Existing and Potential Local Contributions To Village Safe Water Projects prepared for Alaska Department of Environmental Conservation Division of Facilities Construction and Operation prepared by Alexandra Hill Steve Colt Institute of Social and Economic Research University of Alaska Anchorage 3211 Providence Drive Anchorage AK 99508 907-786-7710 June 3, 2000 This page left deliberately blank Existing and Potential Local Contributions To Village Safe Water Projects Table of Contents 1. INTRODUCTION AND SUMMARY OF FINDINGS ................................................. 1 2. ECONOMIC STATUS AND FISCAL CAPACITY OF VSW COMMUNITIES ........... 2 2.1. Program Description and Eligibility ................................................................................... 2 2.2. Characteristics of VSW-Eligible Communities .................................................................. 2 2.3. Tax Revenues ...................................................................................................................... 5 3. EXISTING LOCAL CONTRIBUTIONS .................................................................... 7 3.1. Operations and Maintenance Expenditures ........................................................................ 7 3.2. Labor Contributions from Force Accounting ..................................................................... 9 3.3. Contributed Land .............................................................................................................. 11 4. POTENTIAL SIZE OF LOCAL CASH MATCHES ................................................. 11 4.1. Estimated Cash Match Amounts for All FY2000 VSW Grants ....................................... 11 4.2. Estimated Local Matches for Selected Multi-Year Projects ............................................. 12 5. CONCLUSIONS..................................................................................................... 12 REFERENCES .............................................................................................................. 14 APPENDIX A: COMMUNITIES ELIGIBLE FOR VILLAGE SAFE WATER GRANTS A-1 APPENDIX B: EXISTING WATER AND SANITATION SERVICES IN COMMUNITIES ELIGIBLE FOR VSW GRANTS .................................................................................. B-1 APPENDIX C: FORCE ACCOUNT LABOR IN-KIND MATCH ESTIMATES ............. C-1 APPENDIX D: TOTAL AND AVERAGE PER CAPITA TAX COLLECTED BY VSWELIGIBLE INCORPORATED COMMUNITIES, 1998 ................................................. D-1 APPENDIX E: ESTIMATED FIVE PERCENT CASH MATCH REQUIREMENTS APPLIED TO FY 2000 VSW GRANTS ........................................................................E-1 APPENDIX F: CASE STUDY ANALYSES OF POTENTIAL 5 PERCENT LOCAL CASH MATCH REQUIREMENTS ............................................................................... F-1 This page left deliberately blank Existing and Potential Local Contributions To Village Safe Water Projects 1. Introduction and Summary of Findings This paper considers local contributions to Village Safe Water Program (VSW) projects. We consider four types of existing or potential contributions: local payment of operations and maintenance costs contributed labor contributed land cash contributions toward construction costs Summary of Findings The average per capita income in VSW-eligible communities is between 30 and 40% lower than the statewide average. All of the 80 communities that are eligible for VSW grants and able (by virtue of being incorporated) to levy some sort of tax actually do collect local taxes. Due to limited fiscal capacity, however, VSW communities collect only about $313 per capita, or 27% of the per capita tax revenue collected by ineligible communities. Although VSW communities do not currently pay a direct cash match toward construction, they are responsible for 100% of the ongoing operation, maintenance, and management (OMM) costs. Utility rates often fail to cover costs, which are high due to diseconomies of small scale and remote, harsh operating conditions. Those communities that use force accounting often contribute significant amounts to construction efforts by providing labor at wage rates below the (legally) "prevailing" level required for standard contracting. For the six representative projects analyzed here, the inkind contribution provided by force account labor ranged from 3 percent to over 20 percent of total project cost. With one exception, these amounts greatly exceeded what would have been provided by a 5% construction cash match. Most sanitation facilities are built on municipal land provided at no cash cost to the State. Many of these sites represent reconveyed ANCSA village corporation land. The reconveyance process can be quite costly to the village corporations involved. There is currently no requirement for communities to provide a direct cash match in order to receive VSW assistance. A required local cash match equal to 5% of year 2000 VSW project construction costs would generate an average required match of about $65,000 per community for that year. Many projects require several years to complete. Most projects serve a limited number of households. Case study analysis shows that a 5% local cash match would range between $2,500 and $5,000 per household served for major construction projects. ISER / Local Contributions 1 June 3, 2000 2. Economic Status and Fiscal Capacity of VSW Communities This section summarizes some relevant demographic and economic data for communities that are served by the Village Safe Water (VSW) program. 2.1. Program Description and Eligibility The Village Safe Water Program (VSW), administered by the Division of Facility Construction and Operation of the Alaska Department of Environmental Conservation, helps small Alaskan communities to carry out water, sewerage and solid waste capital projects and related studies. The program does this in several ways:1 Secures federal grant funds with state CIP matching funds. Provides grants to small communities for water, sewerage and solid waste studies and projects. Assigns an engineer to each project to assist communities with planning, developing facility design options and selection, and addressing regulatory issues. Ensures appropriate and effective use of grant funds by disbursing funds to communities as progress payments after review of invoices. The grants do not pay operations or maintenance costs of the facilities built with VSW funds. Local communities and facility users are responsible for these costs. It is not possible to make a complete list of all the potential applicants for VSW grants. By statute, second class cities, first class cities with populations less than 600, and unincorporated areas with populations of between 25 and 600 are eligible. In addition, a larger community may apply in order to provide service to a small isolated settlement within its boundaries. Tribal governments and school districts may also apply. Appendix A lists 254 places that are potentially eligible, along with their VSW grant activity (if any) for FY 2000 and 2001. Although this list is not exhaustive, it does cover the great majority of eligible places. We can use the list to compare the characteristics of VSW-eligible communities to the characteristics of larger places that are not eligible for the program. 2.2. Characteristics of VSW-Eligible Communities Population The Alaska Department of Labor estimates population for about 350 places in the state. After eliminating some of these places to avoid double counting, we developed a list of 328 places. The list covers 540,422 people, or about 87% of the total Alaska population.2 We used the VSW criteria to establish whether each place would be eligible for VSW grants or not. Although over three-quarters of the identified places could apply for VSW grants, together these places account 1 Description taken from the Division of Facility Construction and Operation website: http://www.state.ak.us/local/akpages/ENV.CONSERV/dfco/aboutus.htm#Village 2 Most of the remainder of the population is suburban in character, living outside of designated places, in the Matanuska-Susitna, Fairbanks, Kenai and Ketchikan boroughs ISER / Local Contributions 2 June 3, 2000 for only about 12 percent of Alaska’s population. Error! Reference source not found. shows that just over half of communities eligible for VSW grants are unincorporated; most of the rest are second class cities, and a few are first class cities. Table 2 shows that most of these communities are small. Almost one third had fewer than 100 residents in 1999, and 60 percent had fewer than 250 residents. Appendix A lists the 254 places identified as VSW-eligible. Table 1. Legal Status of VSW-Eligible Communities Number Percent of Communities 6 2% Second Class City 112 44% Unincorporated Total 136 254 54% Type of incorporation First Class City Source: Alaska Department of Revenue. Alaska Taxable 1998 Table 2. Size of VSW Eligible Communities Population, 1999 Fewer than 100 101 to 250 251 to 500 501 to 1000 More than 1,000 Total Number of Communities Total Population of these Communities Percent of Number Communities 76 73 65 37 3 254 30% 29% 26% 15% 1% 72,080 Source: Alaska Department Of Labor Research and Analysis Division, Population Estimates 1998 Income Communities eligible for Village Safe Water grants have significantly lower per capita incomes than other communities in the state. As shown in Table 3, the estimated per capita income in VSW-eligible first class cities is almost 40% lower than it is in all first class cities taken together. The second class cities – all of which are VSW-eligible – have average per capita income that is 33% below the level for all first class cities. These differences are largely tied to size: Small Alaskan communities generally have lower per capita cash incomes than larger communities. ISER / Local Contributions 3 June 3, 2000 Table 