gallatin county - Morrison
Transcription
gallatin county - Morrison
GALLATIN COUNTY RID MAINTENANCE BUDGET AND ASSESSMENTS 2014 June 2014 PREPARED BY: TABLE OF CONTENTS I. 2013-14 PHONE SUMMARY LOG II. RID CONTACT LIST III. 2014 SCHEDULED MAINTENANCE PROJECTS IV. 2013 COMPLETED MAINTENANCE PROJECTS V. ASSESSMENT SUMMARY A. B. C. D. E. F. Summary Analysis Compared to Prior Year Budget for RID 331, Middle Creek Commercial Subdivision Snow Plow Expenses Snow Plow Cost Analysis Maintenance Assessment Cost History Maintenance Assessment Percentage History VI. ROAD IMPROVEMENT SCHEDULE (2012-2022) VII. SAMPLE LETTER TO RID CONTACT VIII. ASSESSMENTS A. B. RID Improvement Cost Analysis 2014 Maintenance and Assessment Schedules 2013-2014 PHONE SUMMARY LOG PHONE SUMMARY SHEET FOR RID MAINENANCE PROGRAM JUNE 2013 – MAY 2014 RID NO. NEW Grandview #1 5/22/2014 CONTACTED BY Al Dellacrole NEW Firelight Condos 5/22/2014 Karen Roberts NEW Grandview #1 5/21/2014 Mark Kempf 326 5/19/2014 389 Sourdough Creek Triple Tree 5/15/2014 Robin Lemmons Bob Harold 376 Painted Hills 5/15/2014 April Buonamici 321 El Dorado Rd 5/14/2014 Lois Swatland 341 Rocky Creek 5/14/2014 Matt Stricker NEW Firelight Condos 5/14/2014 Garrett Baldensperger NEW Firelight Condos 5/13/2014 Karen Roberts RID NAME DATE COMMENTS Al asked if we could delete the outside lots from the RID. Asked about RID creation process, cost, timing, etc. Wants to meet JS on site 5/23 to walk roads and discuss options. Asked a number of questions in regard to the process to create an RID. Needs one new sign on Sundance Drive (but not on Wagon Wheel) Would like to move vegetation control to 2015 or 2016, just prior to the overlay. April called inquiring as to when the subdivision was paved and whe/if road patching will be taking place this summer. She would like to be able to present the information at the HOA meeting on 5/15 Lois has a complaint that snow plow did damage to landscaping this winter. Has a bill for $100 for repairs and would like to be reimbursed JS called Matt to discuss Grady Rd this year. Karen had several questions re: RID RESPONSE JS recommended against removing them. Suggested that before removing them, we consider reducing their assessment. JS headed to Big Sky on 5/23 to meet with Karen. Discussed costs, process, schedule & options. JS will talk with Tom Fehrer about replacing. EP contacted NPK Turf Services to suspend service to this RID. Confirmation rec’d 5/19/2014. JS returned call. April asked about improvements this year and if the overlay was still scheduled for 2018. We discussed improvement schedule and cash in hand. She said there were very happy with the last crack sealing done. Contractor was great. JS called Kevin Townsend and asked if he would call Lois and confirm that he has done so by calling M-M. Gave him Sime Construction contact for a quote. Plan on gravel addition in 2015-16. JS talked to Garrett about RID creation status and options. They are thinking asphalt needs replacing soon and overlay in the coming years. JS called with an update. Also let her 1 RID NO. RID NAME DATE CONTACTED BY COMMENTS creation and road evaluation 317 Gardner Park 5/12/2014 John Saltiel John had general input on snow removal yr 2013/14. Thought the contractor was very responsive but could have done a better job. Left some berms in driveways. He just wanted us to know. Also mailbox was damaged. EP: Mike called to state that the snow plow contractor seemed to have done a “pretty unsatisfactory job” this season. Trees and border markers were knocked down. He was wondering if any other homeowners had called to complain. Referred call to JS. JS: Lois informed me that snow plow damaged her yard/garden area. She wants to know how we would remedy the situation. She had a $100 bill for repairs. JS called to tell him that he looked at TTR roads. There is some patching needed. 