 

0.000839 

--

0.000002 

0.000148 

-

0.000990 

$ $ $ $ $ $ $ 

(825.88) 

--

(2.26) 

(146.11) 

-

(974.25) $ - $ 

Sacramento River - Willows 

Anderson, A/et al Anderson, R & J Andreotti, A/et al B & D Family Partnership Baber, J/et al Butler, Diane Butte Creek Farms Inc Byrd, A & Osborne, J. Cachil Dehe Band of Wintun Canal Farms Carter MWC 

--

785 

24 

2,889 

264 

413 

-

100 

525 

477 

--

0.000450 0.000014 

0.001656 0.000151 0.000237 

-

0.000057 0.000301 0.000273 

$ $ $ $ $ $ $ $ $ $ $ 

--

(442.84) 

(13.54) 

(1,629.76) 

(148.93) (232.98) 

-

(56.41) 

(296.17) (269.09) 
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Total A/F 1/ 

Ratio of A/F 

by Contractor 

Total 

Cost 

Facility/Contractor All Other Contractors 

San Felipe Unit Contractors 

$ 

$ 

(983,974.29) 

4,450.64 

Ref <2020 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> 

Charter, Mary (Formerly Beckley, Steven 110 0.000063 $ (62.05) 

Churkin, M Jr & C 48 0.000028 $ (27.08) 

Conaway Consv Grp 288 0.000165 $ (162.47) 

County of Sacramento - - $ - 

Cummings, W 103 0.000059 $ (58.11) 

Driver, Gary/et al - - $ - 

Driver, J & C Trustees 67 0.000038 $ (37.80) 

Driver, Gregory - - $ - 

Driver, W/et al - - $ - 

Dyer, J & Wing, J 198 0.000114 $ (111.70) 

Eastside MWC 587 0.000337 $ (331.14) 

Ehrke, A & B 131 0.000075 $ (73.90) 

Empire Group, LLC - - $ - 

Feather WD 4,166 0.002388 $ (2,350.15) 

Fedora, S/Taylor, W - - $ - 

Gillaspy, W 68 0.000039 $ (38.36) 

Giovannetti, B & M 37 0.000021 $ (20.87) 

Giusti, R & S 275 0.000158 $ (155.13) 

Glenn-Colusa ID 55,859 0.032025 $ (31,511.56) 

Green Valley Corp 158 0.000091 $ (89.13) 

Griffin, J/Prater 356 0.000204 $ (200.83) 

Hale, J/Marks, A - - $ - 

Hatfield, R & B 14 0.000008 $ (7.90) Heidrick & McGinnis Properties - - $ - 

Heidrick, M 57 0.000033 $ (32.16) 

Howald Farms Inc 602 0.000345 $ (339.60) 

Jaeger, W & P - - $ - 

Jansen, P & S 40 0.000023 $ (22.57) 

Kary, C 178 0.000102 $ (100.41) 

King, Ben - - $ - 

King, L - - $ - 

KLSY, LLC 90 0.000052 $ (50.77) 

Knights Landing Investors 700 0.000401 $ (394.89) 

Knights Landing Properties 20 0.000011 $ (11.28) 
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Total A/F 1/ 

Ratio of A/F 

by Contractor 

Total 

Cost 

Facility/Contractor All Other Contractors 

San Felipe Unit Contractors 

$ 

$ 

(983,974.29) 

4,450.64 

Ref <2020 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> 

Lauppe, Joan Johnson, & Warren Lauppe - - $ - 

Lauppe, B ET UX 87 0.000050 $ (49.08) 

Lauppe, B & K 90 0.000052 $ (50.77) 

Leonard, James - - $ - 

Lockett, W & J 47 0.000027 $ (26.51) 

Lomo CS & Micheli, J 558 0.000320 $ (314.78) 

Lonon, M 423 0.000243 $ (238.63) 

M C M Properties 528 0.000303 $ (297.86) 

Maxwell ID 6,000 0.003440 $ (3,384.76) 

McClatchy Partners, LLC 30 0.000017 $ (16.92) 

Meridian Farms WC 10,044 0.005758 $ (5,666.09) 

