{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Capital Relief","ATP Rate (Construction) FY2021"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":7,"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":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
["IRR 2025 Sch A-2B1 F.Z27.xlsm"]
["10/02/2024"]
["CENTRAL VALLEY PROJECT"]
["ACCUMULATED IRRIGATION CONSTRUCTION COST COMPONENT RELIEF DUE TO ABILITY-TO-PAY STUDIES"]
["2025 IRRIGATION WATER RATES"]
["Save this file button"]
[]
["Category","A) Facility/Contractor","Related Footnotes","B) Start of Relief","C) Cumulative Construction Relief FY 1992 - 2022\n<Schedule A-2B1>","D) Irrigation Construction Rates \n<2023 Schedule A-2B>","E) FY 2023 Irrigation Water Delivered/Charged \n<2023 Schedule B-2>","FY 2023 Construction Relief \n(D*E)","Cumulative Construction Relief FY 1992 - 2023 \n(C+F)"]
["Black Butte D&R","Stony Creek WD","2/","10/01/1993",64640,0,0,0,64640]
["Clear Creek Unit","Clear Creek CSD","2/","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 ","2/","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 ","2/","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 ","2/","02/21/1995",2618835,0,0,0,2618835]
["New Melones Unit","Central San Joaquin WCD ","2/","06/01/1997",1883434,0,0,0,1883434]
["New Melones Unit","Stockton-East WD ","2/","06/01/1997",206774.38,0,0,0,206774.38]
["Sacramento River - Shasta","Leviathan (7308A)","-","04/01/2004",31836,5.54,259,1435,33271]
["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",114048,9.48,544,5157,119205]
["Sacramento River - Willows","M C M Properties (7827A) ","1/","04/01/2004",1093,0,0,0,1093]
["Sacramento River - Willows","Maxwell ID (6078A) ","1/","10/01/2002",137365,0,0,0,137365]
["Sacramento River - Willows","Meridian Farms WC (838A) ","-","04/01/2004",1025472.04,9.64,8309,15524.039999999997,1040996.0800000001]
["Sacramento River - Willows","Natomas Central MWC","-","06/01/2000",2127589,6.98,17737,123804,2251393]
["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",137667,6.67,1519,10132,147799]
["Sacramento River - Willows","Princeton-Cordora-Glenn ID (849A) ","1/","04/01/2004",594970,0,0,0,594970]
["Sacramento River - Willows","Provident ID  ","1/","10/01/2018",147592,0,0,0,147592]
["Sacramento River - Willows","Quad-H-Ranches Inc (2153A)  ","-","04/01/2004",24974,9.4499999999999993,310,2930,27904]
["Sacramento River - Willows","Richter, H Jr/et al (4362A)  ","-","04/01/2004",54703,8.27,118,976,55679]
["Sacramento River - Willows","Sutter MWC","-","06/01/2000",5825906,10.77,39127,421398,6247304]
["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",197101,6.23,1468,9146,206247]
["Sacramento River - Willows","Van Ruiten Brothers 1415L Wakida, T  ","1/","04/01/2004",15793.589595375723,0,0,0,15793.589595375723]
["Sacramento River - Willows","Van Ruiten Brothers 520XL Wakida, T  ","1/","04/01/2004",6353.4104046242774,4.34,0,0,6353.4104046242774]
["Sacramento River - Willows","Van Ruiten Brothers 0880S Hiatt, T  ","1/","04/01/2004",43223,12.64,0,0,43223]
["Sacramento River - Willows","Van Ruiten Bros. 880XR  Hiatt, T/Illerich, P  ","1/","04/01/2004",18213,7.66,0,0,18213]
["Tehama Colusa Canal","4-M WD ","2/","10/01/1993",270850,0,0,0,270850]
["Tehama Colusa Canal","Colusa County WD ","2/","10/01/1993",8549292,0,0,0,8549292]
["Tehama Colusa Canal","Cortina WD ","2/","10/01/1993",141795,0,0,0,141795]
["Tehama Colusa Canal","Davis WD ","2/","10/01/1993",282155,0,0,0,282155]
["Tehama Colusa Canal","Dunnigan WD ","2/","10/01/1993",2683287,0,0,0,2683287]
["Tehama Colusa Canal","Glenn Valley WD ","2/","10/01/1993",106445,0,0,0,106445]
["Tehama Colusa Canal","Glide WD ","2/","10/01/1993",1754334,0,0,0,1754334]
["Tehama Colusa Canal","Holthouse WD ","2/","10/01/1993",250607,0,0,0,250607]
["Tehama Colusa Canal","Kanawha WD ","2/","10/01/1991",8356910,0,0,0,8356910]
["Tehama Colusa Canal","Kirkwood WD ","2/","04/10/1997",128660,0,0,0,128660]
["Tehama Colusa Canal","La Grande WD ","2/","10/01/1993",1030797,0,0,0,1030797]
["Tehama Colusa Canal","Myers Marsh MWC ","2/","10/01/1993",27395,0,0,0,27395]
["Tehama Colusa Canal","Orland Artois WD ","2/","10/01/1993",12546551,0,0,0,12546551]
["Tehama Colusa Canal","Tehama WD","1/","10/01/1993",0,0,0,0,0]
["Tehama Colusa Canal","Westside WD ","2/","10/01/1993",6915299,0,null,0,6915299]
["Total","-","-","-",66368817.950000003,"-",69391,590502.04,66959319.990000002]
[]
["Footnotes:"]
["1/  Contractor no longer has full or partial relief of construction cost component. "]
[]
["2/ Construction component of rate is adjusted to reflect executed contracts under the WIIN Act."]

