IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Black Butte D & R

4-E WD - - $ - $ -

Stony Creek WD 133 0.000064 $ 143.73 $ 143.73

Total Black Butte D & R 133 0.000064 $ 143.73 $ - $ - $ 143.73

Buchanan Unit

Chowchilla WD - BU 24,000 0.011512 $ 25,936.11 $ 25,936.11

Clear Creek Unit

Clear Creek CSD 1,519 0.000729 $ 1,641.54 $ 1,641.54

Colusa Basin Drain

Colusa Drain MWC - - $ - $ -

Corning Canal

Corning WD 5,414 0.002597 $ 5,850.75 $ 49,817.11 $ 55,667.86

Proberta WD 34 0.000016 $ 36.74 $ 329.35 $ 366.09

Thomes Creek WD 113 0.000054 $ 122.12 $ - $ 122.12

Total Corning Canal 5,561 0.002667 $ 6,009.61 $ 50,146.46 $ - $ 56,156.07

Cow Creek Unit

Bella Vista WD 2,104 0.001009 $ 2,273.73 $ 44,672.06 $ 46,945.79

Cross Valley Canal 2/

County of Fresno 716 0.000343 $ 773.76 $ 5,656.99 $ 6,430.75

County of Tulare 1,317 0.000632 $ 1,423.24 $ 10,405.38 $ 11,828.63

Hills Valley ID 800 0.000384 $ 864.54 $ 6,320.66 $ 7,185.19

Kern-Tulare WD 10,431 0.005003 $ 11,272.48 $ 282,692.98 $ 293,965.46

Lower Tule River ID - CVC 6,253 0.002999 $ 6,757.44 $ 49,403.84 $ 56,161.28

Pixley ID 7,543 0.003618 $ 8,151.50 $ 59,595.90 $ 67,747.40

Schedule B-5 

Page 1 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Tri-Valley WD 273 0.000131 $ 295.02 $ 2,156.92 $ 2,451.95

Total Cross Valley Canal 27,333 0.013111 $ 29,537.98 $ 416,232.68 $ - $ 445,770.66

Delta-Mendota Canal

Banta-Carbona ID 7,066 0.003389 $ 7,636.02 $ 7,636.02

Byron Bethany ID 3,641 0.001746 $ 3,934.72 $ 3,934.72

Del Puerto WD 60,779 0.029153 $ 65,682.11 $ 65,682.11

Eagle Field WD 3,177 0.001524 $ 3,433.29 $ 3,433.29

Mercy Springs WD 1,663 0.000798 $ 1,797.16 $ 1,797.16

Oro Loma WD 4 0.000002 $ 4.32 $ 4.32

Pacheco WD - DMC - - $ - $ -

Panoche WD - DMC 13,257 0.006359 $ 14,326.46 $ 14,326.46

Patterson WD 9,963 0.004779 $ 10,766.73 $ 10,766.73

San Luis WD - DMC 17,124 0.008214 $ 18,505.41 $ 18,505.41

West Side ID - - $ - $ -

West Stanislaus ID 30,876 0.014810 $ 33,366.80 $ 33,366.80

Total Delta-Mendota Canal 147,550 0.070774 $ 159,453.02 $ - $ - $ 159,453.02

Delta-Mendota Pool

Coelho Trust 822 0.000394 $ 888.31 $ 888.31

Fresno Slough WD 2,103 0.001009 $ 2,272.65 $ 2,272.65

James ID 23,877 0.011453 $ 25,803.18 $ 25,803.18

Laguna WD 600 0.000288 $ 648.40 $ 648.40

Recl Dist #1606 66 0.000032 $ 71.32 $ 71.32

Tranquillity ID 10,684 0.005125 $ 11,545.89 $ 11,545.89

Tranquillity PUD - - $ - $ -

Westlands WD - DMP 83 0.000040 $ 89.70 $ 89.70

Total Delta-Mendota Pool 38,235 0.018340 $ 41,319.46 $ - $ - $ 41,319.46

Friant-Kern Canal - Class 1

Arvin-Edison WSD 32,888 0.015775 $ 35,541.11 $ 35,541.11

Delano-Earlimart ID 81,390 0.039040 $ 87,955.82 $ 87,955.82

Exeter ID 10,762 0.005162 $ 11,630.18 $ 11,630.18

Garfield WD 1,423 0.000683 $ 1,537.80 $ 1,537.80

Schedule B-5 

Page 2 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Hills Valley ID 1,226 0.000588 $ 1,324.90 $ 1,324.90

