Loading...
HomeMy WebLinkAboutKlawockApplicationTHRHA    2014 Grant Application Heat Projects Renewable Energy Fund Round VIII         Applicant  Tlingit Haida Regional Housing Authority  Tribally Designated Housing Entity     Project Title  Klawock low‐income housing pellet heat    Project Location Klawock, Alaska    Project Contact   Craig Moore  VP Development & Construction Management  P.O. Box 32237       Juneau, Alaska 99803   Phone: 907‐780‐6868, direct 907‐780‐3130  Fax: 907‐780‐6895  Email: cmoore@thrha.org    Administrative Contact  Joanne Wiita  Planning and Grant Administration        P.O. Box 32237       Juneau, Alaska 99803   Phone: 907‐780‐6868, direct 907‐780‐3158   Fax: 907‐780‐6895   Email: jwiita@thrha.org   Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 1 of 25 7/2/14 SECTION 1 – APPLICANT INFORMATION Name (Name of utility, IPP, or government entity submitting proposal) Tlingit Haida Regional Housing Authority Type of Entity: Housing Authority Fiscal Year End: December 31 Tax ID # 920044273 Tax Status: ☐ For-profit ☒ Non-profit ☐ Government (check one) Date of last financial statement audit: September 2014 Mailing Address: Physical Address: PO Box 32237 5446 Jenkins Dr Juneau AK 99803-2237 Juneau AK 99801 Telephone: Fax: Email: 907 780 6868 jwiita@thrha.org 1.1 APPLICANT POINT OF CONTACT / GRANTS MANAGER Name: Joanne Wiita Title: Planning and Grant Administration Mailing Address: PO Box 32237, Juneau AK 99803-2237 Telephone: Fax: Email: 907 780 3158 jwiita@thrha.org 1.1.1 APPLICANT ALTERNATE POINTS OF CONTACT Name Telephone: Fax: Email: Craig Moore 907 780 3130 cmoore@thrha.org Jocelyn Ramirez 907 780 6868 jramirez@thrha.org Charlie Horvath 907 780 3118 Chorvath@thrha.org Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 2 of 25 7/2/14 1.2 APPLICANT MINIMUM REQUIREMENTS Please check as appropriate. If you do not to meet the minimum applicant requirements, your application will be rejected. 1.2.1 As an Applicant, we are: (put an X in the appropriate box) ☐ An electric utility holding a certificate of public convenience and necessity under AS 42.05, or ☐ An independent power producer in accordance with 3 AAC 107.695 (a) (1), or ☐ A local government, or ☒ A governmental entity (which includes tribal councils and housing authorities) 1.2 APPLICANT MINIMUM REQUIREMENTS (continued) Please check as appropriate. ☒ 1.2.2 Attached to this application is formal approval and endorsement for the project by the applicant’s executive management. If the applicant is a collaborative grouping, a formal approval from each participant’s governing authority is necessary. (Indicate by checking the box) ☒ 1.2.3 As an applicant, we have administrative and financial management systems and follow procurement standards that comply with the standards set forth in the grant agreement (Section 3 of the RFA). (Indicate by checking the box) ☒ 1.2.4 If awarded the grant, we can comply with all terms and conditions of the award as identified in the Standard Grant Agreement template at http://www.akenergyauthority.org/vREFund8.html. (Any exceptions should be clearly noted and submitted with the application.) (Indicate by checking the box) ☒ 1.2.5 We intend to own and operate any project that may be constructed with grant funds for the benefit of the general public. If no please describe the nature of the project and who will be the primary beneficiaries. (Indicate yes by checking the box) The benefit will be for low- to moderate income rural Alaska residential housing. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 3 of 25 7/2/14 SECTION 2 – PROJECT SUMMARY This section is intended to be no more than a 2-3 page overview of your project. 2.1 Project Title – (Provide a 4 to 7 word title for your project). Type in space below. Klawock low-income housing pellet heat 2.2 Project Location – Include the physical location of your project and name(s) of the community or communities that will benefit from your project in the subsections below. 2.2.1 Location of Project – Latitude and longitude, street address, or community name. Latitude and longitude coordinates may be obtained from Google Maps by finding you project’s location on the map and then right clicking with the mouse and selecting “What is here? The coordinates will be displayed in the Google search window above the map in a format as follows: 61.195676.-149.898663. If you would like assistance obtaining this information please contact AEA at 907-771-3031. Klawock Senior Center: 465 Summit St. Klawock Lat/Long. 55.555. -133.095 2.2.2 Community benefiting – Name(s) of the community or communities that will be the beneficiaries of the project. Klawock Alaska 2.3 PROJECT TYPE Put X in boxes as appropriate 2.3.1 Renewable Resource Type ☐ Wind to Heat ☒ Biomass or Biofuels ☐ Hydro to Heat ☐ Solar Thermal ☐ Heat Recovery from Existing Sources ☐ Heat Pumps ☐ Other (Describe) ☐ 2.3.2 Proposed Grant Funded Phase(s) for this Request (Check all that apply) Pre-Construction Construction ☐ Reconnaissance ☐ Final Design and Permitting ☐ Feasibility and Conceptual Design ☒ Construction Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 4 of 25 7/2/14 2.4 PROJECT DESCRIPTION Provide a brief one paragraph description of the proposed heat project. A biomass pellet heat system will be installed at the (18) unit senior housing center in Klawock, Alaska. The building is currently heated with oil. The objective of this project is to reduce fossil fuel consumption and operating costs by installing a wood-fired pellet heating system. The project will entail the installation of a single biomass heating system. This project will reduce the cost of heat by offsetting 4,750 gallons of fuel oil with 42 tons of pellets per year. The biomass heat system will be located within the existing building. THRHA owns and operates the building. It was modernized in 2007 with the existing building completely insulated on the outside and an addition that meets and exceeds the State of Alaska BEES. The building is now ready for pellet heat source with many supply options including local production on Prince of Wales Island. This project is the result of THRHA’s significant energy planning efforts and project prioritization, including the energy assessment supported by the Alaska Wood Energy Development Task Group. 2.5 PROJECT BENEFIT Briefly discuss the financial and public benefits that will result from this heat project, (such as reduced fuel costs, lower energy costs, local jobs created, etc.) Displacing fossil fuel with biomass for low-income housing will lower energy costs and operation costs. Reduced operational costs will support sustainable housing for low-income rural residents. THRHA must reduce operating costs in order to increase public benefit by reducing costs that will enable THRHA to create new programs and services for the entire Southeast region. This program will assist families and increase the demand for pellets in the community of Klawock. Added community value will be derived from pellets supply entering the community whereby individual residents will have access to supply for residential reduced heat. THRHA’s priority is to reduce costs of operations by addressing high energy costs. The present cost of fuel oil consumes about 30% of THRHA’s operating budget. THRHA’s goal is reduce costs that will enable expanded services and support that includes ability for elders to remain living in their community of origin with a high quality of life. Preventing the need for elders to relocate to high cost elder assisted living facilities away from family support is a savings for families, the State, and the Federal Government. 