Schedule B-4A 

Page 1 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 237 0.0007131 $ 10,629.34

Total Black Butte D & R 237 0.0007131 $ 10,629.34

Buchanan Unit

Chowchilla WD - BU 24,000 0.0722161 $ 1,076,389.34

Clear Creek Unit

Clear Creek CSD - - $ -

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 501 0.0015075 $ 22,469.63

Proberta WD - - $ -

Thomes Creek WD - - $ -

Total Corning Canal 501 0.0015075 $ 22,469.63

Cow Creek Unit

Bella Vista WD 941 0.0028315 $ 42,203.43
Schedule B-4A 

Page 2 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Cross Valley Canal

County of Fresno - - $ -

County of Tulare - - $ -

Hills Valley ID - - $ -

Kern-Tulare WD 271 0.0008154 $ 12,154.23

Lower-Tule River ID 2/ (200) (0.0925069) $ (6,016.97)

Pixley ID - - $ -

Tri-Valley WD - - $ -

Total Cross Valley Canal 71 (0.0916915) $ 6,137.26

Delta-Mendota Canal

Banta-Carbona ID 462 0.0013902 $ 20,720.49

Byron Bethany ID 571 0.0017181 $ 25,609.10

Del Puerto WD 3,711 0.0111664 $ 166,436.70

Eagle Field WD 168 0.0005055 $ 7,534.73

Mercy Springs WD - - $ -

Oro Loma WD - - $ -

Pacheco WD - DMC - - $ -

Panoche WD - DMC - - $ -

Patterson WD - - $ -

San Luis WD - DMC 1,854 0.0055787 $ 83,151.08

West Side ID - - $ -

West Stanislaus ID 7,320 0.0220259 $ 328,298.75

Total Delta-Mendota Canal 14,086 0.0423848 $ 631,750.84
Schedule B-4A 

Page 3 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Delta-Mendota Pool

Coelho Trust 377 0.0011344 $ 16,908.28

Fresno Slough WD - - $ -

James ID 1,234 0.0037131 $ 55,344.35

Laguna WD - - $ -

Recl Dist #1606 - - $ -

Tranquillity ID 32 0.0000963 $ 1,435.19

Tranquillity PUD - - $ -

Westlands WD - DMP - - $ -

Total Delta-Mendota Pool 1,643 0.0049438 $ 73,687.82

Friant D & R - Class 2

Gravelly Ford WD - - $ -

Friant-Kern Canal - Class 1

Arvin-Edison WSD - $ -

Delano-Earlimart ID 2/ 8,790 1.0000000 $ 242,054.29

Exeter ID 436 0.0013119 $ 19,554.41

Garfield WD - - $ -

Hills Valley ID 127 0.0003821 $ 5,695.89

International WD 66 0.0001986 $ 2,960.07

Ivanhoe ID 314 0.0009448 $ 14,082.76

Kaweah Delta WCD - - $ -

Lewis Creek WD - - $ -

Lindmore ID - - $ -

Lindsay-Strathmore ID 40 0.0001204 $ 1,793.98

Lower-Tule River ID 2/ 2,362 1.0925069 $ 71,060.46

Orange Cove ID 3,676 0.0110611 $ 164,866.97

Porterville ID - - $ -

Saucelito ID 182 0.0005476 $ 8,162.62
Schedule B-4A 

Page 4 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Shafter-Wasco ID - - $ -

So San Joaquin MUD 288 0.0008666 $ 12,916.67

Stone Corral ID 1,000 0.0030090 $ 44,849.56

Tea Pot Dome WD - - $ -

Terra Bella ID - - $ -

Tri-Valley ID 9 0.0000271 $ 403.65

Tulare ID - - $ -

Total Friant-Kern Canal - Class 1 17,290 2.1109762 $ 588,401.32

Friant-Kern Canal - Class 2

Arvin-Edison WSD - - $ -

Delano-Earlimart ID - - $ -

Exeter ID - - $ -

Fresno ID - - $ -

Ivanhoe ID - - $ -

Kaweah Delta WCD - - $ -

Kern-Tulare WD - - $ -

Lindmore ID - - $ -

Lower Tule River ID - FKC - - $ -

Porterville ID - - $ -

Saucelito ID - - $ -

Shafter-Wasco ID - - $ -

So San Joaquin MUD - - $ -

Tulare ID - - $ -

Total Friant-Kern Canal - Class 2 - - $ -

Hidden Unit

Madera ID - HU 24,000 0.0722161 $ 1,076,389.34
Schedule B-4A 

Page 5 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Madera Canal - Class 1