316 Hebgen Lake Estates 5/8/2014 Mike Daz 321 El Dorado Rd 5/5/2014 Lois Swatland 389 Triple Tree 5/1/2014 Tom McCormick 318 Meadow Village 4/30/2014 Susan Scott Susan asked for the Bridge inspection report done by MMI in 2010 326 Sourdough Creek 4/28/2014 Terry Lonner Had questions re: RID. E.g. who pays into it RESPONSE know he had talked with Garrett Baldensperger. JS called Dave Morrison (snow plow contractor) to ask if he has yet repaired mailbox (left message) JS aware and has been in touch with contactor (Tri-State Excavating). JS called Kevin Townsend to discuss, but only got his voice mail. Tom agreed with the issue. JS told him we would mark the patches and get it done. Estimating +/- 200 SY needed @ +/- $8-10,000. 5/1/2014: JS sent the report as requested to Susan. Also called to discuss the reports. Susan said she would look it over and let us know if she needed anything else. She thought they would need an updated inspection this year. JS: 4/30 0730 returned call. Many questions. Readied documents pertaining to 2006 assessment verification and 2012 assessment schedule. Wanted to know if Good Medicine Way was city or county. 2 RID NO. RID NAME DATE CONTACTED BY COMMENTS 357 Hyalite Foothills 4/29/2014 Warren Baudar Asking for an update on the maintenance schedule. He wanted to be involved with next years’ improvements and how to complete the overlay & pulverization Jeff Ashfall Jeff wanted est cost to pave Rolling Hills Rd. as a 1st option and the total road system as a 2nd option Dick Rote Dick wanted to know who was contracted for crack sealing a few years ago. NEW NEW – Grandview #1 4/15/2014 389 Triple Tree 4/11/2014 NEW NEW 4/8/2014 Al Dellacrole 395 Ousel Falls 4/8/2014 Karen Robertson 382 Canary Road 3/28/2014 Sandy Nesbit (Outdoor Maintenance) Sandy called concerned she had not yet received payment for January’s plowing from the county. 383 Hyalite Meadows 3/18/2014 Kandy Rose 321 El Dorado 3/18/2014 Christopher Campbell NEW NEW 3/17/2014 Al Lasaric 585-2580 539-1495 Reported the snow plow had not yet been out (9:45 a.m.). Drifts were especially bad at Indain Paintbrush and Lupine intersection. Snow piling up around the mailboxes, threatening mail delivery. Also a pile of rocks/debris under snow in front of his driveway. Al had questions on process to create an RID. Statison – ¾ miles from highway on Cottonwood Al wanted us to evaluate costs and provide Grandview Subdivision #1 with information to create an RID. Karen asked if the RID covered maintenance of ditches on lateral/spur roads connecting to Ousel Falls Rd. RESPONSE Would also like to change snow plow contractors. List of contractors provided. JS: answered questions and explained schedule JS prepared est cost info assessment schedule for Bonded RID w/ maintenance district. JS Called Dick and left message. High Country did the crack sealing work in 2012. Also talked about some patching that should be done. JS: Told her no, only the road improved was included in the RID. She was ok w that fact and said the HOA for Spanish Peaks would cover ditch maintenance on other roads in the subdivision. EP: investigation revealed no invoice had been received. I asked Sandy to mail another copy ASAP and MM would submit to county on arrival. EP: CLM for Townsend. He was up there about two hours after Ms. Rose’s call. EP: talked with Kevin Townsend. He went back a second time and cleared the remaining snow, indicating that the mailboxes were clear. Notified Chris. JS: Information was given to Al on the process. 