Loading...
Tualatin Valley Water District (TVWD) and Hillsboro ~ IG187008 ~ Temporary Water Supply INTERGOVERNMENTAL AGREEMENT BETWEEN TUALATIN VALLEY WATER DISTRICT,THE CITY OF HILLSBORO, AND THE CITY OF TIGARD FOR TEMPORARY WATER SUPPLY This Intergovernmental Agreement(Agreement)is entered into between the Tualatin Valley Water District,a domestic water supply district organized under ORS Chapter 264(TVWD),the City of Hillsboro, an Oregon municipal corporation(Hillsboro),and the City of Tigard,an Oregon municipal corporation (Tigard),each also referred to as"Party"or collectively as"Parties." RECITALS A. WHEREAS,ORS 190 authorizes units of local government to enter into intergovernmental agreements for the performance of any or all functions and activities that a Party to the Agreement has the authority to perform;and B. WHEREAS,TVWD and Hillsboro have agreed to construct the Roy Rogers Road Waterline Project from the Urban Growth Boundary approximately 2,600-ft north of Southwest Beef Bend Road to Southwest Scholls Ferry Road (Project),which will be part of the Willamette Water Supply System (WWSS)providing municipal drinking water from the Willamette River to their respective water systems;and C. WHEREAS,the Project will be built as part of Washington County's Roy Rogers Road Project(Road Project)for roadway and waterline improvements,which will commence on Southwest Roy Rogers Road approximately 2,600-ft north of Southwest Beef Bend Road to the intersection of Southwest Scholls Ferry Road;and D. WHEREAS,the Project is a section of the WWSS transmission pipeline from Wilsonville to TVWD and Hillsboro,which will be constructed,yet not placed into service until approximately 2026,when construction of the remainder of the WWSS components are completed;and E. WHEREAS,the Project will need a temporary potable water connection between the Project and Tigard's water system for the purposes of testing and maintaining the Project;and F. WHEREAS,the temporary potable water connection will no longer be needed by TVWD and Hillsboro once construction of the WWSS is complete and the WWSS begins water service to TVWD and Hillsboro;and G. WHEREAS,Tigard may wish to construct additional improvements to make a permanent emergency connection to the WWSS with a flow capacity of five(S)million gallons per day(MGD),which will require a separate agreement between the Parties prior to use;and H. WHEREAS,Tigard will review utility and development plans to ensure utilities accommodate the Project in Tigard's right of way and allow for connection to Tigard's water system;and Page 1 of 10 I. WHEREAS,TVWD,as the Managing Agency of the WWSS Project,is responsible for receiving payments from Tigard for upsizing and paying Tigard invoices for pipeline construction water use. AGREEMENT NOW,THEREFORE,in consideration of the terms,conditions,and covenants set forth below,and the Recitals which are incorporated into this Agreement as if fully set forth herein,the Parties agree as follows: ARTICLE 1 - Project Description 1.1. The Parties agree that TVWD and Hillsboro may design and construct a temporary six- inch connection between the Tigard water distribution system and the Project within the City of Tigard at such location as the Parties mutually agree,shown on Exhibit A.The point of connection shall be in a public right of way and the Parties agree that Tigard, TVWD,and Hillsboro shall have full and complete access at all times to operate and maintain the valves,vaults,and appurtenances.The TVWD and Hillsboro design will provide for a future permanent emergency connection with a capacity of 5 million gallons per day(MGD)near Friendly Lane so that Tigard can obtain future emergency water supply for its water system from the Project.The size of the emergency connection is anticipated to be 12-inch diameter to provide the desired 5 MGD flow capacity. 1.2. In accordance with the allocation of costs and Tigard's portion to be paid under Article 2.1.5 below,TVWD and Hillsboro will include in their design the following improvements as part of the Project: 1.2.1. An emergency connection at the Project which will connect to Tigard's 18-inch transmission line at a mutually agreeable location near Friendly Lane. 1.2.2. One temporary connection will be made between the Project and Tigard's system using 12-inch piping,fittings,isolation valves,a six-inch back flow device, and six-inch flow meter for the purposes of filling and testing the pipeline,as shown in Exhibit A. ARTICLE 2- Cost 2.1. The cost allocation of this portion of the Project will be determined