IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Black Butte D & R

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

Stony Creek WD $ 7.54 68 0.0000294 $ 600.08 $ 607.61

Total Black Butte D & R $ 7.54 68 0.0000294 $ 600.08 $ 607.61

Buchanan Unit

Chowchilla WD - BU $ 763.26 24,000 0.0103723 $ 211,791.62 $ 212,554.88

Clear Creek Unit

Clear Creek CSD $ - 1,597 0.0006902 $ 14,092.97 $ 14,092.97

Colusa Basin Drain

Colusa Drain MWC $ - - - $ - $ -

Corning Canal

Corning WD $ 15.93 7,427 0.0032098 $ 65,540.68 $ 65,556.61

Proberta WD $ - 537 0.0002321 $ 4,738.84 $ 4,738.84

Thomes Creek WD $ - 107 0.0000462 $ 944.24 $ 944.24

Total Corning Canal $ 15.93 8,071 0.0034881 $ 71,223.76 $ 71,239.69

Cow Creek Unit

Bella Vista WD $ 29.93 2,934 0.0012680 $ 25,891.53 $ 25,921.45

Schedule B-4A 

Page 1 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Cross Valley Canal

County of Fresno $ - 784 0.0003388 $ 6,918.53 $ 6,918.53

County of Tulare $ - 1,337 0.0005778 $ 11,798.56 $ 11,798.56

Hills Valley ID $ - 873 0.0003773 $ 7,703.92 $ 7,703.92

Kern-Tulare WD $ - 16,717 0.0072247 $ 147,521.69 $ 147,521.69

Lower Tule River ID - CVC $ - 10,853 0.0046904 $ 95,773.93 $ 95,773.93

Pixley ID $ - 9,563 0.0041329 $ 84,390.13 $ 84,390.13

Tri-Valley WD $ - 298 0.0001288 $ 2,629.75 $ 2,629.75

Total Cross Valley Canal $ - 40,425 0.0174708 $ 356,736.50 $ 356,736.50

Delta-Mendota Canal

Banta-Carbona ID $ 14.69 17,372 0.0075078 $ 153,301.83 $ 153,316.52

Byron Bethany ID $ 18.16 6,371 0.0027534 $ 56,221.85 $ 56,240.01

Del Puerto WD $ 118.02 91,610 0.0395919 $ 808,426.25 $ 808,544.27

Eagle Field WD $ 5.34 3,108 0.0013432 $ 27,427.01 $ 27,432.36

Mercy Springs WD $ - 2,685 0.0011604 $ 23,694.19 $ 23,694.19

Oro Loma WD $ - 37 0.0000160 $ 326.51 $ 326.51

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

Panoche WD - DMC $ - 10,845 0.0046870 $ 95,703.34 $ 95,703.34

Patterson WD $ - 19,140 0.0082719 $ 168,903.81 $ 168,903.81

San Luis WD - DMC $ 58.96 3,356 0.0014504 $ 29,615.53 $ 29,674.49

West Side ID $ - 1,211 0.0005234 $ 10,686.65 $ 10,686.65

West Stanislaus ID $ 232.79 6,188 0.0026743 $ 54,606.94 $ 54,839.73

Total Delta-Mendota Canal $ 447.97 161,923 0.0699796 $ 1,428,913.92 $ 1,429,361.89

Schedule B-4A 

Page 2 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Delta-Mendota Pool

Coelho Trust $ 11.99 1,357 0.0005865 $ 11,975.05 $ 11,987.04

Fresno Slough WD $ - 3,642 0.0015740 $ 32,139.38 $ 32,139.38

James ID $ 39.24 39,634 0.0171290 $ 349,756.21 $ 349,795.45

Laguna WD $ - 400 0.0001729 $ 3,529.86 $ 3,529.86

Recl Dist #1606 $ - 40 0.0000173 $ 352.99 $ 352.99

Tranquillity ID $ 1.02 6,649 0.0028736 $ 58,675.10 $ 58,676.12

Tranquillity PUD $ - 15 0.0000065 $ 132.37 $ 132.37

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

Total Delta-Mendota Pool $ 52.25 51,737 0.0223596 $ 456,560.95 $ 456,613.21

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ - 53,255 0.0230157 $ 469,956.77 $ 469,956.77