International WD 1,059 0.000508 $ 1,144.43 $ 1,144.43

Ivanhoe ID 4,947 0.002373 $ 5,346.08 $ 5,346.08

Kaweah Delta WCD 1,200 0.000576 $ 1,296.81 $ 1,296.81

Lewis Creek WD 1,076 0.000516 $ 1,162.80 $ 1,162.80

Lindmore ID 25,463 0.012214 $ 27,517.13 $ 27,517.13

Lindsay-Strathmore ID 21,378 0.010254 $ 23,102.59 $ 23,102.59

Lower Tule River ID - FKC 38,137 0.018293 $ 41,213.55 $ 41,213.55

Orange Cove ID 31,520 0.015119 $ 34,062.75 $ 34,062.75

Porterville ID 18,131 0.008697 $ 19,593.65 $ 19,593.65

Saucelito ID 19,166 0.009193 $ 20,712.14 $ 20,712.14

Shafter-Wasco ID 39,982 0.019178 $ 43,207.39 $ 43,207.39

So San Joaquin MUD 86,060 0.041280 $ 93,002.56 $ 93,002.56

Stone Corral ID 9,912 0.004754 $ 10,711.61 $ 10,711.61

Tea Pot Dome WD 7,289 0.003496 $ 7,877.01 $ 7,877.01

Terra Bella ID 27,933 0.013398 $ 30,186.39 $ 30,186.39

Tri-Valley ID 461 0.000221 $ 498.19 $ 498.19

Tulare ID 33,341 0.015992 $ 36,030.66 $ 36,030.66

Total Friant-Kern Canal - Class 1 494,744 0.237310 $ 534,655.56 $ - $ - $ 534,655.56

Hidden Unit

Madera ID - HU 24,000 0.011512 $ 25,936.11 $ 25,936.11

Madera Canal - Class 1

Chowchilla WD - MC 43,666 0.020945 $ 47,188.59 $ 47,188.59

Madera ID - MC 62,168 0.029820 $ 67,183.16 $ 67,183.16

Total Madera Canal - Class 1 105,834 0.050764 $ 114,371.75 $ - $ - $ 114,371.75

New Melones D & R

Central San Joaquin WCD 18,406 0.008829 $ 19,890.83 $ 19,890.83

Stockton-East WD 3,809 0.001827 $ 4,116.28 $ 4,116.28

 Total New Melones D & R 22,215 0.010656 $ 24,007.11 $ - $ - $ 24,007.11

Sacramento River - Shasta

Anderson-Cottonwood ID 2,860 0.001372 $ 3,090.72 $ 3,090.72

Schedule B-5 

Page 3 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Daniell, H & B - - $ - $ -