2.6 PROJECT BUDGET OVERVIEW Briefly discuss the amount of funds needed, the anticipated sources of funds, and the nature and source of other contributions to the project. THRHA has completed deep weatherization on the building to ensure energy conservation as the first measure of energy efficiency, substantial funds have been spent on this purpose. THRHA seeks AEA funds in the amount of $102,275 to purchase and install the pellet heat system. THRHA will absorb costs for project management, administrative costs and overhead estimated in the amount of $45,882, this source is derived from THRHA’s IHBG operating funds / NAHASDA formula funds. \ Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 5 of 25 7/2/14 2.7 COST AND BENEFIT SUMARY Summarize the grant request and the project’s total costs and benefits below. Costs for the Current Phase Covered by this Grant (Summary of funds requested) 2.7.1 Grant Funds Requested in this application $ 102,275 2.7.2 Cash match to be provided $ 0 2.7.3 In-kind match to be provided $ 0 2.7.4 Other grant funds to be provided $ 0 2.7.5 Total Costs for Requested Phase of Project (sum of 2.7.1 through 2.7.4) $ 102,275 Other items for consideration 2.7.6 Other grant applications not yet approved $ 0 2.7.7 Biomass or Biofuel Inventory on hand $ 0 2.7.8 Energy efficiency improvements to buildings to be heated (upgraded within the past 5 years or committed prior to proposed project completion) $ 314,381 (AHFC Supplemental) Project Costs & Benefits (Summary of total project costs including work to date and future cost estimates to get to a fully operational project) 2.7.9 Total Project Cost Summary from Cost Worksheet, Section 4.4.4, including estimates through construction. $ 102,275 2.7.10 Additional Performance Monitoring Equipment not covered by the project but required for the Grant Only applicable to construction phase projects $ 5,000 2.7.11 Estimated Direct Financial Benefit (Savings) The economic model used by AEA is available at www.akenergyauthority.org/REFund8.html. This economic model may be used by applicants but is not required. Other economic models developed by the applicant may be used, however the final benefit/cost ratio used will be derived from the AEA model to ensure a level playing field for all applicants. $ 10,290 annual savings 2.7.12 Other Public Benefit If you can calculate the benefit in terms of dollars please provide that number here and explain how you calculated that number in Section 5 below. $ 250,000 20 year savings (see section 5) Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 6 of 25 7/2/14 SECTION 3 – PROJECT MANAGEMENT PLAN Describe who will be responsible for managing the project and provide a plan for successfully completing the project within the scope, schedule and budget proposed in the application. 3.1 Project Manager Tell us who will be managing the project for the Grantee and include contact information, a resume and references for the manager(s). In the electronic submittal, please submit resumes as separate PDFs if the applicant would like those excluded from the web posting of this application. If the applicant does not have a project manager indicate how you intend to solicit project management support. If the applicant anticipates project management assistance from AEA or another government entity, state that in this section. The management for this project is Craig Moore, VP of THRHA. Craig is responsible for THRHA Development and Construction Management (resume attached). Craig works closely with Robert Reimer, THRHA’s Maintenance Manager. Robert is responsible for operations and maintenance of 600 THRHA units including multi-family buildings throughout the southeast region of Alaska. Robert has been with THRHA for five years and prior he was with the Days Inn for six years as property manager where he was responsible for $24M of property assets. Robert manages THRHA’s 20 onsite field representatives. THRHA Field representatives are responsible for repairing and maintaining all THRHA properties which include-Inspections, reports, estimating, purchasing, record-keeping, scheduling, computer data entry and all aspects of maintenance including plumbing, heating/ventilation, electrical, and carpentry. Field reps have received formal boiler training and have advanced certifications. Richard Bergeron is the field rep for Klawock, he has been with THRHA for 14 years and he is responsible for the Klawock oil system and will be responsible for maintaining the new pellet system. THRHA has experience in operating a pellet system, a Main Energy Systems pellet boiler was installed in August 2013 for THRHA’s 10,000SF office/warehouse building. O&M is performed by THRHA’s maintenance department that reports no problems. THRHA is also mondernizing the Kake housing facility that will be retrofitted with the same pellet system as proposed for Klawock and will be online by February 2013. Additionally, THRHA’s stable experience and low maintenance personnel turn-over provides the stability and onsite capacity to operate the newly installed system in Klawock. Richard Bergeron is onsite in Klawock and he will maintain the heating system that is proposed. Richard has completed boiler maintenance training through the oil heat institute and he has his Silver certificate, he is highly trained to maintain oil boilers, including pumps, valves and hydronic distribution system and he is onsite in Klawock. Upon installation, Richard will receive training on the new pellet system. Training will be provided by the company that THRHA purchases the system and the training will be included as a component in the pellet system RFP. THRHA maintains a back-up certified boiler technician as on staff personnel located in the JNU office to assist rural southeast communities including Klawock as needed. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 7 of 25 7/2/14 3.2 Project Schedule and Milestones Please fill out the schedule below. Be sure to identify key tasks and decision points in in your project along with estimated start and end dates for each of the milestones and tasks. Please clearly identify the beginning and ending of all phases of your proposed project. PHASE IV. CONSTRUCTION Milestones Tasks Start Date End Date 1. Design and feasibility  requirements   Secure system alternatives, confirm alternative  / impacts on existing system, incorporate  annual energy production profile for final  determinations, utilize feasibility study for  conceptual system design and integration  design, determine any technical barriers. 2 months 2. Bid documents   Prepare bid documents for award of contract  1 month 3. Vendor selection and award   Review bids, select, award contract(s), and  finalize contract agreement/terms.  2 weeks 4. Construction   Supervise construction plan, track project costs  (manage and prevent cost overruns), monitor  schedule, commissioning plan, and any  modifications to final design during  construction.  5 months 5. Integration   Integrate new system with existing old system  that will remain as back‐up system. 1 month 6. Testing  Monitoring and testing of combined  functionality of systems. 1 month 7. Final acceptance,  commissioning and start‐up   Complete the final project report according to  AEA requirements.  