Schedule B-4Ba 

Page 1 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

Black Butte D & R

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

Stony Creek WD $ 11.35 170 0.0001563 $ 3,416.89 $ 3,428.24

Total Black Butte D & R $ 11.35 170 0.0001563 $ 3,416.89 $ 3,428.24

Buchanan Unit

Chowchilla WD - BU $ 1,149.08 24,000 0.0220623 $ 482,384.29 $ 483,533.36

Clear Creek Unit

Clear Creek CSD $ - 246 0.0002261 $ 4,944.44 $ 4,944.44

Colusa Basin Drain

Colusa Drain MWC $ - - - $ - $ -

Corning Canal

Corning WD $ 23.99 7,015 0.0064486 $ 140,996.91 $ 141,020.89

Proberta WD $ - 256 0.0002353 $ 5,145.43 $ 5,145.43

Thomes Creek WD $ - 161 0.0001480 $ 3,235.99 $ 3,235.99

Total Corning Canal $ 23.99 7,432 0.0068320 $ 149,378.33 $ 149,402.32

Cow Creek Unit

Bella Vista WD $ 45.05 2,507 0.0023046 $ 50,389.06 $ 50,434.11
Schedule B-4Ba 

Page 2 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

Cross Valley Canal

County of Fresno $ - - - $ - $ -

County of Tulare $ - - - $ - $ -

Hills Valley ID $ - - - $ - $ -

Kern-Tulare WD $ (16,600.57) - - $ - $ (16,600.57)

Lower Tule River ID - CVC $ - - - $ - $ -

Pixley ID $ - - - $ - $ -

Tri-Valley WD $ - - - $ - $ -

Total Cross Valley Canal $ (16,600.57) - $ - $ (16,600.57)

Delta-Mendota Canal

Banta-Carbona ID $ 22.12 3,138 0.0028846 $ 63,071.75 $ 63,093.87

Byron Bethany ID $ 27.34 422 0.0003879 $ 8,481.92 $ 8,509.26

Del Puerto WD $ 177.68 3,993 0.0036706 $ 80,256.69 $ 80,434.36

Eagle Field WD $ 8.04 228 0.0002096 $ 4,582.65 $ 4,590.69

Mercy Springs WD $ - 103 0.0000947 $ 2,070.23 $ 2,070.23

Oro Loma WD $ - - - $ - $ -

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

Panoche WD - DMC $ - - - $ - $ -

Patterson WD $ - 825 0.0007584 $ 16,581.96 $ 16,581.96

San Luis WD - DMC $ 88.77 740 0.0006803 $ 14,873.52 $ 14,962.28

West Side ID $ - 125 0.0001149 $ 2,512.42 $ 2,512.42

West Stanislaus ID $ 350.47 71 0.0000653 $ 1,427.05 $ 1,777.52

Total Delta-Mendota Canal $ 674.41 9,645 0.0088663 $ 193,858.18 $ 194,532.60
Schedule B-4Ba 

Page 3 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

Delta-Mendota Pool

Coelho Trust $ 18.05 - - $ - $ 18.05

Fresno Slough WD $ - - - $ - $ -

James ID $ 59.08 1,016 0.0009340 $ 20,420.93 $ 20,480.02

Laguna WD $ - - - $ - $ -

Recl Dist #1606 $ - - - $ - $ -

Tranquillity ID $ 1.53 690 0.0006343 $ 13,868.55 $ 13,870.08

Tranquillity PUD $ - - - $ - $ -

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

Total Delta-Mendota Pool $ 78.66 1,706 0.0015683 $ 34,289.48 $ 34,368.15

Friant D & R - Class 2

Gravelly Ford WD $ - 999 0.0009183 $ 20,079.25 $ 20,079.25

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ - 12,757 0.0117270 $ 256,407.35 $ 256,407.35

