Schedule B-1C

Page 1 of 7

IRR 2017 Sch B-1C F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

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

Black Butte D & R

4-E WD $ - $ - $ -

Stony Creek WD $ 44.17 $ - $ 44.17

 Total Black Butte D & R $ 44.17 $ - $ 44.17

Buchanan Unit

Chowchilla WD - BU $ 16,061.19 $ - $ 16,061.19

Clear Creek Unit

Clear Creek CSD $ 867.30 $ - $ 867.30

Colusa Basin Drain

Colusa Drain MWC $ - $ - $ -

Corning Canal

Corning WD $ 4,545.32 $ - $ 4,545.32

Proberta WD $ 206.79 $ - $ 206.79

Thomes Creek WD $ 68.26 $ - $ 68.26

 Total Corning Canal $ 4,820.36 $ - $ 4,820.36

Cow Creek Unit

Bella Vista WD $ 1,859.08 $ - $ 1,859.08

Cross Valley Canal

County of Fresno $ 100.38 $ - $ 100.38

County of Tulare $ 100.38 $ - $ 100.38

Hills Valley ID $ - $ - $ -

Kern-Tulare ID 1/ $ - $ - $ -

Lower-Tule River ID $ - $ - $ -

Pixley ID $ - $ - $ -

Tri-Valley ID $ 200.76 $ - $ 200.76

 Total Cross Valley Canal $ 401.53 $ - $ 401.53
Schedule B-1C

Page 2 of 7

IRR 2017 Sch B-1C F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

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

Delta-Mendota Canal

Banta-Carbona ID $ 123.14 $ - $ 123.14

Byron Bethany ID $ 2,079.92 $ - $ 2,079.92

Del Puerto WD $ 23,503.54 $ - $ 23,503.54

Eagle Field WD $ 1,315.68 $ - $ 1,315.68

Mercy Springs WD $ 301.15 $ - $ 301.15

Oro Loma WD $ 118.45 $ - $ 118.45

Pacheco WD - DMC $ - $ - $ -

Panoche WD - DMC $ 9,968.64 $ - $ 9,968.64

Patterson WD $ 2,007.65 $ - $ 2,007.65

San Luis WD - DMC $ 2,480.12 $ - $ 2,480.12

West Side ID $ - $ - $ -

West Stanislaus ID $ 14.72 $ - $ 14.72

 Total Delta-Mendota Canal $ 41,913.01 $ - $ 41,913.01

Delta-Mendota Pool

Coelho Trust $ 1,030.59 $ - $ 1,030.59

Fresno Slough WD $ 1,578.01 $ - $ 1,578.01

James ID $ 3,892.16 $ - $ 3,892.16

Laguna WD $ - $ - $ -

Recl Dist #1606 $ - $ - $ -

Tranquillity ID $ 1,025.91 $ - $ 1,025.91

Tranquillity PUD $ - $ - $ -

Westlands WD - DMP $ 14.05 $ - $ 14.05

 Total Delta-Mendota Pool $ 7,540.73 $ - $ 7,540.73

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ 9,295.41 $ - $ 9,295.41

Delano-Earlimart ID 1/ $ 60,647.72 $ - $ 60,647.72

Exeter ID $ 7,015.39 $ - $ 7,015.39

Garfield WD $ 907.46 $ - $ 907.46

Hills Valley ID $ 484.51 $ - $ 484.51

International WD $ 413.58 $ - $ 413.58

Ivanhoe ID $ 3,857.36 $ - $ 3,857.36

Kaweah Delta WCD $ 40.15 $ - $ 40.15

Lewis Creek WD $ 822.47 $ - $ 822.47

Lindmore ID $ 14,843.22 $ - $ 14,843.22

Lindsay-Strathmore ID $ 16,797.33 $ - $ 16,797.33
Schedule B-1C

Page 3 of 7

IRR 2017 Sch B-1C F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

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

Lower-Tule River ID 1/ $ 23,862.91 $ - $ 23,862.91

Orange Cove ID $ 14,089.68 $ - $ 14,089.68

Porterville ID $ 9,959.94 $ - $ 9,959.94

Saucelito ID $ 10,504.69 $ - $ 10,504.69

Shafter-Wasco ID $ 23,166.26 $ - $ 23,166.26

So San Joaquin MUD $ 50,453.55 $ - $ 50,453.55

Stone Corral ID $ 6,951.82 $ - $ 6,951.82

Tea Pot Dome WD $ 3,631.84 $ - $ 3,631.84

Terra Bella ID $ 14,742.16 $ - $ 14,742.16

Tri-Valley ID $ 79.64 $ - $ 79.64

Tulare ID $ 14,430.98 $ - $ 14,430.98

 Total Friant-Kern Canal - Class 1 $ 286,998.05 $ - $ 286,998.05

Hidden Unit

Madera ID - HU $ 16,061.19 $ - $ 16,061.19

Madera Canal - Class 1