2 weeks 8. Operations reporting  Establish updated operation and maintenance  plan, determine monitoring equipment and   ten year reporting plan to AEA. 10 years Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 8 of 25 7/2/14 3.3 Project Resources Describe the personnel, contractors, personnel or firms, equipment, and services you will use to accomplish the project. Include any partnerships or commitments with other entities you have or anticipate will be needed to complete your project. Describe any existing contracts and the selection process you may use for major equipment purchases or contracts. Include brief resumes and references for known, key personnel, contractors, and suppliers as an attachment to your application. THRHA’s renewable biomass energy strategy to lower the cost of heat has established several partnerships including the feasibility study for this project completed through the support of AWEDTG. VP of THRHA, Craig Moore, is responsible for this project that will be contracted out for construction. For THRHA’s portion of the project THRHA uses force account labor. With the exception of the construction manager, it is anticipated that all other THRHA labor will be local hire. Additional contractors for the operations plan, design and engineering of the project will be determined according to THRHA’s policies and procurement procedures. These procurement policies comply with existing state procurement requirements. THRHA follows procurement policy procedures in all major equipment purchases including an RFP process that will be utilized for award of the Klawock pellet system. Additionally, THRHA will determine the pellet supply through an RFP process. Contracts are entered upon award of RFP response. Partnerships will be established, for the pellet supply chain that may include new partnerships that are entered through the guidance of organizations such as Haa Aani, Tongass Forest Products, NREL, and the U.S. Forest Service personnel. Reference section 3.1 herein for THRHA key personnel. Project partners will be determined through the bid process and will include the design & engineering consultant, construction contractor, and pellet supply retailer. 3.4 Project Communications Project Manager, Craig Moore, is proficient in project communications and recording of activities and progress. During the course of the project regular update meetings or teleconferences will be held with contractors and AEA as requested. Meeting notes will be recorded for the project file. THRHA will track and monitor the established budget versus actual expenditures by line item. Craig Moore has a wealth of experience in working with contractors and community, before work begins Craig will conduct a coordination meeting to include all key partners and community. Forecasted meetings and reports will include; project coordination meeting, design review, notice of Intent to construct, teleconferences and reporting by the contractor, project commissioning and close out. Continued annual reporting will occur according to AEA requirements. Onsite will be THRHA’s field rep, Richard Bergeron that reports directly to the Maintenance Manager, Robert Reimer. Data on fuel usage will be extracted from the pellet purchase agreement and onsite data loggers will be downloaded and recorded by Richard Bergeron and provided in the format and matrix per requirements by AEA. Due to broadband limited capacity, internet linkage may not provide remote monitoring thus electronic data will be downloaded on site and provided to AEA via email or hard drive data storage. Richard Burgeron 907-755-2570, email rburgeron@thrha.org Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 9 of 25 7/2/14 3.5 Project Risk Discuss potential problems and how you would address them. THRHA has thoughtfully prepared for installation of biomass systems by preparing and planning during the past five years and starting with THRHA’s Juneau local pellet system that has been monitored and examined for potential problems and how to address them upon installation in rural southeast Alaska. THRHA has one year of experience in operating the pellet system in Juneau. THRHA’s risk tolerance is minimal given the planning, tenure, capacity, and experience that is in place. Potential problems may include; 1) breakdown of equipment that is addressed through the contracts entered and the reliable well trained staff onsite and available from Juneau as back-up as well as the spare parts that are kept as onsite inventory, 2) THRHA will keep in place an oil back- up system to prevent freezing if in the event the main pellet heat system goes down, 3) to ensure transport or supply of pellet fuel source is available, THRHA will have an adequate 4 month supply in onsite silos, 4) the cost can’t be controlled, however THRHA anticipates that the increased usage of pellets will keep rates intact and any increases will not outpace fossil fuel costs given this renewable commodity source will be expected to drop in price as more bulk demand is experienced. The project is confirmed as economically and technically viable with simple integration into the existing hydronic heating system. The AWEDTG feasibility study is included as supporting document to this application. 3.6 Project Accountants THRHA manages an annual budget of $12 million and employs over 40 technical and administrative personnel. The VP of Administration, Joyce Niven, will lead fiscal management on this project. VP Administration Knowledge / Experience: Joyce Niven has worked in the accounting field for over 20 years and for the past 12 years, she has been employed by THRHA. She has a bachelors of Science degree in business and finance from Western Washington University, Bellingham Washington. Joyce is knowledgeable and proficient in reporting requirements and deadlines of the various THRHA funding agencies including existing State of Alaska and IHBG grant reporting, and account structures. Her accounting expertise as well as her experience and knowledge of THRHA and southeast Alaska brings the THRHA Fiscal Department the ability to address, plan and handle all accounting aspects of AEA grant accounting. Under the leadership of Joyce Niven, THRHA has successfully closed five new construction project accounts and during the past three years, two of these projects were closed with multiple funding sources. VP Administration Role and Responsibilities THRHA VP Administration, Joyce Niven, will provide oversight to the AEA grant and THRHA accounting. She will supervise Finance Manager Irene Tupou who is responsible for all accounting functions including grant accounting that is performed by her staff. Irene will be responsible for all accounting procedures and activities and oversee the THRHA Grant Accountant. Irene’s role of the AEA grant will also include oversight preparation of AEA fiscal reporting. Irene will be responsible for requesting reimbursement to the AEA project costs and she is responsible for internal monitoring and enforcing of AEA requirements during the grant. Her role will include adherence and coordination of fiscal reporting to AEA. Irene is a member of THRHA management, she coordinates all aspects of project implementation with her senior colleagues at THRHA to ensure that THRHA complies, and maintains reporting on time and within budget. THRHA’s Finance Manager Irene Tupou can be reached at 907 780 6868 Email: itupou@thrha.org Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 10 of 25 7/2/14 3.7 Financial Accounting System