Schedule B-4Bb 

Page 1 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 237 0.0006835 $ 11.35

Total Black Butte D & R 237 0.0006835 $ 11.35

Buchanan Unit

Chowchilla WD - BU 24,000 0.0692191 $ 1,149.08

Clear Creek Unit

Clear Creek CSD - - $ -

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 501 0.0014449 $ 23.99

Corning WD - - $ -

Proberta WD - - $ -

Total Corning Canal 501 0.0014449 $ 23.99

Cow Creek Unit

Bella Vista WD 941 0.0027140 $ 45.05
Schedule B-4Bb 

Page 2 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Cross Valley Canal

County of Fresno - - $ -

County of Tulare - - $ -

Hills Valley ID - - $ -

Kern-Tulare WD - - $ (16,600.57)

Lower Tule River ID - CVC - - $ -

Pixley ID - - $ -

Tri-Valley WD - - $ -

Total Cross Valley Canal - $ (16,600.57)

Delta-Mendota Canal

Banta-Carbona ID 462 0.0013325 $ 22.12

Byron Bethany ID 571 0.0016468 $ 27.34

Del Puerto WD 3,711 0.0107030 $ 177.68

Eagle Field WD 168 0.0004845 $ 8.04

Mercy Springs WD - - $ -

Oro Loma WD - - $ -

Pacheco WD - DMC - - $ -

Panoche WD - DMC - - $ -

Patterson WD - - $ -

San Luis WD - DMC 1,854 0.0053472 $ 88.77

West Side ID - - $ -

West Stanislaus ID 7,320 0.0211118 $ 350.47

Total Delta-Mendota Canal 14,086 0.0406259 $ 674.41
Schedule B-4Bb 

Page 3 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Delta-Mendota Pool

Coelho Trust 377 0.0010873 $ 18.05

Fresno Slough WD - - $ -

James ID 1,234 0.0035590 $ 59.08

Laguna WD - - $ -

Recl Dist #1606 - - $ -

Tranquillity ID 32 0.0000923 $ 1.53

Tranquillity PUD - - $ -

Westlands WD - DMP - - $ -

Total Delta-Mendota Pool 1,643 0.0047386 $ 78.66

Friant D & R - Class 2

Gravelly Ford WD - - $ -

Friant-Kern Canal - Class 1

Arvin-Edison WSD - - $ -

Delano-Earlimart ID 8,790 0.0253515 $ 420.85

Exeter ID 436 0.0012575 $ 20.87

Garfield WD - - $ -

Hills Valley ID 127 0.0003663 $ 6.08

International WD 66 0.0001904 $ 3.16

Ivanhoe ID 314 0.0009056 $ 15.03

Kaweah Delta WCD - - $ -

Lewis Creek WD - - $ -

Lindmore ID - - $ -

Lindsay-Strathmore ID 40 0.0001154 $ 1.92

Lower Tule River ID - FKC 2,362 0.0068123 $ 113.09

Orange Cove ID 3,676 0.0106021 $ 176.00
Schedule B-4Bb 

Page 4 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Porterville ID - - $ -

Saucelito ID 182 0.0005249 $ 8.71

Shafter-Wasco ID - - $ -

So San Joaquin MUD 288 0.0008306 $ 13.79

Stone Corral ID 1,000 0.0028841 $ 47.88

Tea Pot Dome WD - - $ -

Terra Bella ID - - $ -

Tri-Valley ID 9 0.0000260 $ 0.43

Tulare ID - - $ -

Total Friant-Kern Canal - Class 1 17,290 0.0498666 $ 827.81

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 - - $ -
Schedule B-4Bb 

Page 5 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Hidden Unit

Madera ID - HU 24,000 0.0692191 $ 1,149.08

Madera Canal - Class 1

Chowchilla WD - MC - - $ -

Madera ID - MC 1,509 0.0043522 $ 72.25

 1,509 0.0043522 $ 72.25

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 0.0031610 $ 52.47

Stockton-East WD 1,845 0.0053212 $ 88.34

 Total New Melones D & R 2,941 0.0084822 $ 140.81

Sacramento River - Shasta

Anderson-Cottonwood ID 2,567 0.0074036 $ 122.90

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H - - $ -

Leviathan Inc 122 0.0003519 $ 5.84

Redding Rancheria - - $ -

Total Sacramento River - Shasta 2,689 0.0077554 $ 128.74
Schedule B-4Bb 

Page 6 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Sacramento River - Willows

