IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Black Butte D & R

4-E WD - - $ 16,613,996.56 $ 

Stony Creek WD 286 0.0001876 $ 16,613,996.56 $ 

Total Black Butte D & R 286 0.0001876 $ 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0157426 $ 16,613,996.56 $ 

Clear Creek Unit

Clear Creek CSD 7,002 0.0045929 $ 16,613,996.56 $ 

Colusa Basin Drain

Colusa Drain MWC - - $ 16,613,996.56 $ 

Corning Canal

Corning WD 13,625 0.0089372 $ 16,613,996.56 $ 

Proberta WD 2,756 0.0018078 $ 16,613,996.56 $ 

Thomes Creek WD 3,149 0.0020656 $ 16,613,996.56 $ 

Total Corning Canal 19,530 0.0128106 $ 

Cow Creek Unit

Bella Vista WD 12,311 0.0080753 $ 16,613,996.56 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Cross Valley Canal

County of Fresno 1,800 0.0011807 $ 16,613,996.56 $ 

County of Tulare 3,185 0.0020892 $ 16,613,996.56 $ 

Hills Valley ID 1,968 0.0012909 $ 16,613,996.56 $ 

Kern-Tulare WD 29,916 0.0196232 $ 16,613,996.56 $ 

Lower Tule River ID - CVC 10,241 0.0067175 $ 16,613,996.56 $ 

Pixley ID 10,241 0.0067175 $ 16,613,996.56 $ 

Tri-Valley WD 457 0.0002998 $ 16,613,996.56 $ 

Total Cross Valley Canal 57,808 0.0379188 $ 

Delta-Mendota Canal

Banta-Carbona ID 1,600 0.0010495 $ 16,613,996.56 $ 

Byron Bethany ID 1,699 0.0011144 $ 16,613,996.56 $ 

Del Puerto WD 33,000 0.0216461 $ 16,613,996.56 $ 

Eagle Field WD 773 0.0005070 $ 16,613,996.56 $ 

Mercy Springs WD 601 0.0003942 $ 16,613,996.56 $ 

Oro Loma WD 119 0.0000781 $ 16,613,996.56 $ 

Pacheco WD - DMC - - $ 16,613,996.56 $ 

Panoche WD - DMC 659 0.0004323 $ 16,613,996.56 $ 

Patterson WD 3,300 0.0021646 $ 16,613,996.56 $ 

San Luis WD - DMC 989 0.0006487 $ 16,613,996.56 $ 

West Side ID 1,367 0.0008967 $ 16,613,996.56 $ 

West Stanislaus ID 9,515 0.0062413 $ 16,613,996.56 $ 

Total Delta-Mendota Canal 53,622 0.0351730 $ 

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Delta-Mendota Pool

Coelho Trust 228 0.0001496 $ 16,613,996.56 $ 

Fresno Slough WD 2,000 0.0013119 $ 16,613,996.56 $ 

James ID 7,993 0.0052430 $ 16,613,996.56 $ 

Laguna WD 160 0.0001050 $ 16,613,996.56 $ 

Recl Dist #1606 23 0.0000151 $ 16,613,996.56 $ 

Tranquillity ID 5,716 0.0037494 $ 16,613,996.56 $ 

Tranquillity PUD - - $ 16,613,996.56 $ 

Westlands WD - DMP - - $ 16,613,996.56 $ 

Total Delta-Mendota Pool 16,120 0.0105738 $ 

Friant D & R - Class 2

Gravelly Ford WD $ 16,613,996.56 $ 

Friant-Kern Canal - Class 1

Arvin-Edison WSD 32,440 0.0212788 $ 16,613,996.56 $ 

Delano-Earlimart ID 72,122 0.0473080 $ 16,613,996.56 $ 

Exeter ID 8,019 0.0052600 $ 16,613,996.56 $ 

Garfield WD 3,097 0.0020315 $ 16,613,996.56 $ 

International WD 817 0.0005359 $ 16,613,996.56 $ 

Ivanhoe ID 7,141 0.0046841 $ 16,613,996.56 $ 

Kaweah Delta WCD 780 0.0005116 $ 16,613,996.56 $ 

Lewis Creek WD 751 0.0004926 $ 16,613,996.56 $ 

Lindmore ID 25,942 0.0170165 $ 16,613,996.56 $ 

Lindsay-Strathmore ID 18,759 0.0123048 $ 16,613,996.56 $ 

Lower Tule River ID - FKC 46,471 0.0304824 $ 16,613,996.56 $ Orange Cove ID 30,705 0.0201408 $ 16,613,996.56 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Porterville ID 11,474 0.0075263 $ 16,613,996.56 $ 

