IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Black Butte D & R

4-E WD - - $ 19,277,430.10 

Stony Creek WD 197 0.0000872 $ 19,277,430.10 

Total Black Butte D & R 197 0.0000872 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0106225 $ 19,277,430.10 

Clear Creek Unit

Clear Creek CSD 2,570 0.0011375 $ 19,277,430.10 

Colusa Basin Drain

Colusa Drain MWC - - $ 19,277,430.10 

Corning Canal

Corning WD 13,916 0.0061593 $ 19,277,430.10 

Proberta WD 2,897 0.0012822 $ 19,277,430.10 

Thomes Creek WD 2,795 0.0012371 $ 19,277,430.10 

Total Corning Canal 19,608 0.0086785 

Cow Creek Unit

Bella Vista WD 5,781 0.0025587 $ 19,277,430.10 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Cross Valley Canal

County of Fresno $ 19,277,430.10 

County of Tulare (6) (0.0000027) $ 19,277,430.10 

Hills Valley ID $ 19,277,430.10 Kern-Tulare WD $ 19,277,430.10 Lower Tule River ID - CVC 4,712 0.0020855 $ 19,277,430.10 

Pixley ID 4,712 0.0020855 $ 19,277,430.10 Tri-Valley WD $ 19,277,430.10 

Total Cross Valley Canal 9,418 0.0041684 

Delta-Mendota Canal

Banta-Carbona ID 6,403 0.0028340 $ 19,277,430.10 

Byron Bethany ID 7,136 0.0031584 $ 19,277,430.10 Del Puerto WD 63,708 0.0281973 $ 19,277,430.10 

Eagle Field WD 2,671 0.0011822 $ 19,277,430.10 Mercy Springs WD 1,232 0.0005453 $ 19,277,430.10 

Oro Loma WD 203 0.0000898 $ 19,277,430.10 Pacheco WD - DMC - - $ 19,277,430.10 

Panoche WD - DMC 6,393 0.0028296 $ 19,277,430.10 

Patterson WD 6,600 0.0029212 $ 19,277,430.10 

San Luis WD - DMC 17,432 0.0077154 $ 19,277,430.10 

West Side ID 4,026 0.0017819 $ 19,277,430.10 

West Stanislaus ID 14,493 0.0064146 $ 19,277,430.10 

Total Delta-Mendota Canal 130,297 0.0576697 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Delta-Mendota Pool

Coelho Trust 1,107 0.0004900 $ 19,277,430.10 

Fresno Slough WD 400 0.0001770 $ 19,277,430.10 

James ID 19,562 0.0086582 $ 19,277,430.10 Laguna WD 320 0.0001416 $ 19,277,430.10 

Recl Dist #1606 130 0.0000575 $ 19,277,430.10 

Tranquillity ID 5,507 0.0024374 $ 19,277,430.10 

Tranquillity PUD 21 0.0000093 $ 19,277,430.10 Westlands WD - DMP $ 19,277,430.10 

Total Delta-Mendota Pool 27,047 0.0119711 

Friant D & R - Class 2

Gravelly Ford WD $ 19,277,430.10 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 57,012 0.0252336 $ 19,277,430.10 

Delano-Earlimart ID 111,209 0.0492214 $ 19,277,430.10 

Exeter ID 7,823 0.0034625 $ 19,277,430.10 

Garfield WD 2,783 0.0012318 $ 19,277,430.10 

International WD 906 0.0004010 $ 19,277,430.10 Ivanhoe ID 4,011 0.0017753 $ 19,277,430.10 

Kaweah Delta WCD 2,019 0.0008936 $ 19,277,430.10 

Lewis Creek WD 541 0.0002394 $ 19,277,430.10 

Lindmore ID 30,288 0.0134055 $ 19,277,430.10 

Lindsay-Strathmore ID 24,708 0.0109358 $ 19,277,430.10 

Lower Tule River ID - FKC 89,018 0.0393996 $ 19,277,430.10 

Orange Cove ID 20,489 0.0090685 $ 19,277,430.10 

Porterville ID 12,698 0.0056202 $ 19,277,430.10 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Saucelito ID 17,995 0.0079646 $ 19,277,430.10 