Anderson, A/et al - - $ -

Anderson, R & J 32 0.0000923 $ 1.53

Andreotti, A/et al 241 0.0006951 $ 11.54

Baber, J/et al 1,602 0.0046204 $ 76.70

Butler, Diane 197 0.0005682 $ 9.43

Butte Creek Farms Inc 71 0.0002048 $ 3.40

Byrd, A & Osborne, J. 56 0.0001615 $ 2.68

Cachil Dehe Band of Wintun 75 0.0002163 $ 3.59

Canal Farms 225 0.0006489 $ 10.77

Carter MWC 563 0.0016238 $ 26.96

* Charter, Mary (Formerly Beckley, Steven) 101 0.0002913 $ 4.84

Churkin, M Jr & C 34 0.0000981 $ 1.63

Conaway Consv Grp - - $ -

County of Sacramento - - $ -

Cummings, W 50 0.0001442 $ 2.39

Driver, Gary/et al - - $ -

Driver, J & C Trustees 8 0.0000231 $ 0.38

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 229 0.0006605 $ 10.96

Eastside MWC 292 0.0008422 $ 13.98

Ehrke, A & B 10 0.0000288 $ 0.48

E L H Sutter Properties - - $ -

Empire Group, LLC - - $ -

Feather WD - - $ -

Fedora, S/Taylor, W - - $ -

Gillaspy, W 68 0.0001961 $ 3.26

Giovannetti, B & M 38 0.0001096 $ 1.82

Giusti, R & S 570 0.0016440 $ 27.29

Glenn-Colusa ID 60,886 0.1756031 $ 2,915.11

Green Valley Corp 280 0.0008076 $ 13.41

Griffin, J/Prater 602 0.0017362 $ 28.82

Hale, J/Marks, A - - $ -

Hatfield, R & B 12 0.0000346 $ 0.57

Heidrick, J Family Trust - - $ -

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

Page 7 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Hiatt, T/Illerich, P (Van Ruiten Bros. 0880X) 85 0.0002452 $ 4.07

Howald Farms Inc 513 0.0014796 $ 24.56

Jaeger, W & P - - $ -

Jansen, P & S 30 0.0000865 $ 1.44

Kary, C - - $ -

King, Ben - - $ -

King, L - - $ -

KLSY, LLC 68 0.0001961 $ 3.26

Knights Landing Investors - - $ -

Lauppe, B ET UX 78 0.0002250 $ 3.73

Lauppe, B & K 99 0.0002855 $ 4.74

Leiser, D 18 0.0000519 $ 0.86

Leonard, James - - $ -

Lockett, W & J 35 0.0001009 $ 1.68

Lomo CS & Micheli, J - - $ -

Lonon, M 330 0.0009518 $ 15.80

M C M Properties 301 0.0008681 $ 14.41

Maxwell ID 1,487 0.0042887 $ 71.19

* McClatchy Partners, LLC - - $ -

Meridian Farms WC 2,229 0.0064287 $ 106.72

Micke, D & N - - $ -

Morehead, J/et ux 280 0.0008076 $ 13.41

Munson, J & D 63 0.0001817 $ 3.02

Natomas Basin Conserv 87 0.0002509 $ 4.17

Natomas Central MWC 16,034 0.0462441 $ 767.68

Nelson, T & H 74 0.0002134 $ 3.54

O'Brien, J & F - - $ -

Odysseus Farms 308 0.0008883 $ 14.75

Oji Brothers Farm Inc 1,220 0.0035186 $ 58.41

Oji, M/et al - - $ -

Pacific Realty Inc 805 0.0023217 $ 38.54

Pelger MWC 1,612 0.0046492 $ 77.18

Pelger Road 1700, LLC (formerly Cranmore Farms, 2,135 0.0061576 $ 102.22

Penner, R & L - - $ -
Schedule B-4Bb 

Page 8 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Pleasant Grv-Vrna MWC 1,489 0.0042945 $ 71.29