Chowchilla WD - MC $ 31,313.96 $ - $ 31,313.96

Madera ID - MC $ 38,139.97 $ - $ 38,139.97

 Total Madera Canal - Class 1 $ 69,453.93 $ - $ 69,453.93

New Melones D & R

Central San Joaquin WCD $ 19,466.16 $ - $ 19,466.16

Stockton-East WD $ 2,443.98 $ - $ 2,443.98

 Total New Melones D & R $ 21,910.14 $ - $ 21,910.14

Sacramento River - Shasta

Anderson-Cottonwood ID $ 2,031.74 $ - $ 2,031.74

Daniell, H & B $ - $ - $ -

Driscoll Strawberry $ - $ - $ -

Gjermann, H $ 2.68 $ - $ 2.68

Leviathan Inc $ 190.73 $ - $ 190.73

Redding Rancheria $ - $ - $ -

 Total Sacramento River - Shasta $ 2,225.14 $ - $ 2,225.14
Schedule B-1C

Page 4 of 7

IRR 2017 Sch B-1C F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

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

Sacramento River - Willows

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

Anderson, R & J $ 50.19 $ - $ 50.19

Andreotti, A/et al $ 562.81 $ - $ 562.81

Baber, J/et al $ 735.47 $ - $ 735.47

Butler, Diane $ 171.32 $ - $ 171.32

Butte Creek Farms Inc $ 280.40 $ - $ 280.40

Byrd, A & Osborne, J. $ 80.31 $ - $ 80.31

Cachil Dehe Band of Wintun $ 66.92 $ - $ 66.92

Canal Farms $ 150.57 $ - $ 150.57

Carter MWC $ 263.00 $ - $ 263.00

Charter, Mary (Formerly Beckley, Steven) $ 83.65 $ - $ 83.65

Churkin, M Jr & C $ 32.79 $ - $ 32.79

Conaway Consv Grp $ 348.66 $ - $ 348.66

County of Sacramento $ - $ - $ -

Cummings, W $ 68.26 $ - $ 68.26

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

Driver, J & C Trustees $ 44.84 $ - $ 44.84

Driver, Gregory $ - $ - $ -

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

Dyer, J & Wing, J $ 56.88 $ - $ 56.88

Eastside MWC $ 219.50 $ - $ 219.50

Ehrke, A & B $ 87.67 $ - $ 87.67

E L H Sutter Properties $ - $ - $ -

Empire Group, LLC $ - $ - $ -

Feather WD $ 2,398.47 $ - $ 2,398.47
Schedule B-1C

Page 5 of 7

IRR 2017 Sch B-1C F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

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

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

Gillaspy, W $ 56.21 $ - $ 56.21

Giovannetti, B & M $ 33.46 $ - $ 33.46

Giusti, R & S $ 142.54 $ - $ 142.54

Glenn-Colusa ID $ 52,914.25 $ - $ 52,914.25

* Green Valley Corp $ 58.89 $ - $ 58.89

Griffin, J/Prater $ 782.98 $ - $ 782.98

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

Hatfield, R & B $ 9.37 $ - $ 9.37

Heidrick, J Family Trust $ - $ - $ -

Heidrick, M $ - $ - $ -

Howald Farms Inc $ 519.98 $ - $ 519.98

Jaeger, W & P $ - $ - $ -

Jansen, P & S $ 26.77 $ - $ 26.77

Kary, C $ - $ - $ -

King, Ben $ - $ - $ -

King, L $ - $ - $ -

KLSY, LLC $ - $ - $ -

Knights Landing Investors $ 561.47 $ - $ 561.47

Lauppe, B ET UX $ 52.20 $ - $ 52.20

Lauppe, B & K $ 42.16 $ - $ 42.16

Leiser, D $ 16.06 $ - $ 16.06

Leonard, James $ - $ - $ -

Lockett, W & J $ 31.45 $ - $ 31.45

Lomo CS & Micheli, J $ 399.52 $ - $ 399.52

Lonon, M $ 284.42 $ - $ 284.42

M C M Properties $ 244.93 $ - $ 244.93

Maxwell ID $ 3,011.47 $ - $ 3,011.47

McClatchy Partners, LLC $ 20.08 $ - $ 20.08

Meridian Farms WC $ 5,186.43 $ - $ 5,186.43

Micke, D & N $ - $ - $ -

Morehead, J/et ux $ 93.69 $ - $ 93.69

Munson, J & D $ - $ - $ -

Natomas Basin Conserv $ 46.18 $ - $ 46.18

Natomas Central MWC $ 8,249.43 $ - $ 8,249.43

Nelson, T & H $ 65.58 $ - $ 65.58

O'Brien, J & F $ 265.01 $ - $ 265.01

Odysseus Farms $ - $ - $ -

