IRR 2018 Sch B-1C F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D E

Contractor's 

Total 

FY 2015 Allocable 

Adjustment Direct Share of 

Facility/Contractor Storage Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D) 

Black Butte D & R

4-E WD $ - $ - $ - $ -

Stony Creek WD $ 1.37 $ 5.66 $ - $ 7.03

 Total Black Butte D & R $ 1.37 $ 5.66 $ - $ 7.03

Buchanan Unit

Chowchilla WD - BU $ 138.41 $ 1,997.20 $ - $ 2,135.61

Clear Creek Unit

Clear Creek CSD $ - $ 132.90 $ - $ 132.90

Colusa Basin Drain

Colusa Drain MWC $ - $ - $ - $ -

Corning Canal

Corning WD $ 2.89 $ 618.05 $ - $ 620.94

Proberta WD $ - $ 44.69 $ - $ 44.69

Thomes Creek WD $ - $ 8.90 $ - $ 8.90

 Total Corning Canal $ 2.89 $ 671.64 $ - $ 674.53

Cow Creek Unit

Bella Vista WD $ 5.43 $ 244.16 $ - $ 249.58

Cross Valley Canal

County of Fresno $ - $ 65.24 $ - $ 65.24

County of Tulare $ - $ 111.26 $ - $ 111.26

Hills Valley ID $ - $ 72.65 $ - $ 72.65

Kern-Tulare ID 1/ $ - $ 1,391.13 $ - $ 1,391.13

Lower-Tule River ID $ - $ 903.15 $ - $ 903.15

Pixley ID $ - $ 795.80 $ - $ 795.80

Tri-Valley ID $ - $ 24.80 $ - $ 24.80

 Total Cross Valley Canal $ - $ 3,364.03 $ - $ 3,364.03

Schedule B-1C

Page 1 of 7
IRR 2018 Sch B-1C F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D E

Contractor's 

Total 

FY 2015 Allocable 

Adjustment Direct Share of 

Facility/Contractor Storage Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D) 

Delta-Mendota Canal

Banta-Carbona ID $ 2.66 $ 1,445.64 $ - $ 1,448.30

Byron Bethany ID $ 3.29 $ 530.17 $ - $ 533.47

Del Puerto WD $ 21.40 $ 7,623.48 $ - $ 7,644.88

Eagle Field WD $ 0.97 $ 258.64 $ - $ 259.61

Mercy Springs WD $ - $ 223.44 $ - $ 223.44

Oro Loma WD $ - $ 3.08 $ - $ 3.08

Pacheco WD - DMC $ - $ - $ - $ -

Panoche WD - DMC $ - $ 902.48 $ - $ 902.48

Patterson WD $ - $ 1,592.77 $ - $ 1,592.77

San Luis WD - DMC $ 10.69 $ 279.28 $ - $ 289.97

West Side ID $ - $ 100.78 $ - $ 100.78

West Stanislaus ID $ 42.22 $ 514.94 $ - $ 557.16

 Total Delta-Mendota Canal $ 81.24 $ 13,474.69 $ - $ 13,555.93

Delta-Mendota Pool

Coelho Trust $ 2.17 $ 112.93 $ - $ 115.10

Fresno Slough WD $ - $ 303.08 $ - $ 303.08

James ID $ 7.12 $ 3,298.21 $ - $ 3,305.33

Laguna WD $ - $ 33.29 $ - $ 33.29

Recl Dist #1606 $ - $ 3.33 $ - $ 3.33

Tranquillity ID $ 0.18 $ 553.31 $ - $ 553.49

Tranquillity PUD $ - $ 1.25 $ - $ 1.25

Westlands WD - DMP $ - $ - $ - $ -

 Total Delta-Mendota Pool $ 9.48 $ 4,305.38 $ - $ 4,314.86

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ - $ 4,431.70 $ - $ 4,431.70

Delano-Earlimart ID 1/ $ - $ 8,650.54 $ - $ 8,650.54

Exeter ID $ 2.51 $ 817.44 $ - $ 819.95

Garfield WD $ - $ 273.78 $ - $ 273.78

Hills Valley ID $ 0.73 $ 129.82 $ - $ 130.55

International WD $ 0.38 $ 98.03 $ - $ 98.41

Ivanhoe ID $ 1.81 $ 505.13 $ - $ 506.94

Kaweah Delta WCD $ - $ 182.74 $ - $ 182.74

Lewis Creek WD $ - $ 23.05 $ - $ 23.05

Lindmore ID $ - $ 3,204.59 $ - $ 3,204.59

Lindsay-Strathmore ID $ 0.23 $ 2,229.79 $ - $ 2,230.02

Schedule B-1C

Page 2 of 7
IRR 2018 Sch B-1C F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D E

