Schedule B-4 

Page 1 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Black Butte D & R

4-E WD - - $ 14,665,104.46 $ -

Stony Creek WD 348 0.0006249 $ 14,665,104.46 $ 9,164.41

Total Black Butte D & R 348 0.0006249 $ 9,164.41

Buchanan Unit

Chowchilla WD - BU 24,000 0.0430974 $ 14,665,104.46 $ 632,028.03

Clear Creek Unit

Clear Creek CSD 991 0.0017796 $ 14,665,104.46 $ 26,097.49

Colusa Basin Drain

Colusa Drain MWC - - $ 14,665,104.46 $ -

Corning Canal

Corning WD 3,401 0.0061073 $ 14,665,104.46 $ 89,563.64

Proberta WD 42 0.0000754 $ 14,665,104.46 $ 1,106.05

Thomes Creek WD 1,827 0.0032808 $ 14,665,104.46 $ 48,113.13

Total Corning Canal 5,270 0.0094635 $ 138,782.82

Cow Creek Unit

Bella Vista WD 588 0.0010559 $ 14,665,104.46 $ 15,484.69
Schedule B-4 

Page 2 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Cross Valley Canal

County of Fresno - $ 14,665,104.46 $ -

County of Tulare - $ 14,665,104.46 $ -

Hills Valley ID - $ 14,665,104.46 $ -

Kern-Tulare WD 2,064 0.0037064 $ 14,665,104.46 $ 54,354.41

Lower Tule River ID - CVC 3,908 0.0070177 $ 14,665,104.46 $ 102,915.23

Pixley ID 3,708 0.0066585 $ 14,665,104.46 $ 97,648.33

Tri-Valley WD - - $ 14,665,104.46 $ -

Total Cross Valley Canal 9,680 0.0173826 $ 254,917.97

Delta-Mendota Canal

Banta-Carbona ID 15 0.0000269 $ 14,665,104.46 $ 395.02

Byron Bethany ID 2,237 0.0040170 $ 14,665,104.46 $ 58,910.28

Del Puerto WD 8,228 0.0147752 $ 14,665,104.46 $ 216,680.28

Eagle Field WD 170 0.0003053 $ 14,665,104.46 $ 4,476.87

Mercy Springs WD 524 0.0009410 $ 14,665,104.46 $ 13,799.28

Oro Loma WD - - $ 14,665,104.46 $ -

Pacheco WD - DMC - - $ 14,665,104.46 $ -

Panoche WD - DMC 56 0.0001006 $ 14,665,104.46 $ 1,474.73

Patterson WD 312 0.0005603 $ 14,665,104.46 $ 8,216.36

San Luis WD - DMC 693 0.0012444 $ 14,665,104.46 $ 18,249.81

West Side ID 208 0.0003735 $ 14,665,104.46 $ 5,477.58

West Stanislaus ID 1,255 0.0022536 $ 14,665,104.46 $ 33,049.80

Total Delta-Mendota Canal 13,698 0.0245978 $ 360,730.00
Schedule B-4 

Page 3 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Delta-Mendota Pool

Coelho Trust (228) (0.0004094) $ 14,665,104.46 $ (6,004.27)

Fresno Slough WD - - $ 14,665,104.46 $ -

James ID 525 0.0009428 $ 14,665,104.46 $ 13,825.61

Laguna WD - - $ 14,665,104.46 $ -

Recl Dist #1606 28 0.0000503 $ 14,665,104.46 $ 737.37

Tranquillity ID (512) (0.0009194) $ 14,665,104.46 $ (13,483.26)

Tranquillity PUD - - $ 14,665,104.46 $ -

Westlands WD - DMP - - $ 14,665,104.46 $ -

Total Delta-Mendota Pool (187) (0.0003358) $ (4,924.55)