3. Per Capita Income by Community Type and VSW Eligibility, 1999 VSW Eligibility Type of community First Class City Not Eligible Eligible Total $18,989 $11,850 $18,574 Second Class City $12,374 $12,374 Other Incorporated $22,393 $22,393 Unincorporated $21,677 $14,718 $19,541 Total $22,163 $13,124 $21,326 Source: Calculated by authors from U.S. Census STF#3, Tables P98 through P105, 1990 and Department of Commerce, Bureau of Economic Analysis, Local Area Personal Income, 1990 and 1998 Water and Sanitation Facilities The level of water and sanitation services currently available in communities eligible for VSW grants varies widely. In May 1999, the Rural Utility Business Advisor Program (RUBA, part of the Alaska Department of Community and Economic Development) surveyed communities with population of less than 1,000 that have some type of sanitation system. They identified 192 communities, and completed surveys of 185 communities. Of these, 168 reported that they provided some water or sanitation service; 17 did not provide any service. To identify services provided in the VSW-eligible communities not included in the RUBA survey we used the Alaska Community Database facility listing. The level of sanitation available in communities that don’t offer services also varies widely. Many communities that provide no services still have a substantial number of fully plumbed houses that use individual wells and septic systems. Others are located where individual wells and septic are not practical, and in those communities households use rain water or surface water sources and honey buckets or outhouses. These two groups of communities are not readily distinguishable in the table below. Appendix B lists all the communities and the services they provide. Table 4. VSW Eligible Communities Providing Water or Sewer Service Piped Water Sewer Service Yes No Total Yes 92 12 104 No 49 101 150 Total 141 113 254 Source: Alaska Department of Commerce and Economic Development (DCED), RUBA Survey 1999 and Alaska Community Database. ISER / Local Contributions 4 June 3, 2000 2.3. Tax Revenues Incorporated communities can raise revenue by levying taxes. In Alaska, the sales tax is the most common tax levied by communities. “Other Taxes” include taxes on lodging, raw fish, fisheries business activity, car rentals, alcohol, fuel tax, tobacco, vehicle registration, and gaming. All 80 incorporated communities that are eligible for VSW grants currently levy some sort of tax. As with Alaska communities in general, the most common tax is the sales tax. Table 5 shows what taxes the VSW-eligible, incorporated communities have chosen to levy. The 174 unincorporated communities cannot levy taxes. Table 5: Taxes Levied by VSW Eligible, Incorporated Communities Property Tax Sales Tax Other Taxes Number of Communities NO NO NO 0 YES NO NO 3 NO YES NO 59 YES YES NO 1 NO NO YES 9 YES NO YES 0 NO YES YES 6 YES YES YES 2 Source: Alaska Department of Revenue, 1998 Alaska Taxable Table 6 shows how much revenue these communities were able to collect from their taxes. On a per capita basis, “Other” taxes produced the most revenue. About 2/3 of the “other” taxes in 1998 were fish landing or fisheries business taxes. These taxes allow the communities that levy them to tax non-residents, and to capture some of the value of nearby commercial fisheries. Obviously the ability to levy fish-related taxes is strictly limited by geography. Table 6. Total and Per Capita Tax Collected by VSW-Eligible Incorporated Communities, 1998 Total $7,667,199 $431,075 $4,494,325 $12,592,599 Tax Type Sales Tax Property Tax Other Taxes Total Taxes Per capita $277 $191 $352 $313 Source: Alaska Department of Revenue, 1998 Alaska Taxable ISER / Local Contributions 5 June 3, 2000 Table 7 shows that VSW communities aren’t able to raise as much revenue through taxes on a per capita basis as the average Alaska community. On average, VSW communities collect only about 27% of the per capita tax revenue collected by ineligible communities. Sales taxes, especially, are less effective revenue producers in small, remote communities because people must make a relatively large share of their purchases outside the community. Table 7. Tax Revenues Per Capita, by Community Type and VSW Eligibility, 1998 VSW Eligibility Type of community Not Eligible First Class City $1,136 Home Rule Borough Eligible $333 Total $1,098 $10,371 $10,371 Home Rule City $854 $854 Second Class Borough $755 $755 Second Class City $313 $313 Third Class Borough $498 $498 Unified Home Rule $931 $931 Grand Total $1,169 $313 $1,120 Source: Alaska Department of Revenue, 1998 Alaska Taxable In summary, the VSW-eligible communities are small and remote, by definition. They have average per capita incomes about 40 percent lower than the state average. The tax revenue they are able to raise, per capita, is 70 percent lower than Alaska’s average.3 This 70 percent figure does not count the large number of unincorporated communities that can’t raise any revenue through taxation. 3 ISER / Local Contributions 6 June 3, 2000 3. Existing Local Contributions In this section we describe the three major forms of existing local contributions to VSW projects: operation and maintenance, force account labor, and contributed land. 3.1. Operation and Maintenance Expenditures Although VSW communities do not currently pay a direct cash match toward construction, they are responsible for 100% of the ongoing operation, maintenance, and management (OMM) costs.4 Village Safe Water grants typically fund projects that serve small populations in remote villages with harsh climates. For all these reasons, operations and maintenance costs tend to be higher than average. Although there is little data available on rural utilities’ revenues and expenditures, the RUBA program surveys rural utilities and includes questions about rates and revenue shortfalls. This section reports data from their 1998 survey. Table 8 and Table 9 look at communities providing piped water or sewer. Table 8 shows that a flat rate charge was the most common type of rate structure. Table 9 looks at the range of fees charged for monthly flat rate service, and compares them to Anchorage. The monthly rates reported by these rural utilities ranged from under $10 per month to over $100. The overall average of $46 (combined) is very close to Anchorage rates. Table 8. How Communities with Piped Water or Sewer Bill for Services Piped Water & Sewer Water Only Sewer Only Flat Rate 58 35 20 Metered 1 8 0 Both 18 18 3 Total 77 61 23 No Answer 8 20 4 Grand Total 85 81 27 Type of Billing Source: Alaska DCED, RUBA 1999 Survey 4 Recent work by Haley (1999) documents the importance of the "management" factor in the OMM equation. ISER / Local Contributions 7 June 3, 2000 Table 9. Rural Utility Rates for Piped Water and Sewer Systems Water Sewer Combined Minimum per Month $5 $5 $10 Maximum per Month $110 $110 $220 Mean per Month $27 $27 $46 Number of Communities Reporting 45 44 74 Item: Anchorage rate per Month $26 $22 $48 Source: Alaska DCED, RUBA 1999 Survey Note: This table only looks at communities that charge flat rates Of greater importance is the fact that in rural areas, rates often do not cover costs. Most communities in the RUBA survey -- 93 out of 124 responses -- reported that their current charges for service do not cover their identified water and sewer expenses.5 Table 10 shows that the shortfalls range from under $5,000 to over $20,000. Communities have many ways of attempting to make up the difference. Table 11 shows the more commonly listed sources of funds for covering revenue shortfalls: As the list shows, communities are using all the revenue-producing tools at their disposal to cover these costs. Table 10. Number of Communities With Revenue Shortfall by Size of Shortfall Do Revenues Cover Water and Sewer Costs? How Much More Revenue Needed to Cover W & S Costs? No Yes Total None 4 28 32 $0 - $5,000 12 2 14 $10,000 - $20,000 17 17 $5,000 - $10,000 26 26 More Than $20,000 34 1 35 Grand Total 93 31 124 Source: Alaska DCED, RUBA 1999 Survey 5 In addition to the identified expenses likely to be reported to the RUBA survey, it is highly likely that most systems have significant additional costs that are "off the books" -- including especially staff time of City Administrators, accountants, etc. ISER / Local Contributions 8 June 3, 2000 Table 11. Sources of Revenue for Water and Sewer Expenses Revenue Sharing Tribal Council Funds General Fund Compacting Funds Property Taxes Cut back on operator hours Sales Tax Electric Coop Gaming (Bingo and Pull-Tabs) Equipment rental, building rents, etc. Other Fees or Enterprise Funds Gas sales, SAFE communities $ ANHB Grant Liquor store BIA Grant for Operator Wages Washeteria funds Raw fish tax Clinic money Cable TV PILT Source: Alaska DCED, RUBA 1999 Survey 3.2. Labor Contributions from Force Accounting Many communities are making substantial in-kind contributions to the projects for which they receive grants by providing local labor at rates below the prevailing wage rate. We looked at the expenditures and wage rates for six of these communities using 1998 data, and estimated the value of the in-kind contribution those communities provided. Projects not using force accounting are generally required to pay prevailing wage rates. In the case of many Village Safe Water grants, these are the wage rates used by the Alaska Native Tribal Health Consortium. These are shown in Table 12. By contrast, laborers provided by the local communities for VSW projects built under force accounting arrangements often work for $10 to $15 per hour. The difference in wage rates saves the project money or stretches a given amount further. The amounts saved can be substantial for labor-intensive projects. ISER / Local Contributions 9 June 3, 2000 Table 12. Alaska Native Tribal Health Consortium Construction Wage Schedule ANTHC Job Title Hourly Rate Laborers 