Saucelito ID 13,587 0.0089123 $ 16,613,996.56 $ 

Shafter-Wasco ID 38,300 0.0251226 $ 16,613,996.56 $ 

So San Joaquin MUD 63,588 0.0417102 $ 16,613,996.56 $ 

Stone Corral ID 7,103 0.0046592 $ 16,613,996.56 $ 

Tea Pot Dome WD 4,345 0.0028501 $ 16,613,996.56 $ 

Terra Bella ID 16,568 0.0108677 $ 16,613,996.56 $ 

Tulare ID 21,975 0.0144144 $ 16,613,996.56 $ 

Total Friant-Kern Canal - Class 1 423,984 0.2781096 $ 

Friant-Kern Canal - Class 2

Arvin-Edison WSD - - $ 16,613,996.56 $ 

Delano-Earlimart ID - - $ 16,613,996.56 $ 

Exeter ID - - $ 16,613,996.56 $ Fresno ID - - $ 16,613,996.56 $ Ivanhoe ID - - $ 16,613,996.56 $ 

Kaweah Delta WCD - - $ 16,613,996.56 $ 

Kern-Tulare WD $ 16,613,996.56 $ Lindmore ID - - $ 16,613,996.56 $ Lower Tule River ID - FKC 1,594 0.0010456 $ 16,613,996.56 $ 

Porterville ID - - $ 16,613,996.56 $ 

Saucelito ID - - $ 16,613,996.56 $ 

Shafter-Wasco ID - - $ 16,613,996.56 $ 

So San Joaquin MUD - - $ 16,613,996.56 $ 

Tulare ID - - $ 16,613,996.56 $ 

Total Friant-Kern Canal - Class 2 1,594 0.0010456 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Hidden Unit

Madera ID - HU 24,000 0.0157426 $ 16,613,996.56 $ 

Madera Canal - Class 1

Chowchilla WD - MC 37,184 0.0243906 $ 16,613,996.56 $ 

Madera ID - MC 43,059 0.0282443 $ 16,613,996.56 $ 

Total Madera Canal - Class 1 80,243 0.0526349 $ 

Madera Canal - Class 2

Chowchilla WD - MC - - $ 16,613,996.56 $ 

Madera ID - MC - - $ 16,613,996.56 $ 

Total Madera Canal - Class 2 $ 

New Melones D & R

Central San Joaquin WCD 34,724 0.0227770 $ 16,613,996.56 $ 

Stockton-East WD 6,381 0.0041856 $ 16,613,996.56 $ 

 Total New Melones D & R 41,105 0.0269626 $ 

Sacramento River - Shasta

Anderson-Cottonwood ID 5,264 0.0034529 $ 16,613,996.56 $ 

Daniell, H & B - - $ 16,613,996.56 $ 

Driscoll Strawberry - - $ 16,613,996.56 $ Gjermann, H 4 0.0000026 $ 16,613,996.56 $ 

Leviathan Inc 123 0.0000807 $ 16,613,996.56 $ 

Redding Rancheria - - $ 16,613,996.56 $ 

Total Sacramento River - Shasta 5,391 0.0035362 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Sacramento River - Willows

Alexander, T & K - - $ 16,613,996.56 $ 

Anderson, A/et al - - $ 16,613,996.56 $ 

Anderson, R & J 75 0.0000492 $ 16,613,996.56 $ 

Andreotti, A/et al 1,298 0.0008514 $ 16,613,996.56 $ 

Baber, J/et al 3,286 0.0021554 $ 16,613,996.56 $ 

Beckley, R & O 110 0.0000722 $ 16,613,996.56 $ 

Butler, L & M 252 0.0001653 $ 16,613,996.56 $ 

Butte Creek Farms Inc 419 0.0002748 $ 16,613,996.56 $ 

Byrd, A & Osborne, J. 96 0.0000630 $ 16,613,996.56 $ 

Cachil Dehe Band of Wintun 100 0.0000656 $ 16,613,996.56 $ 

Carter MWC 255 0.0001673 $ 16,613,996.56 $ 

Churkin, M Jr & C 49 0.0000321 $ 16,613,996.56 $ Conaway Consv Grp 592 0.0003883 $ 16,613,996.56 $ 

County of Sacramento - $ 16,613,996.56 $ Cranmore Farms LLC 2,216 0.0014536 $ 16,613,996.56 $ 

