IRR 2018 Sch A-2B1 F.Z20.xlsm

09/26/2017

CENTRAL VALLEY PROJECT

ACCUMULATED IRRIGATION CONSTRUCTION COST COMPONENT RELIEF DUE TO ABILITY-TO-PAY STUDIES

2018 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor Start Cumulative Irrigation FY 2016 FY 2016 Cumulative 

of Construction Relief Construction Irrigation Water Construction Construction Relief

Relief FY 1992 - 2015 Rates Delivered/Charged Relief FY 1992 - 2016 

Ref <Schedule A-2B1> <2016 Schedule A-2Ba> <2016 Schedule B-2> (D*E) (C+F)

Black Butte D&R

 Stony Creek WD 10/01/1993 $ 55,079 $ 6.82 170 $ 1,159 $ 56,238

Clear Creek Unit

 Clear Creek CSD 02/21/1995 $ 826,940 $ 24.57 246 $ 6,044 $ 832,984

Colusa Basin Drain

 Colusa Drain MWC (W0693) 06/01/2002 $ - $ - - $ - $ - 

Corning Canal

 Corning WD 10/01/1993 $ 4,434,936 $ 36.82 7,015 $ 258,292 $ 4,693,228

 Elder Creek WD 10/01/1993 $ 17,125 $ - - $ - $ 17,125

 Proberta WD 10/01/1993 $ 751,765 $ 32.36 256 $ 8,284 $ 760,049

 Thomes Creek WD 10/01/1993 $ 617,858 $ 27.42 161 $ 4,415 $ 622,273

Cow Creek Unit

 Bella Vista WD 02/21/1995 $ 2,179,994 $ 30.44 2,507 $ 76,313 $ 2,256,307

New Melones Unit

 Central San Joaquin WCD 06/01/1997 $ 1,785,989 $ 3.15 0 $ - $ 1,785,989

 Stockton-East WD 1/ 06/01/1997 $ 245,184 $ - 0 $ - $ 245,184

Sacramento River - Shasta

 Leviathan (7308A) 04/01/2004 $ 14,193 $ 12.72 285 $ 3,625 $ 17,818

Sacramento River - Willows

 Andreotti, A/et al (1898A) 1/ 04/01/2004 $ 53,974 $ - 0 $ - $ 53,974

 Baber, Jack (1604A) 1/ 04/01/2004 $ 1,603 $ - 0 $ - $ 1,603

 Butler, L & M (2365A) Butler, Diane 04/01/2004 $ 2,961 $ 8.19 252 $ 2,064 $ 5,025

 Eastside MWC (1053A) 1/ 04/01/2004 $ 21,999 $ - 0 $ - $ 21,999

 Griffin J/Prater (2895A) 1/ 04/01/2004 $ 39,442 $ - 0 $ - $ 39,442

 Howald Farms Inc. (1042A) 04/01/2004 $ 50,378 $ 8.85 527 $ 4,664 $ 55,042

 M C M Properties (7827A) 1/ 04/01/2004 $ 1,093 $ - 0 $ - $ 1,093

Schedule A-2B1

Page 1 of 2
IRR 2018 Sch A-2B1 F.Z20.xlsm

09/26/2017

CENTRAL VALLEY PROJECT

ACCUMULATED IRRIGATION CONSTRUCTION COST COMPONENT RELIEF DUE TO ABILITY-TO-PAY STUDIES

2018 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor Start Cumulative Irrigation FY 2016 FY 2016 Cumulative 

of Construction Relief Construction Irrigation Water Construction Construction Relief

Relief FY 1992 - 2015 Rates Delivered/Charged Relief FY 1992 - 2016 

Ref <Schedule A-2B1> <2016 Schedule A-2Ba> <2016 Schedule B-2> (D*E) (C+F)