25.15 Tradeshelpers 25.94 Crew leaders 26.99 Power Equipment Operators, I 29.82 Power Equipment Operators, II 29.16 Carpenters 30.03 Plumbers 31.73 Superintendent I 35.02 Superintendent II 32.87 Superintendent III 30.26 Source: ANTHC, Dept of Environmental Health and Engineering We gathered data on expenditures and hours worked for six representative projects in Alakanuk, Hooper Bay, Deering, Teller, Nulato and Napakiak in 1998. As Table 13 shows, the in-kind contribution provided by force account labor ranged in these communities from 3 percent to over 20 percent of total project cost. With one exception, these amounts greatly exceeded what would have been provided by a 5% cash match. The average amount of contributed wages is $125,000, or about 13% of total project cost. Table 13. Estimated In-Kind Labor Contribution to VSW Projects in Six Rural Communities, 1998 Total Expenses in 1998 Community In-Kind Labor Contribution In-Kind Contribution as percent of Expenses Alakanuk $1,219,000 $256,411 21% Deering $2,282,084 $159,839 7% Teller $127,226 $9,644 8% Nulato $185,600 $6,029 3% $1,212,082 $242,310 20% $561,256 $75,780 14% $5,587,247 $750,012 13% $931,208 $125,002 13% Hooper Bay Napakiak Total Average Source: Authors’ estimates ISER / Local Contributions 10 June 3, 2000 3.3. Contributed Land Most facilities built with VSW funds are on municipal lands. According to retired land specialist Rick Elliot,6 these sites are typically ANCSA village corporation lands that have been conveyed to the local government under the ANCSA section 14 (c)(3) "reconveyance process." This section of ANCSA requires that village corporations reconvey to municipal governments "as much additional land as is necessary for community expansion, and appropriate rights of way for public use, and other foreseeable community needs."7 While ANCSA requires that a minimum of 1,280 acres of land be transferred, the Act was silent on when the transfers needed to be completed. In addition, for many (small!) village corporations the administrative costs of carrying out the reconveyances have been substantial; technical and legal assistance that used to be provided by state and federal agencies for these purposes has long since disappeared. As a result, many village corporations have entered into interim lease arrangements with municipalities to permit construction of sanitation facilities; others have probably accelerated their 14 (c)(3) processes in response to community sanitation needs. Thus, while it is almost impossible to place dollar values on the lands provided by village corporations and the communities themselves, it is clear that for most VSW projects, the required lands have been provided at no cash cost to the project. While one could argue that the village corporations were required by ANCSA to provide many of these sites, they nonetheless represent a real diminution of the village corporation's land base. Perhaps more important, in most cases they also represent a significant contribution of village corporation staff time and/or technical and legal expenses necessary to carry out or accelerate the land transfers. 4. Potential Size of Local Cash Matches In this section we consider the potential contributions that would be required under legislation introduced in 1999. We first consider the potential required match amounts for all communities that will receive FY 2000 VSW funding. Because many projects are phased over several years, we then consider the potential cumulative match amounts for a subset of communities with good data covering specific multi-year projects. 4.1. Estimated Cash Match Amounts for All FY2000 VSW Grants For all FY 2000 VSW grant communities, we calculated how large a cash match they would have had to pay under the proposed requirements of SB 1478. The calculated local matches ranged from just under $2,000 to $175,000, with an average of about $40,000. The lower match amounts were usually associated with design or feasibility studies or master plans. The complete list of estimates is shown in Appendix E. In almost all cases, SB 147 would have required a five percent local match on funds disbursed by the State of Alaska for Village Safe Water projects. Because much of the federal funding for these community projects passes through the state government, communities would have had to 6 personal communication with S. Colt, 7 February 2000. P.L. 92-203, Alaska Native Claims Settlement Act, section 14 (c) (3) 8 A bill introduced in 1999. 7 ISER / Local Contributions 11 June 3, 2000 match federal as well as state dollars. In practice, this means that 5 percent of the total grant was equal to 15 or 20 percent of the nonfederal funding, with the larger construction grants requiring the higher percentage match. 4.2. Estimated Local Matches for Selected Multi-Year Projects Because most projects are split into several phases, a community moving from honey buckets to a piped water and sewer system typically needs to secure several grants over several years. In order to see how a cash match requirement might add up over the life of an entire project, we looked at four communities in more detail. These communities all have FY 2000 VSW grants approved that serve a clearly defined number of households moving from honey buckets to piped water and sewer systems. The analysis is shown in Appendix F. The four case studies suggest that a single year’s 5% local match requirement is often around $2,000 per household served. The total required match on a complete set of projects carried out over many years ranges between $2,500 and $5,000 per household served. One way to consider the burden such a requirement might impose is to calculate the amount by which monthly water and sewer bills would have to be increased to cover the additional cost of the match. If the match amounts were to be amortized and paid off over 20 years by a surcharge added to user fees, the fees would have to be increased by between 25% and 45%. 5. Conclusions The Village Safe Water program was created to help small remote communities obtain basic water and sanitation facilities. In many of these small communities the cash economy and employment are quite limited. The average per capita income in VSW-eligible communities is between 30 and 40% lower than the statewide average. Nonetheless, all of the 80 communities that are both eligible for VSW grants and able (by virtue of being incorporated) to levy some sort of tax actually do collect local taxes. On average, however, VSW communities manage to collect only about $313 per capita, or 27% of the per capita tax revenue collected by ineligible communities. Sales taxes, especially, are less effective revenue producers in small, remote communities because people must make a greater than average share of their purchases outside the community. A required local cash match equal to 5% of year 2000 VSW project construction costs would range from just under $2,000 to $175,000 per community, with an average required match of about $40,000. The lower match amounts are associated with design or feasibility studies or master plans. While the average match for studies would be just over $6,000, the match for construction projects averages over $65,000. This equates to a range of roughly $100 -- $150 per person, or between 30% and 50% of total current local tax collections. Because most projects take several years to complete, this burden would persist for several years. Most projects serve a limited number of households. Our case study analysis suggests that a 5% local cash match would range between $2,500 and $5,000 per household served for major construction projects that eliminate honeybuckets. Although VSW communities do not currently pay a direct cash match toward construction, they are responsible for 100% of the ongoing operation, maintenance, and management (OMM) costs. ISER / Local Contributions 12 June 3, 2000 Local users pay higher rates than Anchorage residents for service levels that often fall far below piped plumbing. In addition, rates often fail to cover "booked" costs, and "booked" costs often exclude other elements of the true cost of utility services. Communities attempt to make up the differences with a variety of revenue sources, but their efforts are only partly successful. Those communities that use force accounting often contribute significant amounts to construction efforts by providing labor at wage rates below the (legally) "prevailing" level required for standard contracting. For the six representative projects analyzed here, the in-kind contribution provided by force account labor ranged from 3 percent to over 20 percent of total project cost. With one exception, these amounts greatly exceeded what would have been provided by a 5% cash match Finally, most sanitation facilities are built on municipal land provided at no cash cost to the state. Many of these sites represent reconveyed ANCSA village corporation land. The reconveyance process can be quite costly to the village corporations involved. ISER / Local Contributions 13 June 3, 2000 References Alaska Department of Community and Economic Development, Alaska Community Database Online, http://www.dced.state.ak.us/mra/CF_COMDB.htm , April 2000 Alaska Department of Community and Economic Development, Municipal and Regional Assistance Division, Rural Utility Business Advisor Program, 1999 RUBA Utility Management Survey Alaska Department of Community and Economic Development, Municipal and Regional Assistance Division, Office of the State Assessor, Alaska Taxable 1998, http://www.dced.state.ak.us/mra/98Taxable.pdf , April 2000 Alaska Department of Environmental Conservation, Division of Facility Construction and Operation, Village Safe Water Community Grant Requests, FY 99 and FY 2000 Alaska Department of Labor, Research and Analysis Division, Employment & Earnings Summary Report, 1997 and 1998, http://www.labor.state.ak.us/research/ee , April 2000 Alaska Department of Labor, Research and Analysis Division, Population Estimates 1998 http://www.labor.state.ak.us/research/pop/popest.htm , April 2000 Haley, Sharman, 2000. Evaluation of the Alaska Native Health Board's Sanitation Facility Operation and Maintenance Program. Final Report on Phase II Projects. Institute of Social and Economic Research. February. Available at http://www.iser.uaa.alaska.edu/projects/ruralsan/ruralsan.htm Office of Technology Assessment 1994. Alaskan Challenge: Native Village Sanitation. Washington DC: National Technical Information Service. PB94181013 United States Department of Commerce, Bureau of the Census, 1990 Census of Population and Housing, STF#3, http://venus.census.gov/cdrom/lookup , April 2000 United States Department of Commerce, Bureau of Economic Analysis, 2000.Total Personal Income by Type of Income and Earnings by Industry, Regional Economic Information System: 1969-1997. http://govinfo.library.orst.edu/cgi-bin/reis-list?9_05-150.akc as of April 2000. ISER / Local Contributions 14 June 3, 2000 Appendices Appendix A. Communities Eligible for Village Safe Water Grants Appendix B. Water and Sanitation Services Available in Communities Eligible for VSW Grants Appendix C. Force Account Labor In-Kind Match Estimates Appendix D: Total and Average Per Capita Tax Collected by VSW-Eligible Incorporated Communities, 1998 Appendix E. Five Percent Cash Match Applied to FY 2000 VSW Grants Appendix A: Communities Eligible for Village Safe Water Grants (does not include all eligible places) Name Akhiok Akiachak city Akiak Akutan Alakanuk Alatna Aleknagik Alexander Allakaket Ambler Anaktuvuk Pass Anderson Angoon Aniak Annette CDP Anvik Arctic Village CDP Atka Atmautluak city Atqasuk Beaver CDP Bethel Bettles Big Delta CDP Birch Creek CDP Brevig Mission Buckland Cantwell CDP Central CDP Chalkyitsik CDP Chase CDP Chefornak Chenega CDP Chevak Chickaloon CDP Chignik Chignik Lagoon CDP Chignik Lake CDP Chiniak CDP Chistochina CDP Chitina CDP Chuathbaluk Circle CDP Circle Hot Springs Station CDP Clam Gulch CDP Clarks Point ISER Status Second Class City unincorporated Second Class City Second Class City Second Class City unincorporated Second Class City unincorporated Second Class City Second Class City Second Class City Second Class City Second Class City Second Class City unincorporated Second Class City unincorporated Second Class City unincorporated Second Class City unincorporated Second Class City Second Class City unincorporated unincorporated Second Class City Second Class City unincorporated unincorporated unincorporated unincorporated Second Class City unincorporated Second Class City unincorporated Second Class City unincorporated unincorporated unincorporated unincorporated unincorporated Second Class City unincorporated unincorporated unincorporated Second Class City Pop. 109 560 316 408 671 34 259 39 192 315 308 524 587 576 45 100 138 115 296 259 126 5,463 25 511 35 274 408 166 62 102 55 423 69 741 212 121 68 136 75 52 94 112 89 35 113 63 A-1 Name Coffman Cove Cohoe CDP Cold Bay Cooper Landing CDP Copper Center CDP Copperville CDP Covenant Life CDP Crooked Creek CDP Crown Point CDP Cube Cove CDP Deering Delta Junction Diomede Dot Lake CDP Dry Creek CDP Eagle Eagle Village CDP Edna Bay CDP Eek Egegik Ekwok Elfin Cove CDP Elim Emmonak Ester CDP Evansville False Pass Ferry CDP Fort Yukon Fox CDP Fox River CDP Gakona /8 Galena Gambell Game Creek CDP Glennallen CDP Golovin Goodnews Bay Grayling Gulkana CDP Gustavus CDP Halibut Cove CDP Happy Valley CDP Harding Lake CDP Healy Lake CDP Hobart Bay CDP Hollis CDP Status Second Class City unincorporated Second Class City unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated Second Class City Second Class City Second Class City unincorporated unincorporated Second Class City unincorporated unincorporated Second Class City Second Class City Second Class City unincorporated Second Class City Second Class City unincorporated unincorporated Second Class City unincorporated Second Class City unincorporated unincorporated unincorporated First Class City Second Class City unincorporated unincorporated Second Class City Second Class City Second Class City unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated Pop. 255 602 103 285 553 194 67 137 91 139 156 884 176 61 115 168 32 55 309 132 120 50 306 838 240 50 58 74 553 332 439 82 544 670 50 494 142 256 195 90 377 71 401 30 61 48 111 June 3, 2000 Name Holy Cross Hooper Bay Hope CDP Houston Hughes Huslia Hydaburg Hyder CDP Igiugig CDP Iliamna CDP Ivanof Bay CDP Jakolof Bay CDP Kachemak Kaktovik Kalifonsky CDP Kaltag Karluk CDP Kasaan Kasigluk city Kasilof CDP Kenny Lake CDP Kiana King Salmon CDP Kipnuk CDP Kivalina Klukwan CDP (Chilkat) Knik CDP Kobuk Kokahonak CDP Koliganek CDP Kongiganak CDP Kotlik Kotzebue Koyuk Koyukuk Kupreanof Kwethluk Kwigillingok CDP Lake Minchumina CDP Larsen Bay Levelock CDP Lignite CDP Lime Village CDP Lower Kalskag Lutak CDP /2 Manley Hot Springs CDP Manokotak Marshall McCarthy CDP ISER Status Second Class City Second Class City unincorporated Second Class City Second Class City Second Class City First Class City unincorporated unincorporated unincorporated unincorporated unincorporated Second Class City Second Class City unincorporated Second Class City unincorporated Second Class City unincorporated unincorporated unincorporated Second Class City unincorporated unincorporated Second Class City unincorporated unincorporated Second Class City unincorporated unincorporated unincorporated Second Class City Second Class City Second Class City Second Class City Second Class City Second Class City unincorporated unincorporated Second Class City unincorporated unincorporated unincorporated Second Class City unincorporated unincorporated Second Class City Second Class City unincorporated Pop. 277 1,039 130 939 72 248 405 126 62 93 29 40 419 255 338 250 41 41 528 548 507 402 499 573 349 136 483 102 163 205 359 552 2,964 296 130 24 667 360 38 127 131 131 62 286 53 88 396 300 37 A-2 Name McGrath McKinley Park CDP Mekoryuk Mendeltna CDP Mentasta Lake CDP Meyers Chuck CDP Minto CDP Moose Pass CDP Mosquito Lake CDP Mountain Village Nanwalek (English Bay) Napakiak Napaskiak Naukati Bay CDP Nelson Lagoon CDP New Stuyahok Newhalen Newtok city Nightmute Nikolaevsk CDP Nikolai Nikolski CDP Noatak CDP Nondalton Noorvik Northway CDP Northway Junction CDP Northway Village CDP Nuiqsut Nulato Nunapitchuk Old Harbor Oscarville CDP Ouzinkie Paxson CDP Pedro Bay CDP Pelican Perryville CDP Pilot Point Pilot Station Pitkas Point CDP Platinum Pleasant Valley CDP Point Baker CDP Point Hope Point Lay CDP Port Alexander Port Alsworth CDP Status Pop. Second Class City unincorporated Second Class City unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated Second Class City unincorporated Second Class City Second Class City unincorporated unincorporated Second Class City Second Class City unincorporated Second Class City unincorporated Second Class City unincorporated unincorporated Second Class City Second Class City unincorporated unincorporated unincorporated Second Class City Second Class City Second Class City Second Class City unincorporated Second Class City unincorporated unincorporated First Class City unincorporated Second Class City Second Class City unincorporated Second Class City unincorporated unincorporated Second Class City unincorporated Second Class City unincorporated 441 169 192 80 125 30 248 118 94 793 170 373 391 164 87 454 191 284 222 488 103 39 423 227 598 113 116 103 459 353 479 297 64 252 30 36 149 102 102 558 146 41 584 51 787 217 90 88 June 3, 2000 Name Port Graham CDP Port Heiden Port Lions Port Protection CDP Primrose CDP Quinhagak Rampart CDP Red Devil CDP Ruby Russian Mission Saint Paul Salcha CDP Savoonga Saxman Scammon Bay Selawik Seldovia Shageluk Shaktoolik Sheldon Point Shishmaref Shungnak Skwentna CDP Slana CDP Sleetmute CDP South Naknek CDP St. George St. Mary's St. Michael Stebbins Stevens Village CDP Stony River CDP Sutton CDP ISER Status unincorporated Second Class City Second Class City unincorporated unincorporated Second Class City unincorporated unincorporated Second Class City Second Class City Second Class City unincorporated Second Class City Second Class City Second Class City Second Class City First Class City Second Class City Second Class City Second Class City Second Class City Second Class City unincorporated unincorporated unincorporated unincorporated Second Class City First Class City Second Class City Second Class City unincorporated unincorporated unincorporated Pop. 178 126 242 50 62 612 66 44 204 295 761 387 632 379 450 746 281 152 226 161 538 257 72 55 103 132 173 494 362 548 92 35 470 A-3 Name Takotna CDP Talkeetna CDP Tanacross CDP Tanana Tatitlek CDP Tazlina* Teller Tenakee Springs Tetlin CDP Thorne Bay Togiak Toksook Bay Tonsina CDP Trapper Creek CDP Tuluksak city Tuntutuliak CDP Tununak city Twin Hills CDP Tyonek CDP Unalakleet Upper Kalskag Venetie CDP Voznesenska (Kachemak Bay) Wainwright Wales Whale Pass CDP White Mountain Whitestone Logging Camp CDP Whittier Willow CDP Status unincorporated unincorporated unincorporated First Class City unincorporated unincorporated Second Class City Second Class City unincorporated Second Class City Second Class City Second Class City unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated unincorporated Second Class City Second Class City unincorporated Pop. 48 363 86 317 105 294 262 101 89 597 801 515 47 344 443 350 331 76 160 784 268 232 unincorporated Second Class City Second Class City unincorporated Second Class City unk 543 177 62 188 unincorporated Second Class City unincorporated 118 306 507 June 3, 2000 ISER A-4 June 3, 2000 Appendix B: Existing Water and Sanitation Services in Communities Eligible for VSW Grants The primary source of these data is the Rural Utility Business Advisor Program (RUBA) survey of May 