3 RID NO. 326 CONTACTED BY Mrs. Kenneth Jacobs RID NAME DATE Sourdough Creek 3/7/2014 326 Sourdough Creek 3/6/2014 Mrs. Kenneth Jacobs The roads have not been plowed 309 Hitching Post 3/6/2014 Penny Wastcoat She called and left a message on 3/5; returned call on 3/6 and left a message. We finally connected on 3/7. 317 Gardner Park 3/6/2014 Susie Saltiel 36 Gardner Park Dr. 587-2147 317 Gardner Park 3/6/2014 EP called David Morrison 317 Gardner Park 3/5/2014 Bonnie Ashley 994-2603 COMMENTS RESPONSE The roads have not been plowed well enough. Slush had turned to ice. EP: I spoke with John at Sleepy Hollow and passed on the message. He said he could go out again …I told him it was his call. EP: I called John at Sleepy Hollow. He wasn’t aware it had snowed in town – thought it was all rain. He said he would send a truck out. I called Mrs. Jacobs to let her know. 3/7 EP: I called Kevin at Townsend and let him know. He said he was already planning to come through with the plow today. There is too much slush on the roads. When it freezes, the ruts are terrible. Service has been much better in the past. Mail box was knocked over a month ago; it still hasn’t been fixed Says she called then, but never received a call back. Also stated it was knocked over again. Shared concerns below. Same complaint as Betty below. Plow reburied their mailboxes last night at 8:00 p.m., after they dug them out during the day. Impeding mail and newspaper delivery. Requested call back after 2:00 p.m. 4/30/2014: JS called & left message with info and ask if contractor had repaired the mailbox. Because it’s been a heavy snowfall winter, along with unusually warm weather, it’s been challenging. He did return to plow the slush as he had been requested. Acknowledged he could slow down, but a slower pace would not throw the slush far enough. He’s happy to go out again, but wants to be sensitive about their budget. EP Called back at 5:00 p.m. to let her know I would be contacting Morrison tomorrow. Will call back again. Returned call on 3/6. Told her contractor was doing the best he could; that I conveyed her concerns and he would do whatever they 4 RID NO. RID NAME DATE CONTACTED BY COMMENTS 317 Gardner Park 3/5/2014 Betty VanMullem 586-0701 Snow plow is too far from the side of the road; creating ice buildup in driveway. Difficult to get to the mailbox. Offered to show the snow plow driver where the side of the road is.… wondered if they could put up poles/flags to indicate edge. Called asking if the melting snow on Hitching Post Road… 309 Hitching Post 3/5/2014 HP Johnson 317 Gardner Park 3/4/2014 316 Hebgen Lake 3/3/2014 Russ Tockermun 587-6068 Paula Carsons 539-0385 314 Middle Creek #3 3/3/2014 Andy Dincau 359 Wildflower 2/28/2014 Susan Story 383 Hyalite Meadows 2/25/14 Marsha White 397 Firelight 2/17/14 Manny Dimiceli 397 Firelight 2/17/14 Manny Dimiceli Contacted re: paving the road. Called to see if the snow plow could take a pass through subd. Called to say War Wagon, snow contractor, hit two of her trees and knocked them down. She wanted to know how to respond to the issue. 