17-93
GARRISON DIVERSION CONSERVANCY DISTRICT
EXECUTIVE COMMITTEE
Garrison Diversion Conservancy District Carrington, North Dakota
September 7, 2017
A meeting of the Executive Committee of the Garrison Diversion Conservancy District was held at the Garrison Diversion Conservancy District, Carrington, North Dakota, on September 7, 2017. The meeting was called to order by Chairman Royse at 11 a.m. DIRECTORS PRESENT Chairman Ken Royse Second Vice Chairman Ken Vein Director Dave Anderson Director Jay Anderson Director Cliff Hanretty Director Kelly Klosterman Director Bill Krivarchka Director Mike Tweed DIRECTORS ABSENT Vice Chairman Alan Walter OTHERS PRESENT Staff members of the Garrison Diversion Conservancy District were present along with others. A copy of the registration sheet is attached to these minutes as Annex I. The meeting was recorded to assist with compilation of the minutes. READING OF THE MINUTES Motion by Director Jay Anderson to approve the June 8, 2017, Executive Committee minutes as distributed. Second by Director Krivarchka. Upon voice vote, motion carried. FINANCIAL REPORT Financial Statements - - Merri Mooridian, Administrative Officer, Garrison Diversion, referred to and reviewed the financial statements for the period of January 1, 2017, through August 31, 2017. Copies of the financial statements are attached to these minutes as Annex II. Revenues through May 31 are broken out as follows: General Fund $4,352,535; Operations and Maintenance $3,075,989; MR&I $3,330,828; Red River Valley Water Supply Project $6,973,228 and Irrigation Fund $269,629.
Expenditures were: General Fund $1,940,803; Operations and Maintenance $3,233,466; MR&I $3,330,819; Red River Valley Water Supply Project $5,959,210 and Irrigation Fund $382,035.
17-94
Income through August is $17,950,596 with expenditures of $14,846,333. Garrison Diversion reserve accounts total $5,712,871. The balance of funds held at Bremer Bank is $6,209,939, Bank of North Dakota is $9,176,103 and Farm Credit Services is $1,000. Motion by Director Hanretty to accept the financial statements for the period of January 1, 2017, through August 31, 2017. Second by Director D. Anderson. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse, Tweed and Vein. Those voting nay: none. Directors absent and not voting: Walter. Motion carried. Budget Revisions - - Ms. Mooridian referred to the Budget Revisions (Rv1) and reviewed the 2017 budget revisions by category. A copy of the budget revisions are attached to these minutes as Annex III. Motion by Director Klosterman to approve the following 2017 budget revisions: Income: O&M Fund $7,856,117 Expenses: General Fund Administration Postage, decrease of $6,000 Public Education NWRA Presidency-Dave Koland, increase of $6,000 Conferences/Sponsorships, decrease of $3,000 Miscellaneous, decrease of $6,000
Professional Services Odney, decrease of $26,000 RRVWSP Development, Technical Support/LAWA Engineering, increase of $20,000 Meeting, Misc Exp, increase of $6,000 GDU O&M Fund
Salaries & Benefits Salaries, decrease of $148,000 Benefits, decrease of $17,000
Travel, decrease of $12,000 Training, decrease of $1,700
Contracted Services (Eng/Survey), increase of $124,000 Supplies, decrease of $48,000 Equipment Purchases, increase of $4,028,000 Equipment Rental, decrease of $4,000 Equipment Maintenance, decrease of $4,000 Safety, increase of $2,200 Miscellaneous, increase of $2,500 Materials, decrease of $17,000
17-95
Second by Second Vice Chairman Ken Vein. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse, Tweed and Vein. Those voting nay: none. Directors absent and not voting: Walter. Motion carried. Budget Timeline - - Ms. Mooridian referred to and reviewed the Budget Timeline used for budget preparation. This is provided for the board’s information. WATER CONFERENCE Kimberly Cook, Communications Director, Garrison Diversion, referred to the copy of the save the date for Garrison Diversion’s Water Conference taking place on November 7, 2017, at the Fargo Holiday Inn. This year’s conference will focus on the Red River Valley Water Supply Project (RRVWSP). Marketing pieces and invitations are being prepared. The agenda is also being finalized. An additional event this year is a social to be held the night before the conference. MR&I PROGRAM UPDATE Construction Report - - Duane DeKrey, Secretary, referred to the MR&I construction report dated August 31, 2017. MR&I expenditures through August are $3,187,295. Remaining approved federal MR&I funds are $4,846,087. A copy of the report is attached to these minutes as Annex IV. Cost Price Analysis Update - - Discussions are ongoing with Reclamation on cost price analysis, and changes are being made in this process for the MR&I projects waiting on funding. Reclamation will have more on this under their report. Project Cost Assumption - - Secretary DeKrey referred to a copy of the letter prepared by Garrison Diversion and mailed to the systems approved but waiting for funding. The letter states that Reclamation has not added the project to their scope of work for the cooperative agreement. As long as federal requirements are met, the system may move forward at their own risk. If the system agrees, the letter must be signed and returned to Garrison Diversion. These letters were mailed to the systems at the end of June, and four of the project sponsors have signed and returned their letters. South Central Regional Water District - - Secretary DeKrey referred to a letter from South Central Regional Water District (SCRWD) requesting a transfer of remaining unused funds from previous phases of their project to phase five. He and Ms. Mooridian met with the State Water Commission on September 6 and were not in agreement on the amount of funds remaining. He suggested the committee delay any action on this until the October board meeting. Motion by Second Vice Chairman Vein to delay the request from South Central Regional Water District to transfer unused project funds until the October board meeting. Second by Director J. Anderson. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse, Tweed and Vein. Those voting nay: none. Directors absent and not voting: Walter. Motion carried.
17-96
MCCLUSKY CANAL UPDATE Operation & Maintenance 2017 Work Plan & Budget Kip Kovar, Engineer, Garrison Diversion, commented that the last time the committee met, the 2017 O&M Work Plan and Budget had not been approved, and Garrison Diversion was using general fund money to pay O&M expenses. He is happy to report that the work plan and budget have since been approved and funding has been received. He referred to a copy of Reclamation’s letter dated July 31 included in the meeting materials that explains their reasons for delay, a copy which is attached to these minutes as Annex V. Slide Repair Construction Cooperative Agreement Mr. Kovar stated that Garrison Diversion submitted the Five-Year Construction Cooperative Agreement for the McClusky Canal slide repair work last spring. We are now waiting on Reclamation to approve that agreement so construction can begin on the slide work. Mr. Kovar added that a new Five-Year O&M Agreement will also need to be submitted. Livestock Watering Mr. Kovar reported that Reclamation’s Bismarck office received a request from a farmer along the McClusky Canal for an emergency water supply for livestock watering from the canal, which was approved. This was all handled within a couple of weeks, and he wanted to make everyone aware that the O&M program was able to help someone out in a time of need. Irrigation Mile Marker 15 Irrigation Project Mr. Kovar informed the committee that the Mile Marker 15 Irrigation Project is located southeast of Turtle Lake and is now up and running. It consists of approximately 550 acres. Photographs of the project were shared with the committee. Mile Marker 42 Irrigation Project Mr. Kovar referred to the copy of the cost share request that Garrison Diversion submitted to the State Water Commission for the Mile Marker 42L Irrigation Project. It is a 1,400-1,500 acre project located at the southern end of the McClusky Canal. The cost share was approved for approximately $940,000. The next step in the project is to begin final design and to start work with Capital Electric for three-phase power. BUREAU OF RECLAMATION REPORT Arden Freitag, Area Manager, Dakotas Area Office, Bureau of Reclamation, introduced Joe Hall, new Deputy Area Manager at the Bismarck office. Mr. Freitag referred to Reclamation’s written summary of activities dated September 7, 2017, and provided highlights on Reclamation’s ongoing projects. A copy is attached to these minutes as Annex VI.
17-97
Budget - - Mr. Freitag reported that Congress is looking at a three-month continuing resolution, which would mean the middle of December. NAWS - - The court has issued a summary judgement on the NAWS lawsuit and also lifted the injunction on construction. Any appeal must be filed by October 9, 2017. Reclamation, GDCD and the State Water Commission have formed a design team to oversee the design of the biota water treatment plant (WTP). Central ND Water Supply - - Reclamation has completed a Draft Environmental Assessment (EA) for water and power contracts for the Central ND Water Supply. This was prepared as a result of Garrison Diversion’s request for a water service contract and project pumping power to withdraw up to 20 cubic feet per second of water from the McClusky Canal to serve central North Dakota. Reclamation will use this EA to evaluate the environmental impacts associated with the issuance of a water service contract and power contract. The draft EA was released for public comment on August 17, 2017, with the comment period ending September 22, 2017. CONSULTING SERVICES Chairman Royse said the reason that consulting services was included as a topic on today’s agenda is to make sure that Garrison Diversion is receiving the best possible service at the best price and to make sure state laws and procedures are being followed. The current engineering contract is with Black & Veatch. It is nearly ten years old and should be reviewed. Chairman Royse stated that the type of contract is a standard contract. Chairman Royse said no decisions need to be made today. It is a time for discussion as to how to move forward. Ms. Mooridian and Mr. Kovar explained the RFP process, the makeup of the selection committee, review of the fee structure and selection criteria used when Black & Veatch was hired as Garrison Diversion’s engineering firm. Secretary DeKrey added that it is important for the board, or at least the Executive Committee, to better understand the engineering contract and how it works especially with the RRVWSP ramping up. Motion by Director Tweed authorizing the general manager to form a committee to review the current engineering contract between Garrison Diversion and Black & Veatch. Second by Director J. Anderson. Following further discussion among the committee members, Chairman Royse called for a vote. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse and Tweed. Those voting nay: Vein. Absent and not voting: Walter. Motion carried. RED RIVER VALLEY WATER SUPPLY PROJECT Red River Valley Committee Update - - Director Jay Anderson, Chairman, Red River Valley Committee, reported on committee topics and the recommendations on task orders from the August 25 meeting.
17-98
Work Plan Update - - Mr. Kovar referred to the RRVWSP Work Plan Update dated August 15 and reviewed the status on each of the approved task orders for preliminary design. A copy of the update is attached to these minutes as Annex VII. Mr. Kovar also described upcoming task orders and presented two new task orders under the final design phase for the committee’s approval. New Task Orders Final Pipeline Design 28-Mile Segment Mr. Kovar referred to and explained the Pipeline Design Task Order, which is for final design of an approximate 28-mile pipeline segment. The outcome will be bid documents ready for the bidding process on the 28-mile segment, which will set up approximately $150 million worth of construction. It does not include bidding fees. Bidding services will be addressed in an amendment. Chairman Royse asked if the task order provides the ability to do tunneling and trenchless work. Mr. Kovar said it provides the layout and the alignment of the pipeline that is needed before boring can be done.