according to the percentage split as shown in Exhibit 8 and as described in 2.1.4 below,the total cost of which will be finalized once construction is complete.Generally,the cost of this portion of the Project will be determined as follows: 2.1.1. TVWD and Hillsboro will be solely responsible for all costs to design,construct, operate,maintain,repair,and replace one temporary connection for testing and maintenance of the Project until the entire WWSS is completed and water is produced and delivered from the WWSS. 2.1.2. Tigard will be solely responsible for all costs to upsize the temporary connection for the purpose of a future 5 MGD permanent emergency connection near Friendly Lane. Page 2 of 10 for Tigard's proportional share(329 of contract change orders and associated construction administration costs),and the Parties reserve all rights as to responsibility for payment and agree to resolve the matter through dispute resolution. ARTICLE 3- System Connections and Operation Protocols 3.1. Following construction,each Party shall appoint a representative to coordinate the use, operation,maintenance, repair,and replacement of the connection and valves according to prudent utility practices. 3.2. The TVWD/Hillsboro temporary connection installed as part of the Project construction will include two installed 12-inch isolation valves,a six-inch flow meter,and a six-inch approved backflow prevention device that will connect to the Tigard system. Both isolation valves will remain closed to the Tigard system except for those periods when water from Tigard will be used to test and maintain the Project and WWSS. 3.3. The Parties will be responsible for and maintain control of separate valves,vaults,and appurtenances,including all costs associated therewith as defined here. Responsibility will be as shown in Exhibit A with the piping from the WWSS main pipeline to the meter vault,and the valve separating the two vaults being the joint responsibility of TVWD and Hillsboro.The remaining portion from that valve,through and including the pressure regulating/control valve and vault to the point of connection with Tigard's system will be the responsibility of Tigard. 3.4. All Parties agree to maintain their portion of the connection in good working order so that they are available to be put in service when a water draw is needed. 3.5. The TVWD and Hillsboro representative will develop a schedule for Project water requirements and provide it to the Tigard representative for review and approval so Tigard will have sufficient notice(minimum 48 hours)of when TVWD and Hillsboro will need to draw water from the Tigard system.The project schedule should be updated and provided to Tigard on a weekly basis during the project construction period. 3.6. The flow from the Tigard system shall be limited to no more than 700 gallons per minute without prior authorization from Tigard,and Tigard will maintain control and operate all valves which are part of the Tigard system.Tigard requires 48-hours'notification for the operation of valves. ARTICLE 4- Term 4.1. The term of this Agreement and use of water by TVWD and Hillsboro shall continue until construction of the WWSS is complete and begins potable water delivery service to TWVD and Hillsboro,which is anticipated to occur in 2026.This Agreement shall automatically terminate when both:(a)the WWSS is complete;and(b)the WWSS begins potable water delivery service to TVWD and Hillsboro.Upon termination under this section,and if Tigard does not wish to have the permanent emergency connection as described in this Agreement,then TVWD and Hillsboro will remove the temporary connection and cost splits for the removal of the connection will be as defined in 2.1.4. Page 4 of 10 2.1.3. The design of the 5 MGD permanent emergency connection shall be compatible with and provide for interoperability so that TVWD and Hillsboro may use the temporary connection as described in this Agreement,including filling,testing, and maintaining the Project.The TVWD and Hillsboro design consultant has provided an engineer's estimate to construct the six-inch temporary connection to periodically draw testing and maintenance water from Tigard for use in sections of the WWSS,which is"Cost A."The design consultant has provided an engineer's estimate for the additional cost of upsizing the temporary six-inch connection to a full 12-inch connection compatible with the future 5 MGD permanent emergency connection,the cost of which includes the cost of the meter and control vaults,which is"Cost B." Future costs for designing and constructing