44 N Coyote. Wondering where payment is for February invoice Called with concern re: approaching the end of contracted funding for snow removal. What should be done before/when they run out? Called with concern that d/w had snow berm which made it hard to escape. RESPONSE wanted him to get done. Told her that it may be best for her to contact RID POC Jim Babcock and gave her his number. Returned call to let her know I spoke with David Morrison. JS: called Kevin Townsend. Kevin said he would get on it around 10:00 a.m. when the ice/snow softens up a little. Called HP back and let him know. JS: Called Dave with request. JS: Discussed issue with contractor. Chris will call Paula to discuss. Tree was in r/w. It looked in poor shape. EP told him he should receive it within a week or so. If not, contact MM again. Emailed Justine for an update – she is out of the office until 3/12. EP spoke with JS. Amend contract. 3/3 spoke with Sue; she thought another $600 (3x plow) should be adequate. Will f/u with JS to amend contract. Called Kevin to inform him of Issues, let Marsha know this. County assessor reports additional lots. Additional lots that are subdivided can’t be assessed in current year. Explained it may be allowed through the 5 RID NO. RID NAME DATE CONTACTED BY COMMENTS RESPONSE RID. Can explore the issue if wanted. 398 383 Hyalite Canyon Estate Hyalite Meadows 2/12/14 Gary Farbicios 2/12/14 Jodie Savage 343 Pineview 2/12/14 Dave Kraft 383 Highlite Meadows 2/12/14 Candy Rose 383 2/12/14 Candy Rose 317 Highlite Meadows Gardner Park 2/4/14 Deb Lang - Crystal Mtn Rd 1/22/14 Mike Sajec 318 Meadow Village 1/22/14 Dawn Smith 383 Hyalite Meadows 1/22/14 Randy Larimer 317 Gardner Park 1/21/14 Jenny Younger 341 Rocky Creek 1/13/14 Matt Striker Sign missing would like to replace High Country/Snow Creek Lane. Jodie asked about assessment amounts what is included in RID maint. And general RID maint issues. Called Dave to make sure his Tax on RID was fixed and removed from his lot. Needs post replacement for mailbox. Will invoice m-m to forward to snow company. Also said neighbors mailbox was ran over. Called to let know her mailbox was knocked down. Concerned that there is a berm at D/W after snow plowing and not getting all the way over the edge of the road. Call from Dave saying there was a call from Dawn Smith about road ice up issue on Little Coyote Rd. Bad driveway snow berms and mailbox access. Entrance from Fowler pine trees shading road turning to ice. Jenny asked if we could look at a sight distance issue located at Hitching Post & Sourdough intersection. Jim Schwartz #1 Hitching Post is the land owner in which a tree blocks the sight distance on to sourdough. Matt asked what was included in the RID & what roads are included in the snow removal. We will order signs and replace the missing signs. He said he forgot to check but will get back if not done. Called contractor, will take care of temporarily and once snow melts, permanently. Called to let Kevin Townsend know 2x Called Dave and let him know about issue. Dave took note and said they would be more careful to minimize the berm. Discussed solution for long term. Thought should wait until spring to be completed right. Called Dawn and left message. Talk to contractor and see if can improve the issue. Told Jenny would look at the problem on site. We checked the snow plow exhibits & RID creation documents as well as the tax records & concluded that the roads 6 RID NO. RID NAME DATE CONTACTED BY COMMENTS RESPONSE 1/2/14 Len Blachard Interested in snowplowing for RID included in maintenance were to the west only. This confirmed what we have been doing in the past. Called Matt to let him know, he agreed with findings. Sent him list Ranch 12/16/13 Dan Evans 586-1500 Said that a post office vehicle went into the ditch on Rusty Nail. Asked if we could sand the road. RID 361 does not have snow removal in COuty RID admin, but called contacts to let them know about issue. 