Discuss the accounting system that will be used to account for project costs and who will be the primary user of the accounting system. Bookkeeping functions are performed in-house using Emphasys Systems Elite, to manage fund accounting that meets Federal requirements (OMB Circular A-133). Finance Manager Irene Tupou is responsible for all accounting functions including grant accounting that is performed by her staff. THRHA’s Finance Manager Irene Tupou can be reached at 907 780 6868 Email: itupou@thrha.org 3.8 Financial Management Controls Discuss the controls that will be utilized to ensure that only costs that are reasonable, ordinary and necessary will be allocated to this project. Also discuss the controls in place that will ensure that no expenses for overhead, or any other unallowable costs will be requested for reimbursement from the Renewable Energy Fund Grant Program. THRHA financial management and internal controls provide assurance that project goals and objectives will be met and funds will be used efficiently. To provide checks and fiscal oversight, THRHA’s internal financial controls and policy separate duties into three financial functions (authorizing transactions; keeping records; and handling funds). Program funds are tracked in separate grant accounts with a project code allocated to each. Upon award of funding THRHA conducts a grant implementation meeting and review newly established codes for associated expenses. Only allowable expenses are coded and paid out of grant funds, the expenses are approved by the project manager and monthly grant meetings are held among the finance staff, project manager, and grant administrator to ensure all expenses are allowable and coded properly according to the approved budget. THRHA also tracks grant inkind and match including labor and expenses that are not allowable as grant reimbursement. In addition, THRHA conducts an annual external financial audit. THRHA will be responsible for the implementation and administration of this project. THRHA has a Procurement Policy in place which will be applied to the procurement of all contract labor and materials secured for this project. The THRHA Board of Commissioners, by resolution has adopted this Policy for implementation of all THRHA projects. THRHA Policy outlines the process for both procurement of identified goods and services required by established thresholds of the purchases (small purchase $0-$100,000); Sealed Bids/invitation for Bids (IFB), when applicable over $100,000; Competitive Proposals/Request for Proposals (RFP), when applicable over $100,000; and Non Competitive (Sole Source) Proposals, as well as the methods used for purchase (request for price quotes, request for proposals, and invitation for bids) that controls the method of procurement. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 11 of 25 7/2/14 SECTION 4 – PROJECT DESCRIPTION AND TASKS The level of information will vary according to phase(s) of the project you propose to undertake with grant funds. If some work has already been completed on the project and the funding request is for an advanced phase, submit information sufficient to demonstrate that the preceding phases are satisfied and funding for an advanced phase is warranted. 4.1 Proposed Energy Resource Describe the potential extent/amount of the energy resource that is available. Discuss the pros and cons of your proposed energy resource vs. other alternatives that may be available, in the market, to be served by your project. For pre-construction applications, describe the resource to the extent known. For design and permitting or construction projects, please provide feasibility documents, design documents, and permitting documents (if applicable) as attachments to this application. The Southeast Alaska Integrated Resource Plan (SEIRP) cites biomass as a viable energy strategy for southeast Alaska communities indicating the region should pursue policies and programs to encourage the conversion of space heating to biomass. Additionally, the SEIRP states that wood pellet technology is a particularly promising resource option. THRHA has utilized the Klawock feasibility report (attached) as resource for this funding application. For this proposed project a reduction in fossil fuel consumption will occur due to approximately 5,000 gallons of fuel oil displaced with biomass. Pellets are a clear choice given the locally produced biomass as option and including pellet availability through local providers. Heat pumps aren’t as viable due to higher cost of electric and insulation. Pellet biomass is the solution given ample retail supply and ease of managing the system through the automation that a pellet system provides. Cord wood is the most economical option for supply, however, for operations cord wood is labor intensive and entails increased management that may increase costs and smooth reliable operations. Biomass fuel does have some drawbacks. It is somewhat low energy density, so transportation costs often represent a portion of the pellet fuel price. This project is cost effective by using a high efficiency gasification pellet boiler system and hot water thermal storage. Grant funding establishes the economics for the project as feasible, AEA funds are necessary to make this project possible. Additional benefits that are provided by; 1) a high efficiency, low emission wood fired system, 2) local economic impact with potential for purchase of local wood pellets to support the regional economy, 3) pellet production as option from Ketchikan retailer, 4) decreased dependence on imported oil by replacing 4,000 to 4,750 gallons of #1 fuel oil with renewable biomass fuel, and 4) a hedge against volatility of the fossil fuel market. Attached is the Biomass Feasibility Report with recommendations as follows: Selection of the wood fuel technology most appropriate for the site. Siting of the fuel storage at the Klawock Senior Center. Biomass system capital costs based on detailed site investigations, initial plant layout and design, and direct quotes from manufacturers. Alternative funding sources (grants) Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 12 of 25 7/2/14 4.1.1 For Biomass Project only Identify any wood inventory questions, such as:  Ownership/Accessibility. Who owns the land and are their limitations and restrictions to accessing the biomass resource?  Inventory data. How much biomass is available on an annual basis and what types (species) are there, if known? Please attach any forest inventory reports THRHA owns and operates the building proposed for this project. There are no limitations or restrictions in accessing the biomass supply. Pellet has been determined as a selected fuel source due to local availability and/or imported pellets that can be stored for a 6 month supply that will limit any shortfall of pellets. The pellet supply chain and delivery is anticipated to improve due to current southeast Alaska pellet heating strategies that include multiple communities converting to pellet heat that will provide improved economy of scale. A local supplier in Ketchikan is an option as well as a supplier in Fairbanks and potential suppliers on Prince of Wales Island as well as retailers located out of State that are dependable and cost effective options should increased demand absorb local supply. 