the full 5 MGD permanent emergency connection will be the sole responsibility of Tigard and shall be included as part of a future Emergency Water Supply IGA. 2.1.4. The proportion of Cost A attributable to the temporary connection to Cost B (i.e.,Cost A divided by[Cost A+Cost BI x 100=Cost A percentage)results in 68%of the cost of the connection to be covered by TVWD and Hillsboro.The remaining proportion(32%)will be covered by Tigard.The total cost to be paid by Tigard will be the percentage set forth in this paragraph and will be based on the final amount paid to the contractor for the work performed(including original bid amount,construction change orders,and associated construction administration costs).The cost split and anticipated cost to each party is shown in Exhibit B. 2.1.5. TVWD and Hillsboro will bid the work described in Article 1 to establish the construction cost of that work. If Tigard successfully negotiates an agreement for a future emergency connection,Tigard will be responsible for the full cost of additional design, management,and construction of the full build-out of the emergency connection. 2.1.6. Tigard will be billed its percentage allocation for any and all costs to upsize the temporary connection (32%of the total cost of the connection)as costs are billed by the designer and contractor to TVWD.The total cost to upsize the temporary connection for the work described in Article 1 includes design, construction costs,construction contract change orders,plus any associated administration costs with the work,as set forth in Article 2.1.4. Payment will be due and payable to TVWD within thirty(30)days of the invoice. 2.1.7. TVWD and Hillsboro will notify Tigard of any potential construction contract change orders that may affect Tigard's cost for the connection construction at the earliest possible time after TVWD and Hillsboro receive notice from Washington County.TVWD and Hillsboro will endeavor to avoid or minimize change order requests from Washington County that affect Tigard. If Tigard does not approve the change order that increases Tigard's cost,the Parties recognize that Washington County,in its sole discretion or with approval by TVWD and Hillsboro,may still approve the change order and,in such case, TVWD and Hillsboro will be responsible to pay the change order amount, provided,however,that TVWD and Hillsboro may seek contribution from Tigard Page 3of10 ARTICLE 5- Future Tigard Agreement 5.1. This Agreement confers no rights or privileges upon Tigard to the WWSS,to the Project, or to any water through or from the WWSS. If Tigard desires a permanent 5 MGD emergency connection to the WWSS,then Tigard must negotiate and seek approval for a separate agreement regarding construction,connection,metering,and use of WWSS water for the permanent emergency connection.TVWD and Hillsboro will not provide WWSS water to Tigard in the absence of such an agreement.The permanent emergency connection shall be the sole cost responsibility of Tigard, including any and all costs of making the conversion to a permanent connection,including, but not limited to,a seismic valve,electrical,SCADA,flow control devices,and a meter to measure usage. ARTICLE 6- Construction Coordination 6.1. The design and construction of the items in this Agreement will be conducted as part of the Project and the Road Project.The Parties will coordinate with each other during the design and construction to provide for minimal inconvenience to each other.The Parties will each conduct review and approval of construction submittals at no charge to the other Parties.TVWD and Hillsboro will coordinate with Tigard on the inspection of the facilities associated with the connection. ARTICLE 7- Fiscal and Operational Impacts and Use of Water 7.1. The Parties agree to work together to determine how best to provide the water to fulfill the need to test and maintain the sections of the Project.When temporary water is required ("water draw"),TVWD and Hillsboro will notify Tigard(48-hour notification)to coordinate the timing,method,and conditions for drawing water into the WWSS from Tigard.The water will be sold by Tigard to TVWD and Hillsboro as outlined in Article 8. The Parties agree that they will hold harmless and indemnify each other from adverse fiscal or operational impacts as a direct result of this Agreement. ARTICLE 8- Cost of Water and Payment 8.1. Following the sale by Tigard after a water draw under this agreement,Tigard will read the meter and determine the quantity supplied. 