Cummings, W 103 0.0000676 $ 16,613,996.56 $ 

Driver, Gary/et al - - $ 16,613,996.56 $ 

Driver, J & C Trustees - - $ 16,613,996.56 $ Driver, Gregory - - $ 16,613,996.56 $ 

Driver, W/et al - - $ 16,613,996.56 $ 

Dyer, J & Wing, J 340 0.0002230 $ 16,613,996.56 $ 

Eastside MWC 739 0.0004847 $ 16,613,996.56 $ 

Ehrke, A & B 131 0.0000859 $ 16,613,996.56 $ 

E L H Sutter Properties - - $ 16,613,996.56 $ 

Feather WD 4,890 0.0032076 $ 16,613,996.56 $ 

Fedora, S/Taylor, W - - $ 16,613,996.56 $ 

Furlan, E & S - - $ 16,613,996.56 $ 

Gillaspy, W 84 0.0000551 $ 16,613,996.56 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Giovannetti, B & M 50 0.0000328 $ 16,613,996.56 $ Giusti, R & S 675 0.0004428 $ 16,613,996.56 $ 

Glenn-Colusa ID 73,298 0.0480794 $ 16,613,996.56 $ 

Green Valley Corp 836 0.0005484 $ 16,613,996.56 $ 

Griffin, J/Prater 820 0.0005379 $ 16,613,996.56 $ 

Hale, J/Marks, A 30 0.0000197 $ 16,613,996.56 $ 

Hatfield, R & B 14 0.0000092 $ 16,613,996.56 $ 

Heidrick, J Family Trust - - $ 16,613,996.56 $ 

Heidrick, M 24 0.0000157 $ 16,613,996.56 $ Hiatt, T 47 0.0000308 $ 16,613,996.56 $ 

Hiatt, T/Illerich, P 212 0.0001391 $ 16,613,996.56 $ 

Howald Farms Inc 886 0.0005812 $ 16,613,996.56 $ 

Jaeger, W & P - - $ 16,613,996.56 $ 

Jansen, P & S 40 0.0000262 $ 16,613,996.56 $ 

Kary, C 178 0.0001168 $ 16,613,996.56 $ 

King, Ben - - $ 16,613,996.56 $ King, L - - $ 16,613,996.56 $ KLSY, LLC 90 0.0000590 $ 16,613,996.56 $ Knights Landing Investors 793 0.0005202 $ 16,613,996.56 $ 

Lauppe, B ET UX 78 0.0000512 $ 16,613,996.56 $ 

Lauppe, B & K 99 0.0000649 $ 16,613,996.56 $ 

Leiser, D 24 0.0000157 $ 16,613,996.56 $ 

Lockett, W & J 47 0.0000308 $ 16,613,996.56 $ 

Lomo CS & Micheli, J 474 0.0003109 $ 16,613,996.56 $ 

Lonon, M 440 0.0002886 $ 16,613,996.56 $ 

M C M Properties 415 0.0002722 $ 16,613,996.56 $ 

Maxwell ID 6,000 0.0039357 $ 16,613,996.56 $ 

Mehrhof & Montgomery - - $ 16,613,996.56 $ 

Meridian Farms WC 10,655 0.0069891 $ 16,613,996.56 $ 

Micke, D & N - - $ 16,613,996.56 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Morehead, J/et ux - - $ 16,613,996.56 $ 

Munson, J & D - - $ 16,613,996.56 $ 

Natomas Basin Conserv 87 0.0000571 $ 16,613,996.56 $ 

Natomas Central MWC 19,824 0.0130034 $ 16,613,996.56 $ 

Nelson, T & H 98 0.0000643 $ 16,613,996.56 $ 

Nene Ranch, LLC 200 0.0001312 $ 16,613,996.56 $ 

O'Brien, J & F 239 0.0001568 $ 16,613,996.56 $ 

Odysseus Farms 410 0.0002689 $ 16,613,996.56 $ 

Oji Brothers Farm Inc 1,631 0.0010698 $ 16,613,996.56 $ 

Oji, M/et al 1,081 0.0007091 $ 16,613,996.56 $ 

Otterson, M 225 0.0001476 $ 16,613,996.56 $ 

Pacific Realty Inc 976 0.0006402 $ 16,613,996.56 $ 

Pelger MWC 859 0.0005635 $ 16,613,996.56 $ 

Penner, R & L - - $ 16,613,996.56 $ 

Pleasant Grv-Vrna MWC 1,501 0.0009846 $ 16,613,996.56 $ 

Princeton-Codora-Glenn ID 11,782 0.0077283 $ 16,613,996.56 $ 

Provident ID 4,201 0.0027556 $ 16,613,996.56 $ 

Quad-H-Ranches Inc 310 0.0002033 $ 16,613,996.56 $ 

Recl Dist # 108 31,430 0.0206163 $ 16,613,996.56 $ 

Recl Dist #1000 - - $ 16,613,996.56 $ Recl Dist #1004 11,585 0.0075991 $ 16,613,996.56 $ 