Delano-Earlimart ID $ - 103,952 0.0449258 $ 917,340.09 $ 917,340.09

Exeter ID $ 13.87 9,823 0.0042453 $ 86,684.54 $ 86,698.41

Garfield WD $ - 3,290 0.0014219 $ 29,033.10 $ 29,033.10

Hills Valley ID $ 4.04 1,560 0.0006742 $ 13,766.46 $ 13,770.49

International WD $ 2.10 1,178 0.0005091 $ 10,395.44 $ 10,397.54

Ivanhoe ID $ 9.99 6,070 0.0026233 $ 53,565.63 $ 53,575.62

Kaweah Delta WCD $ - 2,196 0.0009491 $ 19,378.93 $ 19,378.93

Lewis Creek WD $ - 277 0.0001197 $ 2,444.43 $ 2,444.43

Lindmore ID $ - 38,509 0.0166428 $ 339,828.47 $ 339,828.47

Lindsay-Strathmore ID $ 1.27 26,795 0.0115802 $ 236,456.52 $ 236,457.79

Lower Tule River ID - FKC $ - 75,138 0.0324730 $ 663,066.60 $ 663,066.60

Orange Cove ID $ 116.91 58,439 0.0252561 $ 515,703.76 $ 515,820.67

Porterville ID $ - 9,845 0.0042548 $ 86,878.69 $ 86,878.69

Saucelito ID $ 5.79 19,226 0.0083091 $ 169,662.73 $ 169,668.52

Schedule B-4A 

Page 3 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Shafter-Wasco ID $ - 50,396 0.0217801 $ 444,727.10 $ 444,727.10

So San Joaquin MUD $ 9.16 97,799 0.0422666 $ 863,042.01 $ 863,051.17

Stone Corral ID $ 31.80 9,860 0.0042613 $ 87,011.06 $ 87,042.86

Tea Pot Dome WD $ - 6,296 0.0027210 $ 55,560.00 $ 55,560.00

Terra Bella ID $ - 26,019 0.0112448 $ 229,608.59 $ 229,608.59

Tri-Valley ID $ 0.29 604 0.0002610 $ 5,330.09 $ 5,330.38

Tulare ID $ - 34,164 0.0147649 $ 301,485.37 $ 301,485.37

Total Friant-Kern Canal - Class 1 $ 195.20 634,691 0.2742997 $ 5,600,926.38 $ 5,601,121.59

Hidden Unit

Madera ID - HU $ 763.26 24,000 0.0103723 $ 211,791.62 $ 212,554.88

Madera Canal - Class 1

Chowchilla WD - MC $ - 56,705 0.0245067 $ 500,401.82 $ 500,401.82

Madera ID - MC $ 47.99 99,896 0.0431729 $ 881,547.31 $ 881,595.30

Total Madera Canal - Class 1 $ 47.99 156,601 0.0676795 $ 1,381,949.13 $ 1,381,997.12

New Melones D & R

Central San Joaquin WCD $ 34.86 1,082 0.0004676 $ 9,548.27 $ 9,583.13

Stockton-East WD $ 58.68 9,305 0.0040214 $ 82,113.37 $ 82,172.05

 Total New Melones D & R $ 93.53 10,387 0.0044890 $ 91,661.65 $ 91,755.18

Sacramento River - Shasta

Anderson-Cottonwood ID $ 81.64 3,140 0.0013570 $ 27,709.40 $ 27,791.04

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

Driscoll Strawberry $ - - - $ - $ -

Gjermann, H $ - - - $ - $ -

Leviathan Inc $ 3.88 285 0.0001232 $ 2,515.03 $ 2,518.91

Redding Rancheria $ - - - $ - $ -

Total Sacramento River - Shasta $ 85.52 3,425 0.0014802 $ 30,224.43 $ 30,309.95

Schedule B-4A 

Page 4 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Sacramento River - Willows