Driscoll Strawberry - - $ - $ -

Gjermann, H 6 0.000003 $ 6.48 $ 6.48

Leviathan Inc 285 0.000137 $ 307.99 $ 307.99

Redding Rancheria - - $ - $ -

Total Sacramento River - Shasta 3,151 0.001511 $ 3,405.19 $ - $ - $ 3,405.19

Sacramento River - Willows

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

Anderson, R & J - - $ - $ -

Andreotti, A/et al 1,215 0.000583 $ 1,313.02 $ 1,313.02

Baber, J/et al 2,237 0.001073 $ 2,417.46 $ 2,417.46

Butler, Diane 177 0.000085 $ 191.28 $ 191.28

Butte Creek Farms Inc 419 0.000201 $ 452.80 $ 452.80

Byrd, A & Osborne, J. 350 0.000168 $ 378.23 $ 378.23

Cachil Dehe Band of Wintun 100 0.000048 $ 108.07 $ 108.07

Canal Farms 225 0.000108 $ 243.15 $ 243.15

Carter MWC 413 0.000198 $ 446.32 $ 446.32

Charter, Mary (Formerly Beckley, Steven 125 0.000060 $ 135.08 $ 135.08

Churkin, M Jr & C 48 0.000023 $ 51.87 $ 51.87

Conaway Consv Grp 792 0.000380 $ 855.89 $ 855.89

County of Sacramento - - $ - $ -

Cummings, W 103 0.000049 $ 111.31 $ 111.31

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

Driver, J & C Trustees 67 0.000032 $ 72.40 $ 72.40

Driver, Gregory - - $ - $ -

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

Dyer, J & Wing, J 198 0.000095 $ 213.97 $ 213.97

Eastside MWC 379 0.000182 $ 409.57 $ 409.57

Ehrke, A & B 131 0.000063 $ 141.57 $ 141.57

E L H Sutter Properties - - $ - $ -

Empire Group, LLC - - $ - $ -

Feather WD 4,087 0.001960 $ 4,416.70 $ 4,416.70

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

Schedule B-5 

Page 4 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Gillaspy, W - - $ - $ -

Giovannetti, B & M 50 0.000024 $ 54.03 $ 54.03

Giusti, R & S 275 0.000132 $ 297.18 $ 297.18

Glenn-Colusa ID 95,306 0.045715 $ 102,994.44 $ 102,994.44

Green Valley Corp 158 0.000076 $ 170.75 $ 170.75

Griffin, J/Prater 1,396 0.000670 $ 1,508.62 $ 1,508.62

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

Hatfield, R & B 14 0.000007 $ 15.13 $ 15.13

Heidrick, J Family Trust - - $ - $ -

Heidrick, M 60 0.000029 $ 64.84 $ 64.84

Howald Farms Inc 1,429 0.000685 $ 1,544.28 $ 1,544.28

Jaeger, W & P - - $ - $ -

Jansen, P & S 40 0.000019 $ 43.23 $ 43.23

Kary, C - - $ - $ -

King, Ben - - $ - $ -

King, L - - $ - $ -

KLSY, LLC 90 0.000043 $ 97.26 $ 97.26

Knights Landing Investors 395 0.000189 $ 426.87 $ 426.87

Lauppe, B ET UX 87 0.000042 $ 94.02 $ 94.02

Lauppe, B & K 90 0.000043 $ 97.26 $ 97.26

Leiser, D 24 0.000012 $ 25.94 $ 25.94

Leonard, James - - $ - $ -

Lockett, W & J 47 0.000023 $ 50.79 $ 50.79

Lomo CS & Micheli, J 488 0.000234 $ 527.37 $ 527.37

Lonon, M 425 0.000204 $ 459.29 $ 459.29

M C M Properties 466 0.000224 $ 503.59 $ 503.59

Maxwell ID 4,500 0.002158 $ 4,863.02 $ 4,863.02

McClatchy Partners, LLC 30 0.000014 $ 32.42 $ 32.42

Meridian Farms WC 7,743 0.003714 $ 8,367.64 $ 8,367.64

Micke, D & N - - $ - $ -

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

Munson, J & D - - $ - $ -

Natomas Basin Conserv 69 0.000033 $ 74.57 $ 74.57

Natomas Central MWC 12,864 0.006170 $ 13,901.75 $ 13,901.75

Schedule B-5 

Page 5 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Nelson, T & H 98 0.000047 $ 105.91 $ 105.91

