IRR 2015 Sch A-2B1 F.Z17.xlsm

09/17/2014

CENTRAL VALLEY PROJECT

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

2015 IRRIGATION WATER RATES

A B C D E F 

Facility/Contractor

Start of 

Relief

Cumulative 

Construction 

Relief 

FY 1992 - 2012

Irrigation 

Construction 

Rates

FY 2013 Irrigation 

Water 

Delivered/Charged

FY 2013 

Constructi

Relief

<Schedule A-2B1> <2013 Schedule A-2Ba> <2013 Schedule B-2> (D*E) 

Black Butte D&R Stony Creek WD 1/Clear Creek Unit Clear Creek CSDColusa Basin Drain Colusa Drain MWC (W0693)Corning Canal Corning WD Elder Creek WD Proberta WD  Thomes Creek WD 2/Cow Creek Unit Bella Vista WDNew Melones Unit Central San Joaquin WCD Stockton-East WD Sacramento River - Shasta Leviathan (7308A)Sacramento River - Willows Andreotti, A/et al (1898A) Baber, Jack (1604A) Butler, L & M (2365A) Butler, Diane Eastside MWC (1053A) Griffin J/Prater (2895A) Hiatt, T (880A) Hiatt, T/Illerich, P (880X)

10/01/1993

02/21/199506/01/2002

10/01/199310/01/1993

10/01/1993

02/21/199506/01/1997

06/01/1997

04/01/200404/01/200404/01/2004

04/01/2004

04/01/200404/01/2004

04/01/2004

04/01/2004

$ 

$ 

$ 

$ 

$ 

$ $ 

$ $ 

$ 

$ 

$ 

$ 

$ 

$ $ $ 

$ 

49,421

712,309

-

3,806,183

17,125

694,247620,643

1,892,379

1,530,668

359,277

9,393

44,382

1,603

599

16,338

33,054

12,201

5,878

$ 

$ 

$ 

$ $ $ $ 

$ 

$ 

$ 

$ 

$ 

$ $ $ $ $ 

-

14.22

-

36.02

20.5520.30

20.65

3.71

4.01

13.15

7.39

-

5.97

7.667.798.247.79

286

7,002

 -

13,625

2,7563,149

12,311

34,724

6,381

123

1,2983,286

252739820

47

212

$ 

$ 

$ 

$ 

$ $ 

$ $ 

$ 

$ $ 

$ $ 

$ $ 

$ 

$ 

99,5

490,7

56,663,9

254,2

128,8

25,5

1,69,55,66,3

3

1,6
IRR 2015 Sch A-2B1 F.Z17.xlsm

09/17/2014

CENTRAL VALLEY PROJECT

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

2015 IRRIGATION WATER RATES

A BC D E F

Cumulative 

Construction Irrigation FY 2013 Irrigation FY 2013 

Start of Relief Construction Water Constructi

Facility/Contractor Relief FY 1992 - 2012 Rates Delivered/Charged Relief 

<Schedule A-2B1> <2013 Schedule A-2Ba> <2013 Schedule B-2> (D*E) 

 Howald Farms Inc. (1042A) 04/01/2004 $ 34,190 $ 7.21 886 $ 6,3

 M C M Properties (7827A) 1/ 04/01/2004 $ 1,093 $ - 415 $ 

 Maxwell ID (6078A) 1/ 10/01/2002 $ 48,025 $ - 6,000 $ 

 Meridian Farms WC (838A) 04/01/2004 $ 409,462 $ 7.26 10,655 $ 77,3

 Natomas Central MWC 06/01/2000 $ 808,789 $ 7.18 19,824 $ 142,3

 Oji, M/et al (2427A) 04/01/2004 $ 33,767 $ 5.88 1,081 $ 6,3 Pacific Realty Inc (940A) 1/ 04/01/2004 $ 39,177 $ - 976 $ 

 Pelger MWC 06/01/2000 $ 54,169 $ 6.04 859 $ 5,1

 Princeton-Cordora-Glenn ID (849A) 04/01/2004 $ 529,109 $ 5.59 11,782 $ 65,8

 Quad-H-Ranches Inc (2153A) 04/01/2004 $ 8,657 $ 4.61 310 $ 1,4

 Richter, H Jr/et al (4362A) 04/01/2004 $ 14,223 $ 5.98 411 $ 2,4

 Sutter MWC 06/01/2000 $ 2,091,325 $ 7.07 39,373 $ 278,3

 Tarke, Stephen (1949A) 1/ 04/01/2004 $ 20,836 $ - 754 $  Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 81,386 $ 6.79 2,000 $ 13,5 Van Ruiten Brothers 1415L Wakida, T 04/01/2004 $ 9,871 $ 5.02 23 $ 1

 Van Ruiten Brothers 520XL Wakida, T 04/01/2004 $ 2,503 $ 5.02 135 $ 6

Tehama Colusa Canal 4-M WD 1/ 10/01/1993 $ 270,850 $ - - $ 

 Colusa County WD 1/ 10/01/1993 $ 8,549,292 $ - - $ 

 Cortina WD 1/ 10/01/1993 $ 141,795 $ - - $ 

 Davis WD 1/ 10/01/1993 $ 282,155 $ - - $  Dunnigan WD 1/ 10/01/1993 $ 1,920,358 $ - - $ 

 Glenn Valley WD 1/ 10/01/1993 $ 99,733 $ - - $  Glide WD 10/01/1993 $ 1,228,517 $ 9.45 7,539 $ 71,2

 Holthouse WD 10/01/1993 $ 180,954 $ 11.71 1,256 $ 14,7

 Kanawha WD 10/01/1991 $ 5,962,018 $ 12.83 32,495 $ 416,9

 Kirkwood WD 04/10/1997 $ 110,646 $ 12.38 1,416 $ 17,5

 La Grande WD 10/01/1993 $ 650,990 $ 10.58 5,402 $ 57,1 Myers Marsh MWC 10/01/1993 $ 24,716 $ 14.10 190 $ 2,6

 Orland Artois WD 10/01/1993 $ 9,668,143 $ 15.90 32,337 $ 514,1

 Tehama WD 10/01/1993 

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

Total $ 49,997,748 263,130 $ 2,839,3

Footnotes:

1/ Contractor no longer has full or partial relief of construction cost component. 2/ Thomes Creek pays $20.30 per acre foot for construction.