Chowchilla WD - MC - - $ -

Madera ID - MC 1,509 0.0045406 $ 67,677.98

Total Madera Canal - Class 1 1,509 0.0045406 $ 67,677.98

Madera Canal - Class 2

Chowchilla WD - MC - - $ -

Madera ID - MC - - $ -

Total Madera Canal - Class 2 - - $ -

New Melones D & R

Central San Joaquin WCD 1,096 0.0032979 $ 49,155.11

Stockton-East WD 1,845 0.0055516 $ 82,747.43

 Total New Melones D & R 2,941 0.0088495 $ 131,902.54

Sacramento River - Shasta

Anderson-Cottonwood ID 2,567 0.0077241 $ 115,128.81

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H - - $ -

Leviathan Inc 122 0.0003671 $ 5,471.65

Redding Rancheria - - $ -

Total Sacramento River - Shasta 2,689 0.0080912 $ 120,600.46

Sacramento River - Willows

Anderson, A/et al - - $ -

Anderson, R & J 32 0.0000963 $ 1,435.19

Andreotti, A/et al 241 0.0007252 $ 10,808.74

Baber, J/et al 1,602 0.0048204 $ 71,848.99

Butler, Diane 197 0.0005928 $ 8,835.36

Butte Creek Farms Inc 71 0.0002136 $ 3,184.32
Schedule B-4A 

Page 6 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Byrd, A & Osborne, J. 56 0.0001685 $ 2,511.58