Friant D & R - Class 2

Gravelly Ford WD - - $ 14,665,104.46 $ -

Friant-Kern Canal - Class 1

Arvin-Edison WSD 5,439 0.0097670 $ 14,665,104.46 $ 143,233.35

Delano-Earlimart ID 19,633 0.0352555 $ 14,665,104.46 $ 517,025.27

Exeter ID 2,437 0.0043762 $ 14,665,104.46 $ 64,177.18

Garfield WD 831 0.0014922 $ 14,665,104.46 $ 21,883.97

Hills Valley ID 608 0.0010918 $ 14,665,104.46 $ 16,011.38

International WD 31 0.0000557 $ 14,665,104.46 $ 816.37

Ivanhoe ID - - $ 14,665,104.46 $ -

Kaweah Delta WCD 236 0.0004238 $ 14,665,104.46 $ 6,214.94

Lewis Creek WD 153 0.0002747 $ 14,665,104.46 $ 4,029.18

Lindmore ID 6,395 0.0114837 $ 14,665,104.46 $ 168,409.14

Lindsay-Strathmore ID 3,458 0.0062096 $ 14,665,104.46 $ 91,064.71

Lower Tule River ID - FKC 1,503 0.0026990 $ 14,665,104.46 $ 39,580.76
Schedule B-4 

Page 4 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Orange Cove ID 4,890 0.0087811 $ 14,665,104.46 $ 128,775.71