Micke, D & N - - $ - 

Morehead, J/et ux - - $ - 

Munson, J & D - - $ - 

Natomas Basin Conserv 87 0.000050 $ (49.08) 

Natomas Central MWC 26,380 0.015124 $ (14,881.67) 

Nelson, T & H 98 0.000056 $ (55.28) 

O'Brien, J & F 75 0.000043 $ (42.31) 

Odysseus Farms 410 0.000235 $ (231.29) 

Oji Brothers Farm Inc 886 0.000508 $ (499.82) 

Oji, M/et al 645 0.000370 $ (363.86) 

Pacific Realty Inc 976 0.000560 $ (550.59) 

Pelger MWC 1,875 0.001075 $ (1,057.74) 

Pelger Road 1700, LLC (formerly Cranmo 3,000 0.001720 $ (1,692.38) 

Penner, R & L - - $ - 

Pleasant Grv-Vrna MWC 2,463 0.001412 $ (1,389.44) 

Princeton-Codora-Glenn ID 11,031 0.006324 $ (6,222.88) 

Provident ID 3,773 0.002163 $ (2,128.45) 

Quad-H-Ranches Inc 310 0.000178 $ (174.88) 

Recl Dist # 108 30,906 0.017719 $ (17,434.90) 

Recl Dist #1000 - - $ - 

Recl Dist #1004 10,550 0.006048 $ (5,951.54) 

Reische, E - - $ - 

Reische, L - - $ - 
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Facility/Contractor 

Ref 

Richter, H Jr/et al 

Total A/F 1/ 

<2020 Sch B-2> 

836 

Ratio of A/F 

by Contractor 

All Other Contractors 

San Felipe Unit Contractors 

(E/(total a/f)) 

0.000479 

Total 

Cost 

$ (983,974.29) 

$ 4,450.64 

F*total (Sch B-6A) 

$ (471.61) 

<Sch B-6A> <Sch B-6A> 

River Garden Farms Co Roberts Ditch Irr Co 

875 

300 

0.000502 0.000172 

$ $ 

(493.61) (169.24) 

Rubio, E & E Saeed, F 

3 

634 

0.000002 

0.000363 

$ $ 

(1.69) 

(357.66) 

Seaver, C - - $ - 

Sutter MWC 27,414 0.015717 $ (15,464.97) 

Swenson Farms Sycamore MWC 

244 

9,038 

0.000140 0.005182 

$ $ 

(137.65) 

(5,098.58) 

T & P Farms Tarke, S 

25 

642 

0.000014 0.000368 

$ $ 

(14.10) 

(362.17) 

Tisdale Irr & Drain Co Van Ruiten Brothers 1415L 

1,635 

252 

0.000937 0.000144 

$ $ 

(922.35) (142.16) 

Van Ruiten Brothers 520XL Van Ruiten Brothers 0880S 

135 

416 

0.000077 0.000238 

$ $ 

(76.16) 

(234.68) 

Van Ruiten Brothers 880XR Wallace, J & J 

371 

-

0.000213 

-

$ $ 

(209.29) 

-

Wallace, K Trust - - $ - 

Wisler, J - - $ - 

Yockey, W Young, R/et al 

-

4 

-

0.000002 

$ $ 

-

(2.26) 

Total Sacramento River - Willows 223,725 0.128265 $ (126,209.28) $ - $ 

San Luis Canal - Fresno 

Westlands WD - SLC Westlands DD#2 

396,992 

3,516 

0.227601 

0.002016 

$ $ 

(223,953.84) 

(1,983.47) 

$ $ 

--

$ $ 

377

1

Total San Luis Canal - Fresno 400,508 0.229617 $ (225,937.31) $ - $ 379
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Total A/F 1/ 

Ratio of A/F 

by Contractor 

Total 

Cost 

Facility/Contractor All Other Contractors 

San Felipe Unit Contractors 

$ (983,974.29) 

$ 4,450.64 

Ref <2020 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> 

San Luis Canal - Tracy 

Pacheco WD - SLC 3,304 0.001894 $ (1,863.88) 

Panoche WD - SLC 27,452 0.015739 $ (15,486.41) $ 403.97 San Luis WD - SLC 36,501 0.020927 $ (20,591.19) $ 44