8.1.1. Tigard will sell water to TVWD and Hillsboro,and the cost of the water shall be charged for the actual water used at the Tier One residential rate or a rate that is at or below the approved residential customer class rate adopted by Tigard. Recognizing the temporary and sporadic nature of the need,there will be no system delivery charge,system development charge,connection fee,or other fixed charge associated with this use. 8.1.2. The cost of water,as determined under Article 8.1.1,will be billed by Tigard to TVWD and Hillsboro and payable within thirty(30)days of invoice. ARTICLE 9- Indemnity 9.1. Each Party agrees to indemnify and hold harmless the other Party(ies),its officers, employees,and agents from and against all claims,demands,and causes of actions and suits of any kind or nature for personal injury,death,or damage to property on account of or arising out of services performed or the omissions of services,or in any way Page 5 of 10 resulting from the negligent or wrongful acts or omissions of the indemnifying Party and its officers,employees,and agents.To the extent applicable,the above indemnification is subject to and shall not exceed the limits of liability of the Oregon Tort Claims Act (ORS 30.260 through 30.300). Notwithstanding the foregoing,each Party shall be solely responsible for any contract claims,delay damages,permit compliance,permit violations,or similar items to the extent arising from or caused by the action or inaction of the Party under this Agreement. ARTICLE 10 - General Provisions 10.1. Notices.Any notices regarding operation,maintenance,repair,replacement,breach, termination,or other issues shall be deemed sufficient if deposited in the United States Mail, First Class,postage prepaid,addressed to the Parties as follows: To TVWD: To Hillsboro: Tualatin Valley Water District City of Hillsboro Attn:Chief Executive Officer Attn:Water Director 1850 SW 170th Avenue 150 East Main Street Beaverton,OR 97003 Hillsboro,OR 97123 To Tigard: City of Tigard Attn:City Manager 13125 SW Hall Blvd. Tigard,OR 97223 10.2. Dispute Resolution.The Parties hereby agree that resolution of any and all disputes arising out of the terms of this Agreement or interpretation thereof shall follow a prescribed process beginning with negotiation and subsequently moving to mediation, provided the dispute remains unresolved. If the interests of TVWD and Hillsboro are aligned on a dispute with Tigard,TVWD and Hillsboro shall be deemed a single Party for purposes of dispute resolution.If a dispute arises between the Parties regarding this Agreement,the Parties shall follow the dispute resolution provisions below: 10.2.1. Written Notice.A written notice regarding the dispute(Dispute Notice)shall be sent to the other Parties. 10.2.2. Negotiations.Within thirty(30)days following receipt of the Dispute Notice,the Parties to the dispute("Disputing Parties")shall each assign a representative to participate in good faith negotiations for a period not to exceed sixty(60)days after appointment of the representatives. 10.2.3. Mediation.if,after the sixty(60)day period of negotiation(or a period not to exceed ninety(90)days following the receipt date of the Dispute Notice),the dispute(s)cannot be resolved,the Disputing Parties agree to submit the matter to non-binding mediation.The Disputing Parties shall attempt to agree on a mediator in a period not to exceed one hundred twenty(120)days following the receipt date of the Dispute Notice and proceed accordingly. Page 6 of 10 10.2.4. Litigation.If the Parties cannot agree on a mediator within the allocated time, or if the mediator cannot resolve the dispute(s)within one hundred eighty(180) days following the receipt date of the Dispute Notice,either of the Disputing Parties may file suit in a court of competent jurisdiction. Each of the Disputing Parties shall bear its own attorneys'fees and expert witness fees at all stages of the dispute.resolution process,including at trial or in any appeals.In addition, nothing shall prevent the Disputing Parties from waiving any of the dispute resolution steps by mutual consent. 10.3. Default.The failure of a Party to perform any duty imposed upon it by this Agreement shall constitute a default. 10.3.1. Notice of Default.The non-defaulting Party shall have the right to give the defaulting Party a written notice of default,which shall describe the default in reasonable detail and state the day by which the default must be cured,which date shall be at least ten(10)days after receipt of the notice of default. 