Shafter-Wasco ID 36,697 0.0162422 $ 19,277,430.10 

So San Joaquin MUD 90,874 0.0402210 $ 19,277,430.10 

Stone Corral ID 5,377 0.0023799 $ 19,277,430.10 

Tea Pot Dome WD 4,673 0.0020683 $ 19,277,430.10 Terra Bella ID 19,257 0.0085232 $ 19,277,430.10 

Tulare ID 33,341 0.0147568 $ 19,277,430.10 

Total Friant-Kern Canal - Class 1 571,719 0.2530441 

Friant-Kern Canal - Class 2

Arvin-Edison WSD 12,402 0.0054892 $ 19,277,430.10 

Delano-Earlimart ID 2,895 0.0012813 $ 19,277,430.10 

Exeter ID 22 0.0000097 $ 19,277,430.10 

Fresno ID 136 0.0000602 $ 19,277,430.10 

Ivanhoe ID 300 0.0001328 $ 19,277,430.10 

Kaweah Delta WCD $ 19,277,430.10 Lindmore ID 565 0.0002501 $ 19,277,430.10 

Lower Tule River ID - FKC 2,450 0.0010844 $ 19,277,430.10 

Porterville ID 2,568 0.0011366 $ 19,277,430.10 

Saucelito ID 38 0.0000168 $ 19,277,430.10 

Shafter-Wasco ID 145 0.0000642 $ 19,277,430.10 

So San Joaquin MUD $ 19,277,430.10 Tulare ID 7,211 0.0031916 $ 19,277,430.10 

Total Friant-Kern Canal - Class 2 28,732 0.0127168 

Hidden Unit

Madera ID - HU 24,000 0.0106225 $ 19,277,430.10 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Madera Canal - Class 1

Chowchilla WD - MC 52,185 0.0230972 $ 19,277,430.10 

Madera ID - MC 95,509 0.0422725 $ 19,277,430.10 

Total Madera Canal - Class 1 147,694 0.0653697 

Madera Canal - Class 2

Chowchilla WD - MC 3,209 0.0014203 $ 19,277,430.10 

Madera ID - MC 229 0.0001014 $ 19,277,430.10 

Total Madera Canal - Class 2 3,438 0.0015217 

New Melones D & R

Central San Joaquin WCD 33,529 0.0148400 $ 19,277,430.10 

Stockton-East WD 6,846 0.0030301 $ 19,277,430.10 

Total New Melones D & R 40,375 0.0178701 

Sacramento River - Shasta

Anderson-Cottonwood ID 2,900 0.0012835 $ 19,277,430.10 

Daniell, H & B - $ 19,277,430.10 

Driscoll Strawberry 15 0.0000066 $ 19,277,430.10 

Gjermann, H 4 0.0000018 $ 19,277,430.10 

Leviathan Inc 123 0.0000544 $ 19,277,430.10 

Redding Rancheria - $ 19,277,430.10 

Total Sacramento River - Shasta 3,042 0.0013464 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Sacramento River - Willows

Alexander, T & K - $ 19,277,430.10 

Anderson, A/et al - $ 19,277,430.10 

Anderson, R & J 75 0.0000332 $ 19,277,430.10 

Andreotti, A/et al 427 0.0001890 $ 19,277,430.10 

Baber, J/et al 2,015 0.0008918 $ 19,277,430.10 

Beckley, R & O 135 0.0000598 $ 19,277,430.10 

Butler, L & M 244 0.0001080 $ 19,277,430.10 

Butte Creek Farms Inc 419 0.0001855 $ 19,277,430.10 

Byrd, A & Osborne, J. 193 0.0000854 $ 19,277,430.10 

Cachil Dehe Band of Wintun 100 0.0000443 $ 19,277,430.10 Carter MWC 804 0.0003559 $ 19,277,430.10 Churkin, M Jr & C 48 0.0000212 $ 19,277,430.10 

Conaway Consv Grp 384 0.0001700 $ 19,277,430.10 County of Sacramento - $ 19,277,430.10 