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

Anderson, R & J $ 1.02 - - $ - $ 1.02

Andreotti, A/et al $ 7.66 2,295 0.0009918 $ 20,252.57 $ 20,260.24

Baber, J/et al $ 50.95 3,474 0.0015014 $ 30,656.84 $ 30,707.78

Butler, Diane $ 6.27 252 0.0001089 $ 2,223.81 $ 2,230.08

Butte Creek Farms Inc $ 2.26 419 0.0001811 $ 3,697.53 $ 3,699.79

Byrd, A & Osborne, J. $ 1.78 143 0.0000618 $ 1,261.93 $ 1,263.71

Cachil Dehe Band of Wintun $ 2.39 100 0.0000432 $ 882.47 $ 884.85

Canal Farms $ 7.16 225 0.0000972 $ 1,985.55 $ 1,992.70

Carter MWC $ 17.90 895 0.0003868 $ 7,898.06 $ 7,915.97

Charter, Mary (Formerly Beckley, Steven) $ 3.21 125 0.0000540 $ 1,103.08 $ 1,106.29

Churkin, M Jr & C $ 1.08 48 0.0000207 $ 423.58 $ 424.66

Conaway Consv Grp $ - 504 0.0002178 $ 4,447.62 $ 4,447.62

County of Sacramento $ - - - $ - $ -

Cummings, W $ 1.59 103 0.0000445 $ 908.94 $ 910.53

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

Driver, J & C Trustees $ 0.25 67 0.0000290 $ 591.25 $ 591.51

Driver, Gregory $ - - - $ - $ -

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

Dyer, J & Wing, J $ 7.28 198 0.0000856 $ 1,747.28 $ 1,754.56

Eastside MWC $ 9.29 515 0.0002226 $ 4,544.70 $ 4,553.98

Ehrke, A & B $ 0.32 131 0.0000566 $ 1,156.03 $ 1,156.35

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

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

Feather WD $ - 3,767 0.0016280 $ 33,242.46 $ 33,242.46

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

Gillaspy, W $ 2.16 82 0.0000354 $ 723.62 $ 725.78

Giovannetti, B & M $ 1.21 50 0.0000216 $ 441.23 $ 442.44

Giusti, R & S $ 18.13 503 0.0002174 $ 4,438.80 $ 4,456.93

Glenn-Colusa ID $ 1,936.33 63,664 0.0275142 $ 561,812.56 $ 563,748.89

Green Valley Corp $ 8.90 158 0.0000683 $ 1,394.29 $ 1,403.20

Griffin, J/Prater $ 19.15 597 0.0002580 $ 5,268.32 $ 5,287.46

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

Schedule B-4A 

Page 5 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Hatfield, R & B $ 0.38 14 0.0000061 $ 123.55 $ 123.93

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

Heidrick, M $ - 68 0.0000294 $ 600.08 $ 600.08

Howald Farms Inc $ 16.31 1,243 0.0005372 $ 10,969.04 $ 10,985.36

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

Jansen, P & S $ 0.95 40 0.0000173 $ 352.99 $ 353.94

Kary, C $ - - - $ - $ -

King, Ben $ - - - $ - $ -

King, L $ - - - $ - $ -

KLSY, LLC $ 2.16 90 0.0000389 $ 794.22 $ 796.38

Knights Landing Investors $ - 883 0.0003816 $ 7,792.17 $ 7,792.17

Lauppe, B ET UX $ 2.48 87 0.0000376 $ 767.74 $ 770.23

Lauppe, B & K $ 3.15 90 0.0000389 $ 794.22 $ 797.37

Leiser, D $ 0.57 24 0.0000104 $ 211.79 $ 212.36

Leonard, James $ - - - $ - $ -

Lockett, W & J $ 1.11 47 0.0000203 $ 414.76 $ 415.87

Lomo CS & Micheli, J $ - 619 0.0002675 $ 5,462.46 $ 5,462.46

Lonon, M $ 10.49 425 0.0001837 $ 3,750.48 $ 3,760.97

M C M Properties $ 9.57 703 0.0003038 $ 6,203.73 $ 6,213.30

Maxwell ID $ 47.29 4,500 0.0019448 $ 39,710.93 $ 39,758.22

McClatchy Partners, LLC $ - 30 0.0000130 $ 264.74 $ 264.74

Meridian Farms WC $ 70.89 9,163 0.0039600 $ 80,860.27 $ 80,931.16

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

Morehead, J/et ux $ (10,551.62) - - $ - $ (10,551.62)