12/3/13 343 Sourdough Ridge Pineview 12/3/13 David Martin 586-3518 Snow plow did not complete the roads. 343 Pineview 12/3/13 Gary Fabricius 587-3671 8105 Balsam Snow plow was in the neighborhood but did not make a pass through his area. 321 Eldorado 12/3/13 Christopher Campbell 581-6850 Explained that the contractor was having equipment difficulties and was making arrangements to finish the job in the next two hours. He was satisfied with this. Gave him Mike O’Connell’s number. Told him that Mike was in charge of coordinating snow plow. He was going to call him. Also told him that the contractor was having equipment problems and was behind schedule. He was okay with this. Called contractor. He will be returning to clean up the mess. Called back Chris and informed him. He was okay with this. 396 Clarkston 11/25/13 344 Clover Meadows 11/13/13 315 Hyalite Heights 10/26/13 601 Royal Arabian 10/16/13 Misc Misc 361 340 Snow plow was stuck in ditch next to his house last night. Dumped a load of sand and gravel. Wanted to know the status Rob Robert has 3 lots that he thinks he Paulauskie aggregated into one lot. Would like ot see if he could be assessed only once. Tom Roll Asked if they could use RID funds to 587-1767 put up the snow posts to keep the plow on the road in hazard areas. Danielle Scharf Called to request replacement of street signs and stops signs throughout Hyalite Heights. Gave summary of current conditions with photographs. Steven Had questions on RID creation. I told him that was okay. They will buy a few new posts and send invoice for materials. Signs and hardware were ordered. Replied on years of assessment and other 7 RID NO. RID NAME DATE CONTACTED BY 582-3706 COMMENTS Wanted info on cost. creation details. Requested a meeting to discuss pedestrian safety enhancement ideas Questions on new signs. Sent Ryan available time slots. 395 Ousel Falls 10/15/13 Ryan Hamilton 339 Mountain View 10/17/13 344 Clover Meadows 10/17/13 Bill Dryer 586-8834 Tom Role 587-1767 381 Canary 9/3/13 372 Harvest Hills 9/13/13 Laura McDevitt 522-3803 Bob Champlin 340 Sourdough Ridge Mountain View 2&3 9/8/13 Chris Jenkins Tom advised us that a street sign had been hit & knocked down. Post Broke. Asked if he put up post could he bill RID for materials. (post 4 x 14’) Street sign is loose and may fall with wind gust. Asked why a crack did not get filled in front of his house. Shoulder erosion needs repair September Don Arthur 586-2803 Need patch job at Coulee and Crest Rds Sourdough Ridge Firelight 9/9/13 Chris Jenkins 994-2203 Jerry Wortman 995-2832 Washout on road that needs to be fixed Called Jerry with status of work for this year 9/5/13 Randy Larimer 9/4/13 Bill Dreyer 539-9954 Followed up with Randy on progress of mailbox repair Asked what the status was on the sign replacement 338 340 397 383 339 Hyalite Meadows Mountain View 4,5,6,&7 9/10/13 350 Baxter II 9/3/13 Tom 585-8959 395 Ousel Falls 8/28/13 Tracy Cap RESPONSE Wants to have driveways cleared of snow along with road. The berm adjacent to the road. Question on assessment. Thought Left message that signs were installed & if we missed any for Bill to let us know I told him to send a receipt for reimbursement. Bolts tighten and sign is ok now. I asked Apex - they ran out of sealer. Will return to the job soon Jack contacted Sime Construction to complete this work Arrangement with High Country to repair this year. Patch work completed by High Country. See additional sequence of events in file. Called Sime to do the work. Knife River contacted to do