Cummings, W 103 0.0000456 $ 19,277,430.10 

Dennis Wilson Farms 55 0.0000243 $ 19,277,430.10 

Driver, Gary/et al - $ 19,277,430.10 

Driver, J & C Trustees - $ 19,277,430.10 

Driver, Gregory - $ 19,277,430.10 

Driver, W/et al - $ 19,277,430.10 

Dyer, J & Wing, J 340 0.0001505 $ 19,277,430.10 

Eastside MWC 603 0.0002669 $ 19,277,430.10 Ehrke, A & B 131 0.0000580 $ 19,277,430.10 

E L H Sutter Properties - $ 19,277,430.10 

Feather WD 4,871 0.0021559 $ 19,277,430.10 Fedora, S/Taylor, W - $ 19,277,430.10 

Furlan, E & S $ 19,277,430.10 Gillaspy, W 77 0.0000341 $ 19,277,430.10 Giovannetti, B & M 50 0.0000221 $ 19,277,430.10 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Giusti, R & S 675 0.0002988 $ 19,277,430.10 

Glenn-Colusa ID 90,271 0.0399541 $ 19,277,430.10 Green Valley Corp $ 19,277,430.10 Griffin, J/Prater 973 0.0004307 $ 19,277,430.10 Hale, J/Marks, A 30 0.0000133 $ 19,277,430.10 

Hatfield, R & B 28 0.0000124 $ 19,277,430.10 

Heidrick, J Family Trust - $ 19,277,430.10 

Heidrick, M 61 0.0000270 $ 19,277,430.10 

Hiatt, T 501 0.0002217 $ 19,277,430.10 Hiatt, T/Illerich, P 212 0.0000938 $ 19,277,430.10 

Howald Farms Inc 1,392 0.0006161 $ 19,277,430.10 

Jaeger, W & P - $ 19,277,430.10 

Jansen, P & S 40 0.0000177 $ 19,277,430.10 

Kary, C 171 0.0000757 $ 19,277,430.10 

King, Ben - $ 19,277,430.10 

King, L - $ 19,277,430.10 

KLSY, LLC $ 19,277,430.10 Knights Landing Investors 723 0.0003200 $ 19,277,430.10 

Lauppe, B ET UX 78 0.0000345 $ 19,277,430.10 

Lauppe, B & K $ 19,277,430.10 Leiser, D $ 19,277,430.10 Lockett, W & J 47 0.0000208 $ 19,277,430.10 Lomo CS & Micheli, J 445 0.0001970 $ 19,277,430.10 

Lonon, M 440 0.0001947 $ 19,277,430.10 M C M Properties 501 0.0002217 $ 19,277,430.10 Maxwell ID 4,500 0.0019917 $ 19,277,430.10 

Mehrhof & Montgomery $ 19,277,430.10 Meridian Farms WC 10,000 0.0044260 $ 19,277,430.10 

Micke, D & N - $ 19,277,430.10 

Morehead, J/et ux $ 19,277,430.10 Munson, J & D - $ 19,277,430.10 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Natomas Basin Conserv 87 0.0000385 $ 19,277,430.10 

Natomas Central MWC 21,775 0.0096377 $ 19,277,430.10 

Nelson, T & H 98 0.0000434 $ 19,277,430.10 Nene Ranch, LLC 200 0.0000885 $ 19,277,430.10 

O'Brien, J & F 238 0.0001053 $ 19,277,430.10 

Odysseus Farms 410 0.0001815 $ 19,277,430.10 

Oji Brothers Farm Inc 1,211 0.0005360 $ 19,277,430.10 Oji, M/et al 996 0.0004408 $ 19,277,430.10 

Otterson, M 225 0.0000996 $ 19,277,430.10 Pacific Realty Inc 976 0.0004320 $ 19,277,430.10 Pelger MWC 1,386 0.0006134 $ 19,277,430.10 Penner, R & L - $ 19,277,430.10 

Pleasant Grv-Vrna MWC 2,500 0.0011065 $ 19,277,430.10 

Princeton-Codora-Glenn ID 13,000 0.0057538 $ 19,277,430.10 Provident ID 3,756 0.0016624 $ 19,277,430.10 

