Schedule B-4Ba 

Page 1 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

Black Butte D & R

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

Stony Creek WD $ 134.84 $ 601.91 237 0.0007057 $ 13,926.22 $ 14,662.97

Total Black Butte D & R $ 134.84 $ 601.91 237 0.0007057 $ 13,926.22 $ 14,662.97

Buchanan Unit

Chowchilla WD - BU $ 11,315.37 $ 41,511.16 24,000 0.0714618 $ 1,410,249.80 $ 1,463,076.33

Clear Creek Unit

Clear Creek CSD $ 3,301.26 $ 1,714.07 - - $ - $ 5,015.32

Colusa Basin Drain

Colusa Drain MWC $ - $ - - - $ - $ -

Corning Canal

Corning WD $ 6,423.83 $ 5,882.48 501 0.0014918 $ 29,438.96 $ 41,745.27

Proberta WD $ 1,299.38 $ 72.64 - - $ - $ 1,372.03

Thomes Creek WD $ 1,484.67 $ 3,160.04 - - $ - $ 4,644.71

Total Corning Canal $ 9,207.88 $ 9,115.16 501 0.0014918 $ 29,438.96 $ 47,762.00

Cow Creek Unit

Bella Vista WD $ 5,804.31 $ 1,017.02 941 0.0028019 $ 55,293.54 $ 62,114.88
Schedule B-4Ba 

Page 2 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

Cross Valley Canal

County of Fresno $ 848.65 $ - - - $ - $ 848.65

County of Tulare $ 1,501.64 $ - - - $ - $ 1,501.64

Hills Valley ID $ 927.86 $ - - - $ - $ 927.86

Kern-Tulare WD $ 14,104.61 $ 3,569.96 271 0.0008069 $ 15,924.07 $ 33,598.64

Lower-Tule River ID 1/ $ 4,828.36 $ 6,413.47 (200) (0.0925069) $ (5,754.13) $ 5,487.71

Pixley ID $ 4,828.36 $ 6,413.47 - - $ - $ 11,241.84

Tri-Valley WD $ 215.46 $ - - - $ - $ 215.46

Total Cross Valley Canal $ 27,254.95 $ 16,396.91 71 (0.0917000) $ 10,169.95 $ 53,821.80

Delta-Mendota Canal

Banta-Carbona ID $ 754.36 $ 25.94 462 0.0013756 $ 27,147.31 $ 27,927.61

Byron Bethany ID $ 801.03 $ 3,869.19 571 0.0017002 $ 33,552.19 $ 38,222.41

Del Puerto WD $ 15,558.63 $ 14,231.41 3,711 0.0110498 $ 218,059.87 $ 247,849.92

Eagle Field WD $ 364.45 $ 294.04 168 0.0005002 $ 9,871.75 $ 10,530.24

Mercy Springs WD $ 283.36 $ 906.33 - - $ - $ 1,189.68

Oro Loma WD $ 56.11 $ - - - $ - $ 56.11

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

Panoche WD - DMC $ 310.70 $ 96.86 - - $ - $ 407.56

Patterson WD $ 1,555.86 $ 539.65 - - $ - $ 2,095.51

San Luis WD - DMC $ 466.29 $ 1,198.63 1,854 0.0055204 $ 108,941.80 $ 110,606.72

West Side ID $ 644.50 $ 359.76 - - $ - $ 1,004.27

West Stanislaus ID $ 4,486.07 $ 2,170.69 7,320 0.0217958 $ 430,126.19 $ 436,782.95

Total Delta-Mendota Canal $ 25,281.36 $ 23,692.50 14,086 0.0419421 $ 827,699.11 $ 876,672.97
Schedule B-4Ba 

Page 3 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

Delta-Mendota Pool

Coelho Trust $ 107.50 $ (394.36) 377 0.0011225 $ 22,152.67 $ 21,865.81

Fresno Slough WD $ 942.95 $ - - - $ - $ 942.95

James ID $ 3,768.49 $ 908.06 1,234 0.0036743 $ 72,510.34 $ 77,186.89

Laguna WD $ 75.44 $ - - - $ - $ 75.44

Recl Dist #1606 $ 10.84 $ 48.43 - - $ - $ 59.27

Tranquillity ID $ 2,694.94 $ (885.57) 32 0.0000953 $ 1,880.33 $ 3,689.70

Tranquillity PUD $ - $ - - - $ - $ -

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

Total Delta-Mendota Pool $ 7,600.16 $ (323.44) 1,643 0.0048922 $ 96,543.35 $ 103,820.06