Delano-Earlimart ID $ 420.85 75,486 0.0693915 $ 1,517,219.17 $ 1,517,640.02

Exeter ID $ 20.87 5,990 0.0055064 $ 120,395.08 $ 120,415.95

Garfield WD $ - 1,175 0.0010801 $ 23,616.73 $ 23,616.73

Hills Valley ID $ 6.08 441 0.0004054 $ 8,863.81 $ 8,869.89

International WD $ 3.16 569 0.0005231 $ 11,436.53 $ 11,439.69

Ivanhoe ID $ 15.03 3,775 0.0034702 $ 75,875.03 $ 75,890.06

Kaweah Delta WCD $ - 900 0.0008273 $ 18,089.41 $ 18,089.41

Lewis Creek WD $ - 822 0.0007556 $ 16,521.66 $ 16,521.66

Lindmore ID $ - 19,279 0.0177225 $ 387,495.28 $ 387,495.28

Lindsay-Strathmore ID $ 1.92 15,319 0.0140822 $ 307,901.87 $ 307,903.78

Lower Tule River ID - FKC $ 113.09 42,949 0.0394815 $ 863,246.78 $ 863,359.87

Orange Cove ID $ 176.00 21,904 0.0201356 $ 440,256.06 $ 440,432.06

Porterville ID $ - 11,180 0.0102774 $ 224,710.68 $ 224,710.68

Saucelito ID $ 8.71 11,194 0.0102902 $ 224,992.07 $ 225,000.78
Schedule B-4Ba 

Page 4 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

Shafter-Wasco ID $ - 29,268 0.0269050 $ 588,267.64 $ 588,267.64

So San Joaquin MUD $ 13.79 54,042 0.0496789 $ 1,086,208.82 $ 1,086,222.60

Stone Corral ID $ 47.88 5,343 0.0049116 $ 107,390.80 $ 107,438.68

Tea Pot Dome WD $ - 4,047 0.0037203 $ 81,342.05 $ 81,342.05

Terra Bella ID $ - 15,601 0.0143414 $ 313,569.89 $ 313,569.89

Tri-Valley ID $ 0.43 75 0.0000689 $ 1,507.45 $ 1,507.88

Tulare ID $ - 22,759 0.0209215 $ 457,441.00 $ 457,441.00

Total Friant-Kern Canal - Class 1 $ 827.81 354,875 0.3262237 $ 7,132,755.14 $ 7,133,582.96

Friant-Kern Canal - Class 2

Arvin-Edison WSD $ - 22,197 0.0204049 $ 446,145.17 $ 446,145.17

Delano-Earlimart ID $ - 5,316 0.0048868 $ 106,848.12 $ 106,848.12

Exeter ID $ - 1,356 0.0012465 $ 27,254.71 $ 27,254.71

Fresno ID $ - 6,607 0.0060736 $ 132,796.37 $ 132,796.37

Ivanhoe ID $ - 36 0.0000331 $ 723.58 $ 723.58

Kaweah Delta WCD $ - 528 0.0004854 $ 10,612.45 $ 10,612.45

Kern-Tulare WD $ - 357 0.0003282 $ 7,175.47 $ 7,175.47

Lindmore ID $ - 1,570 0.0014432 $ 31,555.97 $ 31,555.97

Lower Tule River ID - FKC $ - 16,982 0.0156109 $ 341,327.08 $ 341,327.08

Porterville ID $ - 2,100 0.0019305 $ 42,208.63 $ 42,208.63

Saucelito ID $ - 2,296 0.0021106 $ 46,148.10 $ 46,148.10

Shafter-Wasco ID $ - 2,826 0.0025978 $ 56,800.75 $ 56,800.75

So San Joaquin MUD $ - 3,211 0.0029518 $ 64,539.00 $ 64,539.00

Tulare ID $ - 10,061 0.0092487 $ 202,219.51 $ 202,219.51

Total Friant-Kern Canal - Class 2 $ - 75,443 0.07 $ 1,516,354.90 $ 1,516,354.90

Hidden Unit

Madera ID - HU $ 1,149.08 24,000 0.0220623 $ 482,384.29 $ 483,533.36
Schedule B-4Ba 

Page 5 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

xpense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

E

Madera Canal - Class 1

Chowchilla WD - MC $ - 44,010 0.0404568 $ 884,572.18 $ 884,572.18

Madera ID - MC $ 72.25 63,750 0.0586031 $ 1,281,333.26 $ 1,281,405.51

Total Madera Canal - Class 1 $ 72.25 107,760 0.0990599 $ 2,165,905.44 $ 2,165,977.69