{"sheet":"ATP Rate (Construction) FY2021","index":1,"n_rows":79,"n_cols":15,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
["IRRIGATION - ATP RATES (CONSTRUCTION \"K\")"]
[]
["Contractor","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01"]
[]
["Black Butte D&R"]
["     Stony Creek WD",0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Clear Creek Unit"]
["     Clear Creek CSD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief",null,"* relief expired 2/28/20"]
[]
["Colusa Basin Drain"]
["     Colusa Drain MWC","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
["Corning Canal"]
["     Corning WD","no K relief","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"* WIIN Act conversion (11-1-20)"]
["     Elder Creek WD","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Proberta WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Thomes Creek WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
[]
["Cow Creek Unit"]
["     Bella Vista WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief",null,"* relief expired 2/28/20"]
[]
["New Melones Unit"]
["     Stockton East WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Central San Joaquin WCD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
[]
["Sacramento River - Shasta"]
["     Leviathan Inc (Bert Owens)",0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Sacramento River - Willows"]
["     Andreotti, Arnold","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief",null,"* partial relief (CVPIA only)"]
["     Butler Farms (Dianne Butler)","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief",null,"* relief terminated April 2019"]
["     Eastside MWC (A&F Boeger)","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Griffin, J. & Sharon Prater","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Hatfield (Bonnie Hatfield)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Hiatt, T (880A)",0,0,0,0,0,0,0,0,0,0,0,0]
["     Hiatt, T/ Illerich P (880X)",0,0,0,0,0,0,0,0,0,0,0,0]
["     Howald Farms Inc",0,0,0,0,0,0,0,0,0,0,0,0]
["     Lauppe, B&K (1364X)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Lewis Ranch (Jack Baber et al)","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Maxwell ID",0,0,0,0,0,0,0,0,0,0,0,0]
["     MCM Properties Inc","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Meridian Farms WC",0,0,0,0,0,0,0,0,0,0,0,0]
["     Natomas Central MWC",0,0,0,0,0,0,0,0,0,0,0,0]
["     Oji, M et al","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Pacific Realty (M&T Chico Ranch)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Pelger MWC",0,0,0,0,0,0,0,0,0,0,0,0]
["     Princeton-Cordora-Glenn ID","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Provident ID",0,0,0,0,0,0,0,0,0,0,0,0]
["     Quad H Ranches Inc",0,0,0,0,0,0,0,0,0,0,0,0]
["     Richter, Henry D. Jr.",0,0,0,0,0,0,0,0,0,0,0,0]
["     Sutter MWC",0,0,0,0,0,0,0,0,0,0,0,0]
["     Tarke, Stephen","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Tisdale Irrigation & Drainage Co.",0,0,0,0,0,0,0,0,0,0,0,0]
["     Wakida, M&H",0,0,0,0,0,0,0,0,0,0,0,0]
["     Wakida, M&L Farms",0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Tehama Colusa Canal"]
["     4 - M WD","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Colusa County WD","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Cortina WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Davis WD","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Dunnigan WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Glenn Valley WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Glide WD","no K relief","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"* WIIN Act conversion (11-1-20)"]
["     Holthouse WD",0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"* WIIN Act conversion (11-1-20)"]
["     Kanawha WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Kirkwood WD","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief","no K relief",null,"* partial relief (CVPIA only)"]
["     LaGrande WD",0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"* WIIN Act conversion (11-1-20)"]
["     Myers Marsh MWC","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Orland Artois WD","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief","no relief"]
["     Tehama WD","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["     Westside WD","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[]
["No Relief"]
["Partial Relief"]
["Full Relief"]
["N/A = Not Applicable (no relief)"]