IRR 2010 Sch B-4 F.Z14.XLS

08/19/2011

A BC D 

Total Chargeable Ratio of Acre Feet 2010 

Facility/Contractor Acre-Feet By Contractor Water Marketing Expense 

ref <Sch B-2> (B/2,604,283 (total a/f)) <Sch B-6> 

Black Butte D & R

4-E WD - - 16,854,687.08 $ 

$ 

Stony Creek WD 694 0.0002665 16,854,687.08 $ 

$ 

Total Black Butte D & R 694 0.0002665 

$ 

Buchanan Unit

Chowchilla WD - BU 24,000 0.0092156 16,854,687.08 $ 

$ 

Clear Creek Unit

Clear Creek CSD 2,465 0.0009465 16,854,687.08 $ 

$ 

Colusa Basin Drain

Colusa Drain MWC - - 16,854,687.08 $ 

$ 

Corning Canal

Corning WD 8,881 0.0034102 16,854,687.08 $ 

$ 

Proberta WD 2,493 0.0009573 16,854,687.08 $ 

$ 

Thomes Creek WD 3,161 0.0012138 16,854,687.08 $ 

$ 

Total Corning Canal 14,535 0.0055812 

$ 

Cow Creek Unit

Bella Vista WD 4,733 0.0018174 16,854,687.08 $ 

$ 

Cross Valley Canal

County of Fresno 1,350 0.0005184 16,854,687.08 $ 

$ 

County of Tulare 2,389 0.0009173 16,854,687.08 $ 

$ 

Hills Valley ID 1,506 0.0005783 16,854,687.08 $ 

$ 

Kern-Tulare WD 5,330 0.0020466 16,854,687.08 $ 

$ 

Lower Tule River ID - CVC 7,350 0.0028223 16,854,687.08 $ 

$ 

Pixley ID 7,350 0.0028223 16,854,687.08 $ 

$ 

Rag Gulch WD - - 16,854,687.08 $ 

$ 

Tri-Valley WD 514 0.0001974 16,854,687.08 $ 

$ 

Total Cross Valley Canal 25,789 0.0099025 

$ 

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE

CENTRAL VALLEY PROJECT
IRR 2010 Sch B-4 F.Z14.XLS

08/19/2011

A BC D 

Total Chargeable Ratio of Acre Feet 2010 

Facility/Contractor Acre-Feet By Contractor Water Marketing Expense 

ref <Sch B-2> (B/2,604,283 (total a/f)) <Sch B-6> 

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE

CENTRAL VALLEY PROJECT

Delta-Mendota Canal

Banta-Carbona ID 6,386 0.0024521 16,854,687.08 $ 

$ 

Byron Bethany ID 4,839 0.0018581 16,854,687.08 $ 

$ 

Del Puerto WD 30,043 0.0115360 16,854,687.08 $ 

$ 

Eagle Field WD 1,266 0.0004861 16,854,687.08 $ 

$ 

Mercy Springs WD 224 0.0000860 16,854,687.08 $ 

$ 

Oro Loma WD 2,098 0.0008056 16,854,687.08 $ 

$ 

Pacheco WD - DMC - - 16,854,687.08 $ 

$ 

Panoche WD - DMC 131 0.0000503 16,854,687.08 $ 

$ 

Patterson WD 6,441 0.0024732 16,854,687.08 $ 

$ 

San Luis WD - DMC 2,423 0.0009304 16,854,687.08 $ 

$ 

West Side ID 1,453 0.0005579 16,854,687.08 $ 

$ 

West Stanislaus ID 14,079 0.0054061 16,854,687.08 $ 

$ 

Total Delta-Mendota Canal 69,383 0.0266419 

$ 

Delta-Mendota Pool

Coelho Trust 798 0.0003064 16,854,687.08 $ 

$ 

Fresno Slough WD 204 0.0000783 16,854,687.08 $ 

$ 

James ID 15,337 0.0058891 16,854,687.08 $ 

$ 

Laguna WD 360 0.0001382 16,854,687.08 $ 

$ 

Recl Dist #1606 88 0.0000338 16,854,687.08 $ 

$ 

Tranquillity ID 6,209 0.0023841 16,854,687.08 $ 

$ 

Tranquillity PUD 20 0.0000077 16,854,687.08 $ 

$ 

Westlands WD - DMP 446 0.0001713 16,854,687.08 $ 

$ 

Total Delta-Mendota Pool 23,462 0.0090090 