4.2 Existing Energy System 4.2.1 Basic configuration of Existing Heating Energy System Briefly discuss the basic configuration of the existing energy system. Include information about the number, size, age, efficiency, and type of generation. The Klawock Senior Center uses #1 fuel oil fired heating system. The Klawock Senior Center is a 24,980 ft2 facility housing approximately 30 residents and staff. The facility used approximately 5,000 gallons of #1 fuel oil annually for space heating and domestic hot water heating. Annual expenditures are approximately $20,650 at the fuel price, this past winter it was $4.13 per gallon. An above ground 1,100 gallon fuel oil tank is used for onsite storage. The existing boiler room contains two model WTGO‐7 Weil McLain hot water boilers firing on #1 fuel oil and rated at 210,000 Btu/hr output and 50 psig. The boilers were installed in 2008 and are in excellent condition. The hot water heating distribution system is a primary‐secondary piping system with individual zone pumps distributing water throughout the building. Baseboard fin tube radiant heaters provide space heating for rooms. A makeup air handling unit with a hot water coil is used for the kitchen and common area. A digital control system is installed by Delta Controls, however there is no way to interface with the control system without bringing in a service technician with a laptop and appropriate software. Domestic hot water is heated indirectly using the heating boilers and stored in two 120 gallon HTP Superstor tanks. There is room in the existing boiler room to locate hot water thermal storage tanks and one wood fired boiler. 4.2.2 Existing Heating Energy Resources Used Briefly discuss your understanding of the existing energy resources. Include a brief discussion of any impact the project may have on existing energy infrastructure and resources. Other options for energy are heat pumps, however, this is not a viable option due to higher cost of electric and insulation. Cord wood is the most economical option for supply, however, for operations cord wood is labor intensive and entails increased management that may increase costs and smooth reliable operations. Pellet biomass is the solution given ample retail supply and ease of managing the system through the automation that a pellet system provides. THRHA recognizes that this project will reduce fossil fuel consumption that may have minimal effect on the local oil supply company. Conversely, this project poses an opportunity for local pellet suppliers to Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 13 of 25 7/2/14 undertake the supply chain and provide retail pellets as a strong and viable business opportunity that supports and improves the island economy. 4.2.3 Existing Heating Energy Market Discuss existing energy use and its market. Discuss impacts your project may have on energy customers. Residential homes predominantly use fuel oil heat. A small percentage of residential homes use local wood source for heat. The cost of local fuel will not be affected due to THRHA’s conversion to a biomass system. Conversely, the increased use of biomass to the community may benefit households by lowered heating costs for those that convert to biomass given the increased availability of pellets in their community. Additionally, pellet demand may increase due to this project. 4.3 Proposed System Include information necessary to describe the system you are intending to develop and address potential system design, land ownership, permits, and environmental issues. 4.3.1 System Design System and optimum installed capacity One advanced combustion wood pellet boiler sized at approximately 0.16 mmBtu/hr of heat output would be combined with approximately 200 gallons of thermal storage to efficiently meet the range of heating needs. Anticipated capacity factor The rated operating range of the system would be from ~0.05 to ~0.16 mmBtu/hr with thermal storage allowing short term peaks to be met. The hot water thermal storage would be heated to a preset temperature (typically 195°F or higher) that is higher than distributed for building heat. Basic integration concept The thermal storage tank(s) would use a 3‐way mixing valve to blend hot water in the tank with colder return water from the senior center to maintain a range of supply water temperatures (160°F – 190°F) determined by an outside air temperature reset schedule. The storage would allow the system to meet a 1‐hr peak of ~0.18 mmBtu/hr and a 15 minute peak of ~0.26 mmBtu/hr. The storage would also allow the boiler to operate efficiently to provide domestic hot water heating. The storage will hold approximately 88,000 Btu for domestic hot water usage. This allows the pellet boiler to fire for a period of approximately 30 minutes within its efficient firing range to charge the storage. The heat in the storage is then used to provide domestic hot water needs, until the temperature drops to ~140oF and the system has to fire to charge it once more. Delivery methods Locally or out-of-state supplied pellets will be delivered by truck/barge and a 6 month supply stored on property to address any anticipated barrier of lack of pellet source. The wood pellet boilers, metering bin, expansion tank, valves, fittings, and boiler pump will be installed in the existing boiler room. A fuel storage bin capable of holding 30 tons of wood pellets will be located next to the building to accept bulk deliveries of wood pellets pneumatically or with an auger. Wood pellets will be automatically transferred using a flexible auger or pneumatic hose from the storage bin to a metering bin that feeds the wood pellet boiler. The wood pellet boiler will heat the hot water thermal storage system located in the existing boiler room. Barriers The hot water thermal storage will tie in with the existing heating distribution pipes. Any barriers with pellet supply or breakdown of the pellet system will be addressed by utilization of the existing fuel oil fired heating boilers that will remain in place and integrated to supplement the biomass system during periods of maintenance and if the heating demand is outside the range of the biomass system. See feasibility study Appendix A for conceptual site plan, floor plan, and schematic for the biomass system option 1a schematic and plan view. Figure 7 shows the estimated wood pellet system coverage of the FY 2013 load duration curve. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 14 of 25 7/2/14 Appendix A option 1a Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 15 of 25 7/2/14 Figure 7 above shows 99% biomass coverage of the FY 2013 load duration curve. Actual coverage will vary depending on weather conditions, peak demands, equipment operation schedules, and periods when the boilers are shut down for maintenance. This report assumes 95% coverage of fuel oil usage for estimating the potential fuel use and savings for this memorandum. The existing technology for efficiently using pellet as biomass for space heating and domestic hot water heating is proven. Manufacturers of this technology are available both domestically and abroad. Manufacturers will be investigated prior to purchase. Local codes and regulations may require modifications or additional components for compliance depending on the system considered. The proposed system is a high efficiency indoor wood pellet boiler. The high efficiency indoor wood pellet boilers utilize premium wood pellets as a renewable biomass fuel source for hot water space heating systems. Wood pellets are automatically fed from an adjacent storage hopper into the firebox based on