Porterville ID 1,388 0.00 $ 14,665,104.46 $ 36,552.29

Saucelito ID 5,271 0.0094653 $ 14,665,104.46 $ 138,809.16

Shafter-Wasco ID 8,763 0.0157359 $ 14,665,104.46 $ 230,769.24

So San Joaquin MUD 9,912 0.0177992 $ 14,665,104.46 $ 261,027.58

Stone Corral ID 1,976 0.0035484 $ 14,665,104.46 $ 52,036.97

Tea Pot Dome WD 795 0.0014276 $ 14,665,104.46 $ 20,935.93

Terra Bella ID 3,853 0.0069189 $ 14,665,104.46 $ 101,466.83

Tri-Valley ID - - $ 14,665,104.46 $ -

Tulare ID 6,455 0.0115914 $ 14,665,104.46 $ 169,989.21

Total Friant-Kern Canal - Class 1 84,027 0.1508894 $ 2,212,809.15

Friant-Kern Canal - Class 2

Arvin-Edison WSD - - $ 14,665,104.46 $ -

Delano-Earlimart ID - - $ 14,665,104.46 $ -

Exeter ID - - $ 14,665,104.46 $ -

Fresno ID - - $ 14,665,104.46 $ -

Ivanhoe ID - - $ 14,665,104.46 $ -

Kaweah Delta WCD - - $ 14,665,104.46 $ -

Kern-Tulare WD - $ 14,665,104.46 $ -

Lindmore ID - - $ 14,665,104.46 $ -

Lower Tule River ID - FKC - - $ 14,665,104.46 $ -

Porterville ID - - $ 14,665,104.46 $ -

Saucelito ID - - $ 14,665,104.46 $ -

Shafter-Wasco ID 2,505 0.0044983 $ 14,665,104.46 $ 65,967.93

So San Joaquin MUD - - $ 14,665,104.46 $ -

Tulare ID - - $ 14,665,104.46 $ -

Total Friant-Kern Canal - Class 2 2,505 0.0044983 $ 65,967.93
Schedule B-4 

Page 5 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Hidden Unit

Madera ID - HU 24,000 0.0430974 $ 14,665,104.46 $ 632,028.03

Madera Canal - Class 1

Chowchilla WD - MC 2,076 0.0037279 $ 14,665,104.46 $ 54,670.42

Madera ID - MC 14,758 0.0265013 $ 14,665,104.46 $ 388,644.57

Total Madera Canal - Class 1 16,834 0.0302292 $ 443,315.00

Madera Canal - Class 2

Chowchilla WD - MC - - $ 14,665,104.46 $ -

Madera ID - MC - - $ 14,665,104.46 $ -

Total Madera Canal - Class 2 $ -

New Melones D & R

Central San Joaquin WCD 35,692 0.0640930 $ 14,665,104.46 $ 939,931.02

Stockton-East WD 8,702 0.0156264 $ 14,665,104.46 $ 229,162.83

 Total New Melones D & R 44,394 0.0797194 $ 1,169,093.85

Sacramento River - Shasta

Anderson-Cottonwood ID 1,491 0.0026774 $ 14,665,104.46 $ 39,264.74

Daniell, H & B - - $ 14,665,104.46 $ -

Driscoll Strawberry - - $ 14,665,104.46 $ -

Gjermann, H - - $ 14,665,104.46 $ -

Leviathan Inc 122 0.0002191 $ 14,665,104.46 $ 3,212.81

Redding Rancheria - - $ 14,665,104.46 $ -

Total Sacramento River - Shasta 1,613 0.0028965 $ 42,477.55
Schedule B-4 

Page 6 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Sacramento River - Willows

Anderson, A/et al - - $ 14,665,104.46 $ -

Anderson, R & J 47 0.00 $ 14,665,104.46 $ 1,237.72

Andreotti, A/et al 782 0.0014043 $ 14,665,104.46 $ 20,593.58

Baber, J/et al 1,329 0.0023865 $ 14,665,104.46 $ 34,998.55

Beckley, R & O 101 0.0001814 $ 14,665,104.46 $ 2,659.78

Butler, Diane 189 0.0003394 $ 14,665,104.46 $ 4,977.22

Butte Creek Farms Inc - - $ 14,665,104.46 $ -

Byrd, A & Osborne, J. 150 0.0002694 $ 14,665,104.46 $ 3,950.18

Cachil Dehe Band of Wintun 75 0.0001347 $ 14,665,104.46 $ 1,975.09

* Canal Farms 388 0.0006967 $ 14,665,104.46 $ 10,217.79

Carter MWC 447 0.0008027 $ 14,665,104.46 $ 11,771.52

Churkin, M Jr & C - - $ 14,665,104.46 $ -

Conaway Consv Grp 584 0.0010487 $ 14,665,104.46 $ 15,379.35

County of Sacramento - - $ 14,665,104.46 $ -

Cranmore Farms LLC 100 0.0001796 $ 14,665,104.46 $ 2,633.45

Cummings, W 50 0.0000898 $ 14,665,104.46 $ 1,316.73

Driver, Gary/et al - - $ 14,665,104.46 $ -

Driver, J & C Trustees 8 0.00 $ 14,665,104.46 $ 210.68

Driver, Gregory - - $ 14,665,104.46 $ -

Driver, W/et al - - $ 14,665,104.46 $ -

Dyer, J & Wing, J 17 0.0000305 $ 14,665,104.46 $ 447.69

Eastside MWC 84 0.0001508 $ 14,665,104.46 $ 2,212.10

Ehrke, A & B 112 0.0002011 $ 14,665,104.46 $ 2,949.46

E L H Sutter Properties 5 0.00 $ 14,665,104.46 $ 131.67

* Empire Group, LLC - - $ 14,665,104.46 $ -

Feather WD - - $ 14,665,104.46 $ -

Fedora, S/Taylor, W 15 0.00 $ 14,665,104.46 $ 395.02

Furlan, E & S - $ 14,665,104.46 $ -
Schedule B-4 

Page 7 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Gillaspy, W 68 0.0001221 $ 14,665,104.46 $ 1,790.75