$ 

Folsom D & R

Placer County WA - - 16,854,687.08 $ 

$ 

Friant D & R - Class 2

Gravelly Ford WD 1/ 6,705 0.0025746 16,854,687.08 $ 

$ 
IRR 2010 Sch B-4 F.Z14.XLS

08/19/2011

A BC D 

Total Chargeable Ratio of Acre Feet 2010 

Facility/Contractor Acre-Feet By Contractor Water Marketing Expense 

ref <Sch B-2> (B/2,604,283 (total a/f)) <Sch B-6> 

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE

CENTRAL VALLEY PROJECT

Friant-Kern Canal - Class 1

Arvin-Edison WSD 25,829 0.0099179 16,854,687.08 $ 

$ 

Delano-Earlimart ID 93,758 0.0360015 16,854,687.08 $ 

$ 

Exeter ID 7,815 0.0030008 16,854,687.08 $ 

$ 

Garfield WD 4,542 0.0017441 16,854,687.08 $ 

$ 

International WD 964 0.0003702 16,854,687.08 $ 

$ 

Ivanhoe ID 7,216 0.0027708 16,854,687.08 $ 

$ 

Kaweah Delta WCD - - 16,854,687.08 $ 

$ 

Lewis Creek WD 1,979 0.0007599 16,854,687.08 $ 

$ 

Lindmore ID 39,175 0.0150425 16,854,687.08 $ 

$ 

Lindsay-Strathmore ID 29,730 0.0114158 16,854,687.08 $ 

$ 

Lower Tule River ID - FKC 60,268 0.0231419 16,854,687.08 $ 

$ 

Orange Cove ID 40,628 0.0156005 16,854,687.08 $ 

$ 

Porterville ID 27,237 0.0104585 16,854,687.08 $ 

$ 

Saucelito ID 24,935 0.0095746 16,854,687.08 $ 

$ 

Shafter-Wasco ID 57,425 0.0220502 16,854,687.08 $ 

$ 

So San Joaquin MUD 93,773 0.0360072 16,854,687.08 $ 

$ 

Stone Corral ID 10,844 0.0041639 16,854,687.08 $ 

$ 

Tea Pot Dome WD 7,694 0.0029544 16,854,687.08 $ 

$ 

Terra Bella ID 27,043 0.0103840 16,854,687.08 $ 

$ 

Tulare ID 57,564 0.0221036 16,854,687.08 $ 

$ 

Total Friant-Kern Canal - Class 1 618,419 0.2374623 

$ 

Friant-Kern Canal - Class 2 1/

Arvin-Edison WSD 165,278 0.0634639 16,854,687.08 $ 

$ 

Delano-Earlimart ID 59,058 0.0226773 16,854,687.08 $ 

$ 

Exeter ID 9,658 0.0037085 16,854,687.08 $ 

$ 

Fresno ID 24,409 0.0093726 16,854,687.08 $ 

$ 

Ivanhoe ID 895 0.0003437 16,854,687.08 $ 

$ 

Kaweah Delta WCD 7,400 0.0028415 16,854,687.08 $ 

$ 

Lindmore ID 11,385 0.0043716 16,854,687.08 $ 

$ 

Lower Tule River ID - FKC 134,713 0.0517275 16,854,687.08 $ 

$ 

Porterville ID 6,153 0.0023626 16,854,687.08 $ 

$ 

Saucelito ID 14,097 0.0054130 16,854,687.08 $ 

$ 

Shafter-Wasco ID 14,773 0.0056726 16,854,687.08 $ 

$ 

So San Joaquin MUD 23,814 0.0091442 16,854,687.08 $ 

$ 

Tulare ID 63,535 0.0243964 16,854,687.08 $ 

$ 

Total Friant-Kern Canal - Class 2 535,168 0.2054953 

$ 
IRR 2010 Sch B-4 F.Z14.XLS

08/19/2011

A BC D 

Total Chargeable Ratio of Acre Feet 2010 

Facility/Contractor Acre-Feet By Contractor Water Marketing Expense 

ref <Sch B-2> (B/2,604,283 (total a/f)) <Sch B-6> 

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE

CENTRAL VALLEY PROJECT

Hidden Unit

Madera ID - HU 24,000 0.0092156 16,854,687.08 $ 

$ 

Madera Canal - Class 1

Chowchilla WD - MC 42,899 0.0164725 16,854,687.08 $ 

$ 

Madera ID - MC 78,616 0.0301872 16,854,687.08 $ 