Motion by Director D. Anderson to approve the task order for Final Pipeline Design on the 28-Mile Segment of the Red River Valley Water Supply Project in the amount of $3,840,000. Second by Second Vice Chairman Vein. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse, Tweed and Vein. Those voting nay: none. Absent and not voting: Walter. Motion carried. Geotechnical Investigation Mr. Kovar referred to and explained the Geotechnical Investigation Task Order, which focuses on the 28-mile segment and authorizes drilling of supplemental borings along the pipeline alignment and to complete laboratory testing of soil samples collected. The cost of this task order is $544,000. Motion by Second Vice Chairman Vein to approve the Geotechnical Investigation Task Order in the amount of $544,000. Second by Director Klosterman. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse, Tweed and Vein. Those voting nay: none. Absent and not voting: Walter. Motion carried. Planning Level Budget - - Ms. Mooridian explained that the committee will be seeing two Planning Level Budgets regarding the RRVWSP until the end of the year. 2015-2017 Budget Ms. Mooridian referred to the 2015-2017 planning level budget, which is basically for conceptual and preliminary design. There are just a few trailing expenses left to finish out in this budget before the end of the year. Ms. Mooridian stated that conceptual engineering is nearly complete. Expenses through August for conceptual engineering are $4.9 million. Preliminary expenses through August are $6.9 million. Administration, legal and financial expenses are $991,000. The total amount of
17-99
expenses for conceptual and preliminary design are $12.8 million. A copy of the 2015-2017 budget is attached to these minutes as Annex VIII. 2017-2019 Budget Ms. Mooridian next referred to the 2017-2019 planning level budget, which shows that no funds have been expended. A work plan has been laid out based on the funding that was requested from the state legislature and included in HB1020. For preliminary design, there are three amendments to task orders approved for a total amount of $1.3 million. Final design includes upcoming task orders. Financial, administration and legal, as well as construction are also listed. The design and administration subtotal is $17 million, and the subtotal for construction is $13 million for a total of $30 million, which matches the appropriation in HB1020. A copy of the 2017-2017 budget is attached to these minutes as Annex IX. Proposed Lake Audubon Water Control Plan - - Secretary DeKrey reported that Garrison Diversion has prepared a letter requesting the Corps of Engineers extend the comment period on their Proposed Lake Audubon Water Control Plan, a copy which is attached to these minutes as Annex X. Secretary DeKrey also referred to the copies of the letters written to the Corps of Engineers, underscoring the economic impact to the state and the impact on irrigation. These are included in the meeting packets for the board’s information. NDSU Proposal Secretary DeKrey referred to a copy of a proposal received from NDSU to conduct an economic analysis on the impacts that would result from the Proposed Water Control Plan, a copy which is attached to these minutes as Annex XI. The objective of the research is to estimate on-farm and regional economic impacts of changes in irrigation water availability from Lake Audubon including: 1) on-farm returns to irrigated and non-irrigated crop production, existing and new investments in irrigation, and maintenance to existing irrigation systems under different water availability scenarios; 2) processor impacts – including regional potato processors and corn-ethanol refineries that source supplies from the region; and 3) regional economic impacts. The cost of the study is $82,506, and it should be completed in six months. The funds for the study will come out of the RRVWSP Fund. The LAWA Board has approved the study. Motion by Director Krivarchka to approve NDSU’s proposal to study the economic impacts of the changing irrigation water availability from Lake Audubon in the amount of $82,506. Second by Director J. Anderson. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse, Tweed and Vein. Those voting nay: none. Absent and not voting: Walter. Motion carried. Proposed Water Supply Rule - - Chairman Royse reported that the Corps of Engineers has received all of the comments on the Proposed Water Supply Rule, and he has heard nothing new happening at this point. Standing Rock Sioux Tribe - - Chairman Royse said there is some concern with the Standing Rock Sioux Tribe’s position on the RRVWSP. No official correspondence has been received, but there is a resolution that has been passed by the tribe expressing their concern with the
17-100
project. They are concerned with diversions out of the Missouri River, lack of consultation regarding the project and the use of state money to build the project. TEAMBUILDING Second Vice Chairman Vein explained the teambuilding process that was approved by the board and the events that have taken place with the management team to date. Profile assessments were done on each member of the management team and the outcome was reviewed one-on-one and as a group. It has been a year since this was completed. The idea was to do this annually or as needed. The question now is whether or not to continue the teambuilding process. It was the consensus of the committee to wait and discuss this issue with the full board in October. GENERAL MANAGER’S REPORT GDU Facility Tour - - Secretary DeKrey reported that the first GDU facilities tour was held on August 31, which included a total of 14 people. The next tour is scheduled for September 14. Accounting Position - - Secretary DeKrey reported that Garrison Diversion has advertised for a new accounting person since the retirement of Marlene Smith. The application deadline is September 22. 2018 Meeting Dates A list of proposed 2018 Board and Executive Committee meeting dates was presented to the committee for their approval. The July meeting date will be acted upon at the full board in October in order to get the full board’s input on whether or not to hold the summer meeting in conjunction with the Water Resource Districts in Williston. Motion by Director Klosterman to approve the following 2018 Garrison Diversion meeting dates:
Board of Directors Executive Committee
January 11 & 12 March 8 April 5 & 6 June 7 October 11 & 12 September 6
December 14 Second by Director D. Anderson. Upon roll call vote, the following directors voted aye: D. Anderson, J. Anderson, Hanretty, Klosterman, Krivarchka, Royse, Tweed and Vein. Those voting nay: none. Absent and not voting: Walter. Motion carried. UPCOMING EVENTS Chairman Royse reviewed the list of upcoming meetings and events that the committee may wish to attend.
17-101
OTHER BUSINESS There being no other business to come before the committee, the meeting adjourned at 3 p.m.
(SEAL) Ken Royse, Chairman Duane DeKrey, Secretary
GDU Municipal, Red River
General Operations & Rural, and Valley Water Irrigation
Fund Maintenance Industrial Supply Fund Total
Fund Fund Project
Beginning Bank Balance January 1, 2017 $4,629,501 $172,866 $3,858 $1,027,475 $144,965 $5,978,665
REVENUES:
Net Change in Assets $97,126 ($5,482) $0 $0 ($40,031) $51,613
MR&I Overhead $85,747 $85,747
O&M Overhead $619,955 $619,955
GF Admn Charge from Irrigation Fund $0 $0
RRV Salaries Reimb $113,854 $113,854
Lease Income $2,303 $2,303
Revenue from Sale of GFAG $0 $0 $0
Miscellaneous Income $50 $0 $50
Interest Income $30,178 $136 $9 $87 $389 $30,799
Tax Levy $3,246,548 $3,246,548
State Aid Distribution $156,774 $156,774
Contract Revenue $0 $2,942,239 $3,330,819 $6,973,141 $309,271 $13,555,470
Irrigation Fund Bond/Loan Proceeds $0 $0
O&M Project Income $4,973 $4,973
O&M Non-project Revenue $134,123 $134,123
Total Revenues $4,352,535 $3,075,989 $3,330,828 $6,973,228 $269,629 $18,002,209
EXPENDITURES:
Directors Expense $127,364 $127,364
Employee Expenses $806,659 $806,659
Administrative Expenses $101,407 $101,407
Public Education $77,284 $77,284
Professional Services $311,077 $311,077
Irrigation Development $317,523 $317,523
GDCD Recreation Grant Program $167,483 $167,483
DWRA Recreation Program $1,808 $1,808
Irrigation Districts Expenses $0 $0
Irrigation Fund $382,035 $382,035
Maintenance & Repairs $30,198 $30,198
Capital Purchases $0 $0
Operations and Maintenance Fund $3,233,466 $3,233,466
State Administration $143,523 $143,523
MR&I Project Expenditures $3,187,296 $3,187,296
RRVWSP Fund $5,959,210 $5,959,210
Total Expenditures $1,940,803 $3,233,466 $3,330,819 $5,959,210 $382,035 $14,846,333
TRANSFERS IN/OUT $0 $0 $0 $0
REVENUES OVER EXPENDITURES* $2,411,732 ($157,477) $9 $1,014,018 ($112,406) $3,155,876
Ending Bank Balance Aug. 31, 2017 $7,041,233 $15,389 $3,867 $2,041,493 $32,559 $9,134,541
*Depreciation not reflected
GARRISON DIVERSION CONSERVANCY DISTRICT
COMBINED STATEMENT OF REVENUES AND EXPENDITURES
JANUARY 1--AUGUST 31, 2017
GARRISON DIVERSION CONSERVANCY DISTRICT
INCOME BUDGET ANALYSIS STATEMENT
JANUARY 1--AUGUST 31, 2017
GENERAL, O&M, Budget Income Percent Balance
MR&I, RRVWSP, and 01-01-17 Received of of
IRRIGATION to to Amount Budget
FUNDS 12-31-17 8-31-17 Budgeted 8-31-17
MR&I Overhead $100,000 $85,747 85.7% $14,253
O&M Overhead 675,000 619,955 91.8% 55,045
GF Admn Charge from Irrigation Fund 0 0 0.0% 0
RRV Salaries Reimb 0 113,854 (113,854)
Lease Income 500 2,303 460.6% (1,803)
Miscellaneous Income 500 50 10.0% 450
Interest Income (all funds) 10,000 30,799 308.0% (20,799)
Tax Levy 2,692,500 3,246,548 120.6% (554,048)
State Aid Distribution 250,000 156,774 62.7% 93,226
General Fund Contract Revenue 5,000 0 0.0% 5,000
MR&I Contract Revenue 7,220,000 3,330,819 46.1% 3,889,181
O&M Contract Revenue 3,951,117 2,942,239 74.5% 1,008,878
O&M Project Income 5,000 4,973 99.5% 27
O&M Non-project Revenue 500,000 134,123 26.8% 365,877
RRVWSP Contract Revenue 11,020,000 6,973,141 63.3% 4,046,859
Irrigation Fund Revenue 1,150,000 309,271 26.9% 840,729
Revenue from Sale of GFAG 0 0 0.0% 0
TOTAL $27,579,617 $17,950,596 65.1% $9,629,021
GARRISON DIVERSION CONSERVANCY DISTRICT
EXPENSE BUDGET ANALYSIS STATEMENT
JANUARY 1--AUGUST 31, 2017
GENERAL, O&M, Budget Expenditures Budget Expen- Percent Balance
MR&I, RRVWSP and 01-01-16 Chargeable 01-01-17 ditures of of
IRRIGATION to to 2016 to to Amount Budget
FUNDS 12-31-16 Budget 12-31-17 8-31-17 Budgeted 8-31-17
Directors Expenses $215,000 $188,547 $220,000 $127,364 57.9% $92,636
Employee Expenses 1,254,286 1,129,014 1,339,707 806,659 60.2% 533,048
Administrative Expenses 201,000 159,639 229,000 101,407 44.3% 127,593
Operations & Maintenance Fund 4,352,515 3,923,578 4,456,117 3,233,466 72.6% 1,222,651
Red River Valley Supply Project 6,080,000 4,672,708 11,020,000 5,959,210 54.1% 5,060,790
MR&I Fund 7,180,000 6,111,643 7,220,000 3,330,819 46.1% 3,889,181
Public Education 105,200 95,068 95,000 77,284 81.4% 17,716
Professional Services 682,000 442,763 679,000 311,077 45.8% 367,923
Maintenance & Repairs 75,000 66,035 68,000 30,198 44.4% 37,802
Irrigation Districts Expense 24,900 0 24,900 0 0.0% 24,900
Irrigation Fund 1,000,000 434,125 1,150,000 382,035 33.2% 767,965
Irrigation Development 394,275 383,375 464,875 317,523 68.3% 147,352
Capital Purchases 59,000 24,328 85,000 0 0.0% 85,000
GDCD Recreation Grant Program 350,000 239,072 350,000 167,483 47.9% 182,517