Friant D & R - Class 2

Gravelly Ford WD $ - $ - - - $ - $ -

Friant-Kern Canal - Class 1

Arvin-Edison WSD $ 15,294.61 $ 9,407.47 - - $ - $ 24,702.07

Delano-Earlimart ID 1/ $ 34,003.62 $ 49,161.32 8,790 1.0000000 $ 231,480.27 $ 314,645.21

Exeter ID $ 3,780.75 $ 4,215.11 436 0.0012982 $ 25,619.54 $ 33,615.40

Garfield WD $ 1,460.15 $ 1,437.32 - - $ - $ 2,897.48

Hills Valley ID $ - $ 1,051.62 127 0.0003782 $ 7,462.57 $ 8,514.19

International WD $ 385.19 $ 53.62 66 0.0001965 $ 3,878.19 $ 4,317.00

Ivanhoe ID $ 3,366.79 $ - 314 0.0009350 $ 18,450.77 $ 21,817.56

Kaweah Delta WCD $ 367.75 $ 408.19 - - $ - $ 775.94

Lewis Creek WD $ 354.08 $ 264.63 - - $ - $ 618.71

Lindmore ID $ 12,230.97 $ 11,061.00 - - $ - $ 23,291.96

Lindsay-Strathmore ID $ 8,844.37 $ 5,981.07 40 0.0001191 $ 2,350.42 $ 17,175.86

Lower-Tule River ID 1/ $ 21,909.85 $ 6,685.03 2,362 1.0925069 $ 67,956.22 $ 96,551.10

Orange Cove ID $ 14,476.60 $ 8,457.90 3,676 0.0109456 $ 216,003.26 $ 238,937.76

Porterville ID $ 5,409.69 $ 2,400.73 - - $ - $ 7,810.42

Saucelito ID $ 6,405.91 $ 9,116.89 182 0.0005419 $ 10,694.39 $ 26,217.20
Schedule B-4Ba 

Page 4 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

Shafter-Wasco ID $ 18,057.44 $ 15,156.76 - - $ - $ 33,214.20

So San Joaquin MUD $ 29,980.07 $ 17,144.11 288 0.0008575 $ 16,923.00 $ 64,047.17

Stone Corral ID $ 3,348.88 $ 3,417.75 1,000 0.0029776 $ 58,760.41 $ 65,527.04

Tea Pot Dome WD $ 2,048.55 $ 1,375.06 - - $ - $ 3,423.61

Terra Bella ID $ 7,811.38 $ 6,664.27 - - $ - $ 14,475.65

Tri-Valley ID $ - $ - 9 0.0000268 $ 528.84 $ 528.84

Tulare ID $ 10,360.63 $ 11,164.77 - - $ - $ 21,525.41

Total Friant-Kern Canal - Class 1 $ 199,897.28 $ 164,624.63 17,290 2.1107833 $ 660,107.87 $ 1,024,629.78

Friant-Kern Canal - Class 2

Arvin-Edison WSD $ - $ - - - $ - $ -

Delano-Earlimart ID $ - $ - - - $ - $ -

Exeter ID $ - $ - - - $ - $ -

Fresno ID $ - $ - - - $ - $ -

Ivanhoe ID $ - $ - - - $ - $ -

Kaweah Delta WCD $ - $ - - - $ - $ -

Kern-Tulare WD $ - $ - - - $ - $ -

Lindmore ID $ - $ - - - $ - $ -

Lower Tule River ID - FKC $ 751.53 $ - - - $ - $ 751.53

Porterville ID $ - $ - - - $ - $ -

Saucelito ID $ - $ - - - $ - $ -

Shafter-Wasco ID $ - $ 4,332.73 - - $ - $ 4,332.73

So San Joaquin MUD $ - $ - - - $ - $ -

Tulare ID $ - $ - - - $ - $ -

Total Friant-Kern Canal - Class 2 $ 751.53 $ 4,332.73 - - $ - $ 5,084.26

Hidden Unit

Madera ID - HU $ 11,315.37 $ 41,511.16 24,000 0.0714618 $ 1,410,249.80 $ 1,463,076.33
Schedule B-4Ba 