Madera Canal - Class 2

Chowchilla WD - MC $ - 11,417 0.0104952 $ 229,474.22 $ 229,474.22

Madera ID - MC $ - 13,272 0.0122005 $ 266,758.51 $ 266,758.51

Total Madera Canal - Class 2 $ - 24,689 0.02 $ 496,232.73 $ 496,232.73

New Melones D & R

Central San Joaquin WCD $ 52.47 - - $ - $ 52.47

Stockton-East WD $ 88.34 - - $ - $ 88.34

 Total New Melones D & R $ 140.81 $ - $ 140.81

Sacramento River - Shasta

Anderson-Cottonwood ID $ 122.90 1,865 0.0017144 $ 37,485.28 $ 37,608.18

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

Driscoll Strawberry $ - - - $ - $ -

Gjermann, H $ - 4 0.0000037 $ 80.40 $ 80.40

Leviathan Inc $ 5.84 285 0.0002620 $ 5,728.31 $ 5,734.15

Redding Rancheria $ - - - $ - $ -

Total Sacramento River - Shasta $ 128.74 2,154 0.0019801 $ 43,293.99 $ 43,422.73

Sacramento River - Willows

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

Anderson, R & J $ 1.53 75 0.0000689 $ 1,507.45 $ 1,508.98

Andreotti, A/et al $ 11.54 329 0.0003024 $ 6,612.68 $ 6,624.22

Baber, J/et al $ 76.70 3,179 0.0029223 $ 63,895.82 $ 63,972.52

Butler, Diane $ 9.43 252 0.0002317 $ 5,065.04 $ 5,074.47

Butte Creek Farms Inc $ 3.40 419 0.0003852 $ 8,421.63 $ 8,425.03
Schedule B-4Ba 

Page 6 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

Byrd, A & Osborne, J. $ 2.68 37 0.0000340 $ 743.68 $ 746.36

Cachil Dehe Band of Wintun $ 3.59 100 0.0000919 $ 2,009.93 $ 2,013.53

Canal Farms $ 10.77 - - $ - $ 10.77

Carter MWC $ 26.96 142 0.0001305 $ 2,854.11 $ 2,881.06

Charter, Mary (Formerly Beckley, Steven) $ 4.84 112 0.0001030 $ 2,251.13 $ 2,255.96

Churkin, M Jr & C $ 1.63 49 0.0000450 $ 984.87 $ 986.50

Conaway Consv Grp $ - 287 0.0002638 $ 5,768.51 $ 5,768.51

County of Sacramento $ - - - $ - $ -

Cummings, W $ 2.39 102 0.0000938 $ 2,050.13 $ 2,052.53

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

Driver, J & C Trustees $ 0.38 67 0.0000616 $ 1,346.66 $ 1,347.04

Driver, Gregory $ - - - $ - $ -

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

Dyer, J & Wing, J $ 10.96 225 0.0002068 $ 4,522.35 $ 4,533.32

Eastside MWC $ 13.98 509 0.0004679 $ 10,230.57 $ 10,244.55

Ehrke, A & B $ 0.48 181 0.0001664 $ 3,637.98 $ 3,638.46

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

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

Feather WD $ - 3,131 0.0028782 $ 62,931.05 $ 62,931.05

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

Gillaspy, W $ 3.26 84 0.0000772 $ 1,688.35 $ 1,691.60

Giovannetti, B & M $ 1.82 50 0.0000460 $ 1,004.97 $ 1,006.79

Giusti, R & S $ 27.29 213 0.0001958 $ 4,281.16 $ 4,308.45

Glenn-Colusa ID $ 2,915.11 65,986 0.0606585 $ 1,326,275.40 $ 1,329,190.51

Green Valley Corp $ 13.41 394 0.0003622 $ 7,919.14 $ 7,932.55

Griffin, J/Prater $ 28.82 144 0.0001324 $ 2,894.31 $ 2,923.13

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

Hatfield, R & B $ 0.57 14 0.0000129 $ 281.39 $ 281.97

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

Heidrick, M $ - 57 0.0000524 $ 1,145.66 $ 1,145.66

Hiatt, T/Illerich, P (Van Ruiten Bros. 0880X) $ 4.07 123 0.0001131 $ 2,472.22 $ 2,476.29