DWRA Recreation Program 10,000 3,167 10,000 1,808 18.1% 8,192
TOTALS $21,983,176 $17,873,062 $27,411,599 $14,846,333 54.2% $12,565,266
Expenditures
Budget Chargeable Budget 2017 Balance of Percentage
1/1/16 to 2016 1/1/17 Actual Budget of Budget
to 12/31/16 Budget to 12/31/17 as of 8/31/17 as of 8/31/17 Spent
GENERAL FUND
Directors Expense
Directors Per Diem $90,000 $87,369 $95,000 $55,136 $39,864 58.0%
Directors Expense $125,000 $101,178 $125,000 $72,228 $52,772 57.8%
Total Directors Expense $215,000 $188,547 $220,000 $127,364 $92,636 57.9%
Employee ExpenseEmployee Salaries $775,000 $729,848 $825,000 $538,552 $286,448 65.3%General Manager Exp $40,000 $12,936 $40,000 $10,325 $29,675 25.8%Travel $57,000 $27,128 $65,000 $15,427 $49,573 23.7%
Admn Officer - Merri Mooridian $20,000 $19,546 $20,000 $9,564 $10,436 47.8%
Dist. Engr - Kip Kovar $10,000 $1,603 $12,000 $1,386 $10,614 11.6%
Engineer - Ryan Anderson $10,000 $1,184 $10,000 $2,035 $7,965 20.4%
Dir. Comm. - Kim Cook $8,000 $1,608 $8,000 $910 $7,090 11.4%
Emp Exp Other $9,000 $3,187 $15,000 $1,532 $13,468 10.2%
Professional Development $16,000 $14,750 $17,000 $4,636 $12,364 27.3%
Employee Training $16,000 $14,750 $15,000 $4,636 $10,364 30.9%
Wellness Program $0 $0 $2,000 $0 $2,000 0.0%
Benefits $366,286 $344,352 $392,707 $237,719 $154,988 60.5%
GDCD FICA $66,173 $59,730 $70,380 $44,616 $25,764 63.4%
Retirement $100,515 $102,518 $107,645 $75,596 $32,049 70.2%
Hospital & Life Insurance $142,620 $134,530 $167,750 $100,873 $66,877 60.1%
Unemployment Comp $3,968 $3,784 $4,162 $1,529 $2,633 36.7%
Work Force Safety $6,500 $1,032 $7,000 $1,161 $5,839 16.6%
Dental / Vision Ins. $16,410 $14,025 $20,160 $10,132 $10,028 50.3%
Long-term Disability Ins $5,100 $4,826 $5,610 $3,812 $1,798 68.0%
Vacation/Sick Leave Liability $25,000 $23,907 $10,000 $0 $10,000 0.0%
Total Employee Expense $1,254,286 $1,129,014 $1,339,707 $806,659 $533,048 60.2%
Administration
Postage $6,000 $236 $13,000 $1,220 $11,780 9.4%
Communications $19,000 $19,532 $25,000 $13,118 $11,882 52.5%
Utilities $33,000 $29,321 $40,000 $20,022 $19,978 50.1%
Meetings & Events $7,000 $7,316 $8,000 $3,696 $4,304 46.2%
Miscellaneous $7,000 $1,813 $7,000 $1,854 $5,146 26.5%
Subscriptions/Publications $5,000 $3,067 $5,000 $4,193 $807 83.9%
Data Processing $16,500 $15,519 $25,000 $11,306 $13,694 45.2%
Employee Recruiting $12,000 $8,616 $5,000 $165 $4,835 3.3%
Supplies $31,000 $19,469 $35,000 $10,199 $24,801 29.1%
Small Office Equipment $13,500 $12,176 $15,000 $1,039 $13,961 6.9%
Dues $13,000 $10,002 $13,000 $9,485 $3,515 73.0%
Insurance $10,000 $7,577 $10,000 $2,510 $7,490 25.1%
Annual Independent Audit $28,000 $24,995 $28,000 $22,600 $5,400 80.7%
Total Administration $201,000 $159,639 $229,000 $101,407 $127,593 44.3%
Public Education
GDCD Tours $5,000 $5,000 $5,000 $5,000 $0 100.0%
Other Tours $4,841 $0 $5,000 $0 $5,000 0.0%
ND Water Users Ass'n Dues $20,000 $20,000 $20,000 $20,000 $0 100.0%
ND Water Coalition Dues $14,000 $14,000 $14,000 $14,000 $0 100.0%
ND Water Magazine $18,000 $27,000 $18,000 $9,000 $9,000 50.0%
Missouri River Joint Board/MRRIC $15,159 $15,159 $15,000 $14,091 $909 93.9%
NWRA Presidency--Dave Koland $10,200 $7,296 $0 $1,681 ($1,681) 0.0%
Conference Booth Fees, Sponsorships $10,000 $6,750 $10,000 $5,710 $4,290 57.1%
Miscellaneous $8,000 -$137 $8,000 $7,802 $198 97.5%
Total Public Education $105,200 $95,068 $95,000 $77,284 $17,716 81.4%
GARRISON DIVERSION CONSERVANCY DISTRICT
EXPENSE BUDGET ANALYSIS STATEMENT
January 1--August 31, 2017
Expenditures
Budget Chargeable Budget 2017 Balance of Percentage
1/1/16 to 2016 1/1/17 Actual Budget of Budget
to 12/31/16 Budget to 12/31/17 as of 8/31/17 as of 8/31/17 Spent
GARRISON DIVERSION CONSERVANCY DISTRICT
EXPENSE BUDGET ANALYSIS STATEMENT
January 1--August 31, 2017
Professional Services
Odney $125,000 $75,056 $150,000 $41,126 $108,874 27.4%
Black & Veatch $160,000 $100,787 $150,000 $59,230 $90,770 39.5%
Will & Carlson $45,000 $18,101 $45,000 $33,176 $11,824 73.7%
Sundog Web Hosting $3,000 $321 $4,000 $160 $3,840 4.0%RRVWSP Development $140,000 $61,038 $180,000 $92,049 $87,951 51.1%
Technical Support for LAWA $15,000 $0 $15,000 $0 $15,000 0.0%Engineering $69,000 $32,178 $50,000 $56,987 ($6,987) 114.0%
Legal $40,000 $25,557 $50,000 $30,234 $19,766 60.5%
Financial $12,000 $0 $12,000 $0 $12,000 0.0%
Consultants $0 $0 $50,000 $0 $50,000 0.0%
Meeting, Misc. Exp $4,000 $3,303 $3,000 $4,828 ($1,828) 160.9%
Water Conservation Plan $100,000 $100,000 $0 $0 $0 0.0%
Prof Services Other $9,000 $0 $20,000 $0 $20,000 0.0%
Legal Services $100,000 $87,460 $130,000 $85,336 $44,664 65.6%
Total Professional Services $682,000 $442,763 $679,000 $311,077 $367,923 45.8%
Irrigation Development
ND Irrigation Association $50,000 $50,000 $50,000 $25,000 $25,000 50.0%
NDSU Oakes Field Trials $267,875 $267,875 $267,875 $267,875 $0 100.0%
Robert Titus Lease $16,400 $14,388 $17,000 $15,344 $1,656 90.3%
Irrigation Development $60,000 $51,112 $130,000 $9,304 $120,696 7.2%
Total Irrigation Development $394,275 $383,375 $464,875 $317,523 $147,352 68.3%
Recreation
GDCD Recreation Grant Program $350,000 $239,072 $350,000 $167,483 $182,517 47.9%
DWRA Recreation Program $10,000 $3,167 $10,000 $1,808 $8,192 18.1%
Total Recreation $360,000 $242,239 $360,000 $169,291 $190,709 47.0%
Irrigation Districts Expense
Irrigation Districts $4,900 $0 $4,900 $0 $4,900 0.0%
Oakes Title Transfer $20,000 $0 $20,000 $0 $20,000 0.0%
Technical Support $15,000 $0 $15,000 $0 $15,000 0.0%
Legal $5,000 $0 $5,000 $0 $5,000 0.0%
Total Irrigation Districts Expense $24,900 $0 $24,900 $0 $24,900 0.0%
Maintenance & Repair
Equipment Maintenance $20,000 $19,513 $20,000 $14,452 $5,548 72.3%
Small Yard Equipment Purchases $4,000 $0 $4,000 $0 $4,000 0.0%
Land & Bldg Maintenance $34,000 $30,563 $27,000 $8,059 $18,941 29.8%
Auto Expense $17,000 $15,959 $17,000 $7,687 $9,313 45.2%
Total Maintenance & Repair $75,000 $66,035 $68,000 $30,198 $37,802 44.4%
Capital Purchases
Office Equip & Furniture $9,000 $0 $20,000 $0 $20,000 0.0%
Yard Equipment $20,000 $0 $20,000 $0 $20,000 0.0%
Vehicle $30,000 $24,328 $30,000 $0 $30,000 0.0%
Land and Buildings $0 $0 $15,000 $0 $15,000 0.0%
Total Capital Purchases $59,000 $24,328 $85,000 $0 $85,000 0.0%
Total General Fund $3,370,661 $2,731,008 $3,565,482 $1,940,803 $1,624,679 54.4%
Expenditures
Budget Chargeable Budget 2017 Balance of Percentage
1/1/16 to 2016 1/1/17 Actual Budget of Budget
to 12/31/16 Budget to 12/31/17 as of 8/31/17 as of 8/31/17 Spent
GARRISON DIVERSION CONSERVANCY DISTRICT
EXPENSE BUDGET ANALYSIS STATEMENT
January 1--August 31, 2017
IRRIGATION FUNDMcClusky Canal Irrigation:
Construction $500,000 $0 $500,000 $159,279 $340,721 31.9%
Operations $500,000 $434,125 $650,000 $222,756 $427,244 34.3%
Total Irrigation Fund $1,000,000 $434,125 $1,150,000 $382,035 $767,965 33.2%
GDU O & M
Salaries and Benefits $1,957,139 $2,034,178 $2,190,283 $1,269,011 $921,272 57.9%
Salaries $1,373,466 $1,375,469 $1,498,145 $900,055 $598,090 60.1%
Benefits $583,673 $658,709 $692,138 $368,956 $323,182 53.3%
Travel $29,739 $22,880 $37,461 $15,756 $21,705 42.1%
Training $4,409 $4,777 $6,500 $2,590 $3,910 39.8%
Utilities $88,790 $80,977 $80,820 $59,452 $21,368 73.6%
Contractual Services $275,000 $285,570 $51,000 $129,921 ($78,921) 254.7%
Supplies $470,560 $283,301 $401,013 $210,472 $190,541 52.5%
Equipment Purchases $401,658 $401,652 $396,040 $916,887 ($520,847) 231.5%
Equipment Rental $31,000 $27,430 $14,000 $3,160 $10,840 22.6%
Equipment Maintenance $158,858 $120,244 $141,525 $65,195 $76,330 46.1%
Safety $38,155 $31,357 $43,824 $39,471 $4,353 90.1%
Miscellaneous $14,977 $11,170 $9,059 $4,718 $4,341 52.1%
Materials $302,799 $80,895 $409,592 $62,821 $346,771 15.3%
O&M Overhead Expense $579,431 $539,147 $675,000 $454,012 $220,988 67.3%
Total GDU O & M $4,352,515 $3,923,578 $4,456,117 $3,233,466 $1,222,651 72.6%
MR&I Fund
State Administration $185,000 $183,369 $220,000 $143,523 $76,477 65.2%
MR&I Project Expenditures $6,995,000 $5,928,274 $7,000,000 $3,187,296 $3,812,704 45.5%
Total MR&I Fund $7,180,000 $6,111,643 $7,220,000 $3,330,819 $3,889,181 46.1%
RRV Water Supply Project
Right of Way $1,530,000 $0 $0 $0 $0 0.0%
Design $4,550,000 $4,672,708 $10,400,000 $5,517,171 $4,882,829 53.0%
Financing/Legal/Administration $0 $0 $620,000 $442,039 $177,961 71.3%
Total RRVWSP $6,080,000 $4,672,708 $11,020,000 $5,959,210 $5,060,790 54.1%
TOTAL ALL FUNDS $21,983,176 $17,873,062 $27,411,599 $14,846,333 $12,565,266 54.2%
GARRISON DIVERSION CONSERVANCY DISTRICT
RESERVES STATEMENT
AUGUST 31, 2017
OPERATING RESERVE $3,172,173.25
Operating Reserve authorized to be established in the amount of $300,000.00
per resolution of the Board dated January 15, 1970. Limit changed to $330,000
by Board action on January 6, 1995. Reserve cap removed by Board action
July 2, 1997.
O&M EMERGENCY RESERVE 822,817.55
O&M Emergency Reserve to be established in the amount of $500,000.00 by
Article 13 (a) of the Master Contract and by action taken by the Board dated
January 16, 1970. Limit changed to $1,500,000.00 July 1980. Reserve capped at
$822,817.55 by Board action July 2, 1997.
DEFICIENCY RESERVE 802,287.54
Deficiency Reserve to be established in the amount of $750,000.00 by Article
13 (b) of the Master Contract. Limit changed to $1,500,000.00 July 1980. Reserve
capped at $802,287.54 by Board action July 2, 1997.
PROJECT DEVELOPMENT RESERVE 915,592.98
Project Development Reserve to be established in the amount of $750,000.00
by resolution of the Board dated July 17, 1969. Limit changed to $1,000,000.00
July 1982. Reserve capped at $915,592.98 by Board action July 2, 1997.
-----------------------
TOTAL GARRISON DIVERSION CONSERVANCY DISTRICT RESERVES $5,712,871.32
=============
GARRISON DIVERSION CONSERVANCY DISTRICT
FUNDS HELD IN BANK OF NORTH DAKOTA ACCOUNTS
AS OF AUGUST 31, 2017
---------------- ------------------------------------------------------------------------------------------------ ---------------------------
Interest Maturity
FUND Account Name/Reserve Rate Date Cash Balance
---------------- ------------------------------------------------------------------------------------------------ ---------------------------
General Checking Account 0.050% $1,401,822.32
General Money Market Deposit Account 0.050% 5,639,408.03
General Recreation Matching, Oper. Res. 0.100% 490,059.76
General Recreation Reserve, Oper. Res 0.100% 1,109,711.54
General Accrued Leave Res., Oper. Res. 0.100% 111,901.95
General Operating Reserve 0.250% 11-14-17 47,000.00
General Deficiency Reserve 0.250% 05-22-18 124,146.00
General Project Development 0.250% 05-22-18 252,054.00
TOTAL $9,176,103.60
GARRISON DIVERSION CONSERVANCY DISTRICT
FARM CREDIT SERVICES OF NORTH DAKOTA STOCK
AS OF AUGUST 31, 2017
---------------- ------------------------------------------------------------------------------------------------ ---------------------------
Account Name/Reserve Principal Maturity
FUND Account Purpose Balance Date Cash Balance
---------------- ------------------------------------------------------------------------------------------------ ---------------------------
General Operating Reserve 125,000.00$ 05-01-2025 1,000.00$
for Irrigation
GARRISON DIVERSION CONSERVANCY DISTRICT
FUNDS HELD IN BREMER BANK ACCOUNTS
AS OF AUGUST 31, 2017
Account Type
Collateral Value /
Pledge Amount
Deposit Insurance / Pledging Status Book Balance Interest Rate Maturity Date
Repurchase Agreement Sweep Account
Collateralized with repurchase agreement collateral at 110% of balance.
