Schedule B-4A 

Page 1 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Black Butte D & R

4-E WD - - $ -

Stony Creek WD 170 0.0001729 $ 3,044.11

Total Black Butte D & R 170 0.0001729 $ 3,044.11

Buchanan Unit

Chowchilla WD - BU 24,000 0.0244149 $ 429,756.38

Clear Creek Unit

Clear Creek CSD 246 0.0002503 $ 4,405.00

Colusa Basin Drain

Colusa Drain MWC - - $ -

Corning Canal

Corning WD 7,015 0.0071363 $ 125,614.21

Proberta WD 256 0.0002604 $ 4,584.07

Thomes Creek WD 161 0.0001638 $ 2,882.95

Total Corning Canal 7,432 0.0075605 $ 133,081.23

Cow Creek Unit

Bella Vista WD 2,507 0.0025503 $ 44,891.64
Schedule B-4A 

Page 2 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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 - - $ -

Lower Tule River ID - CVC - - $ -

Pixley ID - - $ -

Tri-Valley WD - - $ -

Total Cross Valley Canal - $ -

Delta-Mendota Canal

Banta-Carbona ID 3,138 0.0031922 $ 56,190.65

Byron Bethany ID 422 0.0004293 $ 7,556.55

Del Puerto WD 3,993 0.0040620 $ 71,500.72

Eagle Field WD 228 0.0002319 $ 4,082.69

Mercy Springs WD 103 0.0001048 $ 1,844.37

Oro Loma WD - - $ -

Pacheco WD - DMC - - $ -

Panoche WD - DMC - - $ -

Patterson WD 825 0.0008393 $ 14,772.88

San Luis WD - DMC 740 0.0007528 $ 13,250.82

West Side ID 125 0.0001272 $ 2,238.31

West Stanislaus ID 71 0.0000722 $ 1,271.36

Total Delta-Mendota Canal 9,645 0.0098117 $ 172,708.35
Schedule B-4A 

Page 3 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Delta-Mendota Pool

Coelho Trust - - $ -

Fresno Slough WD - - $ -

James ID 1,016 0.0010336 $ 18,193.02

Laguna WD - - $ -

Recl Dist #1606 - - $ -

Tranquillity ID 690 0.0007019 $ 12,355.50

Tranquillity PUD - - $ -

Westlands WD - DMP - - $ -

Total Delta-Mendota Pool 1,706 0.0017355 $ 30,548.52

Friant-Kern Canal - Class 1

Arvin-Edison WSD 12,757 0.0129775 $ 228,433.42

Delano-Earlimart ID 75,486 0.0767908 $ 1,351,691.25

Exeter ID 5,990 0.0060935 $ 107,260.03

Garfield WD 1,175 0.0011953 $ 21,040.16

Hills Valley ID 441 0.0004486 $ 7,896.77

International WD 569 0.0005788 $ 10,188.81

Ivanhoe ID 3,775 0.0038403 $ 67,597.10

Kaweah Delta WCD 900 0.0009156 $ 16,115.86

Lewis Creek WD 822 0.0008362 $ 14,719.16

Lindmore ID 19,279 0.0196123 $ 345,219.72

Lindsay-Strathmore ID 15,319 0.0155838 $ 274,309.92

Lower Tule River ID - FKC 42,949 0.0436914 $ 769,066.95

Orange Cove ID 21,904 0.0222826 $ 392,224.32

Porterville ID 11,180 0.0113733 $ 200,194.85

Saucelito ID 11,194 0.0113875 $ 200,445.54
Schedule B-4A 

Page 4 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Shafter-Wasco ID 29,268 0.0297739 $ 524,087.91

So San Joaquin MUD 54,042 0.0549762 $ 967,703.93

Stone Corral ID 5,343 0.0054354 $ 95,674.51

Tea Pot Dome WD 4,047 0.0041170 $ 72,467.67

Terra Bella ID 15,601 0.0158707 $ 279,359.55

Tri-Valley ID 75 0.0000763 $ 1,342.99

Tulare ID 22,759 0.0231524 $ 407,534.39

Total Friant-Kern Canal - Class 1 354,875 0.3610093 $ 6,354,574.81

Hidden Unit

Madera ID - HU 24,000 0.0244149 $ 429,756.38

Madera Canal - Class 1

Chowchilla WD - MC 44,010 0.0447707 $ 788,065.76

Madera ID - MC 63,750 0.0648520 $ 1,141,540.38

Total Madera Canal - Class 1 107,760 0.1096227 $ 1,929,606.15

New Melones D & R

Central San Joaquin WCD - - $ -

Stockton-East WD - - $ -

 Total New Melones D & R $ -

Sacramento River - Shasta

Anderson-Cottonwood ID 1,865 0.0018972 $ 33,395.65

Daniell, H & B - - $ -

Driscoll Strawberry - - $ -

Gjermann, H 4 0.0000041 $ 71.63

Leviathan Inc 285 0.0002899 $ 5,103.36

Redding Rancheria - - $ -

Total Sacramento River - Shasta 2,154 0.0021912 $ 38,570.64
Schedule B-4A 

Page 5 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Sacramento River - Willows

