IRR 2021 Sch A-2B1 F.Z23.xlsm

9/23/2020

CENTRAL VALLEY PROJECT

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

2021 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor 

Ref

Start 

of 

Relief

Cumulative 

Construction Relief

FY 1992 - 2018

<Schedule A-2B1>

Irrigation 

Construction 

Rates

<2019 Schedule A-2B>

FY 2019

Irrigation Water

Delivered/Charged

<2019 Schedule B-2>

FY 2019 

Construction

 Relief

(D*E)

Cumulative 

Construction Relief

FY 1992 - 2019

(C+F)

Black Butte D&R

 Stony Creek WD 10/01/1993 $ 57,483 $ 17.20 133 $ 2,288 $ 59,771

Clear Creek Unit

 Clear Creek CSD 02/21/1995 $ 927,920 $ 38.71 1,519 $ 58,800 $ 986,720

Colusa Basin Drain

 Colusa Drain MWC (W0693) 1/ 06/01/2002 $ - $ -

Corning Canal

 Corning WD 1/ 10/01/1993 $ 5,374,415 $ - $ 5,374,415

 Elder Creek WD 1/ 10/01/1993 $ 17,125 $ - $ 17,125

 Proberta WD 1/ 10/01/1993 $ 796,813 $ - $ 796,813

 Thomes Creek WD 1/ 10/01/1993 $ 630,146 $ - $ 630,146

Cow Creek Unit

 Bella Vista WD 02/21/1995 $ 2,491,138 $ 46.69 2,104 $ 98,236 $ 2,589,374

New Melones Unit

 Central San Joaquin WCD 1/ 06/01/1997 $ 1,883,434 $ - $ 1,883,434

 Stockton-East WD 1/ 2/ 06/01/1997 $ 206,774 $ - $ 206,774

Sacramento River - Shasta

 Leviathan (7308A) 04/01/2004 $ 25,089 $ 9.87 285 $ 2,813 $ 27,902

Sacramento River - Willows

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

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

 Butler, L & M (2365A) Butler, Diane 04/01/2004 $ 9,749 $ 9.34 177 $ 1,653 $ 11,402

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

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

 Howald Farms Inc. (1042A) 04/01/2004 $ 77,725 $ 13.21 1,429 $ 18,877 $ 96,602

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

Schedule A-2B1

Page 1 of 2
IRR 2021 Sch A-2B1 F.Z23.xlsm

9/23/2020

CENTRAL VALLEY PROJECT

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

2021 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor 

Ref

Start 

of 

Relief

Cumulative 

Construction Relief

FY 1992 - 2018

<Schedule A-2B1>

Irrigation 

Construction 

Rates

<2019 Schedule A-2B>

FY 2019

Irrigation Water

Delivered/Charged

<2019 Schedule B-2>

FY 2019 

Construction

 Relief

(D*E)

Cumulative 

Construction Relief

FY 1992 - 2019

(C+F)

 Maxwell ID (6078A) 10/01/2002 $ 48,025 $ 16.22 0 $ - $ 48,025

 Meridian Farms WC (838A) 04/01/2004 $ 783,862 $ 10.99 7,743 $ 85,096 $ 868,958

 Natomas Central MWC 06/01/2000 $ 1,622,926 $ 9.59 12,864 $ 123,366 $ 1,746,292

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

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

 Pelger MWC 06/01/2000 $ 104,787 $ 8.62 1,453 $ 12,525 $ 117,312

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

 Provident ID 10/01/2018 $ - $ 14.17 6,957 $ 98,581 $ 98,581

 Quad-H-Ranches Inc (2153A) 04/01/2004 $ 14,946 $ 11.03 310 $ 3,419 $ 18,365

 Richter, H Jr/et al (4362A) 04/01/2004 $ 39,479 $ 10.57 463 $ 4,894 $ 44,373

 Sutter MWC 06/01/2000 $ 4,121,479 $ 14.61 63,155 $ 922,695 $ 5,044,174

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

 Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 139,893 $ 9.37 3,045 $ 28,532 $ 168,425

 Van Ruiten Brothers 1415L Wakida, T 04/01/2004 $ 12,027 $ 9.96 23 $ 229 $ 12,256

 Van Ruiten Brothers 520XL Wakida, T 04/01/2004 $ 5,747 $ 4.57 - $ - $ 5,747

 Van Ruiten Brothers 0880S Hiatt, T 04/01/2004 $ 26,602 $ 14.24 404 $ 5,753 $ 32,355

 Van Ruiten Bros. 880XR Hiatt, T/Illerich, P 04/01/2004 $ 12,319 $ 10.91 159 $ 1,735 $ 14,054

Tehama Colusa Canal

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

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

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

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

 Dunnigan WD 1/ 10/01/1993 $ 2,683,287 $ - $ 2,683,287

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

 Glide WD 1/ 10/01/1993 $ 1,754,334 $ - $ 1,754,334

 Holthouse WD 10/01/1993 $ 195,662 $ 42.24 293 $ 12,376 $ 208,038

 Kanawha WD 1/ 10/01/1991 $ 8,356,910 $ - $ 8,356,910

 Kirkwood WD 1/ 04/10/1997 $ 128,660 $ - $ 128,660

 La Grande WD 10/01/1993 $ 864,290 $ 22.01 4,092 $ 90,065 $ 954,355

 Myers Marsh MWC 1/ 10/01/1993 $ 27,395 $ - $ 27,395

 Orland Artois WD 1/ 10/01/1993 $ 12,546,551 $ - $ 12,546,551

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

Total $ 63,066,045 106,608 $ 1,571,933 $ 64,637,978

Footnotes:

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

 2/ The cumulative construction relief in Column C has been decreased by $38,409.39, the amount that should not have been added when they lost relief.

Schedule A-2B1

Page 2 of 2