IRR 2020 Sch A-2B1 F.Z22.xlsm

09/20/2019

CENTRAL VALLEY PROJECT

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

2020 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor 

Ref

Start 

of 

Relief

Cumulative 

Construction Relief

FY 1992 - 2017

<Schedule A-2B1>

Irrigation 

Construction 

Rates

<2018 Schedule A-2Ba>

FY 2018

Irrigation Water

Delivered/Charged

<2018 Schedule B-2>

FY 2018 

Construction

 Relief

(D*E)

Cumulative 

Construction Relief

FY 1992 - 2018 

(C+F)

Black Butte D&R

 Stony Creek WD 10/01/1993 $ 56,787 $ 10.24 68 $ 696 $ 57,483

Clear Creek Unit

 Clear Creek CSD 02/21/1995 $ 871,242 $ 35.49 1,597 $ 56,678 $ 927,920

Colusa Basin Drain

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

Corning Canal

 Corning WD 10/01/1993 $ 5,006,407 $ 49.55 7,427 $ 368,008 $ 5,374,415

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

 Proberta WD 10/01/1993 $ 772,261 $ 45.72 537 $ 24,552 $ 796,813

 Thomes Creek WD 10/01/1993 $ 625,770 $ 40.90 107 $ 4,376 $ 630,146

Cow Creek Unit

 Bella Vista WD 02/21/1995 $ 2,363,538 $ 43.49 2,934 $ 127,600 $ 2,491,138

New Melones Unit

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

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

Sacramento River - Shasta

 Leviathan (7308A) 04/01/2004 $ 21,697 $ 11.90 285 $ 3,392 $ 25,089

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 $ 7,355 $ 9.50 252 $ 2,394 $ 9,749

 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 $ 62,859 $ 11.96 1,243 $ 14,866 $ 77,725

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

Schedule A-2B1

Page 1 of 2
IRR 2020 Sch A-2B1 F.Z22.xlsm

09/20/2019

CENTRAL VALLEY PROJECT

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

2020 IRRIGATION WATER RATES

A B C D E F G

Facility/Contractor 

Ref

Start 

of 

Relief

Cumulative 

Construction Relief

FY 1992 - 2017

<Schedule A-2B1>

Irrigation 

Construction 

Rates

<2018 Schedule A-2Ba>

FY 2018

Irrigation Water

Delivered/Charged

<2018 Schedule B-2>

FY 2018 

Construction

 Relief

(D*E)

Cumulative 

Construction Relief

FY 1992 - 2018 

(C+F)

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

 Meridian Farms WC (838A) 04/01/2004 $ 684,260 $ 10.87 9,163 $ 99,602 $ 783,862

 Natomas Central MWC 06/01/2000 $ 1,431,807 $ 9.59 19,929 $ 191,119 $ 1,622,926

 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 $ 95,315 $ 7.94 1,193 $ 9,472 $ 104,787

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

 Quad-H-Ranches Inc (2153A) 04/01/2004 $ 14,234 $ 11.49 62 $ 712 $ 14,946

 Richter, H Jr/et al (4362A) 04/01/2004 $ 29,596 $ 10.48 943 $ 9,883 $ 39,479

 Sutter MWC 06/01/2000 $ 3,712,082 $ 14.83 27,606 $ 409,397 $ 4,121,479

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

 Tisdale Irr & Drain Co. (2781A) 04/01/2004 $ 135,398 $ 9.88 455 $ 4,495 $ 139,893

 Van Ruiten Brothers 1415L Wakida, T 04/01/2004 $ 11,842 $ 8.05 23 $ 185 $ 12,027

 Van Ruiten Brothers 520XL Wakida, T 04/01/2004 $ 5,121 $ 4.64 135 $ 626 $ 5,747

 Van Ruiten Brothers 0880S Hiatt, T 04/01/2004 $ 21,620 $ 16.07 310 $ 4,982 $ 26,602

 Van Ruiten Bros. 880XR Hiatt, T/Illerich, P 04/01/2004 $ 11,069 $ 10.50 119 $ 1,250 $ 12,319

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 $ 2,446,438 $ 24.84 9,535 $ 236,849 $ 2,683,287

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

 Glide WD 10/01/1993 $ 1,577,031 $ 19.17 9,249 $ 177,303 $ 1,754,334

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

 Kanawha WD 10/01/1991 $ 7,665,597 $ 20.94 33,014 $ 691,313 $ 8,356,910

 Kirkwood WD 04/10/1997 $ 128,660 $ 15.67 0 $ - $ 128,660

 La Grande WD 2/ 10/01/1993 $ 801,982 $ 14.19 4,391 $ 62,308 $ 864,290

 Myers Marsh MWC 10/01/1993 $ 27,395 $ 30.05 0 $ - $ 27,395

 Orland Artois WD 10/01/1993 $ 11,614,074 $ 32.98 28,274 $ 932,477 $ 12,546,551

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

Total $ 59,669,919 158,851 $ 3,434,535 $ 63,104,454

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