Anderson, A/et al - - $ -

Anderson, R & J 75 0.0000763 $ 1,342.99

Andreotti, A/et al 329 0.0003347 $ 5,891.24

Baber, J/et al 3,179 0.0032340 $ 56,924.81

Butler, Diane 252 0.0002564 $ 4,512.44

Butte Creek Farms Inc 419 0.0004262 $ 7,502.83

Byrd, A & Osborne, J. 37 0.0000376 $ 662.54

Cachil Dehe Band of Wintun 100 0.0001017 $ 1,790.65

Canal Farms - - $ -

Carter MWC 142 0.0001445 $ 2,542.73

Charter, Mary (Formerly Beckley, Steven) 112 0.0001139 $ 2,005.53

Churkin, M Jr & C 49 0.0000498 $ 877.42

Conaway Consv Grp 287 0.0002920 $ 5,139.17

County of Sacramento - - $ -

Cummings, W 102 0.0001038 $ 1,826.46

Driver, Gary/et al - - $ -

Driver, J & C Trustees 67 0.0000682 $ 1,199.74

Driver, Gregory - - $ -

Driver, W/et al - - $ -

Dyer, J & Wing, J 225 0.0002289 $ 4,028.97

Eastside MWC 509 0.0005178 $ 9,114.42

Ehrke, A & B 181 0.0001841 $ 3,241.08

E L H Sutter Properties - - $ -

Empire Group, LLC - - $ -

Feather WD 3,131 0.0031851 $ 56,065.30

Fedora, S/Taylor, W - - $ -

Gillaspy, W 84 0.0000855 $ 1,504.15

Giovannetti, B & M 50 0.0000509 $ 895.33

Giusti, R & S 213 0.0002167 $ 3,814.09

Glenn-Colusa ID 65,986 0.0671266 $ 1,181,579.35

Green Valley Corp 394 0.0004008 $ 7,055.17

Griffin, J/Prater 144 0.0001465 $ 2,578.54

Hale, J/Marks, A - - $ -
Schedule B-4A 

Page 6 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Hatfield, R & B 14 0.0000142 $ 250.69

Heidrick, J Family Trust - - $ -

Heidrick, M 57 0.0000580 $ 1,020.67

Hiatt, T/Illerich, P (Van Ruiten Bros. 0880X) 123 0.0001251 $ 2,202.50

Howald Farms Inc 527 0.0005361 $ 9,436.73

Jaeger, W & P - - $ -

Jansen, P & S 39 0.0000397 $ 698.35

Kary, C - - $ -

King, Ben - - $ -

King, L - - $ -

KLSY, LLC - - $ -

Knights Landing Investors 66 0.0000671 $ 1,181.83

Lauppe, B ET UX 78 0.0000793 $ 1,396.71

Lauppe, B & K 99 0.0001007 $ 1,772.75

Leiser, D 24 0.0000244 $ 429.76

Leonard, James - - $ -

Lockett, W & J 47 0.0000478 $ 841.61

Lomo CS & Micheli, J 298 0.0003032 $ 5,336.14

Lonon, M 425 0.0004323 $ 7,610.27

M C M Properties 254 0.0002584 $ 4,548.26

Maxwell ID 6,000 0.0061037 $ 107,439.10

* McClatchy Partners, LLC 30 0.0000305 $ 537.20

Meridian Farms WC 8,563 0.0087110 $ 153,333.50

Micke, D & N - - $ -

Morehead, J/et ux - - $ -

Munson, J & D 85 0.0000865 $ 1,522.05

Natomas Basin Conserv 87 0.0000885 $ 1,557.87

Natomas Central MWC 17,348 0.0176479 $ 310,642.24
Schedule B-4A 

Page 7 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Nelson, T & H 98 0.0000997 $ 1,754.84