Total San Luis Canal - Tracy 67,257 0.038559 $ (37,941.48) $ 403.97 $ 44

Tehama-Colusa Canal 

4-M WD 2,850 0.001634 $ (1,607.76) 

Colusa County WD 27,788 0.015931 $ (15,675.96) $ 12Cortina WD 854 0.000490 $ (481.76) 

Davis WD - TCC 1,445 0.000828 $ (815.16) Dunnigan WD 7,577 0.004344 $ (4,274.39) $ 7,284.76 

Glenn Valley WD 565 0.000324 $ (318.73) 

Glide WD 3,825 0.002193 $ (2,157.79) 

Holthouse WD 922 0.000529 $ (520.12) 

Kanawha WD 28,425 0.016296 $ (16,035.31) $ 1Kirkwood WD - - $ - 

La Grande WD 3,539 0.002029 $ (1,996.44) 

Myers-Marsh MWC 66 0.000038 $ (37.23) 

Orland-Artois WD 24,045 0.013785 $ (13,564.43) $ 3

Westside WD 28,548 0.016367 $ (16,104.69) $ 21,354.64 

Total Tehama-Colusa Canal 130,449 0.074788 $ (73,589.78) $ 28,639.40 $ 17

Total (excluding San Felipe Unit) 1,744,243 1.000000 $ (983,974.29) $ 500,852.09 $ 441
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Facility/Contractor 

Ref 

San Felipe Unit 

San Benito County WD Santa Clara Valley WD 

Total San Felipe Unit 

Total A/F 1/ 

<2020 Sch B-2> 

15,087 27,577 

42,664 

Ratio of A/F 

by Contractor 

All Other Contractors 

San Felipe Unit Contractors 

(E/(total a/f)) 

0.353624 0.646376 

1.000000 

Total 

Cost 

$ (983,974.29) 

$ 4,450.64 

F*total (Sch B-6A) 

$ 1,573.85 $ 2,876.79 $ 4,450.64 

$ $ 

<Sch B-6A> 

--

$ $ $ 

<Sch B-6A> 

12

2437

GRAND TOTAL 1,786,907 $ (979,523.65) $ 500,852.09 $ 478

Footnotes: 1/ Total 2020 Deliveries 

Friant D & R - Class 2 

1,786,907 

Friant-Kern Canal - Class 2 Madera Canal - Class 2  Total per 2020 Schedule B-2 

(19,960) 

3,811

1,770,758 

* See Schedule B-2 for name changes. 

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

Deliveries used for allocating Dos Amigos Pumping Plant PUE costs include 21,500 A/F transferred in from various contractors to Kern-Tulare ID. 

State Delta Pumping Plant 

AF

Direct Pumping 

 Ratio PUE Offset 

County Of Fresno 600 0.025316 $ 870.38 County Of Tulare - $ -Hills Valley ID - $ -Kern - Tulare WD 10,660 0.449789 $ 15,463.77 

Lower Tule River ID 6,220 0.262447 $ 9,022.95 

Pixley ID 6,220 0.262447 $ 9,022.95 Tri-Valley WD - $ - Total 23,700 1.000000 $ 34,380.05 

Dos Amigos Pumping Plant 

AF

Direct Pumping 

 Ratio PUE Offset 
IRR 2020 Sch B-5 F.Z24.XLSM 

8/13/2021 

CENTRAL VALLEY PROJECT 

SCHEDULE OF ALLOCATED FY 2020 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SE

A B C D E F 

Storage PUE Offset Direct Pumping Direct Pumpin

PUE Offset Credit 

Total A/F 1/ 

Ratio of A/F 

by Contractor 

Total 

Cost 

Facility/Contractor All Other Contractors 

San Felipe Unit Contractors 

$ 

$ 

(983,974.29) 

4,450.64 

Ref <2020 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> 

County Of Fresno 600 0.013274 $ 3,819.15 

County Of Tulare - $ -

Hills Valley ID - $ -

Kern - Tulare WD 32,160 0.711504 $ 204,706.53 Lower Tule River ID 6,220 0.137611 $ 39,591.87 

Pixley ID 6,220 0.137611 $ 39,591.87 

Tri-Valley WD - $ -

 Total 45,200 1.000000 $ 287,709.43