Giovannetti, B & M - - $ 14,665,104.46 $ -

Giusti, R & S 570 0.0010236 $ 14,665,104.46 $ 15,010.67

Glenn-Colusa ID 57,636 0.1034984 $ 14,665,104.46 $ 1,517,815.32

Green Valley Corp 269 0.0004831 $ 14,665,104.46 $ 7,083.98

Griffin, J/Prater 290 0.0005208 $ 14,665,104.46 $ 7,637.01

Hale, J/Marks, A - $ 14,665,104.46 $ -

Hatfield, R & B - - $ 14,665,104.46 $ -

Heidrick, J Family Trust - - $ 14,665,104.46 $ -

Heidrick, M - - $ 14,665,104.46 $ -

Hiatt, T 370 0.0006644 $ 14,665,104.46 $ 9,743.77

Hiatt, T/Illerich, P 159 0.0002855 $ 14,665,104.46 $ 4,187.19

Howald Farms Inc 770 0.00 $ 14,665,104.46 $ 20,277.57

Jaeger, W & P - $ 14,665,104.46 $ -

Jansen, P & S 30 0.0000539 $ 14,665,104.46 $ 790.04

Kary, C 345 0.00 $ 14,665,104.46 $ 9,085.40

King, Ben - - $ 14,665,104.46 $ -

King, L - - $ 14,665,104.46 $ -

KLSY, LLC 68 0.0001221 $ 14,665,104.46 $ 1,790.75

Knights Landing Investors 311 0.0005585 $ 14,665,104.46 $ 8,190.03

Lauppe, B ET UX 78 0.0001401 $ 14,665,104.46 $ 2,054.09

Lauppe, B & K 90 0.0001616 $ 14,665,104.46 $ 2,370.11

Leiser, D 18 0.0000323 $ 14,665,104.46 $ 474.02

Lockett, W & J 16 0.0000287 $ 14,665,104.46 $ 421.35

Lomo CS & Micheli, J 525 0.0009428 $ 14,665,104.46 $ 13,825.61

Lonon, M 330 0.0005926 $ 14,665,104.46 $ 8,690.39

M C M Properties 352 0.0006321 $ 14,665,104.46 $ 9,269.74

Maxwell ID - - $ 14,665,104.46 $ -

Meridian Farms WC 4,043 0.0072601 $ 14,665,104.46 $ 106,470.39

* Mesquite Investors, LLC - - $ 14,665,104.46 $ -
Schedule B-4 

Page 8 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Micke, D & N - - $ 14,665,104.46 $ -

Morehead, J/et ux - - $ 14,665,104.46 $ -

Munson, J & D - - $ 14,665,104.46 $ -

Natomas Basin Conserv 87 0.0001562 $ 14,665,104.46 $ 2,291.10

Natomas Central MWC 16,603 0.0298144 $ 14,665,104.46 $ 437,231.73

Nelson, T & H 74 0.0001329 $ 14,665,104.46 $ 1,948.75

O'Brien, J & F 129 0.0002316 $ 14,665,104.46 $ 3,397.15

Odysseus Farms 308 0.0005531 $ 14,665,104.46 $ 8,111.03

Oji Brothers Farm Inc 612 0.0010990 $ 14,665,104.46 $ 16,116.71

Oji, M/et al - - $ 14,665,104.46 $ -

Pacific Realty Inc 646 0.0011600 $ 14,665,104.46 $ 17,012.09

Pelger MWC 1,362 0.0024458 $ 14,665,104.46 $ 35,867.59

Penner, R & L - - $ 14,665,104.46 $ -

Pleasant Grv-Vrna MWC 2,846 0.0051106 $ 14,665,104.46 $ 74,947.99

Princeton-Codora-Glenn ID 2,789 0.0050083 $ 14,665,104.46 $ 73,446.92

Provident ID 40 0.0000718 $ 14,665,104.46 $ 1,053.38

Quad-H-Ranches Inc 233 0.0004184 $ 14,665,104.46 $ 6,135.94

Recl Dist # 108 4,769 0.0085638 $ 14,665,104.46 $ 125,589.24

Recl Dist #1000 - - $ 14,665,104.46 $ -

Recl Dist #1004 4,617 0.0082909 $ 14,665,104.46 $ 121,586.39

Reische, E - - $ 14,665,104.46 $ -

Reische, L - - $ 14,665,104.46 $ -

Richter, H Jr/et al 726 0.0013037 $ 14,665,104.46 $ 19,118.85

River Garden Farms Co 375 0.0006734 $ 14,665,104.46 $ 9,875.44

Roberts Ditch Irr Co - - $ 14,665,104.46 $ -

Rubio, E & E 3 0.0000054 $ 14,665,104.46 $ 79.00

Saeed, F - - $ 14,665,104.46 $ -

Seaver, C - - $ 14,665,104.46 $ -

Sioux Creek Property LLC 15 0.0000269 $ 14,665,104.46 $ 395.02
Schedule B-4 

Page 9 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Sutter MWC 21,026 0.0377569 $ 14,665,104.46 $ 553,709.23