Contractor's 

Total 

FY 2015 Allocable 

Adjustment Direct Share of 

Facility/Contractor Storage Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D) 

Lower-Tule River ID 1/ $ - $ 6,252.73 $ - $ 6,252.73

Orange Cove ID $ 21.20 $ 4,863.10 $ - $ 4,884.30

Porterville ID $ - $ 819.27 $ - $ 819.27

Saucelito ID $ 1.05 $ 1,599.92 $ - $ 1,600.97

Shafter-Wasco ID $ - $ 4,193.79 $ - $ 4,193.79

So San Joaquin MUD $ 1.66 $ 8,138.51 $ - $ 8,140.17

Stone Corral ID $ 5.77 $ 820.52 $ - $ 826.28

Tea Pot Dome WD $ - $ 523.93 $ - $ 523.93

Terra Bella ID $ - $ 2,165.21 $ - $ 2,165.21

Tri-Valley ID $ 0.05 $ 50.26 $ - $ 50.31

Tulare ID $ - $ 2,843.01 $ - $ 2,843.01

 Total Friant-Kern Canal - Class 1 $ 35.40 $ 52,816.87 $ - $ 52,852.27

Hidden Unit

Madera ID - HU $ 138.41 $ 1,997.20 $ - $ 2,135.61

Madera Canal - Class 1

Chowchilla WD - MC $ - $ 4,718.80 $ - $ 4,718.80

Madera ID - MC $ 8.70 $ 8,313.01 $ - $ 8,321.72

 Total Madera Canal - Class 1 $ 8.70 $ 13,031.81 $ - $ 13,040.52

New Melones D & R

Central San Joaquin WCD $ 6.32 $ 90.04 $ - $ 96.36

Stockton-East WD $ 10.64 $ 774.33 $ - $ 784.97

 Total New Melones D & R $ 16.96 $ 864.37 $ - $ 881.33

Sacramento River - Shasta

Anderson-Cottonwood ID $ 14.80 $ 261.30 $ - $ 276.10

Daniell, H & B $ - $ - $ - $ -

Driscoll Strawberry $ - $ - $ - $ -

Gjermann, H $ - $ - $ - $ -

Leviathan Inc $ 0.70 $ 23.72 $ - $ 24.42

Redding Rancheria $ - $ - $ - $ -

 Total Sacramento River - Shasta $ 15.51 $ 285.02 $ - $ 300.53

Schedule B-1C

Page 3 of 7
IRR 2018 Sch B-1C F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D E

Contractor's 

Total 

FY 2015 Allocable 

Adjustment Direct Share of 

Facility/Contractor Storage Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D) 

Sacramento River - Willows

Anderson, A/et al $ - $ - $ - $ -

Anderson, R & J $ 0.18 $ - $ - $ 0.18

Andreotti, A/et al $ 1.39 $ 190.98 $ - $ 192.37

Baber, J/et al $ 9.24 $ 289.09 $ - $ 298.33

Butler, Diane $ 1.14 $ 20.97 $ - $ 22.11

Butte Creek Farms Inc $ 0.41 $ 34.87 $ - $ 35.28

Byrd, A & Osborne, J. $ 0.32 $ 11.90 $ - $ 12.22

Cachil Dehe Band of Wintun $ 0.43 $ 8.32 $ - $ 8.75

Canal Farms $ 1.30 $ 18.72 $ - $ 20.02

Carter MWC $ 3.25 $ 74.48 $ - $ 77.73

Charter, Mary (Formerly Beckley, Steven) $ 0.58 $ 10.40 $ - $ 10.98

Churkin, M Jr & C $ 0.20 $ 3.99 $ - $ 4.19

Conaway Consv Grp $ - $ 41.94 $ - $ 41.94

County of Sacramento $ - $ - $ - $ -

Cummings, W $ 0.29 $ 8.57 $ - $ 8.86

Driver, Gary/et al $ - $ - $ - $ -

Driver, J & C Trustees $ 0.05 $ 5.58 $ - $ 5.62

Driver, Gregory $ - $ - $ - $ -

Driver, W/et al $ - $ - $ - $ -

Dyer, J & Wing, J $ 1.32 $ 16.48 $ - $ 17.80

Eastside MWC $ 1.68 $ 42.86 $ - $ 44.54

Ehrke, A & B $ 0.06 $ 10.90 $ - $ 10.96

E L H Sutter Properties $ - $ - $ - $ -

Empire Group, LLC $ - $ - $ - $ -

Feather WD $ - $ 313.48 $ - $ 313.48

Schedule B-1C

Page 4 of 7
IRR 2018 Sch B-1C F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D E