Cachil Dehe Band of Wintun 75 0.0002257 $ 3,363.72

Canal Farms 225 0.0006770 $ 10,091.15

Carter MWC 563 0.0016941 $ 25,250.30

* Charter, Mary (Formerly Beckley, Steven) 101 0.0003039 $ 4,529.81

Churkin, M Jr & C 34 0.0001023 $ 1,524.88

Conaway Consv Grp - - $ -

County of Sacramento - - $ -

Cranmore Farms LLC 2,135 0.0064242 $ 95,753.80

Cummings, W 50 0.0001505 $ 2,242.48

Driver, Gary/et al - - $ -

Driver, J & C Trustees 8 0.0000241 $ 358.80

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 229 0.0006891 $ 10,270.55

Eastside MWC 292 0.0008786 $ 13,096.07

Ehrke, A & B 10 0.0000301 $ 448.50

E L H Sutter Properties - - $ -

Empire Group, LLC - - $ -

Feather WD - - $ -

Fedora, S/Taylor, W - - $ -

Furlan, E & S - - $ -

Gillaspy, W 68 0.0002046 $ 3,049.77

Giovannetti, B & M 38 0.0001143 $ 1,704.28

Giusti, R & S 570 0.0017151 $ 25,564.25

Glenn-Colusa ID 60,886 0.1832062 $ 2,730,710.06

Green Valley Corp 280 0.0008425 $ 12,557.88

Griffin, J/Prater 602 0.0018114 $ 26,999.43

Hale, J/Marks, A - - $ -

Hatfield, R & B 12 0.0000361 $ 538.19

Heidrick, J Family Trust - - $ -

Heidrick, M - - $ -
Schedule B-4A 

Page 7 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Hiatt, T - - $ -

Hiatt, T/Illerich, P 85 0.0002558 $ 3,812.21

Howald Farms Inc 513 0.0015436 $ 23,007.82

Jaeger, W & P - - $ -

Jansen, P & S 30 0.0000903 $ 1,345.49

Kary, C - - $ -

King, Ben - - $ -

King, L - - $ -

KLSY, LLC 68 0.0002046 $ 3,049.77

Knights Landing Investors - - $ -

Lauppe, B ET UX 78 0.0002347 $ 3,498.27

Lauppe, B & K 99 0.0002979 $ 4,440.11

Leiser, D 18 0.0000542 $ 807.29

Lockett, W & J 35 0.0001053 $ 1,569.73

Lomo CS & Micheli, J - - $ -

Lonon, M 330 0.0009930 $ 14,800.35

M C M Properties 301 0.0009057 $ 13,499.72

Maxwell ID 1,487 0.0044744 $ 66,691.29

Meridian Farms WC 2,229 0.0067071 $ 99,969.66

Mesquite Investors, LLC - - $ -

Micke, D & N - - $ -

Morehead, J/et ux 280 0.0008425 $ 12,557.88

Munson, J & D 63 0.0001896 $ 2,825.52

Natomas Basin Conserv 87 0.0002618 $ 3,901.91

Natomas Central MWC 16,034 0.0482464 $ 719,117.78

Nelson, T & H 74 0.0002227 $ 3,318.87

O'Brien, J & F - - $ -

Odysseus Farms 308 0.0009268 $ 13,813.66

Oji Brothers Farm Inc 1,220 0.0036710 $ 54,716.46

Oji, M/et al - - $ -

Pacific Realty Inc 805 0.0024222 $ 36,103.89

Pelger MWC 1,612 0.0048505 $ 72,297.48
Schedule B-4A 

Page 8 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

Penner, R & L - - $ -

Pleasant Grv-Vrna MWC 1,489 0.0044804 $ 66,780.99

Princeton-Codora-Glenn ID 6,457 0.0194291 $ 289,593.58

Provident ID - - $ -

Quad-H-Ranches Inc - - $ -

Recl Dist # 108 12,525 0.0376878 $ 561,740.69

Recl Dist #1000 - - $ -

Recl Dist #1004 5,044 0.0151774 $ 226,221.16

Reische, E 39 0.0001174 $ 1,749.13

Reische, L 200 0.0006018 $ 8,969.91

Richter, H Jr/et al 24 0.0000722 $ 1,076.39

River Garden Farms Co - - $ -

Roberts Ditch Irr Co 110 0.0003310 $ 4,933.45

Rubio, E & E 3 0.0000090 $ 134.55

Saeed, F - - $ -

Seaver, C - - $ -

Sioux Creek Property LLC 15 0.0000451 $ 672.74

Sutter MWC 19,615 0.0590216 $ 879,724.04

Sycamore Family Trust 5,996 0.0180420 $ 268,917.94

T & P Farms 133 0.0004002 $ 5,964.99

Tarke, S - - $ -

Tisdale Irr & Drain Co 784 0.0023591 $ 35,162.05

Van Ruiten Brothers 1415L 56 0.0001685 $ 2,511.58

Van Ruiten Brothers 520XL 101 0.0003039 $ 4,529.81

Wallace, J & J 16 0.0000481 $ 717.59

Wallace, K Trust 240 0.0007222 $ 10,763.89

Wisler, J - - $ -

Yockey, W 3 0.0000090 $ 134.55

Young, R/et al 4 0.0000120 $ 179.40

Total Sacramento River - Willows 146,987 0.4422843 $ 6,592,301.67
Schedule B-4A 

Page 9 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

San Luis Canal - Fresno

Westlands WD - SLC 70,006 0.2106483 $ 3,139,738.01

Westlands DD#2 - - $ -

Total San Luis Canal - Fresno 70,006 0.2106483 $ 3,139,738.01

San Luis Canal - Tracy

Pacheco WD - SLC - - $ -

Panoche WD - SLC 1,306 0.0039298 $ 58,573.52

San Luis WD - SLC 15,208 0.0457609 $ 682,072.05

Total San Luis Canal - Tracy 16,514 0.0496907 $ 740,645.57

Tehama-Colusa Canal

4-M WD 407 0.0012247 $ 18,253.77

Colusa County WD 4,138 0.0124513 $ 185,587.46

Cortina WD 37 0.0001113 $ 1,659.43

Davis WD - TCC 2,250 0.0067703 $ 100,911.50

Dunnigan WD 238 0.0007161 $ 10,674.19

Glenn Valley WD 495 0.0014895 $ 22,200.53

Glide WD - - $ -

Holthouse WD - - $ -

Kanawha WD 2,201 0.0066228 $ 98,713.87

Kirkwood WD - - $ -

La Grande WD - - $ -

Myers-Marsh MWC - - $ -

Orland-Artois WD 408 0.0012277 $ 18,298.62

Westside WD 9,699 0.0291843 $ 434,995.84

Total Tehama-Colusa Canal 19,873 0.0597979 $ 891,295.22

Total A/F/Expense without San Felipe Unit 343,288 1.0000000 $ 15,212,219.77
Schedule B-4A 

Page 10 of 10

IRR 2015 Sch B-4A F.Z19.XLSM

12/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 15,212,219.77 2/

San Felipe Unit 1/ $ 157,143.22

Ref <Sch B-2> (B/(total a/f)) 2/ (C*total expense)

San Felipe Unit

San Benito County WD 3,508 1.0000000 $ 157,143.22

Santa Clara Valley WD - - $ -

Total San Felipe Unit 3,508 1.0000000 $ 157,143.22

GRAND TOTAL 346,796 $ 15,369,362.99

1/ San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section.

2/ Cost Determination based on agreed upon calculation A/F O&M Cost

 All Other Contractors 332,336 $ 14,905,122.00

 Delano-Earlimart ID 8,790 $ 242,054.29

 Lower-Tule River ID 2,162 $ 65,043.48

Total 343,288 $ 15,212,219.77

* See Schedule B-2 for name changes.

FOOTNOTES