Howald Farms Inc $ 24.56 527 0.0004845 $ 10,592.35 $ 10,616.92
Schedule B-4Ba 

Page 7 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

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

Jansen, P & S $ 1.44 39 0.0000359 $ 783.87 $ 785.31

Kary, C $ - - - $ - $ -

King, Ben $ - - - $ - $ -

King, L $ - - - $ - $ -

KLSY, LLC $ 3.26 - - $ - $ 3.26

Knights Landing Investors $ - 66 0.0000607 $ 1,326.56 $ 1,326.56

Lauppe, B ET UX $ 3.73 78 0.0000717 $ 1,567.75 $ 1,571.48

Lauppe, B & K $ 4.74 99 0.0000910 $ 1,989.84 $ 1,994.58

Leiser, D $ 0.86 24 0.0000221 $ 482.38 $ 483.25

Leonard, James $ - - - $ - $ -

Lockett, W & J $ 1.68 47 0.0000432 $ 944.67 $ 946.34

Lomo CS & Micheli, J $ - 298 0.0002739 $ 5,989.60 $ 5,989.60

Lonon, M $ 15.80 425 0.0003907 $ 8,542.22 $ 8,558.02

M C M Properties $ 14.41 254 0.0002335 $ 5,105.23 $ 5,119.65

Maxwell ID $ 71.19 6,000 0.0055156 $ 120,596.07 $ 120,667.27

* McClatchy Partners, LLC $ - 30 0.0000276 $ 602.98 $ 602.98

Meridian Farms WC $ 106.72 8,563 0.0078717 $ 172,110.69 $ 172,217.41

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

Morehead, J/et ux $ 13.41 - - $ - $ 13.41

Munson, J & D $ 3.02 85 0.0000781 $ 1,708.44 $ 1,711.46

Natomas Basin Conserv $ 4.17 87 0.0000800 $ 1,748.64 $ 1,752.81

Natomas Central MWC $ 767.68 17,348 0.0159474 $ 348,683.44 $ 349,451.12

Nelson, T & H $ 3.54 98 0.0000901 $ 1,969.74 $ 1,973.28

O'Brien, J & F $ - 100 0.0000919 $ 2,009.93 $ 2,009.93

Odysseus Farms $ 14.75 410 0.0003769 $ 8,240.73 $ 8,255.48

Oji Brothers Farm Inc $ 58.41 1,411 0.0012971 $ 28,360.18 $ 28,418.59

Oji, M/et al $ - 1,060 0.0009744 $ 21,305.31 $ 21,305.31

Pacific Realty Inc $ 38.54 989 0.0009092 $ 19,878.25 $ 19,916.79

Pelger MWC $ 77.18 1,578 0.0014506 $ 31,716.77 $ 31,793.95

Pelger Road 1700, LLC (formerly Cranmore Farms, $ 102.22 981 0.0009018 $ 19,717.46 $ 19,819.68