8999. For communities not included in the RUBA survey or not reporting services, we used the Alaska Communities database , formerly maintained by the Department of Community and Regional Development (DCRA), now the Department of Community and Economic Development. Note that the RUBA survey did not ask about the "community well" or "septic" categories while the Alaska Community Database (DCRA) did provide that information. Therefore, communities with community well or septic facilities that also reported other facilities to RUBA would not have the community well or septic facilities reflected in this table. Source for Honey Flush Cmty Cmty Recent VSW Facility Community Name Type Water Sewer Bucket Haul Well Septic Project Data Akhiok Second Class City 1 1 2001 RUBA Akiachak unincorporated 1 1 1 2000 2001 RUBA Akiak Second Class City 1 1 2000 RUBA Akutan Second Class City 1 1 RUBA Alakanuk Second Class City 1 1 RUBA Alatna unincorporated DCRA Aleknagik Second Class City 1 2001 both Alexander * unincorporated DCRA Allakaket Second Class City 1 RUBA Ambler Second Class City 1 1 1 2001 RUBA Anaktuvuk Pass Second Class City 1 1 RUBA Anderson Second Class City RUBA Angoon Second Class City 1 1 2000 RUBA Aniak Second Class City 1 RUBA Annette CDP unincorporated DCRA Anvik Second Class City 1 1 2000 DCRA Arctic Village unincorporated 1 2000 2001 RUBA Atka Second Class City 1 1 2000 RUBA Atmautluak unincorporated 1 1 2000 RUBA Atqasuk Second Class City 1 1 RUBA Beaver unincorporated 1 1 1 2000 RUBA Bethel Second Class City 1 1 2000 2001 DCRA Bettles Second Class City RUBA Big Delta CDP unincorporated DCRA Birch Creek unincorporated 1 RUBA Brevig Mission Second Class City 1 1 2000 2001 RUBA Buckland Second Class City 1 1 1 2001 RUBA Cantwell unincorporated RUBA Central CDP unincorporated DCRA ISER B-1 June 3, 2000 Source for Honey Flush Cmty Cmty Recent VSW Facility Community Name Type Water Sewer Bucket Haul Well Septic Project Data Chalkyitsik unincorporated 1 2000 RUBA Chase CDP unincorporated DCRA Chefornak Second Class City 1 1 RUBA Chenega Bay unincorporated 1 1 RUBA Chevak Second Class City 1 1 2000 2001 RUBA Chickaloon CDP unincorporated DCRA Chignik Second Class City 1 1 2000 RUBA Chignik Lagoon unincorporated 1 RUBA Chignik Lake unincorporated 1 1 RUBA Chilkoot unincorporated DCRA Chiniak CDP unincorporated DCRA Chistochina unincorporated 1 both Chitina CDP * unincorporated 1 2000 DCRA Chuathbaluk Second Class City 1 1 2000 RUBA Circle unincorporated 1 2001 RUBA Circle Hot Springs Station CDP unincorporated DCRA Clam Gulch CDP unincorporated DCRA Clark's Point Second Class City 1 1 1 RUBA Coffman Cove Second Class City 1 1 RUBA Cold Bay Second Class City 1 1 RUBA Cooper Landing CDP unincorporated DCRA Copper Center CDP * unincorporated 1 DCRA Copperville CDP unincorporated 1 DCRA Covenant Life CDP unincorporated 1 1 DCRA Crooked Creek unincorporated 2000 2001 RUBA Crown Point CDP unincorporated DCRA Cube Cove CDP unincorporated 1 DCRA Deering Second Class City 1 1 2000 RUBA Delta Junction Second Class City DCRA Diomede Second Class City 1 RUBA Dot Lake unincorporated 1 1 2001 RUBA Dry Creek CDP unincorporated DCRA Eagle Second Class City 1 RUBA Eagle Village unincorporated 1 2000 RUBA Edna Bay unincorporated RUBA Eek Second Class City 1 1 2000 RUBA Egegik Second Class City 1 1 2000 RUBA Ekwok Second Class City 1 2001 RUBA Elfin Cove CDP unincorporated DCRA Elim Second Class City 1 1 2000 RUBA Emmonak Second Class City 1 1 2001 RUBA Ester CDP unincorporated 1 DCRA Evansville * unincorporated 2000 DCRA ISER B-2 June 3, 2000 Source for Honey Flush Cmty Cmty Recent VSW Facility Community Name Type Water Sewer Bucket Haul Well Septic Project Data False Pass Second Class City 1 RUBA Ferry CDP unincorporated DCRA Fort Yukon Second Class City 1 1 RUBA Fox CDP unincorporated 1 DCRA Fox River CDP unincorporated 1 DCRA Gakona * /8 unincorporated DCRA Galena First Class City 1 1 1 1 RUBA Gambell Second Class City 1 1 2000 RUBA Game Creek CDP unincorporated 1 DCRA Glennallen unincorporated 1 RUBA Golovin Second Class City 1 1 RUBA Goodnews Bay Second Class City 1 RUBA Grayling Second Class City 1 1 RUBA Gulkana unincorporated 1 1 2000 RUBA Gustavus unincorporated 1 2001 both Halibut Cove CDP unincorporated 1 DCRA Happy Valley CDP unincorporated DCRA Harding Lake CDP unincorporated DCRA Healy Lake unincorporated 1 1 1 2000 RUBA Hobart Bay CDP unincorporated 1 1 DCRA Hollis unincorporated RUBA Holy Cross Second Class City 1 1 RUBA Hooper Bay Second Class City 1 2001 RUBA Hope CDP unincorporated DCRA Houston Second Class City DCRA Hughes Second Class City 1 1 1 RUBA Huslia Second Class City 1 1 RUBA Hydaburg First Class City 1 1 RUBA Hyder CDP unincorporated DCRA Igiugig unincorporated 1 1 1 RUBA Iliamna unincorporated 1 RUBA Ivanof Bay unincorporated 1 2000 2001 DCRA Jakolof Bay CDP (Red Mountain) unincorporated DCRA Kachemak Second Class City 1 DCRA Kaktovik Second Class City 1 1 RUBA Kalifonsky CDP unincorporated DCRA Kaltag Second Class City 1 1 2000 2001 RUBA Karluk unincorporated 1 1 2001 RUBA Kasaan Second Class City 1 2001 RUBA Kasigluk unincorporated 1 1 2000 2001 both Kasilof CDP unincorporated DCRA Kenny Lake CDP unincorporated 1 DCRA Kiana Second Class City 1 1 2000 RUBA ISER B-3 June 3, 2000 Source for Honey Flush Cmty Cmty Recent VSW Facility Community Name Type Water Sewer Bucket Haul Well Septic Project Data King Salmon unincorporated 1 RUBA Kipnuk unincorporated 1 1 2000 2001 both Kivalina Second Class City 1 2000 RUBA Klukwan unincorporated 1 1 RUBA Knik CDP * unincorporated DCRA Kobuk Second Class City 2000 RUBA Kobuk Second Class City 1 1 1 1999 DCRA Kokhanok unincorporated 1 1 RUBA Koliganek unincorporated 1 1 RUBA Kongiganak unincorporated 1 2000 RUBA Kotlik Second Class City 1 2001 RUBA Kotzebue Second Class City 1 1 1999 DCRA Koyuk Second Class City 1 1 1 RUBA Koyukuk Second Class City 1 RUBA Kupreanof Second Class City DCRA Kwethluk Second Class City 1 2001 RUBA Kwigillingok unincorporated RUBA Lake Minchumina CDP * unincorporated 2001 DCRA Larsen Bay Second Class City 1 1 RUBA Levelock unincorporated 1 RUBA Lignite CDP unincorporated DCRA Lime Village unincorporated 1 both Lower Kalskag Second Class City 1 1 1 2000 RUBA Lutak CDP /2 unincorporated DCRA Manley Hot Springs unincorporated 1 both Manokotak Second Class City 1 1 RUBA Marshall Second Class City 1 1 2001 RUBA McCarthy CDP unincorporated 2001 DCRA McGrath Second Class City 1 1 2000 RUBA McKinley Park CDP unincorporated DCRA Mekoryuk Second Class City 1 RUBA Mendeltna CDP unincorporated DCRA Mentasta Lake unincorporated RUBA Meyers Chuck unincorporated RUBA Minto unincorporated 1 1 2001 RUBA Moose Pass CDP unincorporated DCRA Mosquito Lake CDP unincorporated DCRA Mountain Village Second Class City 1 1 2001 RUBA Naknek unincorporated 1 RUBA Nanwalek unincorporated 1 1 2000 RUBA Napakiak Second Class City 1 1 2000 2001 RUBA Napaskiak Second Class City 1 1 2000 RUBA Naukati Bay unincorporated 2000 RUBA ISER B-4 June 3, 2000 Source for Honey Flush Cmty Cmty Recent VSW Facility Community Name Type Water Sewer Bucket Haul Well Septic Project Data Nelson Lagoon unincorporated 1 2001 RUBA New Stuyahok Second Class City 1 1 RUBA Newhalen Second Class City 1 1 RUBA Newtok unincorporated 1 2000 RUBA Nightmute Second Class City 1 1 RUBA Nikolaevsk unincorporated 1 2001 DCRA Nikolai Second Class City 1 RUBA Nikolski unincorporated 1 1 RUBA Noatak unincorporated 1 1 RUBA Nondalton Second Class City 1 1 RUBA Noorvik Second Class City 1 1 2000 RUBA Northway unincorporated RUBA Northway Junction CDP unincorporated 1 1 1996 DCRA Northway Village CDP (Northway *) unincorporated 1 1 1996 DCRA Nuiqsut Second Class City 1 1 2001 RUBA Nulato Second Class City 1 1 2001 RUBA Nunapitchuk Second Class City 1 1 1 2000 2001 RUBA Old Harbor Second Class City 1 1 2000 RUBA Oscarville unincorporated 1 RUBA Ouzinkie Second Class City 1 1 RUBA Paxson CDP unincorporated 1 DCRA Pedro Bay unincorporated 1 2001 RUBA Pelican First Class City 1 RUBA Perryville unincorporated 1 1 2000 RUBA Pilot Point Second Class City 2000 RUBA Pilot Station Second Class City 1 1 3000 2001 RUBA Pitka's Point unincorporated 1 DCRA Platinum Second Class City 1 RUBA Pleasant Valley CDP unincorporated DCRA Point Baker CDP unincorporated DCRA Point Hope Second Class City 1 1 RUBA Point Lay unincorporated 1 1 RUBA Port Alexander Second Class City 1 2001 RUBA Port Alsworth CDP unincorporated 2001 DCRA Port Graham unincorporated 1 1 2000 RUBA Port Heiden Second Class City 1 RUBA Port Lions Second Class City 1 1 2000 RUBA Port Protection unincorporated 1 RUBA Primrose CDP unincorporated DCRA Quinhagak Second Class City 1 1 1 2000 2001 RUBA Rampart unincorporated 1 1 2000 RUBA Red Devil unincorporated RUBA ISER B-5 June 3, 2000 Source for Honey Flush Cmty Cmty Recent VSW Facility Community Name Type Water Sewer Bucket Haul Well Septic Project Data Ruby Second Class City 1 2000 RUBA Russian Mission Second Class City 1 1 DCRA Saint George Second Class City 1 1 2001 RUBA Saint Mary's First Class City 1 1 1 2000 2001 RUBA Saint Michael Second Class City 1 1 RUBA Saint Paul Second Class City 1 1 RUBA Salcha CDP unincorporated DCRA Savoonga Second Class City 1 1 1 2000 2001 RUBA Saxman Second Class City 1 1 2001 RUBA Scammon Bay Second Class City 1 1 1 RUBA Selawik Second Class City 1 1 2000 2001 RUBA Seldovia First Class City 1 1 RUBA Shageluk Second Class City 1 RUBA Shaktoolik Second Class City 1 1 RUBA Sheldon Point Second Class City 1 1 2000 RUBA Shishmaref Second Class City 1 1 1 1 RUBA Shungnak Second Class City 1 1 RUBA Skwentna CDP unincorporated DCRA Slana CDP * unincorporated DCRA Sleetmute unincorporated 1 RUBA South Naknek unincorporated 1 1 DCRA Stebbins Second Class City 1 1 RUBA Stevens Village unincorporated 2001 RUBA Stony River unincorporated RUBA Sutton CDP unincorporated DCRA Takotna unincorporated 1 both Talkeetna CDP unincorporated 1 1 DCRA Tanacross unincorporated 1 1 