Contractor's 

Total 

FY 2015 Allocable 

Adjustment Direct Share of 

Facility/Contractor Storage Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D) 

Fedora, S/Taylor, W $ - $ - $ - $ -

Gillaspy, W $ 0.39 $ 6.82 $ - $ 7.22

Giovannetti, B & M $ 0.22 $ 4.16 $ - $ 4.38

Giusti, R & S $ 3.29 $ 41.86 $ - $ 45.15

Glenn-Colusa ID $ 351.14 $ 5,297.91 $ - $ 5,649.05

Green Valley Corp $ 1.61 $ 13.15 $ - $ 14.76

Griffin, J/Prater $ 3.47 $ 49.68 $ - $ 53.15

Hale, J/Marks, A $ - $ - $ - $ -

Hatfield, R & B $ 0.07 $ 1.17 $ - $ 1.23

Heidrick, J Family Trust $ - $ - $ - $ -

Heidrick, M $ - $ 5.66 $ - $ 5.66

Howald Farms Inc $ 2.96 $ 103.44 $ - $ 106.40

Jaeger, W & P $ - $ - $ - $ -

Jansen, P & S $ 0.17 $ 3.33 $ - $ 3.50

Kary, C $ - $ - $ - $ -

King, Ben $ - $ - $ - $ -

King, L $ - $ - $ - $ -

KLSY, LLC $ 0.39 $ 7.49 $ - $ 7.88

Knights Landing Investors $ - $ 73.48 $ - $ 73.48

Lauppe, B ET UX $ 0.45 $ 7.24 $ - $ 7.69

Lauppe, B & K $ 0.57 $ 7.49 $ - $ 8.06

Leiser, D $ 0.10 $ 2.00 $ - $ 2.10

Leonard, James $ - $ - $ - $ -

Lockett, W & J $ 0.20 $ 3.91 $ - $ 4.11

Lomo CS & Micheli, J $ - $ 51.51 $ - $ 51.51

Lonon, M $ 1.90 $ 35.37 $ - $ 37.27

M C M Properties $ 1.74 $ 58.50 $ - $ 60.24

Maxwell ID $ 8.58 $ 374.48 $ - $ 383.05

McClatchy Partners, LLC $ - $ 2.50 $ - $ 2.50

Meridian Farms WC $ 12.86 $ 762.51 $ - $ 775.37

Micke, D & N $ - $ - $ - $ -

Morehead, J/et ux $ (1,913.47) $ - $ - $ (1,913.47)

Munson, J & D $ 0.36 $ 0.67 $ - $ 1.03

Natomas Basin Conserv $ 0.50 $ 5.74 $ - $ 6.24

Natomas Central MWC $ 92.47 $ 1,658.43 $ - $ 1,750.90

Nelson, T & H $ 0.43 $ 8.16 $ - $ 8.58

O'Brien, J & F $ - $ 24.05 $ - $ 24.05

Odysseus Farms $ 1.78 $ 34.12 $ - $ 35.90

Oji Brothers Farm Inc $ 7.04 $ 114.42 $ - $ 121.46

Schedule B-1C

Page 5 of 7
IRR 2018 Sch B-1C F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D E

Contractor's 

Total 

FY 2015 Allocable 

Adjustment Direct Share of 

Facility/Contractor Storage Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D) 

