IRR 2014 Sch A-2B1 F.Z16.xlsm

09/30/2013

CENTRAL VALLEY PROJECT

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

2014 IRRIGATION WATER RATES

A BC D E F 

Cumulative 

Construction Irrigation FY 2012 

Start of Relief Construction FY 2012 Irrigation Construct

Facility/Contractor Relief FY 1992 - 2011 Rates Water Delivered Relief 

<Schedule A-2B1> <2012 Schedule A-2Ba> <2012 Schedule B-2> (D*E) 

Black Butte D&R Stony Creek WD 1/ 10/01/1993 $ 49,421 $ - 197 $ 

Clear Creek Unit Clear Creek CSD 02/21/1995 $ 678,256 $ 13.25 2,570 $ 34,0Colusa Basin Drain Colusa Drain MWC (W0693) 06/01/2002 $ - $ - - $ 

Corning Canal Corning WD 10/01/1993 $ 3,313,835 $ 35.38 13,916 $ 492,3

 Elder Creek WD $ 17,125  Proberta WD 10/01/1993 $ 632,715 $ 21.24 2,897 $ 61,5

 Thomes Creek WD 10/01/1993 $ 620,643 $ - 2,795 $ 

Cow Creek Unit Bella Vista WD 02/21/1995 $ 1,781,846 $ 19.12 5,781 $ 110,5New Melones Unit Central San Joaquin WCD 06/01/1997 $ 1,410,634 $ 3.58 33,529 $ 120,0 Stockton-East WD 06/01/1997 $ 197,278 6,846 $ 161,9Sacramento River - Shasta Leviathan (7308A) 04/01/2004 $ 7,843 $ 12.60 123 $ 1,5Sacramento River - Willows Andreotti, A/et al (1898A) 04/01/2004 $ 41,337 $ 7.13 427 $ 3,0

 Baber, Jack (1604A) 04/01/2004 $ 1,603 $ - 2,015 $ 

 Butler, L & M (2365A) 04/01/2004 $ 599 $ - 244 $ 

 Eastside MWC (1053A) 04/01/2004 $ 12,014 $ 7.17 603 $ 4,3

 Griffin J/Prater (2895A) 04/01/2004 $ 25,825 $ 7.43 973 $ 7,2

 Hiatt, T (880A) 04/01/2004 $ 8,549 $ 7.29 501 $ 3,6

 Hiatt, T/Illerich, P (880X) 04/01/2004 $ 4,458 $ 6.70 212 $ 1,4

 Howald Farms Inc. (1042A) 04/01/2004 $ 24,738 $ 6.79 1,392 $ 9,4

 M C M Properties (7827A) 1/ 04/01/2004 $ 1,093 $ - 501 $ 
IRR 2014 Sch A-2B1 F.Z16.xlsm

09/30/2013

CENTRAL VALLEY PROJECT

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

2014 IRRIGATION WATER RATES

A BC D E F 

Cumulative 

Construction Irrigation FY 2012 

Start of Relief Construction FY 2012 Irrigation Construct

Facility/Contractor Relief FY 1992 - 2011 Rates Water Delivered Relief 

<Schedule A-2B1> <2012 Schedule A-2Ba> <2012 Schedule B-2> (D*E) 

 Maxwell ID (6078A) 1/ 10/01/2002 $ 48,025 $ - 4,500 $ 

 Meridian Farms WC (838A) 04/01/2004 $ 339,762 $ 6.97 10,000 $ 69,7

 Natomas Central MWC 06/01/2000 $ 660,283 $ 6.82 21,775 $ 148,5

 Oji, M/et al (2427A) 04/01/2004 $ 27,811 $ 5.98 996 $ 5,9

 Pacific Realty Inc (940A) 04/01/2004 $ 33,809 $ 5.50 976 $ 5,3

 Pelger MWC 06/01/2000 $ 46,227 $ 5.73 1,386 $ 7,9

 Princeton-Cordora-Glenn ID (849A) 04/01/2004 $ 460,729 $ 5.26 13,000 $ 68,3

 Quad-H-Ranches Inc (2153A) 04/01/2004 $ 7,321 $ 4.31 310 $ 1,3

 Richter, H Jr/et al (4362A) 04/01/2004 $ 7,907 $ 5.57 1,134 $ 6,3

 Sutter MWC 06/01/2000 $ 1,771,482 $ 6.76 47,314 $ 319,8

 Tarke, Stephen (1949A) 04/01/2004 $ 15,306 $ 7.21 767 $ 5,5

 Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 69,389 $ 6.45 1,860 $ 11,9

 Wakida, T (1415A & 5200X) 04/01/2004 $ 12,283 $ 5.07 18 $ 

Tehama Colusa Canal 4-M WD 1/ 10/01/1993 $ 270,850 $ - 0 $  Colusa County WD 1/ 10/01/1993 $ 8,549,292 $ - 0 $ 

 Cortina WD 1/ 10/01/1993 $ 141,795 $ - 0 $  Davis WD 1/ 10/01/1993 $ 282,155 $ - 0 $ 

 Dunnigan WD 1/ 10/01/1993 $ 1,920,358 $ - 0 $ 

 Glenn Valley WD 1/ 10/01/1993 $ 99,733 $ - 0 $ 

 Glide WD 10/01/1993 $ 1,148,286 $ 9.54 8,410 $ 80,2

 Holthouse WD 10/01/1993 $ 180,954 $ - 1,020 $ 

 Kanawha WD 10/01/1991 $ 5,526,145 $ 12.51 34,842 $ 435,8

 Kirkwood WD 04/10/1997 $ 105,378 $ 14.84 355 $ 5,2

 La Grande WD 10/01/1993 $ 650,990 $ - 5,215 $ 

 Myers Marsh MWC 10/01/1993 $ 21,495 $ 12.63 255 $ 3,2

 Orland Artois WD 10/01/1993 $ 8,882,662 $ 16.69 47,063 $ 785,4

 Tehama WD 10/01/1993 $ -  Westside WD 1/ 10/01/1993 $ 6,915,299 $ - 0 $ 

Total $ 47,025,538 276,718 $ 2,972,2

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