10.3.2. Rights Upon Default.Recognizing time is of the essence,a defaulting Party shall have ten(10)days to cure a default,following written notice thereof, unless cure within such ten(10)day period is not reasonably possible;in that case,the period to cure the default shall be extended to thirty(30)days,or such other time that the non-defaulting Parry is willing to agree to, provided that the defaulting Parry has diligently begun to work,in good faith,to cure the default within the original prescribed ten (10)day period. In addition,the non- defaulting Party may pursue any other remedy available at law or in equity against the defaulting Party,subject to the dispute resolution procedures set forth in Article 10.2. 10.4. Termination.Any Party may terminate this Agreement under any of the following conditions: 10.4.1. For breach of a material term of this Agreement,after written notice under Section 10.3.1 and failure to cure under Section 10.3.2. 10.4.2. By mutual written agreement of all Parties to terminate for convenience. 10.5. Excused Performance.No party shall be deemed to be in default where delays or default is due to war,insurrection,strikes,walkouts,riots,floods,drought,earthquakes, fires,casualties,acts of God,governmental restrictions imposed or mandated by governmental entities other than the parties,acts of conflicting state orfederal laws or regulations, new or supplementary environmental regulation,litigation or similar bases for excused performance that are not within the reasonable control of the Party to be excused. 10.6. Effective Date.This Agreement is effective on the last date signed by the Parties below and remains in effect until terminated as provided herein. 10.7. Integration.This Agreement, including all exhibits attached hereto,contains the entire and integrated agreement between the Parties and supersedes all prior written or oral discussions, representations,or agreements. In case of conflict among these documents, the provisions of this Agreement shall control. Page 7 of 10 10.8. Assignment/Additional Parties.TVWD and Hillsboro may create further Intergovernmental Agreement(s)between them as well as with other municipal water suppliers that may own or use the Project and the WWSS.Tigard agrees to assignment of the rights,obligations,and covenants of this Agreement to include those municipal water suppliers individually,along with TVWD and Hillsboro,or to assign rights, obligations,and covenants of this Agreement to a successor intergovernmental entity formed by TVWD and Hillsboro under ORS Chapter 190. 10.9. Adherence to Law.The Parties shall adhere to all applicable federal,state,and local laws.Any certificates,licenses,or permits that are required by law to be obtained or maintained in order to perform any work described in this Agreement shall be obtained and maintained throughout the term of this Agreement. 10.10. Governing Law.This Agreement is governed by the laws of the State of Oregon.Venue for any litigation shall be in Washington County,Oregon. 10.11. Nonwaiver.Failure by any Party at any time to require performance by any other Party of any of the provisions of this Agreement shall in no way affect the Party's rights hereunder to enforce the same,nor shall any waiver by the Party of the breach hereof be held to be a waiver of any succeeding breach or a waiver of this nonwaiver clause. 10.12. Severability.in case any one or more of the provisions contained in this Agreement shall be judicially deemed invalid,illegal,or unenforceable in any respect,the validity, legality,and enforceability of the remaining provisions contained herein shall not in any way be affected or impaired thereby. 10.13. Amendment.The terms of this Agreement may be amended or supplemented by mutual agreement of the Parties.Any amendment or supplement shall be in writing, shall refer specifically to this Agreement,and shall be executed by the Parties. 10.14. Survival Terms and Conditions.The provisions of this Agreement shall survive their termination to the full extent necessary for their enforcement and the protection of the Party in whose favor they run. 10.15. Time of the Essence.Time is expressly made of the essence in the performance of this Agreement. 10.16. Number,Gender,and Captions.In construing this Agreement,it is understood that, if the context so requires,the singular pronoun shall be taken to mean and include the plural,the masculine,the feminine,and the neuter,and that,generally,all grammatical changes shall be made,assumed,and implied to individuals and/or corporations and partnerships.All captions and paragraph headings used herein are intended solely for convenience of reference and shall in no way limit any of the provisions of this Agreement. 