Princeton-Codora-Glenn ID 6,457 0.0186228 $ 309.15

Provident ID - - $ -

Quad-H-Ranches Inc - - $ -

Recl Dist # 108 12,525 0.0361237 $ 599.67

Recl Dist #1000 - - $ -

Recl Dist #1004 5,044 0.0145476 $ 241.50

Reische, E 39 0.0001125 $ 1.87

Reische, L 200 0.0005768 $ 9.58

Richter, H Jr/et al 24 0.0000692 $ 1.15

River Garden Farms Co - - $ -

Roberts Ditch Irr Co 110 0.0003173 $ 5.27

Rubio, E & E 3 0.0000087 $ 0.14

Saeed, F - - $ -

Seaver, C - - $ -

Sioux Creek Property LLC 15 0.0000433 $ 0.72

Sutter MWC 19,615 0.0565722 $ 939.13

Sycamore Family Trust 5,996 0.0172932 $ 287.08

T & P Farms 133 0.0003836 $ 6.37

Tarke, S - - $ -

Tisdale Irr & Drain Co 784 0.0022612 $ 37.54

Van Ruiten Brothers 1415L 56 0.0001615 $ 2.68

Van Ruiten Brothers 520XL 101 0.0002913 $ 4.84

Van Ruiten Brothers 0880S - - $ -

Wallace, J & J 16 0.0000461 $ 0.77

Wallace, K Trust 240 0.0006922 $ 11.49

Wisler, J - - $ -

Yockey, W 3 0.0000087 $ 0.14

Young, R/et al 4 0.0000115 $ 0.19

Total Sacramento River - Willows 146,987 0.4239296 $ 7,037.47
Schedule B-4Bb 

Page 9 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

San Felipe Unit

San Benito County WD 3,508 0.0101175 $ 167.96

Santa Clara Valley WD - - $ -

Total San Felipe Unit 3,508 0.0101175 $ 167.96

San Luis Canal - Fresno

Westlands WD - SLC 70,006 0.2019064 $ 3,351.76

Westlands DD#2 - - $ -

 70,006 0.2019064 $ 3,351.76

San Luis Canal - Tracy

Pacheco WD - SLC - - $ -

Panoche WD - SLC 1,306 0.0037667 $ 62.53

San Luis WD - SLC 15,208 0.0438619 $ 728.13

Total San Luis Canal - Tracy 16,514 0.0476285 $ 790.66

Tehama-Colusa Canal

4-M WD 407 0.0011738 $ 19.49

Colusa County WD 4,138 0.0119345 $ 198.12

Cortina WD 37 0.0001067 $ 1.77

Davis WD - TCC 2,250 0.0064893 $ 107.73

Dunnigan WD 238 0.0006864 $ 11.40

Glenn Valley WD 495 0.0014276 $ 23.70

Glide WD - - $ -

Holthouse WD - - $ -
Schedule B-4Bb 

Page 10 of 10

IRR 2016 Sch B-4Bb F.Z20.XLSM

08/4/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE ADJUSTMENT 1/

BY COMPONENT AND CONTRACTOR

A B C D

Total Ratio of A/F FY 2015 Water Marketing

A/F 2/ by Contractor Expense Adjustment 

Kern Tulare ID - CVC $ (16,600.57)

Facility/Contractor All Other Contractors $ 16,600.57

Ref <FY 2015 Sch B-2> (B/ (total a/f)) (C*total expense)

Kanawha WD 2,201 0.0063480 $ 105.38

Kirkwood WD - - $ -

La Grande WD - - $ -

Myers-Marsh MWC - - $ -

Orland-Artois WD 408 0.0011767 $ 19.53

Westside WD 9,699 0.0279732 $ 464.37

Total Tehama-Colusa Canal 19,873 0.0573163 $ 951.48

GRAND TOTAL 346,725 1.0000000 $ (0.00)

1/ Adjustment is to reallocate FY 2015 O&M expenses allocated to Kern-Tulare ID - CVC in FY 2015 accounting. 

2/ Total Contractors 346,725

 Kern-Tulare WD - CVC FY 2015 adjustment 271

 Lower Tule River ID - CVC - PY Adj. (200)

Total (Sch. B-2) 346,796

* See Schedule B-2 for name changes.

FOOTNOTES