2000 RUBA Tanana First Class City 1 1 2000 2001 RUBA Tatitlek unincorporated 1 1 2000 RUBA Tazlina* unincorporated 1 DCRA Teller Second Class City 1 1 1 RUBA Tenakee Springs Second Class City RUBA Tetlin unincorporated RUBA Thorne Bay Second Class City 1 1 RUBA Togiak Second Class City 1 1 1 2000 RUBA Toksook Bay Second Class City 1 1 RUBA Tonsina CDP unincorporated DCRA Trapper Creek CDP unincorporated DCRA Tuluksak unincorporated 1 1 1 RUBA Tuntutuliak unincorporated 1 2001 RUBA Tununak unincorporated 1 1 2000 2001 RUBA Twin Hills unincorporated 1 1 2001 RUBA Tyonek unincorporated 1 1 RUBA ISER B-6 June 3, 2000 Source for Honey Flush Cmty Cmty Recent VSW Facility Community Name Type Water Sewer Bucket Haul Well Septic Project Data Unalakleet Second Class City 1 1 2000 RUBA Upper Kalskag Second Class City 1 RUBA Venetie unincorporated 1 RUBA Wainwright Second Class City 1 1 RUBA Wales Second Class City 1 1 1 RUBA Whale Pass CDP unincorporated DCRA White Mountain Second Class City 1 1 2001 RUBA Whitestone Logging Camp CDP unincorporated 1 1 DCRA Whittier Second Class City 1 1 2000 RUBA Willow CDP unincorporated DCRA ISER B-7 June 3, 2000 [intentionally blank] ISER B-8 June 3, 2000 Appendix C: Force Account Labor In-Kind Match Estimates Notes: The job titles used in comparing actual force account wage rates to hypothetical prevailing wage rates did not always match; the closest available equivalent was used. Some wage rates appeared higher than the ANTHS wage rates, resulting in a negative inkind match for that worker. Those negative amounts are included in calculating the total. ISER C-1 June 3, 2000 Table C-1. Alakanuk Force Account Labor In Kind Match Force Account Job Title LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER CLERICAL PLUMBER PLUMBER FOREMAN FOREMAN Total Hourly Wage $ 10.00 $ 12.50 $ 12.00 $ 14.71 $ 12.00 $ 6.00 $ 16.00 $ 12.00 $ 13.00 $ 14.00 $ 13.50 $ 14.17 $ 12.00 $ 13.65 $ 12.60 $ 14.70 $ 14.00 $ 12.60 $ 12.00 $ 13.32 $ 12.30 $ 12.00 $ 15.75 $ 12.00 $ 16.00 $ 19.00 $ 16.00 $ 31.00 $ 42.00 Total Expenses $1,219,000 ISER Regular Time Hours 47.50 125.50 72.00 890.00 189.50 243.00 304.00 1,056.00 648.00 758.50 416.00 350.00 245.50 336.50 558.50 1,002.50 227.50 260.00 475.50 970.00 891.50 609.50 720.00 16.00 1,053.50 655.00 1,077.50 1,026.00 1,405.00 16,630.00 In-Kind match $256,411 Overtime Hours 10.00 54.50 22.50 309.50 65.50 110.00 158.00 552.50 249.50 241.50 167.50 103.50 101.50 89.00 172.00 383.50 56.00 63.50 142.00 369.50 259.50 195.00 325.00 3.00 463.00 252.00 520.00 476.00 951.50 6,866.50 Regular Time Wage $ 475.00 $ 1,568.75 $ 864.00 $ 13,022.32 $ 2,274.00 $ 1,458.00 $ 4,864.00 $ 13,716.00 $ 7,728.00 $ 11,032.00 $ 5,296.00 $ 4,809.42 $ 2,946.00 $ 4,577.95 $ 7,022.70 $ 14,490.35 $ 3,185.00 $ 3,263.10 $ 5,450.00 $ 12,807.76 $ 10,864.80 $ 6,851.00 $ 11,072.25 $ 192.00 $ 17,406.40 $ 12,441.00 $ 17,794.00 $ 31,806.00 $ 59,031.00 $ 288,308.80 Overtime Wage $ 150.00 $ 1,021.88 $ 405.00 $ 6,792.13 $ 1,179.00 $ 993.00 $ 3,792.00 $ 10,779.76 $ 4,485.00 $ 5,283.09 $ 3,205.88 $ 2,124.02 $ 1,827.00 $ 1,818.38 $ 3,246.75 $ 8,300.80 $ 1,176.00 $ 1,197.00 $ 2,425.50 $ 7,311.57 $ 4,741.45 $ 3,273.00 $ 7,494.20 $ 54.00 $ 11,478.60 $ 7,180.13 $ 12,897.60 $ 22,134.00 $ 59,944.50 $ 196,711.24 ANTHC Total Pay @ Wage ANTHC Wage 25.15 1,572 25.15 5,212 25.15 2,660 25.15 34,059 25.15 7,237 25.15 10,261 25.15 13,606 25.15 47,401 25.15 25,710 25.15 28,187 25.15 16,781 25.15 12,707 25.15 10,003 25.15 11,821 25.15 20,535 25.15 39,680 25.15 7,834 25.15 8,935 25.15 17,316 25.15 38,335 25.15 32,211 25.15 22,685 25.15 30,369 25.15 516 25.15 43,962 31.73 32,777 31.73 58,938 35.02 60,935 35.02 99,185 In-Kind Match $ 947 $ 2,622 $ 1,391 $ 14,245 $ 3,784 $ 7,810 $ 4,950 $ 22,906 $ 13,497 $ 11,872 $ 8,279 $ 5,774 $ 5,230 $ 5,424 $ 10,266 $ 16,889 $ 3,473 $ 4,474 $ 9,440 $ 18,216 $ 16,605 $ 12,561 $ 11,802 $ 270 $ 15,077 $ 13,156 $ 28,247 $ 6,995 $ (19,790) $ 256,411 Percent match 21% C-2 June 3, 2000 Table C-2. Hooper Bay Force Account Labor In Kind Match * Force Account Job Title OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR PLUMBER PLUMBER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER Total $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Total Expenses $1,212,082 ISER Hourly Wage 16.00 17.00 16.00 16.00 16.00 16.00 16.00 17.00 16.00 17.00 16.00 16.00 16.00 35.00 30.00 12.00 13.00 14.00 12.00 12.00 13.00 12.00 15.00 14.00 In-Kind match $242,310 Regular Time Hours 483.50 820.00 851.50 792.00 349.50 686.00 731.50 769.50 744.00 833.50 664.50 513.00 679.50 124.00 123.00 191.50 350.00 681.00 423.00 33.00 404.50 8.50 3.00 751.00 12,010.50 Overtime Hours 202.50 394.50 360.00 336.00 130.00 278.50 320.00 256.50 332.50 337.00 290.50 231.50 225.50 118.50 119.50 59.50 158.50 284.00 175.50 317.00 4,927.50 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Regular Time Wage 7,736.00 13,940.00 13,624.00 12,672.00 5,592.00 10,976.00 11,704.00 13,081.50 11,904.00 14,169.50 10,632.00 8,183.50 10,872.00 4,340.00 3,690.00 2,298.00 4,550.00 9,534.00 4,938.00 396.00 5,258.50 102.00 45.00 10,514.00 190,752.00 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Overtime Wage 4,860.00 10,059.75 8,640.00 8,064.00 3,120.00 6,684.00 7,680.00 6,540.75 7,980.00 8,593.50 6,972.00 5,550.75 5,412.00 6,221.25 5,377.50 1,071.00 3,090.75 5,964.00 3,087.00 6,657.00 121,625.25 ANTHC Total Pay @ Wage ANTHC Wage 29.49 23,216 29.49 41,633 29.49 41,035 29.49 38,219 29.49 16,057 29.49 32,550 29.49 35,727 29.49 34,039 29.49 36,649 29.49 39,487 29.49 32,446 29.49 25,369 29.49 30,013 31.73 9,575 31.73 9,590 25.15 7,061 25.15 14,782 25.15 27,841 25.15 17,259 25.15 830 25.15 10,173 25.15 214 25.15 75 25.15 30,846 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ In-Kind Match 10,620 17,633 18,771 17,483 7,345 14,890 16,343 14,417 16,765 16,724 14,842 11,635 13,729 (987) 523 3,692 7,141 12,343 9,234 434 4,915 112 30 13,675 242,310 Percent match 20% C-3 June 3, 2000 Table C-3. Deering Force Account Labor In Kind Match Force Account Job Title CARPENTER CARPENTER CARPENTER CARPENTER CARPENTER CARPENTER CARPENTER PLUMBER PLUMBER PLUMBER PLUMBER PLUMBER PLUMBER PLUMBER LABORER LABORER LABORER LABORER LABORER LABORER CLERICAL ELECTRICAN ELECTRICAN ELECTRICAN ELECTRICAN OPERATOR FOREMAN Total Hourly Wage $ 17.60 $ 17.60 $ 30.00 $ 36.00 $ 17.50 $ 15.75 $ 28.00 $ 18.25 $ 30.00 $ 30.00 $ 17.50 $ 17.50 $ 38.00 $ 32.00 $ 14.75 $ 14.75 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 16.00 $ 38.00 $ 38.00 $ 17.50 $ 38.00 $ 22.05 $ 44.00 Total Expenses $2,282,084 ISER Regular Time Hours 407.00 730.00 718.00 200.00 849.00 962.50 360.00 668.00 680.00 352.00 926.50 583.00 40.00 280.00 298.00 294.00 426.50 388.00 280.00 185.00 795.50 72.00 110.00 824.00 544.00 900.50 908.00 13,781.50 In-Kind match $159,839 Overtime Hours 195.00 332.50 395.50 112.00 356.00 434.00 217.00 250.50 383.00 162.00 392.50 213.50 10.00 144.00 120.50 120.50 173.00 152.50 130.00 44.00 11.00 46.00 41.00 342.00 256.00 355.50 633.00 6,022.50 Regular Time Wage $ 7,163.20 $ 12,848.00 $ 19,140.00 $ 7,200.00 $ 14,857.50 $ 16,491.75 $ 10,080.00 $ 12,191.01 $ 21,520.00 $ 10,560.00 $ 16,205.75 $ 9,642.50 $ 1,520.00 $ 8,960.00 $ 4,395.50 $ 4,336.50 $ 6,397.50 $ 5,820.00 $ 4,200.00 $ 2,775.00 $ 12,728.00 $ 2,128.00 $ 4,180.00 $ 14,420.00 $ 20,672.00 $ 19,856.03 $ 39,952.00 $ 310,240.24 Overtime Wage $ 5,148.00 $ 8,778.00 $ 15,817.50 $ 6,048.00 $ 9,345.01 $ 11,166.01 $ 9,114.00 $ 6,857.44 $ 18,321.00 $ 7,290.00 $ 10,300.14 $ 5,308.14 $ 570.00 $ 6,912.00 $ 2,666.06 $ 2,666.07 $ 3,892.50 $ 3,431.25 $ 2,925.00 $ 990.00 $ 264.00 $ 2,137.50 $ 2,337.00 $ 8,977.51 $ 14,592.00 $ 11,758.19 $ 41,778.00 $ 219,390.32 ANTHC Total Pay @ Wage ANTHC Wage 30.03 21,006 30.03 36,899 30.03 39,377 30.03 11,051 30.03 41,531 30.03 48,453 30.03 20,586 31.73 33,118 31.73 39,805 31.73 18,879 31.73 48,079 31.73 28,660 31.73 1,745 31.73 15,738 25.15 12,041 25.15 11,940 25.15 17,253 25.15 15,511 25.15 11,946 25.15 6,313 25.15 20,422 31.73 4,474 31.73 5,442 31.73 42,423 31.73 29,445 29.49 42,281 35.02 65,050 In-Kind Match $ 8,695 $ 15,273 $ 4,419 $ (2,197) $ 17,329 $ 20,796 $ 1,392 $ 14,070 $ (36) $ 1,029 $ 21,573 $ 13,709 $ (345) $ (134) $ 4,979 $ 4,937 $ 6,963 $ 6,260 $ 4,821 $ 2,548 $ 7,430 $ 208 $ (1,075) $ 19,026 $ (5,819) $ 10,667 $ (16,680) $ 159,839 Percent match 7% C-4 June 3, 2000 Table C-4. Teller Force Account Labor In Kind Match Force Account Job Title PLUMBER PLUMBER LABORER LABORER LABORER LABORER FOREMAN Total Hourly Wage $ 25.00 $ 25.