O'Brien, J & F 250 0.000120 $ 270.17 $ 270.17

Odysseus Farms - - $ - $ -

Oji Brothers Farm Inc 1,554 0.000745 $ 1,679.36 $ 1,679.36

Oji, M/et al 2,028 0.000973 $ 2,191.60 $ 2,191.60

Pacific Realty Inc 976 0.000468 $ 1,054.74 $ 1,054.74

Pelger MWC 1,453 0.000697 $ 1,570.22 $ 1,570.22

Pelger Road 1700, LLC (formerly Cranmo 1,200 0.000576 $ 1,296.81 $ 1,296.81

Penner, R & L - - $ - $ -

Pleasant Grv-Vrna MWC 2,000 0.000959 $ 2,161.34 $ 2,161.34

Princeton-Codora-Glenn ID 14,923 0.007158 $ 16,126.86 $ 16,126.86

Provident ID 6,957 0.003337 $ 7,518.23 $ 7,518.23

Quad-H-Ranches Inc 310 0.000149 $ 335.01 $ 335.01

Recl Dist # 108 33,000 0.015829 $ 35,662.15 $ 35,662.15

Recl Dist #1000 - - $ - $ -

Recl Dist #1004 11,888 0.005702 $ 12,847.02 $ 12,847.02

Reische, E - - $ - $ -

Reische, L - - $ - $ -

Richter, H Jr/et al 463 0.000222 $ 500.35 $ 500.35

River Garden Farms Co 278 0.000133 $ 300.43 $ 300.43

Roberts Ditch Irr Co 300 0.000144 $ 324.20 $ 324.20

Rubio, E & E 3 0.000001 $ 3.24 $ 3.24

Saeed, F 533 0.000256 $ 576.00 $ 576.00

Seaver, C - - $ - $ -

Sioux Creek Property LLC 20 0.000010 $ 21.61 $ 21.61

Sutter MWC 63,155 0.030293 $ 68,249.78 $ 68,249.78

Swenson Farms 325 0.000156 $ 351.22 $ 351.22

Sycamore MWC 7,372 0.003536 $ 7,966.71 $ 7,966.71

T & P Farms 20 0.000010 $ 21.61 $ 21.61

Tarke, S 1,383 0.000663 $ 1,494.57 $ 1,494.57

Tisdale Irr & Drain Co 3,045 0.001461 $ 3,290.64 $ 3,290.64

Van Ruiten Brothers 1415L 23 0.000011 $ 24.86 $ 24.86

Van Ruiten Brothers 520XL - - $ - $ -

Van Ruiten Brothers 0880S 404 0.000194 $ 436.59 $ 436.59

Schedule B-5 

Page 6 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Van Ruiten Brothers 880XR 159 0.000076 $ 171.83 $ 171.83

Wallace, J & J - - $ - $ -

Wallace, K Trust 47 0.000023 $ 50.79 $ 50.79

Wisler, J - - $ - $ -

Yockey, W - - $ - $ -

Young, R/et al 4 0.000002 $ 4.32 $ 4.32

Total Sacramento River - Willows 291,283 0.139717 $ 314,781.13 $ - $ - $ 314,781.13

San Luis Canal - Fresno

Westlands WD - SLC 718,191 0.344488 $ 776,128.28 $ - $ (2,370,284.47) $ (1,594,156.19)

Westlands DD#2 147 0.000071 $ 158.86 $ - $ (1,654.00) $ (1,495.14)

Total San Luis Canal - Fresno 718,338 0.344559 $ 776,287.14 $ - $ (2,371,938.47) $ (1,595,651.33)

San Luis Canal - Tracy

Pacheco WD - SLC 6,714 0.003220 $ 7,255.63 $ 7,255.63

Panoche WD - SLC 41,488 0.019900 $ 44,834.88 $ 146.85 $ 44,981.73

San Luis WD - SLC 32,120 0.015407 $ 34,711.16 $ (212,579.48) $ (177,868.33)

Total San Luis Canal - Tracy 80,322 0.038527 $ 86,801.67 $ 146.85 $ (212,579.48) $ (125,630.97)

Tehama-Colusa Canal

4-M WD 1,632 0.000783 $ 1,763.66 $ 1,763.66

Colusa County WD 19,186 0.009203 $ 20,733.76 $ (53,493.26) $ (32,759.50)