Reische, E - - $ 16,613,996.56 $ 

Reische, L - - $ 16,613,996.56 $ 

Richter, H Jr/et al 411 0.0002696 $ 16,613,996.56 $ 

River Garden Farms Co 375 0.0002460 $ 16,613,996.56 $ 

Riverby Limited 30 0.0000197 $ 16,613,996.56 $ Roberts Ditch Irr Co 300 0.0001968 $ 16,613,996.56 $ 

Rubio, E & E 3 0.0000020 $ 16,613,996.56 $ Saeed, F 580 0.0003804 $ 16,613,996.56 $ 

Seaver, C - - $ 16,613,996.56 $ 

Sioux Creek Property LLC 20 0.0000131 $ 16,613,996.56 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Sutter MWC 39,373 0.0258265 $ 16,613,996.56 $ 

Sycamore Family Trust 5,348 0.0035080 $ 16,613,996.56 $ 

Tarke, S 754 0.0004946 $ 16,613,996.56 $ 

Tisdale Irr & Drain Co 2,000 0.0013119 $ 16,613,996.56 $ 

Van Ruiten Brothers 1415L 23 0.0000151 $ 16,613,996.56 $ 

Van Ruiten Brothers 520XL 135 0.0000886 $ 16,613,996.56 $ 

Wallace, J & J 55 0.0000361 $ 16,613,996.56 $ Wallace, K Trust 320 0.0002099 $ 16,613,996.56 $ 

Wisler, J - - $ 16,613,996.56 $ 

Young, R/et al 4 0.0000026 $ 16,613,996.56 $ 

247,430 0.1623002 $ 

San Felipe Unit

San Benito County WD 11,760 0.0077139 $ 16,613,996.56 $ 

Santa Clara Valley WD 16,574 0.0108716 $ 16,613,996.56 $ 

Total San Felipe Unit 28,334 0.0185855 $ 

San Luis Canal - Fresno

Westlands WD - SLC 245,685 0.1611555 $ 16,613,996.56 $ 

Westlands DD#2 1,679 0.0011013 $ 16,613,996.56 $ 

Total San Luis Canal - Fresno 247,364 0.1622569 $ 

San Luis Canal - Tracy

Pacheco WD - SLC 3,425 0.0022466 $ 16,613,996.56 $ 

Panoche WD - SLC 18,637 0.0122248 $ 16,613,996.56 $ 

San Luis WD - SLC 25,235 0.0165527 $ 16,613,996.56 $ 

Total San Luis Canal - Tracy 47,297 0.0310242 $ 
IRR 2013 Sch B-4 F.Z17.XLSM

8/07/2014

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2013 IRRIGATION WATER MARKETING EXPENSE

A BCD

Total Chargeable Ratio of Acre Feet Water Marketing 

Facility/Contractor Acre-Feet By Contractor Expense M

ref <Sch B-2> (B/(total a/f)) <Sch B-6> 

Tehama-Colusa Canal

4-M WD 2,298 0.0015074 $ 16,613,996.56 $ 

Colusa County WD 44,182 0.0289809 $ 16,613,996.56 $ 

Cortina WD 430 0.0002821 $ 16,613,996.56 $ 

Davis WD - TCC 3,188 0.0020911 $ 16,613,996.56 $ 

Dunnigan WD 12,085 0.0079271 $ 16,613,996.56 $ 

Glenn Valley WD 1,280 0.0008396 $ 16,613,996.56 $ 

Glide WD 7,539 0.0049452 $ 16,613,996.56 $ 

Holthouse WD 1,256 0.0008239 $ 16,613,996.56 $ 

Kanawha WD 32,495 0.0213149 $ 16,613,996.56 $ 

Kirkwood WD 1,416 0.0009288 $ 16,613,996.56 $ 

La Grande WD 5,402 0.0035434 $ 16,613,996.56 $ 

Myers-Marsh MWC 190 0.0001246 $ 16,613,996.56 $ 

Orland-Artois WD 32,337 0.0212113 $ 16,613,996.56 $ 

Westside WD 43,002 0.0282069 $ 16,613,996.56 $ 

Total Tehama-Colusa Canal 187,100 0.1227271 $ 

Grand Total 1,524,521 1.0000000 $