the work. I called Sime to grade and add 10-15 yards of gravel on emergency access road. Randy said he repaired the 2 mailboxes and will be sending in an invoice. Told him signs are coming but new brackets were required with the new sign dimension. So it toodk a litter longer to get the materials I explained that 397 was for “Moondance” 8 RID NO. RID NAME DATE CONTACTED BY 581-2165 the assessment for 397 was for Firelight Meadow Condos Thinks we need a little shoulder gravel. . Have a washout on road that needs to be fixed 350 Baxter II 8/28/13 340 Sourdough Ridge 8/28/13 383 9/5/13 Randy Larimer 317 Hyalite Meadows Gardner Park 8/26/13 Russ Tuckerman 398 Hyalite Canyon 8/26/13 Barry Larson 586-4983 Sour Dough Creek Gardner Park Distant sight issue. Wants shrubs and brush cleared back. Asked about assessment and why the increase. 383 Hyalite Meadow 8/7/13 338 Mtn View 7/29/13 Katherine Willson Don Arthor Mentioned that the veg. control was not very effective Asked if we had scheduled patch 354 Buck Skin 7/30/13 Diane Hayden 317 Gardner Park 7/30/13 John Saltiel 581-2147 Asked why the large decrease in assessment Asked about increase 383 Hyalite Meadows Bear Creek 7/29/13 Larry Houser 570-6941 Brandy Strom? 461-5876 391 7/29/13 Tom Peluso 585-8959 Steve Spainhower COMMENTS 318 Big Sky Meadow Village 7/29/13 Karen Chipton 701-220-819? 375 Blue Grass Meadow 7/29/13 Roger Mortenson Question about RID assessment and the amount. Brandy was a new home buyer in the RID. Asked if the notice was for additional amount for bond & maint or the same more or less that they had been paying previously. Asked questions about a culvert in their driveway and if the RID would replace it as it is heaving. Thought increased assessment was too much. RESPONSE Firelight Subdivision. She was happy-her assessment was only 395 sch 1-11 Eli & I will look at the parent edge Sent Chip out to look at and get repaired. I explained that it was scheduled when the RID was created so we could overlay in 2018 I went out on site to review issue. Marked area to patch. Called Apex to look at and give price. She agreed with the reduction and was in favor of the decrease Explained that RIDs were going to be overlaid in the next week. They were OK with explanation I explained the tax notice and what if was for. I explained that the RID does not include driveways or driveway culverts I explained RID issues. He seemed to be generally OK but still a little concerned 9 RID NO. RID NAME DATE CONTACTED BY COMMENTS RESPONSE with increase. 318 Big Sky Meadow Village 7/29/13 Mike Pollard 396 Clarkston Rd 7/29/13 389 Triple Tree 7/24/13 Jenny Switch 419-464-4131 Jeffery Yates 586-0304 323 Middle Creek II 7/24/13 365 Cimmeron 7/24/13 340 7/22/13 318 Sourdough Ridge Meadow Village 7/18/13 354 Buckskin Multi 391 Mike asked about RID assessment and explained what it was for and details on what it includes. Asked what the assessment was for. Wanted to know what the assessment was for. Susan Rupert 585-0565 John Barrett Called to ask what assessment was for & why up 10% Asked about large increase. He did not want his property sprayed for weeds. He just planted sod. Wanted to know if the RID could pay for repair on a driveway culvert. 