Munson, J & D $ 2.00 8 0.0000035 $ 70.60 $ 72.60

Natomas Basin Conserv $ 2.77 69 0.0000298 $ 608.90 $ 611.67

Natomas Central MWC $ 509.92 19,929 0.0086129 $ 175,866.46 $ 176,376.39

Nelson, T & H $ 2.35 98 0.0000424 $ 864.82 $ 867.17

Schedule B-4A 

Page 6 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

O'Brien, J & F $ - 289 0.0001249 $ 2,550.32 $ 2,550.32

Odysseus Farms $ 9.80 410 0.0001772 $ 3,618.11 $ 3,627.90

Oji Brothers Farm Inc $ 38.80 1,375 0.0005942 $ 12,133.89 $ 12,172.69

Oji, M/et al $ - 765 0.0003306 $ 6,750.86 $ 6,750.86

Pacific Realty Inc $ 25.60 976 0.0004218 $ 8,612.86 $ 8,638.46

Pelger MWC $ 51.27 1,193 0.0005156 $ 10,527.81 $ 10,579.07

Pelger Road 1700, LLC (formerly Cranmore Farms, L $ 67.90 1,800 0.0007779 $ 15,884.37 $ 15,952.27

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

Pleasant Grv-Vrna MWC $ 47.35 2,762 0.0011937 $ 24,373.69 $ 24,421.04

Princeton-Codora-Glenn ID $ 205.35 10,927 0.0047224 $ 96,426.96 $ 96,632.31

Provident ID $ - 2,725 0.0011777 $ 24,047.17 $ 24,047.17

Quad-H-Ranches Inc $ - 62 0.0000268 $ 547.13 $ 547.13

Recl Dist # 108 $ 398.33 26,132 0.0112937 $ 230,605.77 $ 231,004.10

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

Recl Dist #1004 $ 160.41 10,617 0.0045884 $ 93,691.32 $ 93,851.73

Reische, E $ 1.24 - - $ - $ 1.24

Reische, L $ 6.36 - - $ - $ 6.36

Richter, H Jr/et al $ 0.76 943 0.0004075 $ 8,321.65 $ 8,322.41

River Garden Farms Co $ - 472 0.0002040 $ 4,165.24 $ 4,165.24

Roberts Ditch Irr Co $ 3.50 300 0.0001297 $ 2,647.40 $ 2,650.89

Rubio, E & E $ 0.10 3 0.0000013 $ 26.47 $ 26.57

Saeed, F $ - 533 0.0002304 $ 4,703.54 $ 4,703.54

Seaver, C $ - - - $ - $ -

Sioux Creek Property LLC $ 0.48 20 0.0000086 $ 176.49 $ 176.97

Sutter MWC $ 623.81 27,606 0.0119307 $ 243,613.31 $ 244,237.12

Swenson Farms $ - 325 0.0001405 $ 2,868.01 $ 2,868.01

Sycamore MWC $ 190.69 8,140 0.0035179 $ 71,832.66 $ 72,023.35

T & P Farms $ 4.23 114 0.0000493 $ 1,006.01 $ 1,010.24

Schedule B-4A 

Page 7 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Tarke, S $ - 750 0.0003241 $ 6,618.49 $ 6,618.49

Tisdale Irr & Drain Co $ 24.93 455 0.0001966 $ 4,015.22 $ 4,040.15

Van Ruiten Brothers 1415L $ 1.78 23 0.0000099 $ 202.97 $ 204.75

Van Ruiten Brothers 520XL $ 3.21 135 0.0000583 $ 1,191.33 $ 1,194.54

Van Ruiten Brothers 0880S $ - 310 0.0001340 $ 2,735.64 $ 2,735.64

Van Ruiten Brothers 880XR $ 2.70 119 0.0000514 $ 1,050.13 $ 1,052.84

Wallace, J & J $ 0.51 - - $ - $ 0.51

Wallace, K Trust $ 7.63 320 0.0001383 $ 2,823.89 $ 2,831.52

Wisler, J $ - - - $ - $ -

Yockey, W $ 0.10 - - $ - $ 0.10

Young, R/et al $ 0.13 4 0.0000017 $ 35.30 $ 35.43

Total Sacramento River - Willows $ (5,885.96) 217,050 0.0938043 $ 1,915,390.44 $ 1,909,504.48