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 35.00 Total Expenses Regular Time Hours 56.00 49.00 40.00 111.50 21.50 241.50 231.50 751.00 In-Kind match $9,644 $127,226 Overtime Hours 20.50 67.00 9.00 213.50 208.00 518.00 Regular Time Wage $ 1,400.00 $ 1,225.00 $ 600.00 $ 1,672.50 $ 322.50 $ 3,622.50 $ 8,102.50 $ 16,945.00 $ $ $ $ $ $ $ $ Overtime Wage 461.25 1,507.50 202.50 4,803.75 10,920.00 17,895.00 ANTHC Total Pay @ Wage ANTHC Wage 31.73 1,777 31.73 1,555 25.15 1,779 25.15 5,332 25.15 880 25.15 14,128 35.02 19,033 Overtime Wage 480.00 357.00 99.00 303.75 247.50 4,935.00 6,422.25 ANTHC Total Pay @ Wage ANTHC Wage 25.15 4,175 25.15 2,452 25.15 1,138 25.15 1,515 25.15 3,106 35.02 9,876 $ $ $ $ $ $ $ $ In-Kind Match 377 330 718 2,152 355 5,702 11 9,644 $ $ $ $ $ $ $ In-Kind Match 2,543 1,087 595 612 1,187 6 6,029 Percent match 8% Table C-5. Nulato Force Account Labor In Kind Match Force Account Job Title LABORER LABORER LABORER LABORER LABORER FOREMAN Total Total Expenses $185,600 ISER Hourly Wage $ 16.00 $ 14.00 $ 12.00 $ 15.00 $ 15.00 $ 35.00 Regular Time Hours 112.00 72.00 37.00 40.00 107.00 141.00 509.00 In-Kind match $6,029 Overtime Hours 36.00 17.00 5.50 13.50 11.00 94.00 177.00 Regular Time Wage $ 1,152.00 $ 1,008.00 $ 444.00 $ 600.00 $ 1,672.00 $ 4,935.00 $ 9,811.00 $ $ $ $ $ $ $ Percent match 3% C-5 June 3, 2000 Table C-6. Napakiak Force Account Labor In Kind Match Force Account Job Title LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER LABORER CARPENTER CARPENTER CARPENTER CARPENTER CARPENTER CARPENTER CARPENTER CARPENTER PLUMBER PLUMBER ELECTRICIAN Total Total Expenses $561,256 ISER Hourly Wage $ 12.50 $ 13.00 $ 12.00 $ 12.00 $ 13.00 $ 13.00 $ 12.00 $ 12.50 $ 12.00 $ 12.00 $ 13.00 $ 13.00 $ 12.50 $ 12.50 $ 12.00 $ 12.00 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 18.00 $ 14.50 $ 14.50 $ 18.00 $ 16.00 $ 24.50 In-Kind match $75,780 Regular Time Hours 312.00 69.00 23.00 24.00 39.00 149.50 40.00 13.00 300.50 5.00 196.00 38.00 34.00 610.00 16.00 5.00 236.50 5.00 382.50 287.00 300.50 227.50 10.00 296.00 266.00 152.00 17.00 4,054.00 Overtime Hours 38.50 7.50 2.00 3.00 40.50 18.00 49.00 33.00 3.00 187.00 4.50 39.00 99.00 46.50 60.50 56.00 47.50 54.50 28.00 2.00 819.00 Regular Time Wage $ 4,284.00 $ 897.00 $ 276.00 $ 288.00 $ 500.00 $ 1,943.50 $ 480.00 $ 162.50 $ 3,472.75 $ 60.00 $ 2,548.00 $ 494.00 $ 425.00 $ 5,379.50 $ 192.00 $ 60.00 $ 3,429.25 $ 67.50 $ 5,401.25 $ 4,161.50 $ 4,357.25 $ 4,095.00 $ 145.00 $ 4,280.00 $ 4,788.00 $ 2,432.00 $ 416.50 $ 55,035.50 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Overtime Wage 807.38 146.25 36.00 58.50 789.75 324.00 870.00 643.50 58.50 2,908.14 81.00 848.25 2,142.00 1,011.38 1,315.88 1,512.00 1,033.13 1,471.50 672.00 73.50 16,802.66 ANTHC Total Pay @ Wage ANTHC Wage 25.15 9,299 25.15 2,018 25.15 654 25.15 604 25.15 1,094 25.15 5,288 25.15 1,685 25.15 327 25.15 9,406 25.15 126 25.15 6,174 25.15 1,069 25.15 855 25.15 22,396 25.15 572 25.15 126 30.03 8,859 30.03 150 30.03 15,946 30.03 10,713 30.03 11,749 30.03 9,354 30.03 300 30.03 11,029 31.73 11,034 31.73 6,156 31.73 635 In-Kind Match $ 4,208 $ 975 $ 342 $ 316 $ 536 $ 2,555 $ 881 $ 164 $ 5,063 $ 66 $ 2,983 $ 516 $ 430 $ 14,108 $ 299 $ 66 $ 4,581 $ 83 $ 8,403 $ 5,540 $ 6,076 $ 3,747 $ 155 $ 5,715 $ 4,775 $ 3,052 $ 145 $ 75,780 Percent match 14% C-6 June 3, 2000 Appendix D: Total and Average Per Capita Tax Collected by VSW-Eligible Incorporated Communities, 1998 Sales Tax Communities with Sales Tax Communities reporting amount of sales tax collected Total sales tax reported Total Population, communities reporting sales tax amounts9 Average Per Capita Sales Tax Property Tax Communities with Property Tax Total property tax reported Total Population, communities with property tax Average Per Capita Property Tax Other Taxes Communities with Other taxes Total other tax reported Total Population, communities with other taxes Average Per Capita Other Tax 68 44 $7,667,199 27,700 $277 6 $431,075 2,262 $191 17 $4,494,325 12,763 $352 Total Taxes Communities with Sales, Property or Other Tax 80 Communities fully reporting amount of tax collected 56 Total tax reported $12,592,599 Total Population, communities fully reporting tax amounts 40,169 Average Per Capita Total Tax $313 9 Some communities with sales taxes do not report the amount collected. This portion of the table is restricted to those communities that both collect sales tax and report the amount collected. ISER D-1 June 3, 2000 Appendix E: Estimated Five Percent Cash Match Requirements Applied to FY 2000 VSW Grants For all FY 2000 VSW grant communities, we estimated the cash match required under the proposed requirements of SB 14710. In almost all cases, SB 147 would have required a five percent match on funds disbursed for Village Safe Water projects. Because much of the federal funding for these community projects passes through the state government, this means communities would have had to match federal as well as state dollars. This means that 5 percent of the total grant was 15 or 20 percent of the non federal funding for these grants, with the larger construction grants requiring the higher percentage match. The calculated local matches ranged from just under $2,000 to $175,000, with an average of about $40,000. 10 ISER A bill introduced in 1999. E-1 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Municipality Project Title Total Federal Total State Total Auth Local Share @ 5% State Share after local Match Local / State Noorvik, City of Anchor Point Safe Water Corporation River Drive Water and Sewer Extension $ 980,000 $ 490,000 $ 1,470,000 $ 73,500 $ 416,500 15% Water System Expansion Project $ 800,000 $ 400,000 $ 1,200,000 $ 60,000 $ 340,000 15% Tanacross, Village of Water Facility Improvement $ 1,466,667 $ 733,333 $ 2,200,000 $ 110,000 $ 623,333 15% Chignik, City of Water and Sewer System Improvements Septic Systems Rehab., Well Water Treatment Upgrades & Landfill Reloc $ 1,120,000 $ 560,000 $ 1,680,000 $ 84,000 $ 476,000 15% $ 900,000 $ 450,000 $ 1,350,000 $ 67,500 $ 382,500 15% $ 726,667 $ 363,333 $ 1,090,000 $ 54,500 $ 308,833 15% $ 1,243,333 $ 621,667 $ 1,865,000 $ 93,250 $ 528,417 15% $ 824,000 $ 412,000 $ 1,236,000 $ 61,800 $ 350,200 15% $ 1,133,333 $ 566,667 $ 1,700,000 $ 85,000 $ 481,667 15% Water Treatment Plant with Washeteria Community Water & Sewer System, Phase I $ 893,333 $ 446,667 $ 1,340,000 $ 67,000 $ 379,667 15% $ 874,333 $ 437,167 $ 1,311,500 $ 65,575 $ 371,592 15% $ 912,667 $ 456,333 $ 1,369,000 $ 68,450 $ 387,883 15% Napakiak, City of Water and Sewer Citywide Flush Tank and Haul and Washeteria Renovation Project $ 832,733 $ 416,367 $ 1,249,100 $ 62,455 $ 353,912 15% Kongiganak, Native Village of Washeteria Construction - Phase IIB $ 866,667 $ 433,333 $ 1,300,000 $ 65,000 $ 368,333 15% Quinhagak, Native Village of Sanitation Facilities Improvement Project $ 1,300,000 $ 650,000 $ 1,950,000 $ 97,500 $ 552,500 15% Elim, City of Water Source and Transmission Line $ 669,333 $ 334,667 $ 1,004,000 $ 50,200 $ 284,467 15% Chevak, City of Water and Sewer Project - Final Phase $ 2,550,000 $ 850,000 $ 3,400,000 $ 170,000 $ 680,000 20% Port Lions, City of Water Dam Replacement Phase I - Sanitation Facilities Improvement Project $ 500,000 $ 250,000 $ 750,000 $ 37,500 $ 212,500 15% $ 666,667 $ 333,333 $ 1,000,000 $ 50,000 $ 283,333 15% Septage and Landfill Study $ 72,733 $ 36,367 $ 109,100 $ 5,455 $ 30,912 15% Tununak Traditional Council Flush tank and Haul $ 543,333 $ 271,667 $ 815,000 $ 40,750 $ 230,917 15% Brevig Mission Water and Sewer Project - Phase III $ 1,875,000 $ 625,000 $ 2,500,000 $ 125,000 $ 500,000 20% Savoonga, City of Water and Sewer Project $ 1,772,250 $ 590,750 $ 2,363,000 $ 118,150 $ 472,600 20% Healy Lake, Native Village Water, Sewer and Solid Waste Master Plan $ 66,667 $ 33,333 $ 100,000 $ 5,000 $ 28,333 15% Pilot Point, City of Tatitlek, Native Village Ketchikan Gateway Borough Egegik, City of Water Project Shoup Street Service Area Water and Sewer Improvements Phase II Water and Sewer Improvement Project Voznesenka Homeowners Assn. Water System Deering, City of Sheldon Point, City of Eek, City of Napaskiak Native Village Ivanof Bay (Lake and Peninsula Borough) ISER E-2 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Municipality Project Title Total Federal Total State Total Auth Local Share @ 5% State Share after local Match Local / State Perryville, Native Village of Water Project $ 133,333 $ 66,667 $ 200,000 $ 10,000 $ 56,667 15% Nunapitchuk, City of Water and Sanitation Improvements $ 633,333 $ 316,667 $ 950,000 $ 47,500 $ 269,167 15% Rampart Village Council Water and Sewer $ 337,500 $ 112,500 $ 450,000 $ 22,500 $ 90,000 20% Crooked Creek Master Plan Planning and Feasibility Study for Community Sanitation Facilities $ 116,667 $ 58,333 $ 175,000 $ 8,750 $ 49,583 15% $ 50,000 $ 25,000 $ 75,000 $ 3,750 $ 21,250 15% $ 1,500,000 $ 500,000 $ 2,000,000 $ 100,000 $ 400,000 20% $ 747,750 $ 249,250 $ 997,000 $ 49,850 $ 199,400 20% Eagle Village Tanana Nanwalek, Native Village of Sanitation Improvements, Phase II Water Source Development, Treatment and Distribution System Upgrades Atka, City of Sanitation Improvement Study $ 103,333 $ 51,667 $ 155,000 $ 7,750 $ 43,917 15% Gulkana Gulkana Village Master Plan $ 100,000 $ 50,000 $ 150,000 $ 7,500 $ 42,500 15% Whittier, City of Sewer System Improvements $ 712,000 $ 356,000 $ 1,068,000 $ 53,400 $ 302,600 15% Selawik, City of Water and Sewer Project, Phase II and III $ 2,625,000 $ 875,000 $ 3,500,000 $ 175,000 $ 700,000 20% Anvik, City of Water and Sewer Project $ 328,500 $ 109,500 $ 438,000 $ 21,900 $ 87,600 20% Chuathbaluk, City of Master Utility Plan $ 83,333 $ 41,667 $ 125,000 $ 6,250 $ 35,417 15% Chitina Master Sanitation Utility Plan $ 83,333 $ 41,667 $ 125,000 $ 6,250 $ 35,417 15% Newtok Traditional Council Sanitation Facilities Plan and Demo Project $ 183,333 $ 91,667 $ 275,000 $ 13,750 $ 77,917 15% Kiana, City of $ 1,200,000 $ 400,000 $ 1,600,000 $ 80,000 $ 320,000 20% Port Graham, Native Village of Water Treatment Plant Replacement Water Source Development, Treatment and Distribution System Upgrades $ 528,000 $ 176,000 $ 704,000 $ 35,200 $ 140,800 20% Evansville Sanitation Feasibility Study $ 56,667 $ 28,333 $ 85,000 $ 4,250 $ 24,083 15% Akiachak Native Community Water and Sewer Improvement $ 1,500,000 $ 500,000 $ 2,000,000 $ 100,000 $ 400,000 20% Old Minto Camp Sanitation Facilities Master Plan Survey $ 66,667 $ 33,333 $ 100,000 $ 5,000 $ 28,333 15% Akiak, City of Water and Sewer project, Phase V $ 733,500 $ 244,500 $ 978,000 $ 48,900 $ 195,600 20% Gambell, City of $ 333,333 $ 166,667 $ 500,000 $ 25,000 $ 141,667 15% Ruby, City of Water Feasibility Study Feasibility Study and Preliminary Design of Water and Sewer System $ 100,000 $ 50,000 $ 150,000 $ 7,500 $ 42,500 15% Beaver Village Council Washeteria/Water Treatment Plant Upgrade $ 239,025 $ 79,675 $ 318,700 $ 15,935 $ 63,740 20% Pilot Station, City of Water and Sewer Project - Phase IV $ 1,013,250 $ 337,750 $ 1,351,000 $ 67,550 $ 270,200 20% Kobuk, City of Water and Sewer Installation Project $ 178,500 $ 59,500 $ 238,000 $ 11,900 $ 47,600 20% Atmautluak Sanitation Facilities Master Plan $ 100,000 $ 50,000 $ 150,000 $ 7,500 $ 42,500 15% ISER E-3 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Municipality Project Title Total Federal Total State Total Auth Local Share @ 5% State Share after local Match