IRR 2019 Sch A-2B1 F.Z21.xlsm

09/26/2018

CENTRAL VALLEY PROJECT

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

2019 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor 

Ref

Start 

of 

Relief

Cumulative 

Construction Relief

FY 1992 - 2016

<Schedule A-2B1>

Irrigation 

Construction 

Rates

<2017 Schedule A-2Ba>

FY 2017

Irrigation Water

Delivered/Charged

<2017 Schedule B-2>

FY 2017 

Construction

 Relief

(D*E)

Cumulative 

Construction Relief

FY 1992 - 2017 

(C+F)

Black Butte D&R

 Stony Creek WD 10/01/1993 $ 56,238 $ 8.32 66 $ 549 $ 56,787

Clear Creek Unit

 Clear Creek CSD 02/21/1995 $ 832,984 $ 29.52 1,296 $ 38,258 $ 871,242

Colusa Basin Drain

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

Corning Canal

 Corning WD 10/01/1993 $ 4,693,228 $ 46.11 6,792 $ 313,179 $ 5,006,407

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

 Proberta WD 10/01/1993 $ 760,049 $ 39.52 309 $ 12,212 $ 772,261

 Thomes Creek WD 10/01/1993 $ 622,273 $ 34.28 102 $ 3,497 $ 625,770

Cow Creek Unit

 Bella Vista WD 02/21/1995 $ 2,256,307 $ 38.60 2,778 $ 107,231 $ 2,363,538

New Melones Unit

 Central San Joaquin WCD 06/01/1997 $ 1,785,989 $ 3.35 29,088 $ 97,445 $ 1,883,434

 Stockton-East WD 1/ 06/01/1997 $ 245,184 $ - $ 245,184

Sacramento River - Shasta

 Leviathan (7308A) 04/01/2004 $ 17,818 $ 13.61 285 $ 3,879 $ 21,697

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 $ 5,025 $ 9.10 256 $ 2,330 $ 7,355

 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 $ 55,042 $ 10.06 777 $ 7,817 $ 62,859

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

Schedule A-2B1

Page 1 of 2
IRR 2019 Sch A-2B1 F.Z21.xlsm

09/26/2018

CENTRAL VALLEY PROJECT

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

2019 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor 

Ref

Start 

of 

Relief

Cumulative 

Construction Relief

FY 1992 - 2016

<Schedule A-2B1>

Irrigation 

Construction 

Rates

<2017 Schedule A-2Ba>

FY 2017

Irrigation Water

Delivered/Charged

<2017 Schedule B-2>

FY 2017 

Construction

 Relief

(D*E)

Cumulative 

Construction Relief

FY 1992 - 2017 

(C+F)

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

 Meridian Farms WC (838A) 04/01/2004 $ 604,435 $ 10.30 7,750 $ 79,825 $ 684,260

 Natomas Central MWC 06/01/2000 $ 1,322,097 $ 8.90 12,327 $ 109,710 $ 1,431,807

 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 $ 86,149 $ 8.09 1,133 $ 9,166 $ 95,315

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

 Quad-H-Ranches Inc (2153A) 04/01/2004 $ 11,326 $ 9.38 310 $ 2,908 $ 14,234

 Richter, H Jr/et al (4362A) 04/01/2004 $ 24,238 $ 9.02 594 $ 5,358 $ 29,596

 Sutter MWC 06/01/2000 $ 2,984,922 $ 13.28 54,756 $ 727,160 $ 3,712,082

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

 Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 117,158 $ 9.60 1,900 $ 18,240 $ 135,398

 Van Ruiten Brothers 1415L Wakida, T 04/01/2004 $ 11,842 $ 7.76 0 $ - $ 11,842

 Van Ruiten Brothers 520XL Wakida, T 04/01/2004 $ 4,520 $ 4.45 135 $ 601 $ 5,121

 Van Ruiten Brothers 0880S Hiatt, T 04/01/2004 $ 15,604 $ 12.08 498 $ 6,016 $ 21,620

 Van Ruiten Bros. 880XR Hiatt, T/Illerich, P 04/01/2004 $ 10,393 $ 8.90 76 $ 676 $ 11,069

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 10/01/1993 $ 2,188,107 $ 25.24 10,235 $ 258,331 $ 2,446,438

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

 Glide WD 10/01/1993 $ 1,455,861 $ 19.77 6,129 $ 121,170 $ 1,577,031

 Holthouse WD 1/ 10/01/1993 $ 195,662 $ - $ 195,662

 Kanawha WD 10/01/1991 $ 7,090,937 $ 21.62 26,580 $ 574,660 $ 7,665,597

 Kirkwood WD 04/10/1997 $ 128,660 $ 13.45 0 $ - $ 128,660

 La Grande WD 2/ 10/01/1993 $ 750,972 $ 14.06 3,628 $ 51,010 $ 801,982

 Myers Marsh MWC 10/01/1993 $ 27,395 $ 25.37 0 $ - $ 27,395

 Orland Artois WD 10/01/1993 $ 10,850,840 $ 32.84 23,241 $ 763,234 $ 11,614,074

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

Total $ 56,355,457 191,041 $ 3,314,462 $ 59,669,919

Footnotes:

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

2/ LaGrande WD pays $5.63 per acre foot for construction per ATP study.

Schedule A-2B1

Page 2 of 2