10.17. Good Faith and Cooperation.The Parties agree and represent to each other good faith, cooperation,and due diligence in the performance of all obligations of the Parties pursuant to this Agreement. 10.18. Interpretation.This Agreement shall be deemed and construed to have been prepared mutually by each Party,and it shall be expressly agreed that any uncertainty or ambiguity existing therein shall not be construed against any Party. Page 8 of 10 10.19. Counterparts.This Agreement may be signed in one or more counterparts,each of which shall be deemed an original and,when taken together,shall constitute one and the same agreement. 10.20. Authority.Each person signing on behalf of a Party hereby warrants actual authority to bind his/her respective Party. 10.21. Access to Books,Records,and Accounting.TVWD and Hillsboro shall maintain books, records,and reports regarding the connection to the Project showing all income, receipts,expenses,and costs.These records shall be maintained for a period of three(3) years following final completion of the Project.All such books, records,and reports may be examined,and copies made by Tigard staff at reasonable times upon reasonable notice. 10.22. No Third-Party Beneficiary.Nothing in this Agreement shall be construed to create any duty to,any standard of care with reference to,or any liability to any person not a Party to this Agreement.There shall be no express or implied third-party beneficiary of this Agreement. No entity or person,other than the Parties,shall have the right to enforce any right under this Agreement. Page 9of10 IN WITNESS WHEREOF, the Parties hereto have set their hands as of the day and year hereinafter written. CITY OF TIGARD, OREGON TUALATIN VALLEY WATER DISTRICT kje�L '�'= By CHIEF EXECUTIVE OFFICER Date Date Approved as to Form Approved as to Form CITY OF HILLSBORO, OREGON By Date Approved as to Form Page 10 of 10 IN WITNESS WHEREOF,the Parties hereto have set their hands as of the day and year hereinafter written. CITY OF TIGARD, OREGON TUALATIN VALLEY WATER DISTRICT By CHIEF EXECUTIVE OFFICER Date Date22.j1 Approved as to Form Approved as to Form CITY OF HILLSBORO, OREGON CITY MANAGER Date q&IIE Approved as to Form Page 10 of 10 IN WITNESS WHEREOF, the Parties hereto have set their hands as of the day and year hereinafter written. CITY OF TIGARD, OREGON TUALATIN VALLEY WATER DISTRICT By CHIEF EXECUTIVE OFFICER Date 3.27'.�!O Date Approved as to Form Approved as to Form CITY OF HILLSBORO, OREGON By Date Approved as to Form Page 10 of 10 Exhibit A-1 ss s7�nt a. I c A I .uA d i SEE (�nR/ TURF f I F.^.'J A -- yYr -.���• }iL..y yy'. ,..K'1 W - I •� I It.1� I!' . j .N•/.317.4 Va .1:fi_ i �;'. 1,:I, ""'►'�. ll...�.'LT-rC<rCA , (} { D��ICTS 'r�V I na09s z,olR ; t I' / ._E c+lnr vsu,.~ � I .. IRI BE J,1.:w A'- 10 I N '57035.10 - I' f BTA H37!! f :n\AF TC OG'9TL'N.. .I • 17xM_RV aF.D �I \'%►.- y,r,rV.nt3E N' I • •I• • • • AZ."RiiE • • II r - �. • T • r ,t N 13702,v.• I I RcoK•� I __ ��77 ---- i :�uv i q;. • • ' PC ft - FRIENDLY LN J.RAM1Er aexls'Nr•t(h. f 1'' STA t•+TOYi +n•3 c►ry KI+Arn hsTAt.'r11 n- I I 1� ctxsr ego { II' J.' 9rF,:! 1 „•. - r R LIl,_!M , I t.r•,n. '; I � 4�vRF.r ._ _ .— -• '{ JK'F.rµ OWNED, OPERATED, & .^�t3 "'F.., " '17 MAINTAINED BY WWSP [PLAN :IrP►45r low@ .00 :.00 7.20 ..� 0ALO.— ' PiF14R'li4' ;SFF Rt1AFA4AY MA45I l R•A,•,R 3m+ 1 �,scc!at:A3'A•n4v-nnst IID C �o acc 1 - VOJ bt Ir6 x ;r % p• "f a W » ? "u hNu v,,- >s_., .,a hs , S.i$Y n. i i• Gti La �1 PROFILE Exhibit A-2 �ZCLW�1- —'OWMF� 1. 3x mo cm Imow'r—m FK"L G�F FLq%wCmNECrM� co�M�-MD MWIL STLXw POP Fur.PE CCMEC"Cw 177@112 Imm IV— I LT�� 'Fl o'.1 I'D JSM IIOS ....... PLO* CIE—""CsoWI EDY--R 1.1 -4 ��.o 1%*'.... -Tlill FK?MFOUAL OWNED, OPERATED �SEENCIEt .• I.M,Lw & MAINTAINED BY CA4T RCN CRATE sf.� -2-cmmm E 301"130– WWSP AETER VAULT SECTION -------- sum- fL±j RW�No.oj= at RPNaJED1DJAt 84r AKTU M 04 =4 VAULTPLAN cg.) 7. ZPMMTF MPCIONIg&LAT"A—W�C CkfMrk SO am ORALE � TTKVMCLPI—m_.CM.MLG'+�Y. SEOLEYCIND BACKFLOW PREVENTER VAULT SECTION RY NYDROSTA=UFL-VC L1T.4 E+ —S—5-1 Exhibit B Summary of costs ITEM TOTAL COST NOTES WWSP Share Tigard Share COST OF WORK 68% 32% $ 167,368 WWSP cost to install temporary 6-inch $ 113,810 Cost"A" Tigard cost(difference between 12-inch and 6-inch temporary connections) $ 53,558 Cost"B" Additional Design Costs $ 37,560 $ 17,675 $ 55,235 Additional Construction Management Costs $ 8,160 $ 3,840 $ 12,000 Additional Overhead Costs $ 10,880 $ 5,120 $ 16,000 Anticipated total costs $ 170,410 $ 80,193 $ 250,603