heating demand. Efficiencies can exceed 80% when coupled with a hot water thermal storage system that allows the boiler to operate at high fire to charge the hot water thermal storage tank. Multiple boilers can be operated to increase heating capacity. Equipment costs can vary depending on the heating capacity required. Annual savings can range from $3,000 to $6,000 per year based on a facility using 5,000 gallons of #1 fuel oil per year at current prices. Manual and automatic hopper loading is available. Ash removal is manual. A partial list of manufacturers include ACT Bioenergy, Froling, MESys, Evo World, Windhager, Kedel, and Wood Master. Thermal storage tanks will be installed, also known as accumulator tanks or buffer tanks, can raise the efficiency of hot water heating systems firing on wood. Solid fuels burn more efficiently at higher firing rates than at lower rates or idle modes where the fuel smolders, smokes, and wastes energy. Hot water thermal storage allows the solid fuel boiler to fire efficiently at full output to store the heat at elevated temperatures in storage tanks. For optimum operation a mixing valve is installed to blend cold water returning from the facility with hot water stored in the thermal storage tank. Hot water is sent back to the facility at a temperature that is lower than the storage tanks, providing heat storage and a buffer for short periods of high demand. This method of operation reduces smoldering and smoking from inefficient operation, fuel use, creosote buildup, and the need for frequent stoking. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 16 of 25 7/2/14 4.3.2 Land Ownership Identify potential land ownership issues, including whether site owners have agreed to the project or how you intend to approach land ownership and access issues. THRHA owns and operates the building and has site control on land that is required for the biomass system and storage. There are no issues concerning ownership. 4.3.3 Permits Provide the following information as it may relate to permitting and how you intend to address outstanding permit issues.  List of applicable permits  Anticipated permitting timeline  Identify and discuss potential barriers City of Klawock does not require any permits for this project. This project will require review by the State of Alaska Fire Marshall, THRHA will consult with the Fire Marshall and meet all requirements. The existing mechanical room is already fire rated room and has the required alarm systems THRHA’s consultant indicates there should not be any permitting issues. THRHA follows all State permitting requirements, if any other permits are required, THRHA will be in compliance. There are no anticipated barriers to this project. A high efficiency, low emissions boiler will be selected and will fall well below any emissions permitting thresholds. There are no anticipated barriers associated with permitting the project. 4.3.4 Environmental Address whether the following environmental and land use issues apply, and if so how they will be addressed:  Threatened or endangered species - none  Habitat issues – none  Wetlands and other protected areas – n/a  Archaeological and historical resources n/a  Land development constraints n/a  Telecommunications interference n/a  Aviation considerations n/a  Visual, aesthetics impacts none  Identify and discuss other potential barriers THRHA complies with applicable environmental standards, including without limitation applicable laws for the prevention of pollution, management of hazardous waste, and evaluation of environmental impacts on all THRHA projects including this proposed project for Klawock. THRHA will complete the ER for the proposed site and pellet project that is on land that is already disturbed and is not a wetland and will fall within the minimum footprint that would otherwise trigger corp of engineers permitting, see following indicating location is within residential area that is already established. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 17 of 25 7/2/14 Stacking issues – the new technology proposed herein burns clean with a highly efficient boiler. We anticipate no negative reaction from the community on the wood smoke stack emissions that is expected to be comparable to emissions of efficient fuel oil boilers. 4.4 Proposed New System Costs and Projected Revenues (Total Estimated Costs and Projected Revenues) The level of cost information provided will vary according to the phase of funding requested and any previous work the applicant may have done on the project. Applicants must reference the source of their cost data. For example: Applicant’s records or analysis, industry standards, consultant or manufacturer’s estimates. 4.4.1 Project Development Cost Provide detailed project cost information based on your current knowledge and understanding of the project. Cost information should include the following: $102,275 Requested grant funding $ 45,182 THRHA absorbed costs $ 2,500 project management travel $30,682 management personnel and administrative overhead $12,000 reporting (10) years $102,275 Projected capital cost of proposed renewable energy system One (1) ‐ 160,000 Btu/hr wood pellet hot water boiler, installed $ 30,000 30 ton storage bin $ 1 5,000 Storage bin site work $ 5,000 Thermal storage 200 gal with insulation $ 7,000 Interconnection with existing boiler room, pumps, installation $ 7,500 Electrical $ 4,500 Mechanical $ 4,500 Design and feasibility requirements, bid documents, vendor selection and award, Integration and testing, final acceptance, commissioning and start-up, operations reporting $ 28,775 $147,457 Projected Total cost of proposed renewable energy system Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 18 of 25 7/2/14 4.4.2 Project Operating and Maintenance Costs Include anticipated O&M costs for any new facilities constructed and how these would be funded by the applicant. (Note: Operational costs are not eligible for grant funds however grantees are required to meet ongoing reporting requirements for the purpose of recording the impacts of AEA projects on the communities they serve.) THRHA has selected wood pellet as biomass fuel and is included as evaluation in the feasibility report. Fuel prices used for evaluation are $330 per ton for wood pellets. The Biomass Prefeasibility Report cites the following: Potential fuel suppliers were contacted for pricing and availability of biomass fuel. Tongass Forest Enterprises in Ketchikan supplies wood pellets as local resource as well as other up and coming prospective suppliers as potential for purchase on Prince of Wales Island. THRHA can reduce annual operating costs for space heating and domestic hot water heating by installing a high efficiency, low emission wood fired heating system for the Klawock Senior Center. The project will offset approximately 80% to 95% of the fuel oil use. With installation of the new pellet system THRHA anticipates operating costs will be substantially reduced. Operating costs for the facility are funded through a combination of IHBG subsidy funds and rental income. 