Execusweep - M R & I Working Fund $0.00 0.20%
Subject to limit of $250,000 FDIC Insurance. FHLB Letter of Credit and Security Pledges collateralizing the exess at 110%
Noninterest Bearing Deposit Accounts
Irrigation Fund 32,558.40 0.00%
Total Noninterest Bearing Checking Balance $32,558.40
Interest Bearing Checking Accounts
Dev Const & Mgmt Rec Facility 79,080.50 0.01%
FlexComp Program 8,909.17 0.01%
Red River Valley Water Supply Project 2,041,492.14 0.01%
M R & I Working Fund 3,866.84 0.01%
Operations & Maintenance Fund 15,387.63 0.21%
O & M FlexComp 3,372.01 0.01%
Debt Service Reserve--Irr Fund 142,600.74 0.16%
O&M Res--Irr Fund 115,614.86 0.16%
Total Interest Bearing Checking Balance $2,410,323.89
Savings Accounts
Money Mkt Inv - O & M Accr Leave Reserve 140,991.66 0.07%
GF Interest Acct 49,067.53 0.03%
Total Savings Balance 190,059.19
Certificates of Deposit
Operating Res. Certificate of Deposit 542,000.00 0.80% 01-01-18
Operating Res. Certificate of Deposit 820,000.00 0.70% 11-11-17
Operating Res. Certificate of Deposit 50,500.00 0.70% 08-19-17
O&M Emergency Res. Certificate of Deposit 210,000.00 0.80% 05-24-18
O&M Emergency Res. Certificate of Deposit 106,317.55 0.80% 11-22-19
O&M Emergency Res. Certificate of Deposit 156,500.00 0.40% 01-17-18
O&M Emergency Res. Certificate of Deposit 350,000.00 0.45% 08-24-17
Deficiency Res. Certificate of Deposit 228,141.54 0.80% 11-22-19
Deficiency Res. Certificate of Deposit 200,000.00 0.70% 08-19-17
Deficiency Res. Certificate of Deposit 250,000.00 0.80% 01-01-18
Proj. Dev. Res. Certificate of Deposit 350,000.00 0.70% 09-12-17
Proj. Dev. Res. Certificate of Deposit 313,538.98 0.80% 11-30-19
Total Certificate of Deposit Balance 3,576,998.07
Total Accounts & CD Balance $6,209,939.55 Pending
Pledging Adequacy Calculation
Total Deposit Account Balance $6,209,939.55
Less: FDIC Insurance Coverage (250,000.00)
Deposit Balance to Secure $5,959,939.55
x 110% 1.10
Security Pledging Required $6,555,933.51
Market Value - Total Securities Pledged $0.00
FHLB Letter of Credit 8,000,000.00
Total Collateral Pledged $8,000,000.00
Pledging Excess $1,444,066.49
GARRISON DIVERSION CONSERVANCY DISTRICT
TAX COLLECTIONS STATEMENT
January 1 through August 31, 2017
------------------ --------------------------- ------------------------------------- --------------------------------- ----------------------- ---------------------------
Estimated Taxes Current Tax Delinquent Int. & Penalty
to be Collected Collections Tax Collections Collections State Aid Dist.
County 2016 Levy Year to Date Year to Date Year to Date Year to Date
------------------ --------------------------- ------------------------------------- --------------------------------- ----------------------- ---------------------------
Barnes $74,910.66 $73,859.89 678.14$ 130.34$ 3,155.34$
Benson 31,069.84 29,107.75 1,527.82 109.94 2,257.42
Bottineau 56,099.22 54,374.89 854.46 262.11 2,530.87
Burleigh 443,471.80 455,534.60 2,410.78 31,968.58
Cass 677,067.22 714,207.35 3,623.72 818.90 33,195.39
Dickey 37,019.43 36,219.26 507.03 76.63 2,465.69
Eddy 12,444.49 12,866.46 124.31 24.64 1,354.54
Foster 22,239.09 22,963.59 132.36 40.42 3,668.52
Grand Forks 266,714.06 268,605.19 3,744.65 561.55 7,279.44
Griggs 18,547.48 18,876.11 177.73 24.48 1,355.44
LaMoure 38,101.09 37,451.56 465.09 73.21 2,434.86
McHenry 39,808.52 38,647.12 615.01 108.01 1,169.25
McKenzie 158,232.16 194,606.66 2,050.33 454.05 14,898.47
McLean 70,902.28 70,600.23 1,202.67 245.66 4,900.08
Nelson 24,414.25 23,428.20 395.88 76.81 1,200.80
Pierce 28,312.51 28,877.77 383.80 76.48 1,841.48
Ramsey 50,997.84 50,696.44 519.10 107.05 3,385.44
Ransom 33,615.96 32,821.54 408.08 63.59
Renville 23,672.06 23,033.98 334.69 64.46 1,668.72
Richland 83,813.07 81,703.11 868.28 147.42 3,472.60
Sargent 33,090.55 32,348.14 462.76 73.16 1,688.63
Sheridan 12,837.91 12,470.38 731.42 65.41 2,380.92
Steele 28,993.45 27,012.26 267.38 42.38 1,170.36
Stutsman 103,472.87 101,952.13 893.66 193.34 5,069.89
Traill 47,883.66 47,450.85 436.81 89.48 2,206.60
Ward 345,408.03 315,438.92 20,035.60 1,496.91 12,754.92
Wells 38,375.92 37,448.78 296.91 66.36 2,064.25
Williams 358,605.08 348,899.13 5,404.46 5,235.21
------------------ --------------------------- ------------------------------------- --------------------------------- ----------------------- ---------------------------
TOTALS $3,160,120.50 $3,191,502.29 $49,552.93 $5,492.79 $156,773.71
------------------ --------------------------- ------------------------------------- --------------------------------- ----------------------- ---------------------------
GARRISON DIVERSION CONSERVANCY DISTRICT
GDCD RECREATION GRANT PROGRAM
OUTSTANDING PROJECTS
JULY 1, 1990, to AUGUST 31, 2017
GRANT OUTSTANDING PROJECTS EXPENDITURES EXPENDITURES ADJUSTMENTS BALANCE
APPROVAL PROJECTS APPROVED 1990 to 1-1-17 to REMAINING
COUNTY PROJECT DATE 2017 12-31-16 8-31-17 8-31-17
Barnes North Country Trail Improvements 04-30-14 $ 18,714.00 18,262.34$ 451.66$
Barnes/Ransom Parks Enhancement Project 04-29-16 $ 21,855.00 21,855.00$
Barnes Hi-Line Prairie Gardens &I Orchard Phase II 05-05-17 6,457.00$ 6,457.00$
Benson City of Maddock 10-07-16 $ 50,000.00 50,000.00$
Bottineau Fairground Horse Arena 10-07-16 $ 31,350.00 23,959.67$ 7,390.33$
Bottineau Tommy Turtle Park Improv/Welcome Cntr 10-08-15 $ 50,000.00 50,000.00$ -$
Burleigh General Sibley Interpretive Trail 04-29-16 $ 24,668.00 24,668.00$
Cass Brewer Lake Campground Improvements 05-05-17 3,263.00$ 2,864.26$ (398.74)$ -$
Cass Reile's Acres Park Development 10-07-16 $ 55,000.00 55,000.00$
Cass Progressive Ag Fields Picnic Area 09-30-14 $ 2,500.00 2,500.00$
Cass RRV Fair Campground Phase 2 04-29-16 $ 21,831.00 12,450.58$ 9,380.42$
Cass RRV Fair Campground Phase 3 05-05-17 15,686.00$ 15,686.00$
Eddy Campbell Memorial Park Playground Equip 04-23-15 12,500.00$ 12,500.00$
Foster Community Entertainment Pavilion 04-23-15 7,980.00$ 7,980.00$ -$
Foster CrossRoads Shelter/Restroom 04-23-15 3,675.00$ 3,675.00$
Foster Lake Juanita Playground 09-30-14 $ 1,759.00 1,759.00$
Grand Forks Altru Wellness Village Playground 05-05-17 8,750.00$ 8,750.00$
Grand Forks Ryan Lake Playground 05-05-17 5,175.00$ 5,175.00$
Griggs ADA Restroom/Concession Stand 10-07-16 $ 6,125.00 6,125.00$
Griggs Binford Rodeo Ground Bleachers 10-07-16 $ 27,500.00 27,500.00$
McHenry Buffalo Lodge Shelters 05-05-17 2,500.00$ 2,500.00$
McKenzie Kent Pelton Nature Park Phase I 04-29-16 $ 50,000.00 50,000.00$
McLean Brekken-Holmes Campground Improv. 04-23-15 7,500.00$ 7,500.00$
McLean Garrison City Park Restrooms 05-05-17 10,000.00$ 10,000.00$
Nelson McVille Park Frisbee Golf Course 05-05-17 1,500.00$ 1,500.00$
Nelson North Park Bathroom 10-07-16 4,000.00$ 4,000.00$
Nelson Tolna Bay Boat Ramp/Fish Cleaning Stn 04-23-15 6,646.00$ 6,646.00$
Ramsey East Ditch Rec Site Playground Equipment 04-29-16 9,974.00$ 9,974.00$
Ransom Dead Colt Creek Hook-ups 05-05-17 6,996.00$ 6,996.00$
Renville Glenburn Park Playground Equipment 04-23-15 3,528.00$ 3,494.25$ 33.75$
Renville Mohall Fairgrounds Playground Equipment 04-23-15 10,000.00$ 10,000.00$
Renville Mohall Gun Club Traphouses 09-30-14 15,750.00$ 10,482.12$ 5,267.88$
Richland Barney Park Playground Equipment 10-07-16 1,426.00$ 1,426.00$ -$
Richland Briarwood Court Playground 04-30-14 2,500.00$ 2,305.69$ (194.31)$ -$
Richland Kidder Recreation Area Tent Campground 10-07-16 3,000.00$ 3,000.00$
Richland Mooreton Park Updates 04-29-16 13,175.00$ 12,836.31$ 338.69$ 0.00$
Richland Wyndmere Rock Garden Park Equipment 04-23-15 17,554.00$ 11,660.26$ 5,893.74$
Sargent Milnor Park Playground Equipment 10-07-16 1,543.00$ 1,543.00$ -$
Sargent Silver Lake Park Picnic Shelter 10-08-15 1,583.00$ 1,583.00$
Sargent Silver Lake Phase 2 04-29-16 8,250.00$ 8,250.00$
Sargent Silver Lake Water/Electric Hookups 05-05-17 1,275.00$ 1,275.00$
Sheridan Hoffer Lake Beach Area 04-29-16 2,620.00$ 2,620.00$
Steele Golden Lake Playground Phase II 04-29-16 7,500.00$ 7,500.00$
Stutsman Medina City Park Playground Equipment 04-23-15 8,750.00$ 6,947.61$ 1,802.39$
Traill Mayville Nature Trail 05-05-17 13,500.00$ 13,500.00$
Traill Walking Trail 10-07-16 896.00$ 896.00$
Ward Berthold Park Playground Equipment 10-07-16 3,620.00$ 2,432.75$ 1,187.25$
Ward Burlington Riverfront Project 04-29-16 50,000.00$ 50,000.00$
Ward Minot Fitness Trail Outdoor Exercie Equip. 05-05-17 2,625.00$ 2,625.00$
Ward Old Settlers Park Walking Bridge 05-05-17 3,000.00$ 3,000.00$
Ward Trail Shelters Around Minot Area 10-08-15 9,626.00$ 9,626.00$ -$
Wells Hurdsfield Park Playground Equipment 05-05-17 5,550.00$ 5,550.00$
Williams Epping/Springbrook Vault Toilet 09-30-14 16,925.00$ 11,888.30$ 5,036.70$
Williams Kota Ray Dam Vault Toilet 09-30-14 8,463.00$ 6,118.61$ 2,344.39$
Williams Williams County Parks--Picnic Shelters 04-29-16 35,000.00$ 34,293.75$ 706.25$
TOTAL $635,286.00 $86,277.00 $63,427.46 $167,482.73 ($593.05) 490,059.76$
$490,059.76
GARRISON DIVERSION CONSERVANCY DISTRICT
DWRA RECREATION PROGRAM
CHAIN OF LAKES RECREATION
JANUARY 1, 2008, to AUGUST 31, 2017
Bureau of Income from Expenditures Expenditures
Interest Reclamation Returned Recreation Eligible for Ineligible for
DESCRIPTION Income Income Funds Cost Share Cost Share
2008
2008 Totals $19.62 $149,000.00 $168,675.40 $3,870.71
2009
2009 Totals $145.51 $0.00 $25,606.33 $117,101.89 $60.57
2010
2010 Totals $96.61 $0.00 $5,986.16 $80,610.93 $4,781.83
2011
2011 Totals $66.09 $0.00 $5,981.63 $0.00 $4,834.57
2012
2012 Totals $25.97 $0.00 $0.00 $0.00 $4,942.10
2013
2013 Totals $10.08 $0.00 $0.00 $0.00 $4,098.21
2014
2014 Totals $9.28 $0.00 $0.00 $0.00 $4,144.18
2015
2015 Totals $8.85 $0.00 $0.00 $0.00 $5,951.86
2016
2016 Totals $8.34 $0.00 $0.00 $0.00 $3,166.96
2017
Income:
GDCD Recreation Grant Funds Returned From Projects
Interest Income $5.35
Expenditures:
Chain of Lakes Recreation Facilities Maintenance $1,808.42
2017 Totals $5.35 $0.00 $0.00 $0.00 $1,808.42
GRAND TOTALS $395.70 $149,000.00 $206,249.52 $201,583.53 $33,788.70
$100,791.77 = 50 Percent
COST SHARE SUMMARY:
Total Bureau of Reclamation Funds Received to Date 149,000.00$