Page 5 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

Madera Canal - Class 1

Chowchilla WD - MC $ 17,531.28 $ 3,590.72 - - $ - $ 21,121.99

Madera ID - MC $ 20,301.18 $ 25,525.91 1,509 0.0044932 $ 88,669.46 $ 134,496.55

Total Madera Canal - Class 1 $ 37,832.46 $ 29,116.62 1,509 0.0044932 $ 88,669.46 $ 155,618.54

Madera Canal - Class 2

Chowchilla WD - MC $ - $ - - - $ - $ -

Madera ID - MC $ - $ - - - $ - $ -

Total Madera Canal - Class 2 $ - $ - - - $ - $ -

New Melones D & R

Central San Joaquin WCD $ 16,371.45 $ 61,734.02 1,096 0.0032634 $ 64,401.41 $ 142,506.88

Stockton-East WD $ 3,008.47 $ 15,051.26 1,845 0.0054936 $ 108,412.95 $ 126,472.68

 Total New Melones D & R $ 19,379.92 $ 76,785.27 2,941 0.0087570 $ 172,814.36 $ 268,979.56

Sacramento River - Shasta

Anderson-Cottonwood ID $ 2,481.84 $ 2,578.88 2,567 0.0076434 $ 150,837.97 $ 155,898.69

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

Driscoll Strawberry $ - $ - - - $ - $ -

Gjermann, H $ 1.89 $ - - - $ - $ 1.89

Leviathan Inc $ 57.99 $ 211.02 122 0.0003633 $ 7,168.77 $ 7,437.78

Redding Rancheria $ - $ - - - $ - $ -

Total Sacramento River - Shasta $ 2,541.71 $ 2,789.90 2,689 0.0080067 $ 158,006.74 $ 163,338.35

Sacramento River - Willows

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

Anderson, R & J $ 35.36 $ 81.29 32 0.0000953 $ 1,880.33 $ 1,996.99

Andreotti, A/et al $ 611.97 $ 1,352.57 241 0.0007176 $ 14,161.26 $ 16,125.80

Baber, J/et al $ 1,549.26 $ 2,298.68 1,602 0.0047701 $ 94,134.17 $ 97,982.12

Butler, Diane $ 118.81 $ 174.69 197 0.0005866 $ 11,575.80 $ 11,869.30

Butte Creek Farms Inc $ 197.55 $ 326.90 71 0.0002114 $ 4,171.99 $ 4,696.44
Schedule B-4Ba 

Page 6 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

Byrd, A & Osborne, J. $ 45.26 $ - 56 0.0001667 $ 3,290.58 $ 3,335.84

Cachil Dehe Band of Wintun $ 47.15 $ 259.44 75 0.0002233 $ 4,407.03 $ 4,713.62

Canal Farms $ 106.08 $ 129.72 225 0.0006700 $ 13,221.09 $ 13,456.90

Carter MWC $ 120.23 $ 671.10 563 0.0016764 $ 33,082.11 $ 33,873.43

* Charter, Mary (Formerly Beckley, Steven) $ 51.86 $ 773.15 101 0.0003007 $ 5,934.80 $ 6,759.81