Local / State Chalkyitsik, City of Water and Sewer Study $ 33,333 $ 16,667 $ 50,000 $ 2,500 $ 14,167 15% Naukati West, Inc. $ 33,333 $ 16,667 $ 50,000 $ 2,500 $ 14,167 15% $ 2,000,000 $ 1,000,000 $ 3,000,000 $ 150,000 $ 850,000 15% $ 50,000 $ 25,000 $ 75,000 $ 3,750 $ 21,250 15% $ 50,000 $ 25,000 $ 75,000 $ 3,750 $ 21,250 15% $ 24,467 $ 12,233 $ 36,700 $ 1,835 $ 10,398 15% Lower Kalskag, City of Naukati Sewer and Water Study Water and Wastewater Improvements Phase II Crooked Creek Johnny John Sr. School Sewer System Feasibility Study Study and Pre-design of Water and Wastewater Akula School Sewer Disposal Feasibility Study Water and Sewer System Plan and Evaluation $ 100,000 $ 50,000 $ 150,000 $ 7,500 $ 42,500 15% McGrath, City of Water and Sewer Master Plan $ 128,333 $ 64,167 $ 192,500 $ 9,625 $ 54,542 15% Lower Kusk. SchD. - Kipnuk Kipnuk School Utility Master Plan $ 52,467 $ 26,233 $ 78,700 $ 3,935 $ 22,298 15% Arctic Village Council Septage and Landfill Feasibility Study $ 33,333 $ 16,667 $ 50,000 $ 2,500 $ 14,167 15% Galena, City of Water and Sewer Expansion $ 600,000 $ 200,000 $ 800,000 $ 40,000 $ 160,000 20% Old Harbor, City of Sanitation Improvement Feasibility Study $ 66,667 $ 33,333 $ 100,000 $ 5,000 $ 28,333 15% Angoon, City of Water Storage Tank, Septic Sludge Lagoon $ 586,500 $ 195,500 $ 782,000 $ 39,100 $ 156,400 20% Saint Mary's, City of $ 101,333 $ 50,667 $ 152,000 $ 7,600 $ 43,067 15% Kivalina, City of Sewage Lagoon and Landfill Planning Water, Sewer and Solid Waste Project, Phase II $ 221,250 $ 73,750 $ 295,000 $ 14,750 $ 59,000 20% Kaltag, City of Solid Waste Site $ 172,500 $ 57,500 $ 230,000 $ 11,500 $ 46,000 20% Metlakatla Indian Community $ 1,031,250 $ 343,750 $ 1,375,000 $ 68,750 $ 275,000 20% $ 195,000 $ 65,000 $ 260,000 $ 13,000 $ 52,000 20% Togiak, City of Sewer System Upgrades Water Storage Tank Rehabilitation & Water Treatment Plant Rehabilitation Comprehensive Study of Sewer Treatment Lagoon Upgrade $ 33,333 $ 16,667 $ 50,000 $ 2,500 $ 14,167 15% Ketchikan Gateway Borough Water and Sewer Services Feasibility Study $ 63,333 $ 31,667 $ 95,000 $ 4,750 $ 26,917 15% $ 42,952,508 $ 18,153,792 $ 61,106,300 $ 3,055,315 $ 15,098,477 17% Bethel, City of Kuspuk School District Crooked Creek Lowell Point, Inc. Lower Kusk. SchD. - Kasigluk Unalakleet, City of Total Projects ISER E-4 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Appendix F: Case Study Analyses of Potential 5 Percent Local Cash Match Requirements Because most projects are split into several phases, a community moving from honey buckets to piped water and sewer needs to secure several grants over a decade or more. In order to see how a cash match requirement might add up over the entire life of a project, we looked at four communities in more detail. These communities all have FY 2000 VSW grants approved that serve a clearly defined number of households, and all communities are in the process of moving from honey buckets to piped systems. Each case study begins with a general description of community facilities.11 Next is a list of sanitation grants received by the community in the 1990s, including FY2000 amounts and additional amounts needed to finish the project (if known). We estimate the cost per household served of a 5 percent match for each phase of the project. We also compute the total match for all project phases through FY2000 and FY2001, if applied for. The four case studies suggest that a single year’s 5% local match requirement is often around $2,000 per household served. The total required match on a complete set of projects carried out over many years ranges between $2,500 and $5,000 per household served. If these amounts were to be amortized and paid off over 20 years by a surcharge added to user fees, the user fees would have to be increased by between 25% and 45%. 11 This information is taken from the Alaska Department of Community and Economic Development, Alaska Community Database ISER F-1 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Chevak Construction began in 1995 to provide piped water and sewer to 170 homes and the school. Completed project phases include a new landfill, a washeteria renovation, a new watering point, water treatment plant, a 150,000-gallon water storage tank, new sewage lagoon, and a vacuum sewer plant. Water and sewer mains and household connections are under construction. Unserved residents currently haul water and use privies. Some homes have rain catchment systems. Table F- 1. Chevak Match Calculations Fiscal Year 2001 2000 1996 1995 1995 Description Final Phase (requested) phase 5 phase 3-4 part phase 3 phase 1-2 Entire Project Authorization $2,851,000 $3,400,000 $3,246,000 $2,853,000 $5,651,000 $18,001,000 Estimate of 5 percent Households Match per Match Served Household $142,550 170 $839 $170,000 74 $2,297 $162,300 80 $2,029 $142,650 170 $839 $282,550 170 $1,662 $900,050 170 $5,294 Required increase in annual rates per household to cover match** Current annual residential water & sewer rate Required percentage rate increase to cover match $462 $1,020 45% source: ISER worksheet ‘local match community analysis.xls’ ISER F-2 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Egegik Egegik's water is supplied by two wells and is treated with fluoride. Four tanks are used, with a total water storage capacity of 22,500 gallons. Approximately half of all homes are plumbed. Eleven homes, the school, clinic and City offices, are connected to a piped water and sewer system constructed in 1989. An additional 13 homes are connected only to the piped sewage system. Other residents use septic tanks or haul honey buckets, and sewage pumping services are available. Egegik uses between $5,000 and $10,000 per year from raw fish taxes to cover the shortfall between user fees and the cost of water and sewer service. For the two fiscal years of 1997 and 1998, the City has suspended residential water/sewer tariff charges because of poor commercial fishery harvests which presumably reduced the users’ ability to pay these fees. Table F- 2. Egegik Match Calculations Fiscal Year Description 2000 Phase 2 Construction 1995 Phase 1 Construction Entire Project Estimate of 5 percent Households Match per Authorization Match Served Household $1,236,000 $61,800 24 $2,575 unknown unknown 24 unknown $1,236,000 $61,800 24 $2,575 Required increase in annual rates per household to cover match** Current annual residential water & sewer rate Required percentage rate increase to cover match $225 $720 31% **based on annualizing the "Entire Project" amount for 20 years at 6% source: ISER worksheet ‘local match community analysis.xls’ ISER F-3 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Noorvik Water is pumped from the Kobuk River to the water treatment/utility building, and stored in a tank. From there, a pressurized circulating system distributes water in utilidors. Noorvik has a vacuum sewer system in which waste is carried by air instead of water. Vacuum pressure pumps move the sewage to the 60,000 gallon collection and treatment plant. The system requires special toilets and water valves that collect wastewater from the sinks, toilets and showers. Over 100 homes, the school and businesses are served. Funds have been requested to connect and plumb the remaining 16 unserved homes on the south side of town and along River Road. Noorvik charges $105 per household per month for water and sewer service. The City uses revenue from cable TV and sales taxes to make up a revenue shortfall of more than $10,000. Table F- 3. Noorvik Match Calculations Fiscal Year 2000 1999 1997 1994 1991 1990 1990 Description Authorization Utilidor extension and plumbing to 16 houses $1,470,000 Utilidor extension to school, 14 neew homes; upgrade boiler, and vacuum pumps $1,560,000 Sewer 7 main lift station connection;16 new homes $475,000 Utilidor upgrades, building, 10 new homes $4,229,000 Water & Sewer 10 homes $768,000 Repair frozen lines;treatment plant upgrade $747,000 Repair lines $325,000 Entire Project $9,574,000 5 percent Match Estimate of Households Served Match per Household $73,500 16 $4,594 $78,000 101 $772 $23,750 16 $1,484 $211,450 $38,400 70 10 $3,021 $3,840 $37,350 $16,250 $478,700 50 50 117 $747 $325 $4,091 Required increase in annual rates per household to cover match** Current annual residential water & sewer rate Required percentage rate increase to cover match $357 $1,260 28% **based on annualizing the "Entire Project" amount for 20 years at 6% source: ISER worksheet ‘local match community analysis.xls’ ISER F-4 June 3, 2000 Existing and Potential Local Contributions to Village Safe Water Projects Selawik A new water and sewer system is under construction. A central treatment and washeteria facility pumps water from the Selawik River, providing up to 8,000 gallons a day. A 3-mile distribution line is available during the summer. A circulating water and vacuum sewer system was recently built, and 53 homes in the “West II” area of town and new HUD housing have been plumbed and connected. About 30 homes are yet to be served, and use honey buckets. Selawik charges $90 per household per month for water and sewer service and suffers a shortfall of about $20,000 between user fees and the cost of service. Table F- 4. Selawik Match Calculations Fiscal Year 2000 1996 1992 1990 Description Phase II and III, vacuum water and sewer phase II (part) Master Plan, upgrade serve 20 homes, plant improvements Entire Project Authorization 5 percent Match Estimate of Households Served Match per Household $3,500,000 $1,607,000 $1,356,000 $175,000 $80,350 $67,800 68 17 16 $2,574 $4,726 $4,238 $960,000 $7,423,000 $48,000 $371,150 20 121 $2,400 $3,067 Required increase in annual rates per household to cover match** Current annual residential water & sewer rate Required percentage rate increase to cover match $267 $1,080 25% source: ISER worksheet ‘local match community analysis.xls’ ISER F-5 June 3, 2000