$ 

Total Madera Canal - Class 1 121,515 0.0466597 

$ 

Madera Canal - Class 2 1/

Chowchilla WD - MC 89,262 0.0342751 16,854,687.08 $ 

$ 

Madera ID - MC 81,559 0.0313173 16,854,687.08 $ 

$ 

Total Madera Canal - Class 2 170,821 0.0655923 

$ 

New Melones D & R

Central San Joaquin WCD 31,508 0.0120985 16,854,687.08 $ 

$ 

Sacramento River - Shasta

Anderson-Cottonwood ID $ 

Daniell, H & B - - 16,854,687.08 $ 

$ 

Driscoll Strawberry 61 0.0000234 16,854,687.08 $ 

$ 

Gjermann, H 4 0.0000015 16,854,687.08 $ 

$ 

Leviathan Inc 123 0.0000472 16,854,687.08 $ 

$ 

Redding Rancheria - - 16,854,687.08 $ 

$ 

Total Sacramento River - Shasta 188 0.0000722 

$ 

Sacramento River - Willows

Alexander, T & K - - 16,854,687.08 $ 

$ 

Anderson, A/et al - - 16,854,687.08 $ 

$ 

Anderson, R & J 75 0.0000288 16,854,687.08 $ 

$ 

Andreotti, A/et al 1,396 0.0005360 16,854,687.08 $ 

$ 

Baber, J/et al 2,278 0.0008747 16,854,687.08 $ 

$ 

Beckley, R & O 120 0.0000461 16,854,687.08 $ 

$ 

Butler, L & M 248 0.0000952 16,854,687.08 $ 

$ 

Butte Creek Farms Inc 419 0.0001609 16,854,687.08 $ 

$ 

Byrd, A & Osborne, J. 287 0.0001102 16,854,687.08 $ 

$ 

Cachil Dehe Band of Wintun 100 0.0000384 16,854,687.08 $ 

$ 

Carter MWC 216 0.0000829 16,854,687.08 $ 

$ 

Churkin, M Jr & C 48 0.0000184 16,854,687.08 $ 

$ 

Conaway Consv Grp 670 0.0002573 16,854,687.08 $ 

$ 

County of Sacramento - - 16,854,687.08 $ 

$ 
IRR 2010 Sch B-4 F.Z14.XLS

08/19/2011

A BC D 

Total Chargeable Ratio of Acre Feet 2010 

Facility/Contractor Acre-Feet By Contractor Water Marketing Expense 

ref <Sch B-2> (B/2,604,283 (total a/f)) <Sch B-6> 

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE

CENTRAL VALLEY PROJECT

Cummings, W 104 0.0000399 16,854,687.08 $ 

$ 

Dennis Wilson Farms 55 0.0000211 16,854,687.08 $ 

$ 

Driver, Gary/et al - - 16,854,687.08 $ 

$ 

Driver, J & C Trustees - - 16,854,687.08 $ 

$ 

Driver, Gregory - - 16,854,687.08 $ 

$ 

Driver, W/et al - - 16,854,687.08 $ 

$ 

Dyer, J & Wing, J 196 0.0000753 16,854,687.08 $ 

$ 

Eastside MWC 487 0.0001870 16,854,687.08 $ 

$ 

Ehrke, A & B 131 0.0000503 16,854,687.08 $ 

$ 

E L H Sutter Properties - - 16,854,687.08 $ 

$ 

Feather WD 4,886 0.0018761 16,854,687.08 $ 

$ 

Fedora, S/Taylor, W - - 16,854,687.08 $ 

$ 

Furlan, E & S 30 0.0000115 16,854,687.08 $ 

$ 

Gillaspy, W 90 0.0000346 16,854,687.08 $ 

$ 

Giovannetti, B & M 50 0.0000192 16,854,687.08 $ 

$ 

Giusti, R & S 675 0.0002592 16,854,687.08 $ 

$ 

Glenn-Colusa ID 94,275 0.0362000 16,854,687.08 $ 

$ 

Green Valley Corp 539 0.0002070 16,854,687.08 $ 

$ 

Griffin, J/Prater 874 0.0003356 16,854,687.08 $ 

$ 

Hale, J/Marks, A 30 0.0000115 16,854,687.08 $ 

$ 

Hatfield, R & B 14 0.0000054 16,854,687.08 $ 

$ 

Heidrick, J Family Trust - - 16,854,687.08 $ 

$ 

Heidrick, M 46 0.0000177 16,854,687.08 $ 