Oji Brothers Farm Inc $ 1,009.85 $ - $ 1,009.85
Schedule B-1C

Page 6 of 7

IRR 2017 Sch B-1C F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

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

Oji, M/et al $ 145.89 $ - $ 145.89

Pacific Realty Inc $ 653.15 $ - $ 653.15

Pelger MWC $ 758.22 $ - $ 758.22

Pelger Road 1700, LLC (formerly Cranmore Farms, LLC) $ 414.24 $ - $ 414.24

Penner, R & L $ - $ - $ -

Pleasant Grv-Vrna MWC $ 1,081.45 $ - $ 1,081.45

Princeton-Codora-Glenn ID $ 9,564.44 $ - $ 9,564.44

Provident ID $ 4,202.68 $ - $ 4,202.68

Quad-H-Ranches Inc $ 207.46 $ - $ 207.46

Recl Dist # 108 $ 17,775.72 $ - $ 17,775.72

Recl Dist #1000 $ - $ - $ -

Recl Dist #1004 $ 7,297.80 $ - $ 7,297.80

Reische, E $ - $ - $ -

Reische, L $ - $ - $ -

Richter, H Jr/et al $ 397.51 $ - $ 397.51

River Garden Farms Co $ 250.96 $ - $ 250.96

Roberts Ditch Irr Co $ 301.15 $ - $ 301.15

Rubio, E & E $ 2.01 $ - $ 2.01

Saeed, F $ 356.69 $ - $ 356.69

Seaver, C $ - $ - $ -

Sioux Creek Property LLC $ 13.38 $ - $ 13.38

Sutter MWC $ 36,643.60 $ - $ 36,643.60

* Swenson Farms $ 217.50 $ - $ 217.50

* Sycamore MWC $ 5,436.04 $ - $ 5,436.04

T & P Farms $ 76.29 $ - $ 76.29

Tarke, S $ 501.91 $ - $ 501.91

Tisdale Irr & Drain Co $ 1,271.51 $ - $ 1,271.51

Van Ruiten Brothers 1415L $ - $ - $ -

Van Ruiten Brothers 520XL $ 90.34 $ - $ 90.34

Van Ruiten Brothers 0880S $ 333.27 $ - $ 333.27

Van Ruiten Brothers 880XR $ 50.86 $ - $ 50.86

Wallace, J & J $ - $ - $ -

Wallace, K Trust $ - $ - $ -

Wisler, J $ - $ - $ -

Yockey, W $ - $ - $ -

Young, R/et al $ 2.68 $ - $ 2.68

 Total Sacramento River - Willows $ 167,872.88 $ - $ 167,872.88

San Felipe Unit

San Benito County WD $ - $ 4,501.84 $ 4,501.84

Santa Clara Valley WD $ - $ 1,106.73 $ 1,106.73

 Total San Felipe Unit $ - $ 5,608.57 $ 5,608.57
Schedule B-1C

Page 7 of 7

IRR 2017 Sch B-1C F.Z21.XLSM

8/20/2018

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2017 ALLOCATED IRRIGATION EXTRAORDINARY O&M EXPENSES

BY COMPONENT AND BY CONTRACTOR

A B C D

Contractor's 

Total 

 Allocable 

Direct Share of 

Facility/Contractor Storage 1/ Pumping Costs

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

San Luis Canal - Fresno 

Westlands WD - SLC $ 458,072.46 $ - $ 458,072.46

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

 Total San Luis Canal - Fresno $ 458,072.46 $ - $ 458,072.46

San Luis Canal - Tracy

Pacheco WD - SLC $ 3,709.47 $ - $ 3,709.47

Panoche WD - SLC $ 12,150.96 $ - $ 12,150.96

San Luis WD - SLC $ 29,848.38 $ - $ 29,848.38

 Total San Luis Canal - Tracy $ 45,708.80 $ - $ 45,708.80

Tehama-Colusa Canal

4-M WD $ 1,078.11 $ - $ 1,078.11

Colusa County WD $ 13,581.74 $ - $ 13,581.74

Cortina WD $ 700.67 $ - $ 700.67

Davis WD - TCC $ 1,938.05 $ - $ 1,938.05

Dunnigan WD $ 6,849.43 $ - $ 6,849.43

Glenn Valley WD $ 418.93 $ - $ 418.93

Glide WD $ 4,101.63 $ - $ 4,101.63

Holthouse WD $ 54.88 $ - $ 54.88

Kanawha WD $ 18,026.68 $ - $ 18,026.68

Kirkwood WD $ - $ - $ -

La Grande WD $ 2,427.92 $ - $ 2,427.92

Myers-Marsh MWC $ - $ - $ -

Orland-Artois WD $ 15,948.09 $ - $ 15,948.09

Westside WD $ 25,550.67 $ - $ 25,550.67

 Total Tehama-Colusa Canal $ 90,676.79 $ - $ 90,676.79

Grand Total $ 1,232,486.75 $ 5,608.57 $ 1,238,095.33

* 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).