4.4.3 Heating Purchase/Sale The heat purchase/sale information should include the following:  Identification of potential energy buyer(s)/customer(s)  Potential heat purchase/sales price - at a minimum indicate a price range  Proposed rate of return from grant-funded project No waste heat will be sold. Potential buyers may include the City of Klawock office building or surrounding homes, feasibility has not yet been determined. The project is sized only for THRHA building heat load and not for retail sale. 4.4.4 Project Cost Worksheet Complete the cost worksheet form which provides summary information that will be considered in evaluating the project. Please fill out the form provided below and provide most recent heating fuel invoice that supports the amount identified in “Project Benefits” subpart b below. Renewable Energy Source Annual average resource availability. Excess of 42 tons of local supply and out of state Unit depends on project type (e.g. windspeed, hydropower output, biomass fuel) Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 19 of 25 7/2/14 Existing Energy Generation and Usage a) Basic configuration (if system is part of the Railbelt1 grid, leave this section blank) i. Number of generators/boilers/other 2 ii. Rated capacity of generators/boilers/other 210k BTU/hr iii. Generator/boilers/other type Boilers iv. Age of generators/boilers/other 6 years old v. Efficiency of generators/boilers/other 80% b) Annual O&M cost (if system is part of the Railbelt grid, leave this section blank) i. Annual O&M cost for labor $5,100 ii. Annual O&M cost for non-labor $20,650 c) Annual electricity production and fuel usage (fill in as applicable) (if system is part of the Railbelt grid, leave this section blank) i. Electricity [kWh] n/a ii. Fuel usage Diesel [gal] n/a Other n/a iii. Peak Load n/a iv. Average Load n/a v. Minimum Load n/a vi. Efficiency BEEs rated after 2007 renovation and addition vii. Future trends Energy conservation education d) Annual heating fuel usage (fill in as applicable) i. Diesel [gal or MMBtu] 5,000 gallons ii. Electricity [kWh] n/a iii. Propane [gal or MMBtu] n/a iv. Coal [tons or MMBtu] n/a v. Wood [cords, green tons, dry tons] n/a vi. Other n/a Proposed System Design Capacity and Fuel Usage (Include any projections for continued use of non-renewable fuels) a) Proposed renewable capacity (Wind, Hydro, Biomass, other) [kW or MMBtu/hr] 160,000 MMBtu 1 The Railbelt grid connects all customers of Chugach Electric Association, Homer Electric Association, Golden Valley Electric  Association, the City of Seward Electric Department, Matanuska Electric Association and Anchorage Municipal Light and Power.    Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 20 of 25 7/2/14 b) Proposed annual electricity or heat production (fill in as applicable) i. Electricity [kWh] n/a ii. Heat [MMBtu] 638 MMBtu c) Proposed annual fuel usage (fill in as applicable) i. Propane [gal or MMBtu] n/a ii. Coal [tons or MMBtu] n/a iii. Wood or pellets [cords, green tons, dry tons] 42 Tons iv. Other n/a Project Cost a) Total capital cost of new system $102,275 b) Development cost $28,775 c) Annual O&M cost of new system $1,600 d) Annual fuel cost $13,860 ($330 per ton) Project Benefits a) Amount of fuel displaced for i. Electricity n/a ii. Heat 4,750 fuel oil gallons iii. Transportation n/a b) Current price of displaced fuel $3.88 (2014 winter $4.13/gal) c) Other economic benefits Displaced fuel oil with potential for locally produced product resulting in employment and improved economic impact. d) Alaska public benefits See Section 5 herein. Reduced risk of oil spill. Local residential awareness and exposure to lower cost heating option. Increased demand and supply of biomass for economic local impact. Reduced threat of increased living costs on elderly population that allows aging in place and lowered cost burden on government. Heat Purchase/Sales Price a) Price for heat purchase/sale n/a Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 21 of 25 7/2/14 Project Analysis a) Basic Economic Analysis Project benefit/cost ratio .90 (source AWEDTG Feasibility Study) Payback (years) 24.5 years (source AWEDTG Feasibility Study) 4.4.5 Impact on Rates Please address the following items related to the proposed location of the heating project. If more than one building will be impacted, please address this information for each building.  Buildings name THRHA Low Rent Senior multi-family housing  Type or primary usage of the building Residential  Location Klawock  Hours of operation n/a  Single structure or multiple units Single structure  Total square footage 24,980  Electrical consumption per year n/a (current price is $0.1274)  Heating oil/fuel consumption per year 5,000 gallons  Average number of occupants 1 building (18-25 occupants)  Has an energy audit been performed? When? Please provide a copy of the energy audit, if applicable. Yes. An audit was completed prior to the complete renovation and addition in 2007 at which time the State of Alaska BEEs standard was met.  Have building thermal energy efficiency upgrades been completed? o If applicable, please provide evidence of efficiency improvements including cost and anticipated savings associated with upgrades. Yes. THRHA utilized AHFC Supplemental funds for energy efficiency in the amount of $314,381 during the 2007 building addition and renovation. In 2007 insulation levels and improvements were made to R-Value and air tightness of the building shell to exceed the BEEs standard for the SE region. In addition, energy efficiency lighting upgrades and energy star appliances were installed. The renovation included planned space for an alternative heat system once funding and technology became available for installation. We believe that the time is right to install the pellet system and utilize the space that was designed and is available for this purpose. o Estimated annual heating fuel savings $6,790 Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 22 of 25 7/2/14 SECTION 5– PROJECT BENEFIT Explain the economic and public benefits of your project. Include direct cost savings, and how the people of Alaska will benefit from the project. The community of Klawock currently has no pellet delivery network, a project of this size owned and operated by THRHA will bring pellet as option for lowered cost heating to the community in the form of pellet supply. This project will make available a supply network for local citizens to tap into for their supply needs. Displacing fossil fuel with biomass for low-income housing will lower energy costs and operational costs. THRHA’s reduced operational costs will result in sustainable housing and increased housing for low-income rural residents. The public directly benefits by empowering rural residents with the ability to reside in their community of origin through lowered cost of living while maintaining their traditional indigenous way-of-life that provides a rich diversity and value to the State of Alaska. There isn’t a way to place a monetary value on this benefit, however, it is clearly a substantial savings to have elderly residents reside in their own community, living by and receiving assistance from their family versus relocating to costly Government assisted living facilities in urban areas. The benefits include $10,290 in potential annual savings for fuel and operations of the system. Over 4,750 gallons of fuel oil is forecasted to be displaced by 43 tons of pellets. An estimated savings of $250,000 is projected over the lifetime of the evaluated renewable energy project. The cost savings of $250,000 will directly result in other program and services that can be offered to low-income families through cost savings if THRHA IHBG Federal Funds. This is a direct benefit to the public. Attached is a recent invoice for heating fuel purchased that was at the rate of $3.88 per gallon, the recent cost went down from $4.13 per gallon at the time of the feasibility study. SECTION 6– SUSTAINABILITY Discuss the operation of the completed project so that it will be sustainable. Include at a minimum:  Proposed business structure(s) and concepts that may be considered.  