IRR 2013 Sch A-2B1 F.Z15.xlsm

04/11/2013

CENTRAL VALLEY PROJECT

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

2013 IRRIGATION WATER RATES

A BC D E F 

Cumulative 

Construction Irrigation FY 2

Start of Relief FY 1992 - Construction FY 2011 Irrigation Constr

Facility/Contractor Relief 2010 Rates Water Delivered Rel

<Schedule A-2B1> <2011 Schedule A-2Ba> <2011 Schedule B-2> (D*

Black Butte D&R Stony Creek WD 1/ 10/01/1993 $ 49,421 $ - 660 $ 

Clear Creek Unit Clear Creek CSD 02/21/1995 $ 648,975 $ 12.54 2,335 $ 2Colusa Basin Drain Colusa Drain MWC (W0693) 06/01/2002 $ - $ - - $ Corning Canal Corning WD 10/01/1993 $ 2,969,180 $ 31.88 10,811 $ 34

 Elder Creek WD $ 17,125 

 Proberta WD 10/01/1993 $ 586,474 $ 19.47 2,375 $ 4

 Thomes Creek WD 10/01/1993 $ 616,113 $ 1.63 2,779 $ Cow Creek Unit Bella Vista WD 02/21/1995 $ 1,694,260 $ 17.97 4,874 $ 8

New Melones Unit Central San Joaquin WCD 06/01/1997 $ 1,308,591 $ 3.63 28,111 $ 10

 Stockton-East WD 06/01/1997 $ 35,279 $ 16

Sacramento River - Shasta Leviathan (7308A) 04/01/2004 $ 6,331 $ 12.39 122 $ 

Sacramento River - Willows Andreotti, A/et al (1898A) 04/01/2004 $ 30,736 $ 6.92 1,532 $  Baber, Jack (1604A) 04/01/2004 $ 1,603 $ - 1,874 $ 

 Butler, L & M (2365A) 04/01/2004 $ 599 $ - 252 $ 

 Eastside MWC (1053A) 04/01/2004 $ 11,510 $ 7.00 72 $ 

 Griffin J/Prater (2895A) 04/01/2004 $ 20,774 $ 7.31 691 $  Hiatt, T (880A) 04/01/2004 $ 3,600 $ 7.54 656 $ 

 Hiatt, T/Illerich, P (880X) 04/01/2004 $ 3,184 $ 6.50 196 $ 

 Howald Farms Inc. (1042A) 04/01/2004 $ 21,788 $ 6.66 443 $ 

 M C M Properties (7827A) 1/ 04/01/2004 $ 1,093 $ - 0 $ 
IRR 2013 Sch A-2B1 F.Z15.xlsm

04/11/2013

CENTRAL VALLEY PROJECT

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

2013 IRRIGATION WATER RATES

A BC D E F 

Cumulative 

Construction Irrigation FY 2

Start of Relief FY 1992 - Construction FY 2011 Irrigation Constr

Facility/Contractor Relief 2010 Rates Water Delivered Rel

<Schedule A-2B1> <2011 Schedule A-2Ba> <2011 Schedule B-2> (D*

 Maxwell ID (6078A) 1/ 10/01/2002 $ 48,025 $ - 0 $  Meridian Farms WC (838A) 04/01/2004 $ 267,986 $ 6.86 10,463 $ 7

 Natomas Central MWC 06/01/2000 $ 567,071 $ 6.64 14,038 $ 9

 Oji, M/et al (2427A) 04/01/2004 $ 21,227 $ 5.73 1,149 $ 

 Pacific Realty Inc (940A) 04/01/2004 $ 28,529 $ 5.41 976 $  Pelger MWC 06/01/2000 $ 38,971 $ 5.70 1,273 $  Princeton-Cordora-Glenn ID (849A) 04/01/2004 $ 396,306 $ 5.16 12,485 $ 6

 Quad-H-Ranches Inc (2153A) 04/01/2004 $ 6,041 $ 4.13 310 $ 

 Richter, H Jr/et al (4362A) 04/01/2004 $ 6,066 $ 5.03 366 $ 

 Sutter MWC 06/01/2000 $ 1,399,147 $ 6.59 56,500 $ 37

 Tarke, Stephen (1949A) 04/01/2004 $ 11,023 $ 6.82 628 $ 

 Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 60,412 $ 6.34 1,416 $ 

 Wakida, T (1415A & 5200X) 04/01/2004 $ 10,077 $ 5.38 410 $ 

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 $ 1,073,274 $ 8.93 8,400 $ 7

 Holthouse WD 10/01/1993 $ 177,308 $ 10.82 337 $ 

 Kanawha WD 10/01/1991 $ 5,148,482 $ 12.35 30,580 $ 37 Kirkwood WD 04/10/1997 $ 100,673 $ 14.13 333 $ 

 La Grande WD 10/01/1993 $ 616,247 $ 10.27 3,383 $ 3

 Myers Marsh MWC 10/01/1993 $ 21,495 $ 11.56 0 $ 

 Orland Artois WD 10/01/1993 $ 8,312,754 $ 15.42 36,959 $ 56

 Tehama WD 10/01/1993 $ - 

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

Total $ 44,517,232 237,789 $ 2,50

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