Oji, M/et al $ - $ 63.66 $ - $ 63.66

Pacific Realty Inc $ 4.64 $ 81.22 $ - $ 85.86

Pelger MWC $ 9.30 $ 99.28 $ - $ 108.57

Pelger Road 1700, LLC (formerly Cranmor $ 12.31 $ 149.79 $ - $ 162.10

Penner, R & L $ - $ - $ - $ -

Pleasant Grv-Vrna MWC $ 8.59 $ 229.84 $ - $ 238.43

Princeton-Codora-Glenn ID $ 37.24 $ 909.31 $ - $ 946.55

Provident ID $ - $ 226.77 $ - $ 226.77

Quad-H-Ranches Inc $ - $ 5.16 $ - $ 5.16

Recl Dist # 108 $ 72.23 $ 2,174.62 $ - $ 2,246.85

Recl Dist #1000 $ - $ - $ - $ -

Recl Dist #1004 $ 29.09 $ 883.51 $ - $ 912.60

Reische, E $ 0.22 $ - $ - $ 0.22

Reische, L $ 1.15 $ - $ - $ 1.15

Richter, H Jr/et al $ 0.14 $ 78.47 $ - $ 78.61

River Garden Farms Co $ - $ 39.28 $ - $ 39.28

Roberts Ditch Irr Co $ 0.63 $ 24.97 $ - $ 25.60

Rubio, E & E $ 0.02 $ 0.25 $ - $ 0.27

Saeed, F $ - $ 44.35 $ - $ 44.35

Seaver, C $ - $ - $ - $ -

Sioux Creek Property LLC $ 0.09 $ 1.66 $ - $ 1.75

Sutter MWC $ 113.12 $ 2,297.28 $ - $ 2,410.40

Swenson Farms $ - $ 27.05 $ - $ 27.05

Sycamore MWC $ 34.58 $ 677.38 $ - $ 711.96

T & P Farms $ 0.77 $ 9.49 $ - $ 10.25

Tarke, S $ - $ 62.41 $ - $ 62.41

Tisdale Irr & Drain Co $ 4.52 $ 37.86 $ - $ 42.39

Van Ruiten Brothers 1415L $ 0.32 $ 1.91 $ - $ 2.24

Van Ruiten Brothers 520XL $ 0.58 $ 11.23 $ - $ 11.82

Van Ruiten Brothers 0880S $ - $ 25.80 $ - $ 25.80

Van Ruiten Brothers 880XR $ 0.49 $ 9.90 $ - $ 10.39

Wallace, J & J $ 0.09 $ - $ - $ 0.09

Wallace, K Trust $ 1.38 $ 26.63 $ - $ 28.01

Wisler, J $ - $ - $ - $ -

Yockey, W $ 0.02 $ - $ - $ 0.02

Young, R/et al $ 0.02 $ 0.33 $ - $ 0.36

 Total Sacramento River - Willows $ (1,067.38) $ 18,062.18 $ - $ 16,994.80

San Felipe Unit

San Benito County WD $ - $ 373.56 $ 849.99 $ 1,223.55

Santa Clara Valley WD $ - $ 843.33 $ 1,918.90 $ 2,762.23

 Total San Felipe Unit $ 1,216.88 $ 2,768.90 $ 3,985.78

Schedule B-1C

Page 6 of 7
IRR 2018 Sch B-1C F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D E

Contractor's 

Total 

FY 2015 Allocable 

Adjustment Direct Share of 

Facility/Contractor Storage Storage 1/ Pumping Costs

Ref <Sch B-6> <Sch B-6> (B) + (C) + (D) 

San Luis Canal - Fresno 

Westlands WD - SLC $ 403.74 $ 59,751.57 $ - $ 60,155.31

Westlands WD - SLC (DD #2) $ - $ 174.67 $ - $ 174.67

 Total San Luis Canal - Fresno $ 403.74 $ 59,926.24 $ - $ 60,329.98

San Luis Canal - Tracy

Pacheco WD - SLC $ - $ 505.29 $ - $ 505.29

Panoche WD - SLC $ 7.53 $ 2,251.09 $ - $ 2,258.63

San Luis WD - SLC $ 87.71 $ 4,326.52 $ - $ 4,414.23

 Total San Luis Canal - Tracy $ 95.24 $ 7,082.90 $ - $ 7,178.14

Tehama-Colusa Canal

4-M WD $ 2.35 $ 131.40 $ - $ 133.75

Colusa County WD $ 23.86 $ 3,123.54 $ - $ 3,147.40

Cortina WD $ 0.21 $ 111.68 $ - $ 111.89

Davis WD - TCC $ 12.98 $ 305.57 $ - $ 318.55

Dunnigan WD $ 1.37 $ 793.47 $ - $ 794.84

Glenn Valley WD $ 2.85 $ 121.91 $ - $ 124.77

Glide WD $ - $ 769.67 $ - $ 769.67

Holthouse WD $ - $ 13.31 $ - $ 13.31

Kanawha WD $ 12.69 $ 2,771.03 $ - $ 2,783.73

Kirkwood WD $ - $ - $ - $ -

La Grande WD $ - $ 365.40 $ - $ 365.40

Myers-Marsh MWC $ - $ - $ - $ -

Orland-Artois WD $ 2.35 $ 2,402.30 $ - $ 2,404.65

Westside WD $ 55.94 $ 3,380.18 $ - $ 3,436.11

 Total Tehama-Colusa Canal $ 114.61 $ 14,289.47 $ - $ 14,404.08

Grand Total $ (0.00) $ 193,768.61 $ 2,768.90 $ 196,537.51

* See Schedule B-2 for name changes

1/ Deliveries used to allocate storage Extraordinary O&M are the same as for routine O&M (see Schedule B-4A).

Schedule B-1C

Page 7 of 7