Less 50% of Expenditures Eligible for Cost Share (100,791.77)$
Balance of Federal Funds 48,208.24$
Total GDCD Unused Recreation Funds to Date 206,249.52$
Less 50% of Expenditures for Cost Share (100,791.77)$
Less Facilities Maintenance (33,788.70)$
Balance of GDCD Unused Recreation Funds 71,669.06$
Plus Interest Income to Date 395.70$
Balance of GDCD Funds 72,064.76$
Less 12-31-12 transfer to Recreation Reserve (zero in 2013, '14, '15, '16) (41,192.49)$
Balance of GDCD Funds 30,872.27$
Balance of Federal Funds 48,208.24$
Cash Balance in DWRA Account 8-31-17 79,080.50$
Municipal, Red River
General Operations & Rural, and Valley Water Irrigation
Fund Maintenance Industrial Supply Fund Total
Fund Fund Project
REVENUES:
Transfers In (MR&I) $ 100,000 $ 100,000
Transfers In (O&M) $ 675,000 $ 675,000
GF Admin Charge Irrigation Fund $ 0
GF Admin Charge RRVWSP
Project Income $ 5,000 $ 5,000
Lease Income $ 500 $ 500
Miscellaneous Income $ 500 $ 500
Interest Income $ 10,000 $ 10,000
Tax Levy $ 2,692,500 $ 2,692,500
State Aid Distribution $ 250,000 $ 250,000
O&M Non-project Income $ 500,000 $ 500,000
Contract Revenue $ 5,000 $ 7,856,117 $ 7,220,000 $ 11,020,000 $ 1,150,000 $ 27,251,117
Total Revenues $ 3,733,500 $ 8,361,117 $ 7,220,000 $ 11,020,000 $ 1,150,000 $ 31,484,617
EXPENDITURES:
Directors Expense $ 220,000 $ 220,000
Employee Expenses $ 1,339,707 $ 1,339,707
Administrative Expenses $ 223,000 $ 223,000
Public Education $ 101,000 $ 101,000
Professional Services $ 679,000 $ 679,000
Irrigation Development $ 464,875 $ 464,875
Recreation Matching $ 360,000 $ 360,000
Irrigation Districts Expenses $ 24,900 $ 24,900
Irrigation Fund $ 1,150,000 $ 1,150,000
Maintenance & Repairs $ 68,000 $ 68,000
Capital Purchases $ 85,000 $ 85,000
O&M Fund $ 8,361,117 $ 8,361,117
MR&I Fund $ 7,220,000 $ 7,220,000
RRVWSP Fund $ 11,020,000 $ 11,020,000
Total Expenditures $ 3,565,482 $ 8,361,117 $ 7,220,000 $ 11,020,000 $ 1,150,000 $ 31,316,599
REVENUES OVER EXPENDITURES* $ 168,019 $ 0 $ 0 $ 0 $ 168,019
OTHER FINANCING SOURCES (USES)
Appropriated fund balance (operating reserve) $ -
Total Other Financing Sources (Uses) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
NET CHANGE IN TOTAL FUND BALANCE 168,019$ -$ -$ -$ -$ 168,019$
*Flexible Spending Programs and Depreciation not reflected
9/1/17 8:41 AM
GARRISON DIVERSION CONSERVANCY DISTRICT
BUDGET OF REVENUES AND EXPENDITURES Rv1
January 1, 2017 to December 31, 2017
9/1/17 8:41 AM Budget Revision Revised
2017 Budget
Directors Expense
Directors Per Diem $95,000 $95,000
Directors Exp $125,000 $125,000
Total Directors Expense $220,000 $0 $220,000
Employee Expense
Employee Salaries $825,000 $825,000
General Managers Expense $40,000 $40,000
Travel $65,000 $65,000
Administrative Officer $20,000 $20,000
District Engineer $12,000 $12,000
Engineer $10,000 $10,000
Communications Director $8,000 $8,000
Emp Exp Other $15,000 $15,000
Professional Development $17,000 $17,000
Employee Training $15,000 $15,000
Wellness Program $2,000 $2,000
Benefits $392,707 $392,707
GDCD FICA $70,380 $70,380
Retirement $107,645 $107,645
Hospital & Life Insurance $167,750 $167,750
Unemployment Comp $4,162 $4,162
Vision / Dental $20,160 $20,160
Workforce Safety Insurance $7,000 $7,000
Long Term Disability Ins $5,610 $5,610
Vacation/Sick Leave Liability $10,000 $10,000
Total Employee Expense $1,339,707 $0 $1,339,707
Administration
Postage $13,000 ($6,000) $7,000
Electronic Communications $25,000 $25,000
Utilities $40,000 $40,000
Meetings & Events $8,000 $8,000
Subscriptions $5,000 $5,000
Miscellaneous $7,000 $7,000
Data Processing $25,000 $25,000
Employee Recruiting $5,000 $5,000
Supplies $35,000 $35,000
Small Office Equipment $15,000 $15,000
Dues $13,000 $13,000
Insurance $10,000 $10,000
Annual Independent Audit $28,000 $28,000
Total Administration $229,000 ($6,000) $223,000
Public Education
GDCD Tours $5,000 $5,000
Other Tours $5,000 $5,000
ND Water Users $20,000 $20,000
ND Water Coalition $14,000 $14,000
ND Water Magazine $18,000 $18,000
Missouri River Joint Board/MRRIC $15,000 $15,000
NWRA Presidency - Dave Koland $0 $6,000 $6,000
Conferences/Sponsorships $10,000 $10,000
Miscellaneous $8,000 $8,000
Total Public Education $95,000 $6,000 $101,000
BUDGET Rv1
GARRISON DIVERSION CONSERVANCY DISTRICT
January 1, 2017 to December 31, 2017
9/1/17 8:41 AM Budget Revision Revised
2017 Budget
BUDGET Rv1
GARRISON DIVERSION CONSERVANCY DISTRICT
January 1, 2017 to December 31, 2017
Professional Services
Odney $150,000 ($26,000) $124,000
Black & Veatch $150,000 $150,000
Will & Carlson $45,000 $45,000
Sundog Web Hosting $4,000 $4,000
RRVWSP Development $180,000 $180,000
Technical Support for LAWA $15,000 $15,000
Engineering $50,000 $20,000 $70,000
Legal $50,000 $50,000
Financial $12,000 $12,000
Consultants $50,000 $50,000
Meeting, Misc. Exp $3,000 $6,000 $9,000
Prof Services Other $20,000 $20,000
Legal Services $130,000 $130,000
Total Professional Services $679,000 $0 $679,000
Irrigation Development
ND Irrigation Association $50,000 $50,000
NDSU Oakes Field Trials $267,875 $267,875
Bob Titus Lease $17,000 $17,000
Irrigation Development $130,000 $130,000
Total Irrigation Development $464,875 $0 $464,875
Recreation
Recreation Matching $350,000 $350,000
DWRA Recreation Program $10,000 $10,000
Total Recreation $360,000 $0 $360,000
Irrigation District Expense
Irrigation District Expenses $4,900 $4,900
OTA Title Transfer $20,000 $20,000
Technical Support $15,000 $15,000
Legal $5,000 $5,000
Total Irrigation District Expense $24,900 $0 $24,900
Maintenance & Repair
Equipment Maintenance $20,000 $20,000
Small Yard Equipment Purchases $4,000 $4,000
Land & Bldg Maintenance $27,000 $27,000
Auto Expense $17,000 $17,000
Total Maintenance & Repair $68,000 $0 $68,000
Capital Purchases
Office Equip & Furniture $20,000 $20,000
Yard Equipment $20,000 $20,000
Vehicle $30,000 $30,000
Land & Buildings $15,000 $15,000
Total Capital Purchases $85,000 $0 $85,000
General Fund Subtotal $3,565,482 $0 $3,565,482
9/1/17 8:41 AM Budget Revision Revised
2017 Budget
BUDGET Rv1
GARRISON DIVERSION CONSERVANCY DISTRICT
January 1, 2017 to December 31, 2017
Irrigation Fund
McClusky Canal Irrigation $1,150,000 $1,150,000
Construction $500,000 $500,000
Operations $650,000 $650,000
Total Irrigation Fund $1,150,000 $0 $1,150,000
GDU O & M
Salaries & Benefits $2,190,283 ($165,000) $2,025,283
Salaries $1,498,145 ($148,000) $1,350,145
Benefits $692,138 ($17,000) $675,138
Travel $37,461 ($12,000) $25,461
Training $6,500 ($1,700) $4,800
Utilities $80,820 $80,820
Contracted Services (Eng / Survey) $51,000 $124,000 $175,000
Supplies $401,013 ($48,000) $353,013
Equipment Purchases $396,040 $4,028,000 $4,424,040
Equipment Rental $14,000 ($4,000) $10,000
Equipment Maintenance $141,525 ($4,000) $137,525
Safety $43,824 $2,200 $46,024
Miscellaneous $9,059 $2,500 $11,559
Materials $409,592 ($17,000) $392,592
Overhead Expense $675,000 $675,000
Total GDU O & M $4,456,117 $3,905,000 $8,361,117
MR&I FUND
State Administration $220,000 $220,000
MR&I Project Expenditures $7,000,000 $7,000,000
Total MR&I Fund $7,220,000 $0 $7,220,000
RRV Water Supply Project
Design $10,400,000 $10,400,000
Financing/Legal/Adminstration $620,000 $620,000
Travel & Supplies $0 $0
Total RRVWSP $11,020,000 $0 $11,020,000
TOTAL ALL FUNDS $27,411,599 $3,905,000 $31,316,599
Pri
or
2017
Fu
nd
ing
So
urc
eF
ed
era
l
MR
&I F
un
dM
R&
I F
un
dS
tate
Fed
era
lT
ota
l F
un
ds
MR
&I F
un
d
Exp
en
dit
ure
sE
xp
en
dit
ure
sG
ran
tM
R&
I F
un
dA
pp
rov
ed
Rem
ain
ing
McLean-S
heridan B
B E
xpansio
n$1,2
29,1
04.0
3$71,4
21.8
9$698,2
88.8
3$735,0
00
$1,4
33,2
88.8
3$132,7
62.9
1
South
Centr
al R
WD
-FY
2010 P
2$8,8
55,2
53.1
3$0.0
0$0
$8,9
50,7
46
$8,9
50,7
46
$95,4
92.7
9
South
Centr
al R
WD
-FY
2010 P
3$9,6
96,1
55.2
5$0.0
0$0
$10,0
00,0
00
$10,0
00,0
00
$303,8
44.7
5
South
Centr
al R
WD
-FY
2014 P
4$450,0
45.6
5$0.0
0$0
$937,5
00
$937,5
00
$487,4
54.3
5
South
Centr
al R
WD
-FY
2014 P
5$2,4
32,5
94.1
2$2,5
54,9
05.8
8$0
$4,9
87,5
00
$4,9
87,5
00
$0.0
0
South
Centr
al R
WD
-FY
2015 P
5$0.0
0$560,9
67.7
7$0
$4,3
87,5
00
$4,3
87,5
00
$3,8
26,5
32.2
3
To
tal
$22,6
63,1
52.1
8$3,1
87,2
95.5
4$698,2
88.8
3$29,9
98,2
45.9
2$30,6
96,5
34.7
5$4,8
46,0
87.0
3
Gla
dst
on
e W
ate
r M
ain
& S
tora
ge T
ank
73
5,0
00
.00
$
Mak
oti
Wat
er S
tora
ge E
xpan
sio
n1
,05
0,0
00
.00
$
Gle
nb
urn
Dis
trib
uti
on
71
2,5
00
.00
$
Gle
nb
urn
Wat
er S
tora
ge
52
5,0
00
.00
$
Mo
hal
l Wat
er T
ow
er
67
0,0
00
.00
$
Sher
wo
od
Sys
tem
Lo
op
ing
45
6,0
00
.00
$
Bu
rlin
gto
n W
ater
Mai
n6
00
,00
0.0
0$
Cas
s R
ura
l Wat
er L
eon
ard
2,3
70
,00
0.0
0$
`
Car
rin
gto
n W
ater
To
we
r1
,90
0,0
00
.00
$
Cas
selt
on
Wat
er T
ow
er
1,2
48
,00
0.0
0$
Kin
dre
d W
ate
r To
we
r7
35
,00
0.0
0$
New
En
glan
d W
ater
To
we
r1
,59
2,5
00
.00
$
Ru
gby
Wat
er T
reat
men
t P
lan
t Im
pr.
45
8,0
00
.00
$
Wah
pet
on
Wat
er T
reat
men
t P
lan
t Im
p9
60
,00
0.0
0$
Wes
tho
pe
Wat
er
Syst
em Im
pro
vem
ents
25
5,0
00
.00
$
No
rth
east
Reg
ion
al W
ater
Dis
tric
t Ex
pan
sio
n6
,00
0,0
00
.00
$
Sou
thw
est
Pip
elin
e P
roje
ct W
ate
r Tr
eatm
ent
Pla
nt
2,3
08
,00
0.0
0$
To
tal
22,5
75,0
00.0
0$
8/2
8/1
7 1
2:2
1 P
M
GA
RR
ISO
N D
IVE
RS
ION
CO
NS
ER
VA
NC
Y D
IST
RIC
T
MR
&I P
roje
ct
Co
nstr
ucti
on
Rep
ort
Cu
rren
t F
ed
era
l F
un
din
g
Ap
pro
ved
by G
DC
D &
SW
C
No
t in
Bu
reau
of
Recla
mati
on
Ap
pro
ved
Wo
rk P
lan
Au
gu
st
31, 2017
BUREAU OF RECLAMATION: AUGUST 2017
Bureau of Reclamation Activities Garrison Diversion Executive Committee Meeting September 7, 2017
Municipal, Rural, and Industrial Program Rural Water Budgets:
State Municipal Rural and Industrial Program
NAWS
The U.S. District Court in Washington, D.C. issued a decision on August 10, 2017 resolving
the lawsuit filed by Manitoba and Missouri regarding the NAWS project. The decision
found in favor of the Federal Government’s motion for summary judgement and lifted the
injunction on construction that has been in place for the last several years. The court ruled
that the State of Missouri’s complaint did not have standing and was therefore dismissed.