San Luis Canal - Fresno

Westlands WD - SLC $ 2,226.37 718,024 0.3103144 $ 6,336,311.00 $ 6,338,537.37

Westlands DD#2 $ - 2,099 0.0009071 $ 18,522.94 $ 18,522.94

Total San Luis Canal - Fresno $ 2,226.37 720,123 0.3112215 $ 6,354,833.94 $ 6,357,060.31

San Luis Canal - Tracy

Pacheco WD - SLC $ - 6,072 0.0026242 $ 53,583.28 $ 53,583.28

Panoche WD - SLC $ 41.53 27,051 0.0116909 $ 238,715.63 $ 238,757.16

San Luis WD - SLC $ 483.65 51,991 0.0224694 $ 458,802.41 $ 459,286.07

Total San Luis Canal - Tracy $ 525.19 85,114 0.0367844 $ 751,101.32 $ 751,626.51

Schedule B-4A 

Page 8 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

Tehama-Colusa Canal

4-M WD $ 12.94 1,579 0.0006824 $ 13,934.12 $ 13,947.07

Colusa County WD $ 131.60 37,535 0.0162218 $ 331,233.26 $ 331,364.86

Cortina WD $ 1.18 1,342 0.0005800 $ 11,842.68 $ 11,843.86

Davis WD - TCC $ 71.56 3,672 0.0015870 $ 32,404.12 $ 32,475.67

Dunnigan WD $ 7.57 9,535 0.0041208 $ 84,143.04 $ 84,150.61

Glenn Valley WD $ 15.74 1,465 0.0006331 $ 12,928.11 $ 12,943.86

Glide WD $ - 9,249 0.0039972 $ 81,619.19 $ 81,619.19

Holthouse WD $ - 160 0.0000691 $ 1,411.94 $ 1,411.94

Kanawha WD $ 70.00 33,299 0.0143911 $ 293,852.04 $ 293,922.04

Kirkwood WD $ - - - $ - $ -

La Grande WD $ - 4,391 0.0018977 $ 38,749.04 $ 38,749.04

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

Orland-Artois WD $ 12.98 28,868 0.0124761 $ 254,750.02 $ 254,762.99

Westside WD $ 308.45 40,619 0.0175546 $ 358,448.49 $ 358,756.94

Total Tehama-Colusa Canal 632.01 171,714 0.0742111 $ 1,515,316.07 $ 1,515,948.08

Total A/F/Expense without San Felipe Unit $ 0.00 2,313,860 1.0000000 $ 20,419,006.29 $ 20,419,006.29

Schedule B-4A 

Page 9 of 10
IRR 2018 Sch B-4A F.Z22.XLSM

8/12/2019

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2018 ALLOCATED IRRIGATION STORAGE EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F

FY 2018

 FY 2015 Total Chargeable Ratio of Acre Feet Allocated Total

Adjustment Acre-Feet 2/ By Contractor Storage Expense Storage Expense

Facility/Contractor All Other Contractors $ 20,419,006.29

San Felipe Unit 1/ $ 404,898.22

Ref <Sch B-2> (C/(total a/f)) (D*total expense) (B+E)

San Felipe Unit

San Benito County WD $ - 14,704 0.3069793 $ 124,295.36 $ 124,295.36

Santa Clara Valley WD $ - 33,195 0.6930207 $ 280,602.86 $ 280,602.86

Total San Felipe Unit $ - 47,899 1.0000000 $ 404,898.22 $ 404,898.22

GRAND TOTAL $ 0.00 2,361,759 $ 20,823,904.50 $ 20,823,904.50

1/ San Felipe Unit contractors' share of the Gianelli WR Pumping-Generating Plant storage costs are included in the direct cost section.

2/

A/F

 All Other Contractors 2,361,759

 Friant D & R - Class 2 665

 Friant-Kern Canal - Class 2 142,042

 Madera Canal - Class 2 39,321

Total (Sch. B-2) 2,543,787

* See Schedule B-2 for name changes.

FOOTNOTES

Schedule B-4A 

Page 10 of 10