7/8/13 Jerry 599-3437 Mason 209-6851 Alpine Management Ed Brandt Multi 7/8/13 Jack-MMI Little Bear 7/2/13 Jill Shouse 763-9060 Talked to Ed about assessment adjustment to $20.00. instead of their proposed $10.00 and the $80.00 previous assessment. Ed was ok with the $20.00 Weed Spray. Called TruGreen to check on status of application. Explained what the assessment was for with no maintenance assessment I explained the RID process, scheduled maint., future work etc.. Jeffery was good with the assessment & satisfied with the explanation I explained overlay in 2016. Susan was okay after discussion I explained overlay schedule for 2015-16. John was a little concerned but after a lengthy discussion was okay with the increase. Told Jerry he is not scheduled for spraying this year (every other year) I told him it was the homeowners responsibility. Admin was not sure which RIDs were complete. They are going to check and get back with us. Called Jill to inform her that veg control was completed. Jill was very happy with work done by TruGreen. Said they coordinated with her multiple times. Timing was better this time with work completed earlier in the year. 10 RID NO. RID NAME DATE Sky Crest 7/4/2013 CONTACTED BY Dave Cier 539-4694 N/A Clear View Road 7/1/13 Dave Fowler 582-3250 395 Ousel Falls 6/21/13 Called Contractor 378 Meadows-Big Sky 6/19/13 Brian Schmit 354 Sourdough Buckskin Park 6/18/13 Bill Madden 286-0400 N/A Propo sed Clearview Road 6/17/13 N/A Clearview Road 6/14/13 Jim B. 580-2620 318 & 353 Sweet Grass & Meadow Village 6/10/13 Michele Geppert 995-4166 318 Meadow Village 5/14/13 Brian Schmidt COMMENTS Had HOA meeting today and had questions on Maint. RID. I reviewed info that I had sent him. He is going to take & see if folks want to proceed with the process of creating an RID Talked to Dave about potential of paving road at a width less than standard Dave was generally supportive but needed to look at road. Called Another Peters Painting and requested that they paint the first section of cross walks. Four (4) total. Brian called to coordinate parking lot sealing at Big Sky. Wanted work done ASAP so they could restripe. I contacted Ed to talk about bidding process. Asked to meet with me to discuss park mowing. He had questions on contract and on call process. Wants to meet this week to discuss budget & process. He will get back to me with time. Went onsite to look at Clearview Rd. Measured width which was +- 24 feet at south end reducing to +- 16 feet at north end. Talked to Jim about RID maintenance district creation process. Michelle with BSOA wanted info regarding RID Boundaries, Assessments related to Tract 7, Meadow Village in which new condo construction was proposed. Called to check on RID Maint this RESPONSE Provided Jim with detail project costs, assessment and summary of creation process. Provided him with very preliminary estimate of assessment. Told him I would go on site and look at road conditions. John Belzer-579-2595 11 RID NO. RID NAME Big Sky DATE CONTACTED BY 209-2837 COMMENTS year. Wants to Seal Coat and stripe the parking lot. RESPONSE High Country-Jack Master Chief-406-579-1152 Big Sky Asphalt Apex 12 RID CONTACT LIST RID 336 RID Name Contact Person Sunset Heights Rodney Hobaugh Phone No. Address City, State 582-0855 586-2803 C.580-2211 301 Sunset Blvd Bozeman, MT 59715 213 Coulee Dr Bozeman, MT 59718 503 Mountain View Dr Bozeman, MT 59715 415 Coulee Dr Bozeman, MT 59715 Mountain View Roads #2 & #3 Mountain View Roads 339A #4, #5, #6 & #7 Mountain View Roads 339B #4, #5, #6 & #7 Don Arthur Dawn Jessop 587-2896 586-8834 C - 551-1446 340A Sourdough Ridge Roads Michael Scott 586-1593 120 Sourdough Ridge Rd Bozeman, MT 59715 340B Sourdough Ridge Roads Chris Jenkins 994-2203 125 Erik Dr Bozeman, MT 59715 341A Rocky Creek Road Matt Stricker 587-5825 130 N. Rocky Creek Rd Bozeman, MT 59715 341B Rocky Creek Road Harold Brown Wheatland Hills HOA Treasurer 586-3773 31843 E Frontage Rd HOA PO Box 10061 