The court also found that Reclamation’s NEPA analysis had adequately addressed the issue
of Biota transfer and the project can move forward as planned. Any court appeal must be
filed by October 9, 2017. Reclamation, GDCD and the State Water Commission have
formed a design team to oversee the design of the Biota WTP which will be located near
Max, ND. Reclamation will provide continual oversight of the environmental commitments
made in the FSEIS released in 2015.
Enacted FY 2017
Requested FY 2018
GDU 7.4 9.6 State
Tribe
Lewis &Clark 2.775 3.65 Fort Peck 4.625 6.0 Rocky Boys 3.7 4.85 E NM 1.0 1.875 Additional Funding 46.5 Total 66.0 25.975
BUREAU OF RECLAMATION: AUGUST 2017
Central North Dakota Water Supply Environmental Assessment Reclamation has prepared an environmental assessment (EA) for water and power contracts
for the Central ND Water Supply. The draft EA was released public comment on August 17,
2017, with comment period ending September 22, 2017. Garrison Diversion requested a
water service contract and project pumping power to withdraw up to 20 cubic feet per second
of water from the McClusky Canal, at Mile Marker 42, to serve Burleigh, McLean, Sheridan,
Kidder, Wells, Foster, and Stutsman counties, North Dakota. Reclamation will use this EA to
evaluate the environmental impacts associated with the issuance of a water service contract
and power contract; and to allow Garrison Diversion to construct an intake, wet well, pump
station, up to 36-inch pipeline, and electric facilities on the McClusky Canal right-of-way.
South Central Regional Water District Contract 2015-1, North Logan and Kidder Country Rural Distribution Project - This project
was awarded to Swanberg Construction Inc., of Valley City, North Dakota, in the amount
of $8,945,685.50 This work generally consists of furnishing and installing approximately
207 miles of 10-inch through 1½-inch PVC pipe, 342 service connections and other related
appurtenances. This project is located in Logan and Kidder Counties in North Dakota.
There has been a fair amount of user additions to this project. The project completion date
has now been changed to June 15, 2018 (the date was August 15, 2017) due to the user
additions.
Due to the large number of users added to Contract 2015-1, some of the remaining work on
the northern side of the contract was deleted from the contract, and a new contract
(Contract 2015-1A) was advertised and awarded
Southwest Pipeline Project Contract 1-2A, Supplementary Raw Water Intake - This contract was awarded to James W.
Fowler Company of Dallas, Oregon, in the amount of $12,994,000. The contractor has
completed the installation of the caisson shaft. Tunneling operation for the intake pipeline
began on July 15, 2015. Tunneling operations were halted in early November 2015, due to a
failure within the tunneling section. The plan now to complete this project includes a new
pipe alignment rotated 7 degrees east. The new pipe elevation at the caisson shaft is
proposed to be 12 feet above the elevation of the to-be-abandoned pipe. Reclamation has
prepared a Categorical Exclusion Checklist (CEC) taking into account the new alignment and
project schedule.
The Dickinson Water Treatment Plant Residuals Handling Facility, SWPP Contract 3-2E was
advertised for bids and they were opened on July 20, 2017. The project includes the
construction of a 65 ft. by 80 ft. reinforced concrete and pre-cast concrete building and the
installation of piping, pumping, dewatering equipment, mechanical, electrical and
instrumentation systems for the new Residuals Handling Facility near the Dickinson water
treatment plant. Our concurrence of award letter to Garrison Diversion on this contract is
being prepared.
BUREAU OF RECLAMATION: AUGUST 2017
Other State Municipal Rural and Industrial Projects DKAO is currently drafting a new Cooperative Agreement with Garrison Diversion This
agreement proposes that funding be added to the agreement between Reclamation and
Garrison Diversion based on the amount Congress allocates for the year. Reviews including
cost/price would then be completed for construction projects after bid tabs were submitted to
Reclamation for review. This process should allow for projects that are being competitively
bid to move forward faster by moving the review to later in the process. A draft agreement
will be transmitted to Garrison Diversion Conservancy District shortly.
Progress is also being made on the environmental compliance required for several proposed
projects. Each project is being evaluated with a Categorical Exclusion Checklist with the
exception of the Cass Rural Water System – Leonard Service Area project which requires an
environmental assessment. Garrison Diversion has contracted with KLJ to prepare this
document. Reclamation reviewed and provided substantive comments on KLJ’s initial
drafts. The Draft EA has not yet been released for public comment.
Indian MR&I Program: Standing Rock MR&I System Bids were opened on Contract 3-7 on September 24, 2015. The low bidder was Northwest
Asphalt, Inc., of Shakopee, Minnesota, in the amount of $2,694,679.37. The project included
the installation of approximately 9.6 miles of 18-inch diameter PVC Pipe and related
appurtenances. All construction activities have been completed. The Contractor needs to
submit final payment so this project can be closed.
Bids were opened on Contract 3-8 on July 14, 2016. The low bidder was Wager
Construction, Inc., of International Falls, Minnesota, in the amount of $4,361,957.03. The
project includes the installation of approximately 12.1 miles of 18-inch diameter PVC Pipe
and related appurtenances. All pipeline construction activities have been completed. The
contractor needs to perform some road re-construction work on the Fort Yates causeway
road. The contractor also needs to finish some SCADA work. Once this work is completed,
the Fort Yates water treatment plant will be shut down and all water for the reservation rural
water system will be produced at the Standing Rock water treatment plant located south of
Kenel, South Dakota. A valve turning ceremony was held on August 24, 2017 to recognize
the delivery of water to the northern part of the reservation from the new water treatment
plant.
Spirit Lake MR&I System
Construction is underway for Contract 7-16A - Wood Lake Service Area, the project consists
of two areas located southwest of Tokio and includes the installation of approximately 7.8
miles of 6-inch to 1½-inch PVC pipe, 24 services, road crossings, connections to existing
pipelines and other related appurtenances. The contract was awarded to the low bidder;
Abbott, Arne, Schwindt, Inc. of Moorhead, MN in the amount of $890,848.11.
BUREAU OF RECLAMATION: AUGUST 2017
Construction is also underway for the Highway 57/281 extension project. The lowest bidder
was Abbott, Arne, Schwindt, Inc. of Moorhead, MN, construction is nearly complete and
contract will be closed out following final clean-up.
Pre-design and rights-of-way acquisition also continues on several other projects.
Fort Berthold Rural Water System The contract for the Twin Buttes Area 2 project was awarded to AH Inc. of Killdeer, ND.
Abbot Arne and Schwindt was hired as a subcontractor and started work in July.
In August 2017 the Tribe announced the invitation for construction bids for the new 600 gpm
water treatment plant (WTP), located near Twin Buttes, and a 12-inch raw water pipe line
from the intake to the new WTP. The membrane and pre-treatment systems were separately
bid and awarded to Wigens and MRI, respectively.
Reclamation, IHS, the Corps of Engineers, TAT Public Works, and FBRW are collaborating
to complete shoreline protection work at the Twin Buttes and White Shield Intakes. The
intakes are at risk due to erosion caused by fluctuating reservoir levels during and following
the flood in 2011. The rock rip rap delivery contractor started hauling in July and completed
deliveries in August 2017.
Turtle Mountain Rural Water System Turtle Mountain has begun expansion of the Rolette well field to a total of 2400 gpm with
the addition of seven new groundwater wells, matching the recently expanded capacity of the
water treatment plant. The project was awarded to Meyer Contracting, Inc. on September
2015, in the amount of $1,253,766.85. This project is substantially complete.
Bids were opened on the Reservoir B project on August 25, 2015, with the low bid being
awarded to Landmark at an amount of $2,468,000. IHS, USDA, and Reclamation are
providing the funding for this project with completion expected by the end of FY 2017. Work
to coat the tank began and was completed through summer. The project is mostly complete
with a number of finishing items remaining.
Trenton Indian Service Area The Trenton Indian Service Area is working with IHS and Reclamation on the design of a
booster station to replace and upsize an existing station to upsize the pumps and serve the
expanded service area.
Principal Supply Works
McClusky and New Rockford Canals Reclamation’s Regional Office executed an agreement modification on August 10 to obligate
funding in the amount of $3,349,564.83 for 2017 routine O&M activities on GDU facilities.
This agreement expires at the end of the calendar year, so a new five year agreement will
BUREAU OF RECLAMATION: AUGUST 2017
need to be executed. Garrison Diversion needs to submit a 5-year scope of work and budget
for this new agreement.
Reclamation’s Regional and Denver offices will be reviewing Garrison Diversion’s scope of
work and budget for construction activities on the McClusky Slide Repair Project. They will
also complete a cost price analysis on the budget and draft a new agreement to present to
Garrison Diversion for concurrence and signature. We anticipate having a new agreement in
place later this fall.
Irrigation Turtle Lake and McClusky Canal Irrigation Areas Garrison Diversion requested two modifications to Water Service Contract No. 129E620001
in 2017, adding 591.9 acres. The total acres irrigated under the water service is about 5,382
acres and a total irrigation from the McClusky Canal to about 5,760 acres.
Standing Rock Irrigation Project The Tribe is focusing on using the construction funds to rehabilitate their existing irrigation
rather than expand the acreage. The Tribe rehabilitated their Eagle Unit pumping plant near
Wakpala, South Dakota in 2016 and rehabilitated and relocated the center pivots in 2017 to
increase the irrigated acreage of the Eagle Unit to about 1000 acres.
Oakes Irrigation Reclamation executed an annual water service contract with Dickey-Sargent Irrigation
District to irrigate 4,376.8 acres in the Oakes Test Area for 2017. Reclamation coordinated
with Sand Lake National Wildlife Refuge and South Dakota Department of Environment and
Natural Resources to allow for surplus James River flows for the irrigation water supply in
the Test Area this year.
Recreation Development
Garrison Diversion and Reclamation met this winter and reviewed existing SOP for O&M of
the Chain of Lakes recreation area. The Sewer permit for campground host site has been
obtained. The site will be at East Park Lake. The tank, pipe, and pump need to be purchased
yet. Plan to get site leveled and septic system installed this year.
North Dakota Natural Resources Trust
A new cooperative agreement has been issued to continue funding the trust as required in in
DWRA (5% of RRV and State MR&I funding). The new agreement took effect August 4,
2016 and expires December 31, 2020. FY17 obligation modification 001 was $469,750.
BUREAU OF RECLAMATION: AUGUST 2017
Wildlife Program Lonetree GDCD and Reclamation looked at a dike that is impeding the natural flow of water and
backing water on private lands, plans are to have GDCD remove some of the dike this fall.
Lonetree was again able to use prescribed fire for grassland management and has been
expanding its use of grazing since three portable stock tanks and pumps were purchased. Audubon This years Audubon Dike inspection revealed that most dikes need some rip rap
replacement and that the rock dikes on the east side of the lake need some major repairs.
GDCD was not able to collect rock last year due to significant snow. Rock will try to be
collected this year for future repairs to the dikes.
Arrowwood
GDCD did a great job repainting the radial gate at Arrowwood this summer. One of the
pulsators in the fish barrier failed again and was damaged in shipping and will have to be
repaired or replaced. Scattered Tracts The DIRT tour was a success. Three state and federal land managers gave presentations on
their struggles and achievements with land management on the GDU tracts.
1
RRVWSP Work Plan Update August 15, 2017
Goal Spring 2016 Completed Conceptual Design and Cost Estimate Summer 2017 Complete Preliminary Design and Cost Estimate for pipeline and pump
station(s) 2017 - 2018 Complete Phased Final Design and Cost Estimates 2019 - 2027 Phased Bidding and Construction Total draft budget to complete Conceptual, Preliminary and Final designs is $66 million. The ND legislature appropriated $12.359 million for the RRVWSP for the 2015-2017 biennium. The conceptual design phase has been completed; therefore, no further updates will be included in this report. The ND legislature appropriated $30 million for the RRVWSP for the 2017-2019 biennium. Preliminary Design The conceptual design is complete and was released in September 2016. Preliminary design is underway, and it is estimated to cost $10 million to complete the preliminary design on the entire project. Moving forward with limited funds, it is cost effective to start project phasing. The Implementation Plan will provide a road map to move forward with items that have to be completed first, which include permit phasing, design phasing, and construction phasing. 1) Pipeline alignment McClusky to the split – This pipeline segment from the McClusky Canal traversing east to the split is required for all options under the Implementation Plan. This segment, therefore, has the highest priority of all segments. Preliminary design items include field wetland boundaries, determining trenchless construction boundaries, utility identification, location of valves and blowoffs, and horizontal and vertical layout of pipeline. Estimated cost is $2,800,000.
Status – Additional land access agreements are required due to rerouting in some areas. Field services are being coordinated and scheduled with landowners and field crews. Approximately 85% complete. The first draft of the pipe profile has been completed. Air and vacuum protection, manways and blowoffs have been placed.
2) Missouri River Conventional Intake/COE Permit – The Implementation Plan identified using a conventional intake near Washburn as a viable option for the RRVWSP. Conventional intake plans and drawings will be generated and submitted to the COE for approval. Work includes preliminary design of the intake and pump station, survey, river bathymetric survey, environmental and geotechnical information, and permit application. Estimated cost is $1,000,000.