Churkin, M Jr & C $ 23.10 $ - 34 0.0001012 $ 1,997.85 $ 2,020.96

Conaway Consv Grp $ 279.11 $ 1,010.10 - - $ - $ 1,289.22

County of Sacramento $ - $ - - - $ - $ -

Cranmore Farms LLC $ 1,044.79 $ 172.96 2,135 0.0063571 $ 125,453.47 $ 126,671.22

Cummings, W $ 48.56 $ 86.48 50 0.0001489 $ 2,938.02 $ 3,073.06

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

Driver, J & C Trustees $ - $ 13.84 8 0.0000238 $ 470.08 $ 483.92

Driver, Gregory $ - $ - - - $ - $ -

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

Dyer, J & Wing, J $ 160.30 $ 29.40 229 0.0006819 $ 13,456.13 $ 13,645.84

Eastside MWC $ 348.42 $ 145.29 292 0.0008695 $ 17,158.04 $ 17,651.75

Ehrke, A & B $ 61.76 $ 193.72 10 0.0000298 $ 587.60 $ 843.09

E L H Sutter Properties $ - $ 8.65 - - $ - $ 8.65

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

Feather WD $ 2,305.51 $ - - - $ - $ 2,305.51

Fedora, S/Taylor, W $ - $ 25.94 - - $ - $ 25.94

Furlan, E & S $ - $ - - - $ - $ -

Gillaspy, W $ 39.60 $ 117.61 68 0.0002025 $ 3,995.71 $ 4,152.93

Giovannetti, B & M $ 23.57 $ - 38 0.0001131 $ 2,232.90 $ 2,256.47

Giusti, R & S $ 318.24 $ 985.89 570 0.0016972 $ 33,493.43 $ 34,797.57

Glenn-Colusa ID $ 34,558.08 $ 99,689.06 60,886 0.1812925 $ 3,577,686.21 $ 3,711,933.35

Green Valley Corp $ 394.15 $ 465.27 280 0.0008337 $ 16,452.91 $ 17,312.34

Griffin, J/Prater $ 386.61 $ 501.59 602 0.0017925 $ 35,373.77 $ 36,261.97

Hale, J/Marks, A $ 14.14 $ - - - $ - $ 14.14

Hatfield, R & B $ 6.60 $ - 12 0.0000357 $ 705.12 $ 711.73

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

Heidrick, M $ 11.32 $ - - - $ - $ 11.32
Schedule B-4Ba 

Page 7 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

Hiatt, T $ 22.16 $ 639.96 - - $ - $ 662.12

Hiatt, T/Illerich, P $ 99.95 $ 275.01 85 0.0002531 $ 4,994.63 $ 5,369.60

Howald Farms Inc $ 417.73 $ 1,331.82 513 0.0015275 $ 30,144.09 $ 31,893.63

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

Jansen, P & S $ 18.86 $ 51.89 30 0.0000893 $ 1,762.81 $ 1,833.56

Kary, C $ 83.92 $ 596.72 - - $ - $ 680.65

King, Ben $ - $ - - - $ - $ -

King, L $ - $ - - - $ - $ -

KLSY, LLC $ 42.43 $ 117.61 68 0.0002025 $ 3,995.71 $ 4,155.76

Knights Landing Investors $ 373.88 $ 537.92 - - $ - $ 911.79

Lauppe, B ET UX $ 36.77 $ 134.91 78 0.0002323 $ 4,583.31 $ 4,755.00

Lauppe, B & K $ 46.68 $ 155.67 99 0.0002948 $ 5,817.28 $ 6,019.62

Leiser, D $ 11.32 $ 31.13 18 0.0000536 $ 1,057.69 $ 1,100.14

Lockett, W & J $ 22.16 $ 27.67 35 0.0001042 $ 2,056.61 $ 2,106.45

Lomo CS & Micheli, J $ 223.48 $ 908.06 - - $ - $ 1,131.54

Lonon, M $ 207.45 $ 570.78 330 0.0009826 $ 19,390.93 $ 20,169.16

M C M Properties $ 195.66 $ 608.83 301 0.0008962 $ 17,686.88 $ 18,491.37

Maxwell ID $ 2,828.84 $ - 1,487 0.0044277 $ 87,376.73 $ 90,205.57

Meridian Farms WC $ 5,023.55 $ 6,992.90 2,229 0.0066370 $ 130,976.95 $ 142,993.40

Mesquite Investors, LLC $ 14.14 $ - - - $ - $ 14.14

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

Morehead, J/et ux $ - $ - 280 0.0008337 $ 16,452.91 $ 16,452.91

Munson, J & D $ - $ - 63 0.0001876 $ 3,701.91 $ 3,701.91

Natomas Basin Conserv $ 41.02 $ 150.48 87 0.0002590 $ 5,112.16 $ 5,303.65

Natomas Central MWC $ 9,346.49 $ 28,717.08 16,034 0.0477424 $ 942,164.39 $ 980,227.96