 Maxwell ID (6078A) 1/ 10/01/2002 $ 48,025 $ - 0 $ - $ 48,025

 Meridian Farms WC (838A) 04/01/2004 $ 531,992 $ 8.46 8,563 $ 72,443 $ 604,435

 Natomas Central MWC 06/01/2000 $ 1,183,140 $ 8.01 17,348 $ 138,957 $ 1,322,097

 Oji, M/et al (2427A) 1/ 04/01/2004 $ 40,123 $ - 0 $ - $ 40,123

 Pacific Realty Inc (940A) 1/ 04/01/2004 $ 39,177 $ - 0 $ - $ 39,177

 Pelger MWC 06/01/2000 $ 74,440 $ 7.42 1,578 $ 11,709 $ 86,149

 Princeton-Cordora-Glenn ID (849A) 1/ 04/01/2004 $ 594,970 $ - 0 $ - $ 594,970

 Quad-H-Ranches Inc (2153A) 04/01/2004 $ 11,326 $ 7.75 0 $ - $ 11,326

 Richter, H Jr/et al (4362A) 04/01/2004 $ 21,074 $ 7.29 434 $ 3,164 $ 24,238

 Sutter MWC 06/01/2000 $ 2,673,796 $ 11.62 26,775 $ 311,126 $ 2,984,922

 Tarke, Stephen (1949A) 1/ 04/01/2004 $ 20,836 $ - 0 $ - $ 20,836

 Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 100,858 $ 8.15 2,000 $ 16,300 $ 117,158

 Van Ruiten Brothers 1415L Wakida, T 04/01/2004 $ 10,104 $ 6.32 275 $ 1,738 $ 11,842

 Van Ruiten Brothers 520XL Wakida, T 04/01/2004 $ 3,976 $ 4.28 127 $ 544 $ 4,520

 Van Ruiten Brothers 0880S Hiatt, T 04/01/2004 $ 15,604 $ 9.88 0 $ - $ 15,604

 Van Ruiten Bros. 880XR Hiatt, T/Illerich, P 04/01/2004 $ 9,413 $ 7.97 123 $ 980 $ 10,393

Tehama Colusa Canal

 4-M WD 10/01/1993 $ 270,850 $ - 0 $ - $ 270,850

 Colusa County WD 10/01/1993 $ 8,549,292 $ - 0 $ - $ 8,549,292

 Cortina WD 10/01/1993 $ 141,795 $ - 0 $ - $ 141,795

 Davis WD 10/01/1993 $ 282,155 $ - 0 $ - $ 282,155

 Dunnigan WD 1/ 10/01/1993 $ 1,978,058 $ 23.78 8,833 $ 210,049 $ 2,188,107

 Glenn Valley WD 1/ 10/01/1993 $ 106,445 $ - 0 $ - $ 106,445

 Glide WD 10/01/1993 $ 1,314,291 $ 16.74 8,457 $ 141,570 $ 1,455,861

 Holthouse WD 1/ 10/01/1993 $ 195,662 $ - 0 $ - $ 195,662

 Kanawha WD 10/01/1991 $ 6,529,801 $ 18.33 30,613 $ 561,136 $ 7,090,937

 Kirkwood WD 04/10/1997 $ 128,660 $ 10.76 0 $ - $ 128,660

 La Grande WD 2/ 10/01/1993 $ 708,143 $ 10.71 3,999 $ 42,829 $ 750,972

 Myers Marsh MWC 10/01/1993 $ 27,395 $ 19.97 - $ - $ 27,395

 Orland Artois WD 10/01/1993 $ 10,263,131 $ 27.21 21,599 $ 587,709 $ 10,850,840

 Tehama WD 10/01/1993 $ - $ - - $ - $ - 

 Westside WD 1/ 10/01/1993 $ 6,915,299 $ - 38,343 $ - $ 6,915,299

Total $ 53,890,343 180,486 $ 2,465,114 $ 56,355,457

Footnotes:

 1/ Contractor no longer has full or partial relief of construction cost component. 

2/ LaGrande WD pays $5.63 per acre foot for construction per ATP study.

Schedule A-2B1

Page 2 of 2