$ 

Hiatt, T 254 0.0000975 16,854,687.08 $ 

$ 

Hiatt, T/Illerich, P 124 0.0000476 16,854,687.08 $ 

$ 

Howald Farms Inc 1,578 0.0006059 16,854,687.08 $ 

$ 

Jaeger, W & P - - 16,854,687.08 $ 

$ 

Jansen, P & S 39 0.0000150 16,854,687.08 $ 

$ 

Kary, C 186 0.0000714 16,854,687.08 $ 

$ 

King, Ben - - 16,854,687.08 $ 

$ 

King, L - - 16,854,687.08 $ 

$ 

KLSY, LLC 90 0.0000346 16,854,687.08 $ 

$ 

Knights Landing Investors 1,063 0.0004082 16,854,687.08 $ 

$ 

Lauppe, B ET UX 78 0.0000300 16,854,687.08 $ 

$ 

Lauppe, B & K 99 0.0000380 16,854,687.08 $ 

$ 

Leiser, D 24 0.0000092 16,854,687.08 $ 

$ 

Lockett, W & J 47 0.0000180 16,854,687.08 $ 

$ 

Lomo CS & Micheli, J 555 0.0002131 16,854,687.08 $ 

$ 

Lonon, M 198 0.0000760 16,854,687.08 $ 

$ 

M C M Properties 336 0.0001290 16,854,687.08 $ 

$ 

Maxwell ID 5,000 0.0019199 16,854,687.08 $ 

$ 
IRR 2010 Sch B-4 F.Z14.XLS

08/19/2011

A BC D 

Total Chargeable Ratio of Acre Feet 2010 

Facility/Contractor Acre-Feet By Contractor Water Marketing Expense 

ref <Sch B-2> (B/2,604,283 (total a/f)) <Sch B-6> 

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE

CENTRAL VALLEY PROJECT

Mehrhof & Montgomery 11 0.0000042 16,854,687.08 $ 

$ 

Meridian Farms WC 9,490 0.0036440 16,854,687.08 $ 

$ 

Micke, D & N - - 16,854,687.08 $ 

$ 

Morehead, J/et ux 140 0.0000538 16,854,687.08 $ 

$ 

Munson, J & D - - 16,854,687.08 $ 

$ 

Natomas Basin Conserv 87 0.0000334 16,854,687.08 $ 

$ 

Natomas Central MWC 11,707 0.0044953 16,854,687.08 $ 

$ 

Nelson, T & H 98 0.0000376 16,854,687.08 $ 

$ 

Nene Ranch, LLC 200 0.0000768 16,854,687.08 $ 

$ 

O'Brien, J & F 242 0.0000929 16,854,687.08 $ 

$ 

Odysseus Farms Prtnrshp 410 0.0001574 16,854,687.08 $ 

$ 

Oji Brothers Farm Inc 1,454 0.0005583 16,854,687.08 $ 

$ 

Oji, M/et al 1,420 0.0005453 16,854,687.08 $ 

$ 

Otterson, M 188 0.0000722 16,854,687.08 $ 

$ 

Pacific Realty Inc 976 0.0003748 16,854,687.08 $ 

$ 

Pelger MWC 2,873 0.0011032 16,854,687.08 $ 

$ 

Penner, R & L - - 16,854,687.08 $ 

$ 

Pleasant Grv-Vrna MWC 2,500 0.0009600 16,854,687.08 $ 

$ 

Princeton-Codora-Glenn ID 14,428 0.0055401 16,854,687.08 $ 

$ 

Provident ID 4,500 0.0017279 16,854,687.08 $ 

$ 

Quad-H-Ranches Inc 260 0.0000998 16,854,687.08 $ 

$ 

Rauf, A & T 417 0.0001601 16,854,687.08 $ 

$ 

Recl Dist # 108 24,078 0.0092455 16,854,687.08 $ 

$ 

Recl Dist #1000 - - 16,854,687.08 $ 

$ 

Recl Dist #1004 15,000 0.0057597 16,854,687.08 $ 

$ 

Reische, E - - 16,854,687.08 $ 

$ 

Reische, L 124 0.0000476 16,854,687.08 $ 

$ 

Reynen, J/et al 1,806 0.0006935 16,854,687.08 $ 

$ 

Richter, H Jr/et al 691 0.0002653 16,854,687.08 $ 

$ 

River Garden Farms Co - - 16,854,687.08 $ 

$ 

Riverby Limited 30 0.0000115 16,854,687.08 $ 

$ 

Roberts Ditch Irr Co 300 0.0001152 16,854,687.08 $ 

$ 

Rubio, E & E 3 0.0000012 16,854,687.08 $ 

$ 