Nelson, T & H $ 46.20 $ 127.99 74 0.0002203 $ 4,348.27 $ 4,522.47

O'Brien, J & F $ 112.68 $ 223.12 - - $ - $ 335.80

Odysseus Farms $ 193.30 $ 532.73 308 0.0009171 $ 18,098.21 $ 18,824.24

Oji Brothers Farm Inc $ 768.97 $ 1,058.53 1,220 0.0036326 $ 71,687.70 $ 73,515.21

Oji, M/et al $ 509.66 $ - - - $ - $ 509.66

Pacific Realty Inc $ 460.16 $ 1,117.34 805 0.0023969 $ 47,302.13 $ 48,879.63

Pelger MWC $ 405.00 $ 2,355.76 1,612 0.0047998 $ 94,721.78 $ 97,482.53
Schedule B-4Ba 

Page 8 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

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

Pleasant Grv-Vrna MWC $ 707.68 $ 4,922.53 1,489 0.0044336 $ 87,494.25 $ 93,124.46

Princeton-Codora-Glenn ID $ 5,554.90 $ 4,823.94 6,457 0.0192262 $ 379,415.96 $ 389,794.80

Provident ID $ 1,980.66 $ 69.19 - - $ - $ 2,049.85

Quad-H-Ranches Inc $ 146.16 $ 403.00 - - $ - $ 549.16

Recl Dist # 108 $ 14,818.42 $ 8,248.61 12,525 0.0372941 $ 735,974.11 $ 759,041.14

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

Recl Dist #1004 $ 5,462.02 $ 7,985.71 5,044 0.0150189 $ 296,387.50 $ 309,835.23

Reische, E $ - $ - 39 0.0001161 $ 2,291.66 $ 2,291.66

Reische, L $ - $ - 200 0.0005955 $ 11,752.08 $ 11,752.08

Richter, H Jr/et al $ 193.78 $ 1,255.71 24 0.0000715 $ 1,410.25 $ 2,859.74

River Garden Farms Co $ 176.80 $ 648.61 - - $ - $ 825.41

Roberts Ditch Irr Co $ 141.44 $ - 110 0.0003275 $ 6,463.64 $ 6,605.09

Rubio, E & E $ 1.41 $ 5.19 3 0.0000089 $ 176.28 $ 182.88

Saeed, F $ 273.45 $ - - - $ - $ 273.45

Seaver, C $ - $ - - - $ - $ -

Sioux Creek Property LLC $ 9.43 $ 25.94 15 0.0000447 $ 881.41 $ 916.78

Sutter MWC $ 18,563.33 $ 36,367.24 19,615 0.0584051 $ 1,152,585.41 $ 1,207,515.98

Sycamore Family Trust $ 2,521.44 $ 11,633.50 5,996 0.0178535 $ 352,327.41 $ 366,482.35

T & P Farms $ 94.29 $ 162.59 133 0.0003960 $ 7,815.13 $ 8,072.01

Tarke, S $ 355.49 $ 1,233.23 - - $ - $ 1,588.72

Tisdale Irr & Drain Co $ 942.95 $ 185.07 784 0.0023344 $ 46,068.16 $ 47,196.18

Van Ruiten Brothers 1415L $ 10.84 $ 39.78 56 0.0001667 $ 3,290.58 $ 3,341.21

Van Ruiten Brothers 520XL $ 63.65 $ 57.08 101 0.0003007 $ 5,934.80 $ 6,055.53

Wallace, J & J $ 25.93 $ 10.38 16 0.0000476 $ 940.17 $ 976.48

Wallace, K Trust $ 150.87 $ 415.11 240 0.0007146 $ 14,102.50 $ 14,668.48

Wisler, J $ - $ - - - $ - $ -

Yockey, W $ - $ 5.19 3 0.0000089 $ 176.28 $ 181.47

Young, R/et al $ 1.89 $ 6.92 4 0.0000119 $ 235.04 $ 243.85

Total Sacramento River - Willows $ 116,656.72 $ 235,281.82 146,987 0.4376645 $ 8,637,016.12 $ 8,988,954.66
Schedule B-4Ba 

Page 9 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

San Felipe Unit

San Benito County WD $ 5,544.53 $ 233.50 3,508 0.0104453 $ 206,131.51 $ 211,909.54