Quad-H-Ranches Inc 310 0.0001372 $ 19,277,430.10 

Rauf, A & T 690 0.0003054 $ 19,277,430.10 

Recl Dist # 108 26,677 0.0118073 $ 19,277,430.10 

Recl Dist #1000 - $ 19,277,430.10 

Recl Dist #1004 10,659 0.0047177 $ 19,277,430.10 

Reische, E - $ 19,277,430.10 

Reische, L $ 19,277,430.10 Reynen, J/et al 1,744 0.0007719 $ 19,277,430.10 Richter, H Jr/et al 1,134 0.0005019 $ 19,277,430.10 

River Garden Farms Co 214 0.00 $ 19,277,430.10 

Riverby Limited 17 0.0000075 $ 19,277,430.10 

Roberts Ditch Irr Co 300 0.0001328 $ 19,277,430.10 

Rubio, E & E 3 0.0000013 $ 19,277,430.10 Schreiner, J & C $ 19,277,430.10 Seaver, C $ 19,277,430.10 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Sutter MWC 47,314 0.0209413 $ 19,277,430.10 Sycamore Family Trust 8,785 0.0038883 $ 19,277,430.10 

Tarke, S 767 0.0003395 $ 19,277,430.10 Tisdale Irr & Drain Co 1,860 0.0008232 $ 19,277,430.10 

Wakida, T 18 0.0000080 $ 19,277,430.10 

Wallace, K Trust 320 0.0001416 $ 19,277,430.10 Wisler, J - $ 19,277,430.10 

Young, R/et al 4 0.0000018 $ 19,277,430.10 

Total Sacramento River - Willows 269,836 0.1194300 

San Felipe Unit

San Benito County WD 28,612 0.0126637 $ 19,277,430.10 

Santa Clara Valley WD 26,480 0.0117201 $ 19,277,430.10 

Total San Felipe Unit 55,092 0.0243838 

San Luis Canal - Fresno

Westlands WD - SLC 590,161 0.2612066 $ 19,277,430.10 

Westlands DD#2 700 0.0003098 $ 19,277,430.10 

Total San Luis Canal - Fresno 590,861 0.2615164 

San Luis Canal - Tracy

Pacheco WD - SLC 5,291 0.0023418 $ 19,277,430.10 

Panoche WD - SLC 39,779 0.0176063 $ 19,277,430.10 San Luis WD - SLC 55,921 0.0247508 $ 19,277,430.10 

Total San Luis Canal - Tracy 100,991 0.0446988 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENS

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense 

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Tehama-Colusa Canal

4-M WD 1,663 0.0007360 $ 19,277,430.10 

Colusa County WD 47,339 0.0209523 $ 19,277,430.10 Cortina WD 650 0.0002877 $ 19,277,430.10 

Davis WD - TCC 2,803 0.0012406 $ 19,277,430.10 

Dunnigan WD 12,797 0.0056640 $ 19,277,430.10 Glenn Valley WD 1,385 0.0006130 $ 19,277,430.10 Glide WD 8,410 0.0037223 $ 19,277,430.10 

Holthouse WD 1,020 0.0004515 $ 19,277,430.10 Kanawha WD 34,842 0.0154211 $ 19,277,430.10 

Kirkwood WD 355 0.0001571 $ 19,277,430.10 

La Grande WD 5,215 0.0023082 $ 19,277,430.10 

Myers-Marsh MWC 255 0.0001129 $ 19,277,430.10 

Orland-Artois WD 47,063 0.0208302 $ 19,277,430.10 

Westside WD 40,870 0.0180892 $ 19,277,430.10 

Total Tehama-Colusa Canal 204,667 0.0905861 

Grand Total 2,259,365 1.0000000 
IRR 2012 Sch B-4 F.Z16.XLSM

08/13/2013

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2012 IRRIGATION WATER MARKETING EXPENSE

Footnotes:* Total project water deliveries (A/F) 2,259,365

Recovered Water Deliveries (A/F) -Total deliveries per schedule B-2 2,259,365

** Allocated water marketing cost to all contractors $ 19,277,430.10

1/ Allocated water marketing cost to Recovered Water account $ -

Allocated water marketing - Section 215 water (FY2004 - FY2010) $ -Total marketing cost per schedule B-6 $ 19,277,430.10