Penner, R & L $ - - - $ - $ -
Schedule B-4Ba 

Page 8 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

Pleasant Grv-Vrna MWC $ 71.29 1,700 0.0015627 $ 34,168.89 $ 34,240.18

Princeton-Codora-Glenn ID $ 309.15 11,968 0.0110017 $ 240,548.96 $ 240,858.11

Provident ID $ - 1,193 0.0010967 $ 23,978.52 $ 23,978.52

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

Recl Dist # 108 $ 599.67 17,364 0.0159621 $ 349,005.03 $ 349,604.71

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

Recl Dist #1004 $ 241.50 9,638 0.0088599 $ 193,717.49 $ 193,958.99

Reische, E $ 1.87 - - $ - $ 1.87

Reische, L $ 9.58 - - $ - $ 9.58

Richter, H Jr/et al $ 1.15 434 0.0003990 $ 8,723.12 $ 8,724.26

River Garden Farms Co $ - - - $ - $ -

Roberts Ditch Irr Co $ 5.27 115 0.0001057 $ 2,311.42 $ 2,316.69

Rubio, E & E $ 0.14 3 0.0000028 $ 60.30 $ 60.44

Saeed, F $ - - - $ - $ -

Seaver, C $ - - - $ - $ -

Sioux Creek Property LLC $ 0.72 20 0.0000184 $ 401.99 $ 402.71

Sutter MWC $ 939.13 26,775 0.0246133 $ 538,159.97 $ 539,099.10

Sycamore Family Trust $ 287.08 6,367 0.0058530 $ 127,972.53 $ 128,259.61

T & P Farms $ 6.37 150 0.0001379 $ 3,014.90 $ 3,021.27

Tarke, S $ - - - $ - $ -

Tisdale Irr & Drain Co $ 37.54 2,000 0.0018385 $ 40,198.69 $ 40,236.23

Van Ruiten Brothers 1415L $ 2.68 275 0.0002528 $ 5,527.32 $ 5,530.00

Van Ruiten Brothers 520XL $ 4.84 127 0.0001167 $ 2,552.62 $ 2,557.45

Van Ruiten Brothers 0880S $ - - - $ - $ -

Wallace, J & J $ 0.77 55 0.0000506 $ 1,105.46 $ 1,106.23

Wallace, K Trust $ 11.49 245 0.0002252 $ 4,924.34 $ 4,935.83

Wisler, J $ - - - $ - $ -

Yockey, W $ 0.14 - - $ - $ 0.14

Young, R/et al $ 0.19 4 0.0000037 $ 80.40 $ 80.59

Total Sacramento River - Willows $ 7,037.47 195,291 0.1795240 $ 3,925,221.23 $ 3,932,258.70
Schedule B-4Ba 

Page 9 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

San Felipe Unit

San Benito County WD $ 167.96 3,688 0.0033902 $ 74,126.39 $ 74,294.34

Santa Clara Valley WD $ - - - $ - $ -

Total San Felipe Unit $ 167.96 3,688 0.0033902 $ 74,126.39 $ 74,294.34

San Luis Canal - Fresno

Westlands WD - SLC $ 3,351.76 78,249 0.0719315 $ 1,572,753.67 $ 1,576,105.43

Westlands WD - SLC $ - 210 0.0001930 $ 4,220.86 $ 4,220.86

Total San Luis Canal - Fresno $ 3,351.76 78,459 0.0721245 $ 1,576,974.53 $ 1,580,326.29

San Luis Canal - Tracy

Pacheco WD - SLC $ - - - $ - $ -

Panoche WD - SLC $ 62.53 5,775 0.0053087 $ 116,073.72 $ 116,136.25

San Luis WD - SLC $ 728.13 12,622 0.0116029 $ 253,693.94 $ 254,422.07

Total San Luis Canal - Tracy $ 790.66 18,397 0.0169117 $ 369,767.65 $ 370,558.32

Tehama-Colusa Canal

4-M WD $ 19.49 1,061 0.0009753 $ 21,325.41 $ 21,344.89

Colusa County WD $ 198.12 36,978 0.0339925 $ 743,233.59 $ 743,431.71

Cortina WD $ 1.77 867 0.0007970 $ 17,426.13 $ 17,427.90

Davis WD - TCC $ 107.73 3,448 0.0031696 $ 69,302.54 $ 69,410.27

Dunnigan WD $ 11.40 8,833 0.0081199 $ 177,537.52 $ 177,548.91

Glenn Valley WD $ 23.70 1,344 0.0012355 $ 27,013.52 $ 27,037.22

Glide WD $ - 8,457 0.0077742 $ 169,980.16 $ 169,980.16

Holthouse WD $ - 1 0.0000009 $ 20.10 $ 20.10

Kanawha WD $ 105.38 30,613 0.0281414 $ 615,301.26 $ 615,406.64

Kirkwood WD $ - - - $ - $ -
Schedule B-4Ba 

Page 10 of 10

IRR 2016 Sch B-4Ba F.Z20.XLSM

8/10/2017

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2016 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A

Facility/Contractor

Ref

B

FY 2015

Water Marketing

Expense Adjustment 

<Sch B-4Bb>

C

Total

A/F 1/

<Sch B-2>

D

FY 2016

Ratio of A/F

by Contractor

(C/ (total a/f))

E

Allocated Water 

Marketing Expense

$ 21,864,610.43

(D*total expense)

F

Total Water 

Marketing Expense

B+E

La Grande WD $ - 3,999 0.0036761 $ 80,377.28 $ 80,377.28

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

Orland-Artois WD $ 19.53 22,317 0.0205152 $ 448,557.09 $ 448,576.62

Westside WD $ 464.37 38,448 0.0353439 $ 772,779.63 $ 773,244.00

Total Tehama-Colusa Canal $ 951.48 156,366 0.1437416 $ 3,142,854.22 $ 3,143,805.70

GRAND TOTAL $ (0.00) 1,087,827 1.0000000 $ 21,864,610.43 $ 21,864,610.43

1/ Total Contractors 1,087,827

 Kern-Tulare WD - CVC FY 2015 adjustment (271)

Total (Sch. B-2) 1,087,556

* See Schedule B-2 for name changes.

FOOTNOTES