Santa Clara Valley WD $ 7,814.20 $ 12,180.07 - - $ - $ 19,994.27

Total San Felipe Unit $ 13,358.73 $ 12,413.57 3,508 0.0104453 $ 206,131.51 $ 231,903.81

San Luis Canal - Fresno

Westlands WD - SLC $ 115,834.00 $ 178,086.35 70,006 0.2084480 $ 4,113,581.14 $ 4,407,501.49

Westlands DD#2 $ 791.60 $ 1,342.19 - - $ - $ 2,133.80

Total San Luis Canal - Fresno $ 116,625.61 $ 179,428.54 70,006 0.2084480 $ 4,113,581.14 $ 4,409,635.29

San Luis Canal - Tracy

Pacheco WD - SLC $ 1,614.80 $ 575.97 - - $ - $ 2,190.76

Panoche WD - SLC $ 8,786.85 $ 15,347.02 1,306 0.0038887 $ 76,741.09 $ 100,874.97

San Luis WD - SLC $ 11,897.64 $ 6,861.45 15,208 0.0452829 $ 893,628.29 $ 912,387.37

Total San Luis Canal - Tracy $ 22,299.29 $ 22,784.44 16,514 0.0491716 $ 970,369.38 $ 1,015,453.11

Tehama-Colusa Canal

4-M WD $ 1,083.45 $ 2,215.66 407 0.0012119 $ 23,915.49 $ 27,214.59

Colusa County WD $ 20,830.65 $ 43,284.04 4,138 0.0123212 $ 243,150.57 $ 307,265.25

Cortina WD $ 202.73 $ 316.52 37 0.0001102 $ 2,174.14 $ 2,693.39

Davis WD - TCC $ 1,503.06 $ 3,376.24 2,250 0.0066995 $ 132,210.92 $ 137,090.22

Dunnigan WD $ 5,697.76 $ 5,815.02 238 0.0007087 $ 13,984.98 $ 25,497.76

Glenn Valley WD $ 603.49 $ 863.09 495 0.0014739 $ 29,086.40 $ 30,552.97

Glide WD $ 3,554.44 $ 2,513.16 - - $ - $ 6,067.59

Holthouse WD $ 592.17 $ 50.16 - - $ - $ 642.33

Kanawha WD $ 15,320.54 $ 14,914.62 2,201 0.0065536 $ 129,331.66 $ 159,566.81

Kirkwood WD $ 667.61 $ 50.16 - - $ - $ 717.77

La Grande WD $ 2,546.90 $ - - - $ - $ 2,546.90

Myers-Marsh MWC $ 89.58 $ - - - $ - $ 89.58

Orland-Artois WD $ 15,246.04 $ 7,203.92 408 0.0012148 $ 23,974.25 $ 46,424.21

Westside WD $ 20,274.31 $ 38,740.29 9,699 0.0288795 $ 569,917.20 $ 628,931.80

Total Tehama-Colusa Canal $ 88,212.72 $ 119,342.87 19,873 0.0591733 $ 1,167,745.59 $ 1,375,301.18

GRAND TOTAL $ 718,771.48 $ 982,136.83 346,796 1.0000000 $ 20,028,012.89 $ 21,728,921.20
Schedule B-4Ba 

Page 10 of 10

IRR 2015 Sch B-4Ba F.Z19.XLSM

08/30/2016

CENTRAL VALLEY PROJECT

SCHEDULE OF FY 2015 ALLOCATED IRRIGATION WATER MARKETING EXPENSE

BY COMPONENT AND CONTRACTOR

A B C D E F G

FY 2015

FY 2013 Additional FY 2014 Additional Total Ratio of A/F Allocated Water Total Water 

Water Marketing Water Marketing A/F by Contractor Marketing Expense Marketing Expense

Facility/Contractor Expense Expense $ 20,028,012.89 1/

Ref <Sch B-4Bb> <Sch B-4Bc> <Sch B-2> (D/ (total a/f)) (E*total expense) B+C+F

1/ Cost Determination based on agreed upon calculation: A/F O&M Cost

 All Other Contractors 335,844 $ 19,734,330.53

 Delano-Earlimart ID 8,790 $ 231,480.27

 Lower-Tule River ID 2,162 $ 62,202.09

Total 346,796 $ 20,028,012.89

* See Schedule B-2 for name changes.

FOOTNOTES