{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Capital Relief"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Capital Relief","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2024 Sch A-2B1 F.Z26.xlsm"]
["09/20/2023"]
["CENTRAL VALLEY PROJECT"]
["ACCUMULATED IRRIGATION CONSTRUCTION COST COMPONENT RELIEF DUE TO ABILITY-TO-PAY STUDIES"]
["2024 IRRIGATION WATER RATES"]
["Save this file button"]
[]
["Category","A) Facility/Contractor","Related Footnotes","B) Start of Relief","C) Cumulative Construction Relief FY 1992 - 2021 \n<Schedule A-2B1>","D) Irrigation Construction Rates \n<2022 Schedule A-2B>","E) FY 2022 Irrigation Water Delivered/Charged \n<2022 Schedule B-2>","FY 2022 Construction Relief \n(D*E)","Cumulative Construction Relief FY 1992 - 2022 \n(C+F)"]
["Black Butte D&R","Stony Creek WD","3/","10/01/1993",64640,0,0,0,64640]
["Clear Creek Unit","Clear Creek CSD","3/","02/21/1995",999804,0,0,0,999804]
["Colusa Basin Drain","Colusa Drain MWC (W0693) ","1/","06/01/2002",0,0,0,0,0]
["Corning Canal","Corning WD ","3/","10/01/1993",5374415,0,0,0,5374415]
["Corning Canal","Elder Creek WD ","1/","10/01/1993",17125,0,0,0,17125]
["Corning Canal","Proberta WD ","3/","10/01/1993",796813,0,0,0,796813]
["Corning Canal","Thomes Creek WD ","1/","10/01/1993",630145.53,0,0,0,630145.53]
["Cow Creek Unit","Bella Vista WD ","3/","02/21/1995",2618835,0,0,0,2618835]
["New Melones Unit","Central San Joaquin WCD ","3/","06/01/1997",1883434,0,0,0,1883434]
["New Melones Unit","Stockton-East WD ","2/ 3/","06/01/1997",206774.38,0,0,0,206774.38]
["Sacramento River - Shasta","Leviathan (7308A)","-","04/01/2004",31836,6.04,0,0,31836]
["Sacramento River - Willows","Andreotti, A/et al (1898A) ","1/","04/01/2004",53974,0,0,0,53974]
["Sacramento River - Willows","Baber, Jack (1604A) ","1/","04/01/2004",1603,0,0,0,1603]
["Sacramento River - Willows","Butler, L & M (2365A) Butler, Diane ","1/","04/01/2004",11402,0,0,0,11402]
["Sacramento River - Willows","Eastside MWC (1053A) ","1/","04/01/2004",21999,0,0,0,21999]
["Sacramento River - Willows","Griffin J/Prater (2895A) ","1/","04/01/2004",39442,0,0,0,39442]
["Sacramento River - Willows","Howald Farms Inc. (1042A)","-","04/01/2004",111341,9.99,271,2707,114048]
["Sacramento River - Willows","M C M Properties (7827A) ","1/","04/01/2004",1093,0,0,0,1093]
["Sacramento River - Willows","Maxwell ID (6078A) ","-","10/01/2002",137365,9.51,0,0,137365]
["Sacramento River - Willows","Meridian Farms WC (838A) ","5/","04/01/2004",1009948,9.61,1565,15524.039999999997,1025472.04]
["Sacramento River - Willows","Natomas Central MWC","-","06/01/2000",2127589,7.34,0,0,2127589]
["Sacramento River - Willows","RD Heer Capital (2427A) ","1/","04/01/2004",40123,0,0,0,40123]
["Sacramento River - Willows","Pacific Realty Inc (940A) ","1/","04/01/2004",39177,0,0,0,39177]
["Sacramento River - Willows","Pelger MWC","-","06/01/2000",137667,6.5,0,0,137667]
["Sacramento River - Willows","Princeton-Cordora-Glenn ID (849A) ","1/","04/01/2004",594970,0,0,0,594970]
["Sacramento River - Willows","Provident ID  ","-","10/01/2018",147592,8,0,0,147592]
["Sacramento River - Willows","Quad-H-Ranches Inc (2153A)  ","-","04/01/2004",24974,10.210000000000001,0,0,24974]
["Sacramento River - Willows","Richter, H Jr/et al (4362A)  ","-","04/01/2004",54703,8.0399999999999991,0,0,54703]
["Sacramento River - Willows","Sutter MWC","-","06/01/2000",5825906,11.5,0,0,5825906]
["Sacramento River - Willows","Tarke, Stephen (1949A) ","1/","04/01/2004",20836,0,0,0,20836]
["Sacramento River - Willows","Tisdale Irr & Drain Co. (2781A)","-","04/01/2004",197101,6.96,0,0,197101]
["Sacramento River - Willows","Van Ruiten Brothers 1415L Wakida, T  ","-","04/01/2004",15793.589595375723,7.18,0,0,15793.589595375723]
["Sacramento River - Willows","Van Ruiten Brothers 520XL Wakida, T  ","-","04/01/2004",6353.4104046242774,3.97,0,0,6353.4104046242774]
["Sacramento River - Willows","Van Ruiten Brothers 0880S Hiatt, T  ","-","04/01/2004",38957,11.53,370,4266,43223]
["Sacramento River - Willows","Van Ruiten Bros. 880XR  Hiatt, T/Illerich, P  ","-","04/01/2004",18213,7.03,0,0,18213]
["Tehama Colusa Canal","4-M WD ","3/","10/01/1993",270850,0,0,0,270850]
["Tehama Colusa Canal","Colusa County WD ","3/","10/01/1993",8549292,0,0,0,8549292]
["Tehama Colusa Canal","Cortina WD ","3/","10/01/1993",141795,0,0,0,141795]
["Tehama Colusa Canal","Davis WD ","3/","10/01/1993",282155,0,0,0,282155]
["Tehama Colusa Canal","Dunnigan WD ","3/","10/01/1993",2683287,0,0,0,2683287]
["Tehama Colusa Canal","Glenn Valley WD ","3/","10/01/1993",106445,0,0,0,106445]
["Tehama Colusa Canal","Glide WD ","3/","10/01/1993",1754334,0,0,0,1754334]
["Tehama Colusa Canal","Holthouse WD ","3/","10/01/1993",250607,0,0,0,250607]
["Tehama Colusa Canal","Kanawha WD ","3/","10/01/1991",8356910,0,0,0,8356910]
["Tehama Colusa Canal","Kirkwood WD ","3/","04/10/1997",128660,0,0,0,128660]
["Tehama Colusa Canal","La Grande WD ","3/","10/01/1993",1030797,0,0,0,1030797]
["Tehama Colusa Canal","Myers Marsh MWC ","3/","10/01/1993",27395,0,0,0,27395]
["Tehama Colusa Canal","Orland Artois WD ","3/","10/01/1993",12546551,0,0,0,12546551]
["Tehama Colusa Canal","Tehama WD","-","10/01/1993",0,0,0,0,0]
["Tehama Colusa Canal","Westside WD ","3/","10/01/1993",6915299,0,null,0,6915299]
["Total","-","-","-",66346320.910000004,"-",2206,22497.039999999997,66368817.950000003]
[]
["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."]
["3/ Construction component of rate is adjusted to reflect executed contracts under the WIIN Act."]
["4/ FY2023 Aid to Irrigation payment by Western Area Power Administration (WAPA) total repaid to date is $66,346,321. This is the total Aid to Irrigation accumulated through FY2021."]
["5/ Construction rate 821 a/f at $10.20 (FY 2021 Rate) and 744 a/f at $9.61 (FY2022 Rate)."]