IRR 2022 Sch A-2B1 F.Z24.xlsm 

09/17/2021 

CENTRAL VALLEY PROJECT 

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

2022 IRRIGATION WATER RATES 

A 

Facility/Contractor 

Ref 

B 

Start 

of 

Relief 

C 

Cumulative 

Construction Relief 

FY 1992 - 2019 

<Schedule A-2B1> 

D 

Irrigation 

Construction 

Rates 

<2020 Schedule A-2B> 

E 

FY 2020 

Irrigation Water 

Delivered/Charged 

<2020 Schedule B-2> 

FY 

Cons

 R

(

Black Butte D&R Stony Creek WD 10/01/1993 $ 59,771 $ 16.79 290 $ Clear Creek Unit Clear Creek CSD 

3/ 02/21/1995 $ 986,720 $ 38.71 338 $ 

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

Corning Canal Corning WD 1/  Elder Creek WD 1/  Proberta WD 1/ Thomes Creek WD 1/ 

10/01/1993 

10/01/1993 

10/01/1993 

10/01/1993 

$ 

$ 

$ $ 

5,374,415 

17,125 

796,813 

630,146 

$ $ $ $ 

Cow Creek Unit Bella Vista WD 3/ 02/21/1995 $ 2,589,374 $ 46.69 631 $ 

New Melones Unit Central San Joaquin WCD  Stockton-East WD 1/ 2/ 

1/ 06/01/1997 

06/01/1997 

$ 

$ 

1,883,434 

206,774 

$ $ 

Sacramento River - Shasta Leviathan (7308A) 04/01/2004 $ 27,902 $ 8.47 259 $ 

Sacramento River - Willows Andreotti, A/et al (1898A) 1/  Baber, Jack (1604A) 1/  Butler, L & M (2365A) Butler, Diane 1/  Eastside MWC (1053A) 1/  Griffin J/Prater (2895A) 1/  Howald Farms Inc. (1042A)  M C M Properties (7827A) 1/ 

04/01/2004 

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

04/01/2004 

04/01/2004 

$ 53,974 

$ 1,603 

$ 11,402 $ 21,999 $ 39,442 $ 96,602 

$ 1,093 

$ 11.62 602 

$ $ $ $ $ 

$ 

$ 
IRR 2022 Sch A-2B1 F.Z24.xlsm 

09/17/2021 

CENTRAL VALLEY PROJECT 

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

2022 IRRIGATION WATER RATES 

A B C D E 

Facility/Contractor Start Cumulative Irrigation FY 2020 FY 

of Construction Relief Construction Irrigation Water Cons

Relief FY 1992 - 2019 Rates Delivered/Charged R

Ref <Schedule A-2B1> <2020 Schedule A-2B> <2020 Schedule B-2> (

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

 Meridian Farms WC (838A) 04/01/2004 $ 868,958 $  Natomas Central MWC 06/01/2000 $ 1,746,292 $ 

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

 Pacific Realty Inc (940A) 1/ 04/01/2004 $ 39,177  Pelger MWC 06/01/2000 $ 117,312 $ 

 Princeton-Cordora-Glenn ID (849A) 1/ 04/01/2004 $ 594,970  Provident ID 10/01/2018 $ 98,581 $  Quad-H-Ranches Inc (2153A) 04/01/2004 $ 18,365 $  Richter, H Jr/et al (4362A) 04/01/2004 $ 44,373 $  Sutter MWC 06/01/2000 $ 5,044,174 $ 

 Tarke, Stephen (1949A) 1/ 04/01/2004 $ 20,836  Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 168,425 $  Van Ruiten Brothers 1415L Wakida, T 04/01/2004 $ 12,256 $  Van Ruiten Brothers 520XL Wakida, T 04/01/2004 $ 5,747 $  Van Ruiten Brothers 0880S Hiatt, T 04/01/2004 $ 32,355 $ 

 Van Ruiten Bros. 880XR Hiatt, T/Illerich, P 04/01/2004 $ 14,054 $ 

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 $ 2,683,287 Glenn Valley WD

 1/ 

10/01/1993 $ 106,445 

 Glide WD 1/ 10/01/1993 $ 1,754,334 Holthouse WD 10/01/1993 $ 208,038 $  Kanawha WD 1/ 10/01/1991 $ 8,356,910 Kirkwood WD 1/ 04/10/1997 $ 128,660 La Grande WD 10/01/1993 $ 954,355 $ 

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

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

 1/ 

10/01/1993 $ 6,915,299 

Total $ 64,637,978 

Footnotes: 

14.89 6,000 $ 

10.95 10,044 $ 

9.15 26,380 $ 

$ $ 

8.67 1,875 $ 

$ 

12.99 3,773 $ 12.86 310 $ 

9.20 836 $ 

16.04 27,414 $ 

$ 

10.19 1,635 $ 14.04 252 $ 

4.49 135 $ 

15.87 416 $ 11.21 371 $ 

$ $ $ $ $ $ $ 

46.17 922 $ 

$ $ 

21.60 3,539 $ 

$ $ $ 

86,022 $ 

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.

 3/ Contractor no longer has full or partial relief of construction cost component as of 03/01/2020.