Status – Field work is complete, and draft intake drawings have been prepared for submittal to the USCOE. The intake application was received by the USCOE March 13, 2017. A preconstruction notification meeting was held May 3. The USCOE letter received July 19, 2017, stated Section 408 is not applicable. USCOE letter received July 31 requested a Biological Assessment associated with the intake be completed.
2
3) Pipeline alignment Washburn to McClusky – This pipeline segment from Washburn to the McClusky Canal is required for all Missouri River intake options. This segment, therefore, has a high priority. Preliminary design items include field wetland boundaries, determining trenchless construction boundaries, utility identification, location of valves and blowoffs, and horizontal and vertical layout of pipeline. Estimated cost is $594,551.
Status – Additional land access agreements are required due to rerouting in some areas. Field services are being coordinated and scheduled with landowners and field crews. Field work is approximately 85% complete. The first draft of the pipe profile has been completed. Air and vacuum protection, manways and blowoffs have been placed.
4) Pipeline alignment split to Baldhill Creek – This pipeline segment from the split to Baldhill Creek is required for all Red River Valley delivery options under the Implementation Plan. This segment, therefore, has a high priority. Preliminary design items include field wetland boundaries, determining trenchless construction boundaries, utility identification, location of valves and blowoffs, and horizontal and vertical layout of pipeline. Estimated cost is $574,783.
Status – Additional land access agreements are required due to rerouting in some areas. Field services are being coordinated and scheduled with landowners and field crews. Field work is approximately 85% complete. The first draft of the pipe profile has been completed. Air and vacuum protection, manways and blowoffs have been placed.
5) Workflow Manager – The overall objective of this task is to provide a robust Geographical Information System (GIS) that is a single source for all spatially related data with anytime access by team members, GDCD, and other stakeholders. The GIS will contain parcels, rights-of-way, survey data, access agreements, landowner information, easements, and other pertinent data. Estimated cost is $150,000.
Status – All software has been purchased. Three training classes on the software have been held. Data continues to be uploaded to the site. The site was activated September 9, 2016.
6) Main Pumping Station, Pre-Treatment, Break Tank, Control Valve Structure, Hydraulics
and Transient – Preliminary Engineering – The RRVWSP conceptual design identified a number of alternatives for delivering Missouri River water to eastern and central North Dakota. Alternatives included various water sources, river intake facilities, pumping stations, water treatment plant locations, conveyance pipeline, and discharge locations. In general, work associated with this task order includes preliminary engineering design for the associated project elements identified below; site selection; optimization of the conceptual level design for the hydraulics and preliminary transient analysis; coordination of work associated with field services; and update opinion of probable construction costs for the project elements: Main pumping station, Pre-treatment, Break tank, and RRV control valve structure. The following assumptions were made: project capacity flow rate 165 cfs, water treatment plant location is Washburn, and discharge location is Baldhill Creek. Estimated cost is $997,267.
Status – Preliminary site selection for pre-sedimentation basin, water treatment plant, main pump station, hydraulic break tank, and control valve structure is nearly complete. Hydraulic analysis and facility layouts are complete.
3
7) Aerial Photography and LIDAR Services – To facilitate preliminary design, base mapping in the form of digital ortho-photographs, surface model, and plan features is needed for the pipeline corridor, approximately 162 miles in length. The most efficient method by which to obtain this large amount of data is through aerial photography and light imaging, detection, and ranging (LiDAR), supplemented by ground surveys. Estimated cost is $259,984.
Status – The pipeline corridor has been flown, and data has been processed. Aerial photography and LIDAR products are being used for preliminary design.
8) StateMod Water Supply Model – GDCD has recently updated user demands and has obtained preliminary nominations from 35 cities and rural water systems across central and eastern North Dakota totaling 159.24 cfs. With these updated demands, an updated design basis is needed to support the sizing of the RRVWSP pipeline. The Bureau of Reclamation (BOR) used the StateMod water supply model to support the original RRVWSP during the EIS. The StateMod model is complex, using hundreds of diversions across eastern ND and western MN with different withdrawal points and water right priorities. This task order will develop design basis to support the RRVWSP pipeline sizing, review existing StateMod files, regenerate a current understanding of how the model was constructed, and run the model so that the 2008 FEIS results can be duplicated. Estimated cost is $103,100.
Status – StateMod files from BOR have been received. The model is running, and the original 2010 preferred alternative is being regenerated for calibration. A workshop was held May 26 to review model operation, assumptions and future recommendations.
9) Pipeline Extensions – To date, the layout and estimated cost of transmission pipelines to provide water to the users without existing river access has not been developed. The purpose of this Task Order is to develop a conceptual plan and associated estimated costs for these users to access the Project. The plan is expected to include turnouts on the core pipeline for future connections, the extension of the core pipeline with smaller diameter pipelines into the additional service areas, and additional pump stations to convey the flow. Estimated cost is $627,333.
Status – The first round of pipeline extension routes has been generated. User needs are being compared with pipeline sizing for each route. Coordination meetings are taking place with systems for review.
10) Discharge Design – This task order is for a permit level design for the discharge structure, including energy dissipation structure to reduce the energy in water as it exits the pipeline near the receiving water body and the concrete apron to convey the water into the receiving water body. Estimated cost is $300,000. Status – Potential Sheyenne River discharge sites were reviewed at the recommendation of the LAWA Technical Advisory Committee. A site has been selected, and field data is being processed. ND Department of Health has indicated they will most likely require a ND Pollution Discharge Elimination System permit for the project. Preliminary work started on what the water treatment plant would be to achieve the permit. 11) Pipeline Amendment #1 - Preliminary design amendment #1 was required because of alignment changes: changing the discharge site from Baldhill Creek to the Sheyenne River, moving portions of the pipeline closer to roadways and section lines, and avoiding FWS easement boundaries. Amendment work will include field wetland boundaries, determining
4
trenchless construction boundaries, utility identification, location of valves and blowoffs, and horizontal and vertical layout of pipeline. Estimated cost is $920,648. 12) Discharge Amendment #1 - This task order amendment is to include new work required to obtain a North Dakota Pollutant Discharge Elimination System (NDPDES) permit to discharge water to the Sheyenne River, including coordination with the NDDOH. Estimated cost is $317,000.
13) StateMod Amendment #1 – This amendment will include modifying the original model data, return flows and data input files, as well as run the new scenarios. Modifications were needed to run the model because of the limited documentation from the Bureau of Reclamation. Estimated cost is $111,736.
Final Design The preliminary design is almost complete and should be released in September 2017. Moving forward with limited funds, it is cost effective to start project phasing. Priority items to move forward first with final design and construction are discharge structure, trenchless crossings and portions of the intake. 1) Pipeline segment 28 miles –This task order will begin final design on a portion of the RRVWSP, and this task order is the first of several pipeline design task orders that will be executed to complete the project. Given the current level of state and local funding allocated for the project’s design and construction, the length of the initial segment selected for final design and preparation of construction contract documents is approximately 28 miles. The general location of the 28-mile pipeline segment is in Foster and Wells Counties. The alignment and limits of the pipeline being designed under this task order are identified on the RRVWSP route overview map. Estimated cost is $3,840,000.
2) Geotechnical – This task order will allow engineers to drill supplemental borings along the Preliminary Design Report (PDR) pipeline alignment and discharge site and to complete laboratory testing of soil samples collected. These supplemental borings are necessary to characterize subsurface soil conditions not covered by the 2008 investigation. Relevant existing soils data from the 2008 investigation will be used to the maximum extent practical to support activities. Estimated cost is $544,000. Financial 1) Financial Modeling/Cost Allocation – Financial costs to the local users of the RRVWSP under various funding methods, project implementation scenarios, and cost-share scenarios will need to be evaluated. Financing strategies will be generated from these scenarios. The task order will assist GDCD in this effort. Estimated cost is $363,800.
Status – The cost allocation model was refined to include a tiered allocation structure, which considers how project users will benefit from the project by assessing both water supply needs, as well as access to project water. Initial evaluations of project financing mechanisms and local debt options are taking place. In addition to a detailed review and incorporation of project capital costs into the overall financial planning effort, costs
5
associated with continued project operations, maintenance, and renewal for project long-term and recurring replacement assets are being incorporated.
2) Municipal Advisor – Ernst & Young Infrastructure Advisors (EYIA) was selected through an RFP process to provide municipal advisory services for the RRVWSP. In addition, Springsted will be retained on an as-needed basis for the issuance of bonds and related efforts. These firms have a fiduciary responsibility to GDCD. Estimated cost is $374,835.
Status – EYIA is refining a financial model using capital spend rates based on different financing scenarios. Currently, market risks are being calculated. A request for information is being developed to contact various large project contractors to gain market perspectives. EYIA’s work is jointly occurring and being incorporated in modeling being completed by AE2S and Black & Veatch. The models will be reviewed by the LAWA Financial Advisory Committee.
Act
ual
%Ju
ly 2
015
-
Co
nce
ptu
al E
ngi
nee
rin
g (
July
201
5 -
Jun
e 2
016)
Co
mp
lete
Au
gust
201
7M
isso
uri
Riv
er In
take
Inve
stig
atio
n
100%
1,14
1,05
8$
1,14
1,05
8$
-$
Ho
rizo
nta
l Co
llect
or
Wel
l10
0%40
0,56
4$
40
0,56
4$
-
$
Hyd
rau
lic a
nd
Pu
mp
Sys
tem
100%
478,
455
$
478,
455
$
-$
Pip
elin
e A
lign
me
nt
100%
958,
000
$
958,
000
$
-$
Dis
char
ge S
yste
m (
Bal
dh
ill C
ree
k)99
%80
5,98
8$
79
8,18
1$
7
,80
7$
Lan
d S
ervi
ces
91%
469,
980
$
429,
862
$
40
,11
8$
Nee
ds
Ass
essm
ent
100%
149,
863
$
149,
863
$
-$
Wat
er T
reat
men
t P
lan
t A
nal
ysis
99%
438,
731
$
435,
774
$
2,9
57
$
Imp
lem
en
tati
on
Pla
n
84%
190,
000
$
159,
012
$
30
,98
8$
Sub
-To
tal
98%
5,03
2,63
9$
4,95
0,76
9$
81
,87
0$
Pre
limin
ary
Engi
nee
rin
g (J
uly
201
6 -
Jun
e 2
017)
Nee
ds
Ass
essm
ent
- am
end
men
t #
1 &
210
0%29
4,60
4$
29
4,60
4$
-
$
Mis
sou
ri R
iver
Co
nve
nti
on
al In
take
De
sign
98%
999,
578
$
978,
198
$
21
,38
0$
Pip
elin
e A
lign
me
nt
McC
lusk
y to
Sp
lit &
Lan
d S
ervi
ces
(RO
E)10
0%2,
515,
425
$
2,
515,
425
$
-
$
Pip
elin
e A
lign
me
nt
Was
hb
urn
-McC
lusk
y &
Lan
d S
ervi
ces
(RO
E)98
%59
3,68
3$
58
2,69
3$
1
0,9
90
$
Pip
elin
e f
rom
Sp
lit t
o B
ald
hill
Cre
ek
(RR
V)
Lan
d S
ervi
ces
(RO
E)10
0%57
4,78
3$
57
4,78
3$
0
$
Ba
ldh
ill C
reek
An
aly
sis
Ph
ase
IIO
n H
old
Lan
d S
ervi
ces
(Aer
ial)
100%
259,
984
$
259,
984
$
-$
Mai
n P
um
p S
tati
on
an
d B
reak
Tan
k91
%99
7,26
7$
90
7,97
5$
8
9,2
92
$
Stat
eMo
d90
%10
3,10
0$
92
,932
$
10
,16
8$
Pip
elin
e E
xten
sio
ns
69%
627,
333
$
433,
013
$
19
4,3
20
$
McC
lusk
y C
an
al I
nta
keO
n H
old
Dis
char
ge D
esig
n (
Shey
enn
e/B
ald
hill
)87
%30
0,00
0$
25
9,55
6$
4
0,4
44
$
Wa
ter
Trea
tmen
t P
lan
t, d
oes
no
t in
clu
de
pilo
tO
n H
old
Sub
-To
tal
95%
7,26
5,75
7$
6,89
9,16
3$
36
6,5
94
$
Ad
min
istr
ati
on
, Leg
al a
nd
Fin
anci
al
Ad
min
istr
atio
n (c
ost
& s
ched
ule
, co
mm
un
icat
ion
s, L
AW
A)
$
2
40,2
08
$
1
13,8
54
$
12
6,3
54
Lega
l 64
% $
375
,000
$
239
,859
$
1
35
,14
1
Fin
anci
al M
od
elin
g60
% $
413
,800
$
249
,883
$
1
63
,91
7
Mu
nic
ipal
Ad
viso
r68
% $
374
,835
$
254
,366
$
1
20
,46
9
Wo
rkfl
ow
Man
ager
89%
$
1
50,0
00
$
1
33,1
83
$
1
6,8
17
Sub
-To
tal
64%
1,55
3,84
3$
991,
145
$
56
2,6
98
$
Tota
l93
%13
,852
,239
$
12,8
41,0
77$
1
,01
1,1
62
$
90%
Sta
te C
ost
Sh
are
12,4
67,0
15$
11
,556
,969
$
91
0,0
46
$
10
% L
AW
A C
ost
Sh
are
1,38
5,22
4$
1,28
4,10
8$
10
1,1
16
$
* 20
15-/
2017
sta
te a
pp
rop
riat
ion
$12
,359
,000
Cu
rren
t Es
tim
ate
Esti
ma
ted
Ou
tsta
nd
ing
Exp
en
ses
July
20
15
th
rou
gh A
ugu
st 2
01
7
Red
Riv
er V
alle
y W
ater
Su
pp
ly P
roje
ct
Pla
nn
ing
Leve
l Bu
dge
t
Au
gust
31,
201
7
Red
Riv
er V
alle
y W
ater
Su
pp
ly P
roje
ct
20
17
-20
19
Pla
nn
ing
Leve
l Bu
dge
t
Wo
rk T
ask
Pe
rce
nt
Co
mp
lete
Tota
l Am
ou
nt
Am
ou
nt
Spen
t to
July
20
17
Re
mai
nin
g
Am
ou
nt
Pre
limin
ary
De
sign
Pip
elin
e A
me
nd
men
t #
10
%9
20
,64
8$
-$
9
20
,64
8$
Dis
char
ge A
me
nd
men
t #
10
%3
17
,00
0$
-$
3
17
,00
0$
Stat
eMo
d A
men
dm
ent
#1
0%
11
1,7
36
$
-
$
11
1,7
36
$
Su
bto
tal
0%
1,3
49
,38
4$
-$
1
,34
9,3
84
$
Fin
al D
esi
gn
Pip
elin
e Fi
nal
Des
ign
- 2
8 m
iles
0%
3,8
40
,00
0$
-$
3
,84
0,0
00
$
Tren
chle
ss F
ina
l Des
ign
Up
com
ing
90
0,0
00
$
-$
9
00
,00
0$
Dis
cha
rge
Fin
al D
esig
nU
pco
min
g3
00
,00
0$
-
$
30
0,0
00
$
Inta
ke F
ina
l Des
ign
Up
com
ing
2,0
00
,00
0$
-$
2
,00
0,0
00
$
Lan
d S
ervi
ces
Up
com
ing
45
0,0
00
$
-$
4
50
,00
0$
Geo
tech
nic
al0
%5
44
,00
0$
-$
5
44
,00
0$
Sed
imen
t T
ran
spo
rtU
pco
min
g3
25
,00
0$
-
$
32
5,0
00
$
Tren
chle
ss C
on
stru
ctio
n P
ha
se S
ervi
ces
Up
com
ing
50
0,0
00
$
-$
5
00
,00
0$
Dis
cha
rge
Co
nst
ruct
ion
Ph
ase
Ser
vice
sU
pco
min
g5
00
,00
0$
-
$
50
0,0
00
$
Inta
ke C
on
stru
ctio
n P
ha
se S
ervi
ces
Up
com
ing
50
0,0
00
$
-$
5
00
,00
0$
Su
bto
tal
0%
9,8
59
,00
0$
-$
9
,85
9,0
00
$
Fin
anci
al, A
dm
inis
trat
ion
, Le
gal,
Etc
.
