M&I 2010 Sch B-1B F.Z14.XLSM

A B C D 

Historical

& Projected

Deliveries Ratio FY 2010 

Facility/Contractor 1981-2030 ARRA Cost Ref <Sch A-7> (B/Grand Total) <Sch B-6> Black Butte D&R

County of Colusa 1,695 0.000075 79,725.71 $ Elk Creek CSD 2,329 0.000102 79,725.71 $ US Forest Service - BB 925 0.000041 79,725.71 $ Whitney Const. 1,262 0.000056 79,725.71 $ 

Total Black Butte D&R 6,210 0.000273 

Clear Creek Unit

Clear Creek CSD 248,070 0.010916 79,725.71 $ 

Contra Costa Canal

Contra Costa WD 6,897,513 0.303504 79,725.71 $ 

Cow Creek Unit

Bella Vista WD 233,880 0.010291 79,725.71 $ 

Cross Valley Canal

County of Fresno 5,000 0.000220 79,725.71 $ County of Tulare 13,979 0.000615 79,725.71 $ 

Total Cross Valley Canal 18,980 0.000835 

Delta-Mendota Canal

Byron Bethany ID 32,233 0.001418 79,725.71 $ 

** City of Tracy 536,664 0.023614 79,725.71 $ 

Del Puerto WD 783 0.000034 79,725.71 $ Department of VA 16,997 0.000748 79,725.71 $ Panoche WD 1,449 0.000064 79,725.71 $ San Luis WD 7,501 0.000330 79,725.71 $ 

Total Delta-Mendota Canal 595,626 0.026209 

8/19/2011

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 M&I ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT E

BY COMPONENT AND CONTRACTOR

Storage
M&I 2010 Sch B-1B F.Z14.XLSM

A B C D 

Historical

& Projected

Deliveries Ratio FY 2010 

Facility/Contractor 1981-2030 ARRA Cost Ref <Sch A-7> (B/Grand Total) <Sch B-6> 8/19/2011

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 M&I ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT E

BY COMPONENT AND CONTRACTOR

Storage

Folsom D&R

City of Roseville 1,192,929 0.052491 79,725.71 $ El Dorado ID - FD&R 321,327 0.014139 79,725.71 $ Sacramento County WA 459,782 0.020231 79,725.71 $ San Juan WD 618,668 0.027223 79,725.71 $ 

Total Folsom D&R 2,592,706 0.114084 

Folsom-South Canal

East Bay MUD 1,273,888 0.056054 79,725.71 $ Sacramento County WA - FSC 522,000 0.022969 79,725.71 $ Sacramento MUD 1,043,232 0.045904 79,725.71 $ 

Total Folsom-South Canal 2,839,120 0.124927 

Friant Dam

County of Madera 6,634 0.000292 79,725.71 $ Fresno County WW#18 6,711 0.000295 79,725.71 $ 

Total Friant Dam 13,345 0.000587 

Friant-Kern Canal

Arvin-Edison WSD 41,740 0.001837 79,725.71 $ City of Fresno 2,671,139 0.117535 79,725.71 $ City of Lindsay 101,256 0.004455 79,725.71 $ City of Orange Cove 59,728 0.002628 79,725.71 $ Delano-Earlimart ID 4,707 0.000207 79,725.71 $ Lindsay-Strathmore ID 8,822 0.000388 79,725.71 $ Shafter-Wasco ID 19,031 0.000837 79,725.71 $ Terra Bella ID 45,083 0.001984 79,725.71 $ 

Total Friant-Kern Canal 2,951,505 0.129872 
M&I 2010 Sch B-1B F.Z14.XLSM

A B C D 

Historical

& Projected

Deliveries Ratio FY 2010 

Facility/Contractor 1981-2030 ARRA Cost Ref <Sch A-7> (B/Grand Total) <Sch B-6> 8/19/2011

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 M&I ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT E

BY COMPONENT AND CONTRACTOR

Storage

Sacramento River** City of Redding - SR 177,779 0.007823 79,725.71 $ 

City of West Sacramento 313,400 0.013790 79,725.71 $ Lake California P.O.A. 8,919 0.000392 79,725.71 $ Meyer Crest Ltd. 8,474 0.000373 79,725.71 $ Riverview Golf & CC 1,268 0.000056 79,725.71 $ 

Total Sacramento River 509,840 0.022434 

San Felipe Unit

San Benito County WD 222,853 0.009806 79,725.71 $ Santa Clara Valley WD 4,312,402 0.189754 79,725.71 $ 

Total San Felipe Unit 4,535,255 0.199560 

San Luis Canal - Fresno

City of Avenal 123,631 0.005440 79,725.71 $ City of Coalinga 344,193 0.015145 79,725.71 $ City of Huron 84,117 0.003701 79,725.71 $ State of CA 381 0.000017 79,725.71 $ Westlands WD 195,871 0.008619 79,725.71 $ 

Total San Luis Canal - Fresno 748,194 0.032922 

San Luis Canal - Tracy

Pacheco WD - SLC 1,918 0.000084 79,725.71 $ Panoche WD - SLC 1,986 0.000087 79,725.71 $ San Luis WD - SLC 26,880 0.001183 79,725.71 $ 

Total San Luis Canal - Tracy 30,784 0.001355 
M&I 2010 Sch B-1B F.Z14.XLSM

A B C D 

Historical

& Projected

Deliveries Ratio FY 2010 

Facility/Contractor 1981-2030 ARRA Cost Ref <Sch A-7> (B/Grand Total) <Sch B-6> 8/19/2011

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2010 M&I ALLOCATED AMERICAN RECOVERY AND REINVESTMENT ACT E

BY COMPONENT AND CONTRACTOR

Storage

Shasta D&R

Centerville CSD 75,799 0.003335 79,725.71 $ Mountain Gate CSD 44,102 0.001941 79,725.71 $ Shasta CWA 14,950 0.000658 79,725.71 $ 

Total Shasta D&R 134,851 0.005934 

Spring Creek Conduit

City of Redding - SCC 158,153 0.006959 79,725.71 $ Shasta CWA - SCC 13,405 0.000590 79,725.71 $ Shasta CSD 36,223 0.001594 79,725.71 $ 

Total Spring Creek Conduit 207,781 0.009143 

Tehama-Colusa Canal

Colusa County WD 4,987 0.000219 79,725.71 $ Kanawha WD 397 0.000017 79,725.71 $ 

Total Tehama-Colusa Canal 5,384 0.000237 

Toyon Pipeline

City of Redding - TP 5,629 0.000248 79,725.71 $ City of Shasta Lake 151,098 0.006649 79,725.71 $ US Forest Service 481 0.000021 79,725.71 $ 

Total Toyon Pipeline 157,208 0.006917 

 Grand Total 22,726,253 1.000000