Cortina WD 788 0.000378 $ 851.57 $ 851.57

Davis WD - TCC 2,237 0.001073 $ 2,417.46 $ 2,417.46

Dunnigan WD 5,187 0.002488 $ 5,605.44 $ 6,266.27 $ 11,871.72

Glenn Valley WD 1,129 0.000542 $ 1,220.08 $ 1,220.08

Glide WD 1,804 0.000865 $ 1,949.53 $ 1,949.53

Holthouse WD 293 0.000141 $ 316.64 $ 316.64

Kanawha WD 17,753 0.008515 $ 19,185.15 $ (12,269.77) $ 6,915.38

Kirkwood WD - - $ - $ -

La Grande WD 4,092 0.001963 $ 4,422.11 $ 4,422.11

Myers-Marsh MWC 67 0.000032 $ 72.40 $ 72.40

Orland-Artois WD 13,828 0.006633 $ 14,943.52 $ (19,268.50) $ (4,324.98)

Westside WD 30,486 0.014623 $ 32,945.34 $ 19,825.83 $ 52,771.17

Schedule B-5 

Page 7 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

Total Tehama-Colusa Canal 98,482 0.047238 $ 106,426.65 $ 26,092.11 $ (85,031.53) $ 47,487.23

Total (excluding San Felipe Unit) 2,084,804 1.000000 $ 2,252,987.49 $ 537,290.15 $ (2,669,549.48) $ 120,728.15

San Felipe Unit

San Benito County WD 8,601 0.343449 $ 811.60 $ (42,429.26) $ (41,617.67)

Santa Clara Valley WD 16,442 0.656551 $ 1,551.48 $ - $ (80,661.97) $ (79,110.49)

Total San Felipe Unit 25,043 1.000000 $ 2,363.07 $ - $ (123,091.23) $ (120,728.15)

GRAND TOTAL 2,109,847 $ 2,255,350.56 $ 537,290.15 $ (2,792,640.71) $ 0.00

Footnotes:

1/ Total 2019 Deliveries 2,109,847

Friant D & R - Class 2 8,861

Friant-Kern Canal - Class 2 638,261

Madera Canal - Class 2 104,290

 Total per 2019 Schedule B-2 2,861,259

* See Schedule B-2 for name changes.

2/ Allocation Of Dos Amigos PP and State Delta PP costs:

Deliveries used for allocating Dos Amigos Pumping Plant PUE costs include 39,759 A/F transferred in from various contractors to Kern-Tulare ID. 

AF Ratio 

Direct Pumping 

PUE Offset

County Of Fresno 716 0.026195 $ 2,050.25

County Of Tulare 1,317 0.048184 $ 3,771.21

Hills Valley ID 800 0.029269 $ 2,290.79

Kern - Tulare WD 10,431 0.381627 $ 29,869.00

Lower Tule River ID 6,253 0.228771 $ 17,905.37

Pixley ID 7,543 0.275967 $ 21,599.26

Tri-Valley WD 273 0.009988 $ 781.73

State Delta Pumping Plant

Schedule B-5 

Page 8 of 9
IRR 2019 Sch B-5 F.Z23.XLSM

8/24/2020

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2019 IRRIGATION PROJECT USE ENERGY (PUE) OFFSET AND ASSOCIATED CREDIT (SEE SCH. B-6A)

A B C D E F G

Storage PUE Offset Direct Pumping Direct Pumping PUE 

PUE Offset Credit Total

Ratio of A/F Total PUE

Total A/F 1/ by Contractor Cost Offset & Credit

Facility/Contractor All Other Contractors $ 2,252,987.49

San Felipe Unit Contractors $ 2,363.07

Ref <2019 Sch B-2> (E/(total a/f)) F*total (Sch B-6A) <Sch B-6A> <Sch B-6A> D+E+F

 Total 27,333 1.000000 $ 78,267.61

AF Ratio 

Direct Pumping 

PUE Offset

County Of Fresno 716 0.010672 $ 3,606.73

County Of Tulare 1,317 0.019630 $ 6,634.17

Hills Valley ID 800 0.011924 $ 4,029.87

Kern - Tulare WD 50,190 0.748077 $ 252,823.98

Lower Tule River ID 6,253 0.093200 $ 31,498.47

Pixley ID 7,543 0.112428 $ 37,996.64

Tri-Valley WD 273 0.004069 $ 1,375.19

 Total 67,092 1.000000 $ 337,965.06

Dos Amigos Pumping Plant

Schedule B-5 

Page 9 of 9