O'Brien, J & F 100 0.0001017 $ 1,790.65

Odysseus Farms 410 0.0004171 $ 7,341.67

Oji Brothers Farm Inc 1,411 0.0014354 $ 25,266.09

Oji, M/et al 1,060 0.0010783 $ 18,980.91

Pacific Realty Inc 989 0.0010061 $ 17,709.54

Pelger MWC 1,578 0.0016053 $ 28,256.48

Pelger Road 1700, LLC (formerly Cranmore Farms, L 981 0.0009980 $ 17,566.29

Penner, R & L - - $ -

Pleasant Grv-Vrna MWC 1,700 0.0017294 $ 30,441.08

Princeton-Codora-Glenn ID 11,968 0.0121749 $ 214,305.18

Provident ID 1,193 0.0012136 $ 21,362.47

Quad-H-Ranches Inc - - $ -

Recl Dist # 108 17,364 0.0176641 $ 310,928.74

Recl Dist #1000 - - $ -

Recl Dist #1004 9,638 0.0098046 $ 172,583.00

Reische, E - - $ -

Reische, L - - $ -

Richter, H Jr/et al 434 0.0004415 $ 7,771.43

River Garden Farms Co - - $ -

Roberts Ditch Irr Co 115 0.0001170 $ 2,059.25

Rubio, E & E 3 0.0000031 $ 53.72

Saeed, F - - $ -

Seaver, C - - $ -

Sioux Creek Property LLC 20 0.0000203 $ 358.13

Sutter MWC 26,775 0.0272378 $ 479,446.96

Sycamore Family Trust 6,367 0.0064771 $ 114,010.79

T & P Farms 150 0.0001526 $ 2,685.98
Schedule B-4A 

Page 8 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Tarke, S - - $ -

Tisdale Irr & Drain Co 2,000 0.0020346 $ 35,813.03

Van Ruiten Brothers 1415L 275 0.0002798 $ 4,924.29

Van Ruiten Brothers 520XL 127 0.0001292 $ 2,274.13

Van Ruiten Brothers 0880S - - $ -

Wallace, J & J 55 0.0000560 $ 984.86

Wallace, K Trust 245 0.0002492 $ 4,387.10

Wisler, J - - $ -

Yockey, W - - $ -

Young, R/et al 4 0.0000041 $ 71.63

Total Sacramento River - Willows 195,291 0.1986667 $ 3,496,981.38

San Luis Canal - Fresno

Westlands WD - SLC 78,249 0.0796016 $ 1,401,166.96

Westlands DD#2 210 0.0002136 $ 3,760.37

Total San Luis Canal - Fresno 78,459 0.0798152 $ 1,404,927.33

San Luis Canal - Tracy

Pacheco WD - SLC - - $ -

Panoche WD - SLC 5,775 0.0058748 $ 103,410.13

San Luis WD - SLC 12,622 0.0128402 $ 226,016.04

Total San Luis Canal - Tracy 18,397 0.0187150 $ 329,426.17
Schedule B-4A 

Page 9 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

Tehama-Colusa Canal

4-M WD 1,061 0.0010793 $ 18,998.81

Colusa County WD 36,978 0.0376172 $ 662,147.14

Cortina WD 867 0.0008820 $ 15,524.95

Davis WD - TCC 3,448 0.0035076 $ 61,741.67

Dunnigan WD 8,833 0.0089857 $ 158,168.25

Glenn Valley WD 1,344 0.0013672 $ 24,066.36

Glide WD 8,457 0.0086032 $ 151,435.40

Holthouse WD 1 0.0000010 $ 17.91

Kanawha WD 30,613 0.0311422 $ 548,172.17

Kirkwood WD - - $ -

La Grande WD 3,999 0.0040681 $ 71,608.16

Myers-Marsh MWC - - $ -

Orland-Artois WD 22,317 0.0227028 $ 399,619.71

Westside WD 38,448 0.0391126 $ 688,469.72

Total Tehama-Colusa Canal 156,366 0.1590689 $ 2,799,970.26

Total A/F/Expense without San Felipe Unit 983,008 1.0000000 $ 17,602,248.32
Schedule B-4A 

Page 10 of 10

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

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D

 Total Chargeable Ratio of Acre Feet Allocated 

Acre-Feet 2/ By Contractor Storage Expense

Facility/Contractor All Other Contractors $ 17,602,248.32

San Felipe Unit 1/ $ 58,941.90

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

San Felipe Unit

San Benito County WD 3,688 1.0000000 $ 58,941.90

Santa Clara Valley WD - - $ -

Total San Felipe Unit 3,688 1.0000000 $ 58,941.90

GRAND TOTAL 986,696 $ 17,661,190.22

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

2/ Storage expense credit for -271 A/F is included in FY 2015 water marketing expense adjustment. 

A/F

 All Other Contractors 986,696

 Kern-Tulare WD - CVC FY 2015 adjustment (271)

 Friant D & R - Class 2 999

 Friant-Kern Canal - Class 2 75,443

 Madera Canal - Class 2 24,689

Total (Sch. B-2) 1,087,556

* See Schedule B-2 for name changes.

FOOTNOTES