How the maintenance and operations of the completed project will be financed for the life of the project  Identification of operational issues that could arise.  A description of operational costs including on-going support for any back-up or existing systems that may be require to continue operation  Commitment to reporting the savings and benefits THRHA will be responsible for the newly installed system that is expected to have a 20-30 year life. THRHA estimates that there will not be any increase in cost of annual maintenance with the installation of the pellet-fired boiler. This is because the fuel consistency is so high, the material handling so smooth, and the pellet boilers so reliable that in essence it is as close to being as automatic as a oil fired boiler. Currently the onsite maintenance representative, Richard Bergeron maintains the oil boiler and he will continue to maintain and operate the pellet boiler with no additional time or part expenses incurred. The net present value and benefit to cost calculation assumes a 20 year project life; during that period, costs must be assumed to escalate, however, by Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 23 of 25 7/2/14 comparison to the anticipated cost of fuel oil, the project remains less expensive and includes multiple benefits versus continued fuel oil use. THRHA already maintains and has its own boiler tech on site / staff to maintain the boiler system that are funded by IHBG annual formula funds. With this project the result will be no additional cost to THRHA, in fact savings which is the goal to lower operating cost for the subject buildings for long-term operating sustainability. While a back-up system is not required, THRHA will maintain the existing oil boiler system as a back-up to ensure continued operations should there be any issues with the pellet system at any time. THRHA is committed to submitting reports as required by AEA on fuel savings and data from the monitoring equipment that will be installed and data/reports made available to AEA. Contractors will assist on installation of monitoring equipment and the contractor will provide a matrix for data collection and reporting by THRHA that is acceptable to AEA. SECTION 7 – READINESS & COMPLIANCE WITH OTHER GRANTS Discuss what you have done to prepare for this award and how quickly you intend to proceed with work once your grant is approved. Tell us what you may have already accomplished on the project to date and identify other grants that may have been previously awarded for this project and the degree you have been able to meet the requirements of previous grants. In 2007 THRHA renovated the existing structure and included an addition that meets the State of Alaska BEEs standard to ensure the most important aspect of energy efficiency is met through energy conservation. There is not a recent AkWarm audit available for this building. The feasibility study (attached option 1a) for this project was completed by WES energy & Environment, LLC. THRHA is ready to proceed rapidly on this project upon award of funding by working closely with AEA and quickly securing contractor(s) and procuring equipment through an RFP process. THRHA has a local trained labor pool available to begin work immediately. SECTION 8 – LOCAL SUPPORT AND OPPOSITION Discuss local support and opposition, known or anticipated, for the project. Include letters of support or other documentation of local support from the community that would benefit from this project. The Documentation of support must be dated within one year of the RFA date of July 2, 2014. THRHA Vice President, Craig Moore, and consultant George Fetchko conducted a public meeting to describe this proposed project during their visit to Klawock on July 17, 2014, there was no opposition cited during the meeting. Letters of support are included with this application. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 24 of 25 7/2/14 SECTION 9 – GRANT BUDGET Tell us how much you are seeking in grant funds. Include any investments to date and funding sources, how much is being requested in grant funds, and additional investments you will make as an applicant. 9.1 Funding sources and Financial Commitment Provide a narrative summary regarding funding source and your financial commitment to the project THRHA is committed to reducing fossil fuel consumption by seeking funds for its alternative energy solutions. THRHA requests AEA funding in the amount of $102,275 to finalize design, purchase and install the pellet system. THRHA commits resources and personnel that will be absorbed by THRHA. The estimated amount of inkind includes; a) $12,000 over a ten year period to meet AEA reporting requirements, b) $2,500 for project manager’s travel, c) $30,682 administrative overhead for management personnel and administration including accounting/grant management. These costs will be covered by THRHA IHBG formula funds. 9.2 Cost Estimate for Metering Equipment Please provide a short narrative, and cost estimate, identifying the metering equipment, and its related use to comply with the operations reporting requirement identified in Section 3.15 of the Request for Applications. Final determination will be made after consulting with AEA and contractors on the type of monitoring equipment that will best meet the requirements of AEA. It is assumed that a BTU meter on the pellet boiler will be required and electrical usage monitored and data loggers installed for BTU output. A budget placeholder in the amount of $5,000 has been included in the budget section of this application. Renewable Energy Fund Round VIII Grant Application – Heat Projects AEA 15003 Page 25 of 25 7/2/14 Applications MUST include a separate worksheet for each project phase that was identified in section 2.3.2 of this application, (I. Reconnaissance, II. Feasibility and Conceptual Design, III. Final Design and Permitting, and IV. Construction and Commissioning). Please use the tables provided below to detail your proposed project’s budget. Be sure to use one table for each phase of your project. If you have any question regarding how to prepare these tables or if you need assistance preparing the application please feel free to contact AEA at 907-771-3031 or by emailing the Grants Administrator, Shawn Calfa, at scalfa@aidea.org. Milestone or Task Anticipated Completion Date RE- Fund Grant Funds Grantee Matching Funds Source of Matching Funds: Cash/In- kind/Federal Grants/Other State Grants/Other TOTALS 1. Design and feasibility  requirements     2 months $13340 $  $13340  2. Bid documents     1 month $2000 $  $2000  3. Vendor selection and award     2 weeks $1000 $  $1000  4. Construction     5 months $73500 $  $73500  5. Integration     1 month $3750 $  $3750  6. Testing    1 month $3750 $  $3750  7. Final acceptance,  commissioning and start‐up     2 weeks $2850 $  $2850  8. Operations reporting    10 years $2085 $  $2085  TOTALS $102275 $ $102275 Budget Categories: Direct Labor & Benefits $0 $ $0 Travel & Per Diem $0 $ $0 Equipment $45000 $ $45000 Materials & Supplies $7000 $ $7000 Contractual Services $37775 $ $37775 Construction Services $12500 $ $12500 Other $ $ $ TOTALS $102275 $ $102275