Fin
anci
al M
od
elin
g/C
ost
Allo
cati
on
0%
1,0
00
,00
0$
1,0
00
,00
0$
Pro
gram
Man
agem
ent
Set
Up
0%
49
1,0
00
$
-
$
49
1,0
00
$
Ad
min
istr
atio
n (
com
mu
nic
atio
ns,
LA
WA
)0
%8
00
,00
0$
-$
8
00
,00
0$
Syst
ems
Ou
trea
ch/S
ign
up
sU
pco
min
g5
50
,00
0$
-
$
55
0,0
00
$
Lega
l0
%5
00
,00
0$
-$
5
00
,00
0$
Sub
tota
l0
%3
,34
1,0
00
$
-
$
3,3
41
,00
0$
Un
des
ign
ate
dU
pco
min
g2
,45
0,6
16
$
-
$
2,4
50
,61
6$
De
sign
& A
dm
inst
rati
on
Su
bto
tal
0%
17
,00
0,0
00
$
-
$
17
,00
0,0
00
$
Co
nst
ruct
ion
Pip
elin
e Tr
ench
less
Co
nst
ruct
ion
Up
com
ing
7,0
00
,00
0$
-$
7
,00
0,0
00
$
Dis
cha
rge
Co
nst
ruct
ion
Up
com
ing
2,0
00
,00
0$
-$
2
,00
0,0
00
$
Inta
ke C
on
stru
ctio
nU
pco
min
g4
,00
0,0
00
$
-
$
4,0
00
,00
0$
Co
nst
ruct
ion
Su
bto
tal
0%
13
,00
0,0
00
$
-
$
13
,00
0,0
00
$
Tota
l0
%3
0,0
00
,00
0$
-$
3
0,0
00
,00
0$
THE ECONOMIC IMPACTS OF
CHANGING IRRIGATION WATER
AVAILABILITY
FROM LAKE AUDUBON
A research proposal
submitted to
Garrison Diversion Conservancy District
Carrington, North Dakota
July 24, 2017
Submitted by
David Ripplinger
Dean A. Bangsund
Department of Agribusiness and Applied Economics
North Dakota State University
Fargo, ND 58105
701-231-7470
Background
Congress authorized the construction of six dams, including the Garrison Dam in North Dakota,
on the Missouri River in 1944 for the primary purpose of flood control, irrigation, navigation,
and hydropower. In exchange for the permanent loss of 300,000 acres of farmland, North
Dakota was promised over a million acres of irrigation. The original plan was never realized, in
part because the targeted lands are ill suited for irrigation.
A new plan that would take water from behind Garrison Dam to irrigate to other lands in North
Dakota was soon developed and the Garrison Diversion Unit was created by Congress in 1965 to
irrigate of 250,000 acres and to serve other purposes. Construction on the Garrison Diversion
progressed from 1968 to 1984 when work was halted due to environmental concerns, difficulties
with land acquisition, irrigation economics, and objections from Canada. In 1986, the plan for
the Garrison Diversion was altered again, this time limiting irrigation to 130,940 acres.
In 2005, Lake Sakakawea the reservoir formed behind the Garrison Dam dropped to 1,806 feet.
At the same Lake Audubon, its sister lake located on the other side of an embankment, stood at
1,847 the elevation required to maintain flow throughout the McClusky Canal that provides
water for irrigation and other purposes. The difference in elevation made evident to the Army
Corps of Engineers that relief wells designed to relieve the resulting differences in pressure were
not performing as designed and that the embankment was at risk of failure.
While irrigation was a primary purpose of the act that created the Garrison Dam, it wasn’t until
the Bureau of Reclamation conceded permitting authority to the Garrison Diversion
Conservation District in 2011 that long-term permitting was possible. Today, the McClusky
Canal has the potential to irrigate 51,700 acres and the Garrison Diversion Unit is under contract
to provide 24 inches of water to 5,900 acres of cropland in central North Dakota.
The Army Corps of Engineers, which manages the Missouri River, its dams, and consequently
the elevation of Lakes Sakakawea and Audubon, has stated that its primary responsibility is to
ensure the safety of the embankment and that Lake Audubon may be drawn down to 1837, a
level where water no longer flows into the Canal.
Drawing Lake Audubon down to an elevation of 1837 or lower would prevent the irrigation of
currently irrigated cropland. The threat of loss of irrigation water would also likely reduce the
expansion of irrigated acres along the McClusky Canal, maintenance of existing irrigation
systems, and have negative impacts to processors who source crops from the irrigated acres, as
well as other negative impacts that would ripple throughout the regional economy.
Objectives:
The objective of the research is to estimate on-farm and regional economic impacts of changes in
irrigation water availability from Lake Audubon including:
1) On-farm returns to irrigated and non-irrigated crop production, existing and new
investments in irrigation, and maintenance to existing irrigation systems under different
water availability scenarios;
2) Processor impacts – including regional potato processors and corn-ethanol refineries that
source supplies from the region; and
3) Regional economic impacts.
Scope of Work:
Stochastic budgets for current and feasible non-irrigated and irrigated crops will be created.
Yield will be conditional on water availability. Precipitation/ground water availability will be
modeled using historical data. Irrigation water availability will vary by scenario. Crop budgets
will be used to estimate expected returns to irrigated and non-irrigated crop production.
Simulation will be used to estimate returns to existing irrigated production, irrigation
maintenance, and returns to new irrigated acres.
Supply risk to regional processors will be modeled by simulating regional crop production for
corn, potatoes, and beets under different precipitation/ground water events and irrigation water
scenarios.
Regional Economic Impacts
Regional economic assessments typically examine economic activity from a project,
program, policy, or activity by measuring direct and secondary impacts. Direct impacts are those
changes in output, employment, or income that represent the initial or first-round effects of a
project, program, or event. Secondary impacts (further categorized into indirect and induced
effects) result from subsequent rounds of spending and re-spending within an economy.
Direct impacts are typically measured as injections (reductions) of money within a
specified economy. In the case of a loss of irrigation, direct impacts could include the following:
1) change in production input purchases and net returns to producers and landowners
2) reduction in crop volumes for local grain handling facilities
3) reduction in crop volumes for transportation of crops from grain handling facilities to
end markets
4) disruptions, reductions, or loss of regional crop processing activities providing
sufficient causality of those outcomes can be linked to reduction in crop availability,
quality, or quantity due to a loss of irrigation
The direct impacts (i.e., the regional estimates of the net change in expenditures and
returns) will be aggregated into economic sectors and represent input into the IMPLAN
modeling system. IMPLAN is an input-output model that traces linkages among sectors of an
economy and calculates various forms of business activity resulting from a direct impact in an
economic sector. Those changes in business activity can be further separated into indirect and
induced effects, and both types of secondary economic activity will be included in the economic
impacts.
An economic impact analysis will be conducted for a multi-county region comprising the
major trade centers in the area and include a state-level assessment. Both the regional and state-
level assessment will include estimates of the change in economy-wide personal income, gross
business volume, direct impacts, secondary impacts, employment and state-level tax collections.
Timeline:
The 9-month project will proceed according to the following approximate timeline.
August 1, 2017 – initiate work
Activities:
September 1, 2017 – provide first update to GDCD
Activities:
November 1, 2017 – provide second update to GDCD
Activities:
January 31, 2018 – submit draft report to GDCD
Activities: complete internal and external review of analysis
April 30, 2018 – submit final report to GDCD
Deliverables:
The research team will place findings of the project into a departmental research report.
Study sponsors will be included in the review process for the report. It is anticipated that
excerpts from the report will serve as briefing materials by study sponsors.
The research team also will be available to make an oral presentation of research findings
to the study sponsors upon request.
Personnel:
Dr. David Ripplinger is an Assistant Professor and Bioenergy/Bioproducts Economist in the
Department of Agribusiness and Applied Economics at NDSU. His degrees include a M.S.
degree in Agricultural Economics from Iowa State U. and a Ph.D. in Transportation & Logistics
from NDSU. Ripplinger’s research focuses on production and marketing economics. His most
recent work involved economic, financial, and environmental analyses that support the
commercialization of new bioenergy pathways and existing pathway profitability. He has
investigated the economics of new industrial crop production and the economic impact of
bioenergy activity in the Northern Plains.
Dean Bangsund is a Research Scientist in the Department of Agribusiness and Applied
Economics at North Dakota State University. He has B.S. and M.S. degrees in Agricultural
Economics from NDSU. Over the past 25 years, Bangsund has been involved with research and
outreach projects pertaining to economic and fiscal impact assessment, community economic
development, natural resource management, and rural socio-economic issues pertinent to the
Great Plains region of the United States. Bangsund has contributed to the successful completion
of nearly 85 grant and contract projects, been an integral part of numerous multi-disciplinary
research teams, and has authored over 230 professional papers and articles.
Budget Narrative
6 months of a research assistant professor effort are budgeted at $28,000 salary and $11,956
fringe (at a 12-month salary of $56,000 and fringe rate of 42.7 percent). Research scientist effort
is budgeted at $22,000 (4.5 months of research scientist salary @ $4,889/month) and $8,470
fringe benefits (rate of 38.5%).
Travel to present preliminary and final results is budgeted at $1,068. This includes 800 miles of
vehicle travel at $.535 per mile, four nights lodging at $90 per night, and 8 days per diem at $35
per day.
$250 is budgeted for printing 50 copies of the final report at $5 per copy.
Indirects are charged at the sponsor’s 15% rate and total $10,762.
The total cost of the project is budgeted at $82,506.
Cost-Basis Budget:
Salaries & Wages Requested
Funds
Full time faculty $28,000
Fringe Benefits $11,956
Full time staff, research assoc., techs, post docs $22,000
Fringe Benefits $8,470
Undergraduate student
Fringe Benefits
Part time staff
Fringe Benefits
Total Salaries & Fringe Benefits $70,426
Operating Expense
Tuition or Texbooks
Travel $1,068
Material and Supplies Postage
Printing $250
Repairs
Subcontracts
Rents & Leases
Expendable Equipment
Operating Fees & Services
Professional Fees & Services
Other Expense
Total Operating Expense $1,318
Total Direct Costs $71,744
Facilities & Administrative % TDC 15.00% IDCs $10,762
Total Cost $82,506