Sycamore Family Trust 6,726 0.0120780 $ 14,665,104.46 $ 177,125.86

T & P Farms 94 0.0001688 $ 14,665,104.46 $ 2,475.44

Tarke, S 713 0.0012804 $ 14,665,104.46 $ 18,776.50

Tisdale Irr & Drain Co 107 0.0001921 $ 14,665,104.46 $ 2,817.79

Van Ruiten Brothers 1415L 23 0.0000413 $ 14,665,104.46 $ 605.69

Van Ruiten Brothers 520XL 33 0.0000593 $ 14,665,104.46 $ 869.04

Wallace, J & J 6 0.0000108 $ 14,665,104.46 $ 158.01

Wallace, K Trust 240 0.0004310 $ 14,665,104.46 $ 6,320.28

Wisler, J - - $ 14,665,104.46 $ -

* Yockey, W 3 0.0000054 $ 14,665,104.46 $ 79.00

Young, R/et al 4 0.0000072 $ 14,665,104.46 $ 105.34

Total Sacramento River - Willows 136,030 0.2442725 $ 3,582,282.22

San Felipe Unit

San Benito County WD 135 0.0002424 $ 14,665,104.46 $ 3,555.16

Santa Clara Valley WD 7,042 0.0126455 $ 14,665,104.46 $ 185,447.56

Total San Felipe Unit 7,177 0.0128879 $ 189,002.72

San Luis Canal - Fresno

Westlands WD - SLC 102,962 0.1848915 $ 14,665,104.46 $ 2,711,452.93

Westlands DD#2 776 0.0013935 $ 14,665,104.46 $ 20,435.57

Total San Luis Canal - Fresno 103,738 0.1862850 $ 2,731,888.50

San Luis Canal - Tracy

Pacheco WD - SLC 333 0.0005980 $ 14,665,104.46 $ 8,769.39

Panoche WD - SLC 8,873 0.0159335 $ 14,665,104.46 $ 233,666.03

San Luis WD - SLC 3,967 0.0071236 $ 14,665,104.46 $ 104,468.97

Total San Luis Canal - Tracy 13,173 0.0236551 $ 346,904.39
Schedule B-4 

Page 10 of 10

IRR 2014 Sch B-4 F.Z18.XLSM

11/27/2015

CENTRAL VALLEY PROJECT

SCHEDULE OF ALLOCATED FY 2014 IRRIGATION WATER MARKETING EXPENSE

A B C D E

 Total Chargeable Ratio of Acre Feet Water Marketing Allocated Water 

Facility/Contractor Acre-Feet By Contractor Expense Marketing Expense

Ref <Sch B-2> (B/(total a/f)) <Sch B-6> C*D

Tehama-Colusa Canal

4-M WD 1,281 0.0023003 $ 14,665,104.46 $ 33,734.50

Colusa County WD 25,025 0.0449380 $ 14,665,104.46 $ 659,020.90

Cortina WD 183 0.0003286 $ 14,665,104.46 $ 4,819.21

Davis WD - TCC 1,952 0.0035053 $ 14,665,104.46 $ 51,404.95

Dunnigan WD 3,362 0.0060372 $ 14,665,104.46 $ 88,536.59

Glenn Valley WD 499 0.0008961 $ 14,665,104.46 $ 13,140.92

Glide WD 1,453 0.0026092 $ 14,665,104.46 $ 38,264.03

Holthouse WD 29 0.0000521 $ 14,665,104.46 $ 763.70

Kanawha WD 8,623 0.0154845 $ 14,665,104.46 $ 227,082.41

Kirkwood WD 29 0.0000521 $ 14,665,104.46 $ 763.70

La Grande WD - - $ 14,665,104.46 $ -

Myers-Marsh MWC - - $ 14,665,104.46 $ -

Orland-Artois WD 4,165 0.0074792 $ 14,665,104.46 $ 109,683.20

Westside WD 22,398 0.0402207 $ 14,665,104.46 $ 589,840.16

68,999 0.1239033 $ 1,817,054.26

Grand Total 556,878 1.0000000 $ 14,665,104.46

* See Schedule B-2 for name changes