Schreiner, J & C 20 0.0000077 16,854,687.08 $ 

$ 

Seaver, C 37 0.0000142 16,854,687.08 $ 

$ 

Sutter MWC 61,942 0.0237847 16,854,687.08 $ 

$ 

Sycamore Family Trust 3,476 0.0013347 16,854,687.08 $ 

$ 

Tarke, S 642 0.0002465 16,854,687.08 $ 

$ 

Tisdale Irr & Drain Co 1,526 0.0005860 16,854,687.08 $ 

$ 

Wakida, T 410 0.0001574 16,854,687.08 $ 

$ 
IRR 2010 Sch B-4 F.Z14.XLS

08/19/2011

A BC D 

Total Chargeable Ratio of Acre Feet 2010 

Facility/Contractor Acre-Feet By Contractor Water Marketing Expense 

ref <Sch B-2> (B/2,604,283 (total a/f)) <Sch B-6> 

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE

CENTRAL VALLEY PROJECT

Wallace, K Trust 79 0.0000303 16,854,687.08 $ 

$ 

Wisler, J - - 16,854,687.08 $ 

$ 

Young, R/et al 4 0.0000015 16,854,687.08 $ 

$ 

Total Sacramento River - Willows 279,579 0.1073535 

$ 

San Felipe Unit

San Benito County WD 10,587 0.0040652 16,854,687.08 $ 

$ 

Santa Clara Valley WD 11,434 0.0043905 16,854,687.08 $ 

$ 

Total San Felipe Unit 22,021 0.0084557 

$ 

San Luis Canal - Fresno

Westlands WD - SLC 404,758 0.1554201 16,854,687.08 $ 

$ 

Westlands DD#2 420 0.0001613 16,854,687.08 $ 

$ 

Total San Luis Canal - Fresno 405,178 0.1555814 

$ 

San Luis Canal - Tracy

Pacheco WD - SLC 3,877 0.0014887 16,854,687.08 $ 

$ 

Panoche WD - SLC 18,513 0.0071087 16,854,687.08 $ 

$ 

San Luis WD - SLC 5,340 0.0020505 16,854,687.08 $ 

$ 

Total San Luis Canal - Tracy 27,730 0.0106478 

$ 

Tehama-Colusa Canal

4-M WD 2,426 0.0009315 16,854,687.08 $ 

$ 

Colusa County WD 41,044 0.0157602 16,854,687.08 $ 

$ 

Cortina WD 1,122 0.0004308 16,854,687.08 $ 

$ 

Davis WD - TCC 2,764 0.0010613 16,854,687.08 $ 

$ 

Dunnigan WD 7,779 0.0029870 16,854,687.08 $ 

$ 

Glenn Valley WD 1,403 0.0005387 16,854,687.08 $ 

$ 

Glide WD 9,394 0.0036071 16,854,687.08 $ 

$ 

Holthouse WD 1,578 0.0006059 16,854,687.08 $ 

$ 

Kanawha WD 31,737 0.0121865 16,854,687.08 $ 

$ 

Kirkwood WD 349 0.0001340 16,854,687.08 $ 

$ 

La Grande WD 7,068 0.0027140 16,854,687.08 $ 

$ 

Myers-Marsh MWC 20 0.0000077 16,854,687.08 $ 

$ 

Orland-Artois WD 37,178 0.0142757 16,854,687.08 $ 

$ 

Westside WD 52,528 0.0201699 16,854,687.08 $ 

$ 

Total Tehama-Colusa Canal 196,390 0.0754104 

$ 

Grand Total 2,604,283 * 1.0000000 

$ 
Footnotes:

* Total project water deliveries (A/F) 2,604,283

Recovered Water Deliveries (A/F) 73,180Total deliveries per schedule B-2 2,677,463

** Allocated water marketing cost to all contractors $ 16,854,687.08

1/ Allocated water marketing cost to Recovered Water account $ 731,800.00

Total marketing cost per schedule B-6 17,586,487.08 $

Source:

Total Chargeable Acre Feet (Permanent Contractors) - Schedule B-2Total Water Marketing Expense - Schedule B-6

IRR 2010 Sch B-4 F.Z14.XLS08/19/2011

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2010 IRRIGATION WATER MARKETING EXPENSE