Bozeman, MT 59715 7904 Alamosa Ln Bozeman, MT 59718 586-3874 8015 Alamosa CR Bozeman, MT 59718 586-3919 1501 Bluebird Ln Bozeman, MT 59715 1421 Robin Ln Bozeman, MT 59715 David King 587-1767 581-2928 587-9239 418 S Bozeman Ave Bozeman, MT 59715 349A Mount View Al Koenig 388-2395 1315 Baldy Mountain Ln Belgrade, MT 59714 349B Mount View Nick Savko 388-4472 6055 Ross Peak Rd Belgrade, MT 59714 338 342 Wheatland Hills Roads Frank Hape 343A Pineview Roads Mike Connell 343B Pineview Roads Jack Harper David Reynolds (HOA President) Tom Roll (HOA Treasurer) 344A Clover Meadows 344B Clover Meadows 346 Riverside Water Storage Tower 582-0607 587-8583 C - 580-6428 Bozeman, MT 59719-0061 350 Mystic Heights #1 Patti Firth 587-1567 7102 Jake St Bozeman, MT 59715 351 Baxter Creek #2 Bob Wells 589-4397 610 Mary Rd Bozeman, MT 59718 352 Baxter Creek #1 Leon Shearman 587-2032 20 Cloninger Ln Bozeman, MT 59718 353 Sweetgrass Hills Big Sky HOA 995-4166 PO Box 160057 Big Sky, MT 59716 N:\0928\207 ‐ 2014‐2015 Maintenance\Assessment for 2014‐2015\2_RID Contacts.xlsx Page 2 RID RID Name Contact Person Phone No. Address City, State 354 Buckskin Williams Park Ed Brandt 587-9487 4435 Annette Park Dr Bozeman, MT 59715 356 Springvale Aaron Steig 579-7131 3181 Hollyhock Dr. Belgrade, MT 59714 586-8077 5703241 88 Starling Dr 461-8666 C 539-0482 72 Ricky Dr 357A Hyalite Foothills #1 & #2 Tracy Paine 357B Hyalite Foothills #1 & #2 Chris Catlette Wildflower Chief Joseph and 360A Mystic Heights #2 & #3 Chief Joseph and 360B Mystic Heights #2 & #3 Chief Joseph and 360C Mystic Heights #2 & #3 Jasper Buchbauer, Secretary 581-5834 3520 Wappato Ct Bob Thompson,President 585-9251 539Mystic HGTS. #3 5009 6930 Mogollon Dr 579-2503 Tom H. Gibson 539-3445 7590 Nez Perce Dr Bozeman, MT 59718 Kenneth Bowers 587-2743 Bozeman, MT 59715 359 Bozeman, MT 59718 Bozeman, MT 59718 Bozeman, MT 59715 Bozeman, MT 59715 361 Ranch Subdivision George Goldsmith 219-3004 7740 Nez Perce Dr. HOA PO Box 727 362 Arrowleaf Subdivision Mel & Kim Kotur 586-5377 2525 Arnica Dr Bozeman, MT 59715 365A Cimarron Subdivision Jeff Butler 570-8640 11 Schutz Lane Bozeman, MT 59718 365B Cimarron Subdivision Jonas Grenz 209-7447 110 Schutz Lane Bozeman, MT 59718 Tom Rosetto 585-4562 PO Box 11696 Bozeman, MT 59719 Tim Dyksterhouse 587-6018 6055 Century Dr Manhattan, MT 59741 370A Outlaw Subdivision Trish Freund 586-4981 2751 Butch Cassidy Dr Bozeman, MT 59718 370B Outlaw Subdivision Outlaw Country HOA 586-4981 PO Box 10123 Bozeman, MY 59719 371A Wheatland Hills #2 Robert Steiner 581-2550 2550 Turkey Red Ln Bozeman, MT 59715 371B Wheatland Hills #2 Mike McPherson 581-4724 2535 Turkey Red Ln Bozeman, MT 59715 Tim Patterson 570-1445 3441 Prairie Smoke Rd Bozeman, MT 59715 366 368 Middle Creek #1 & #3 Godfrey Canyon Estates & Dyksterhouse Subdivision Bozeman, MT 59771 372 Harvest Hills Subdivision 375 Blue Grass Meadows Subdivision Dave Ponte 586-2105 208 Comfort Ln Bozeman, MT 59718 376 Painted Hills Subdivision 522-3767 110 Bennett Dr Bozeman, MT 59715 April Buonamici N:\0928\207 ‐ 2014‐2015 Maintenance\Assessment for 2014‐2015\2_RID Contacts.xlsx Page 3 RID RID Name Contact Person Phone No. 378A Meadows Subdivision Brian Schmitt 209-2837 Address 175 Aspen Loop PO Box 161758 City, State 378B Meadows Subdivision Jerry Scott Jay Bernaset Wildhorse Properties HOA 995-2850 PO Box 160189 Big Sky, MT 59716 223-1969 PO Box 1253 Belgrade, MT 59714 Big Sky, MT 59716 379 Wildhorse Subdivision 380 Roberta Adair 995-2852 PO Box 161541 Big Sky, MT 59716 382 Looking Glass Subdivision Canary Road/Skyview Subdivision Penny & Lynn Andrews 556-1952 9445 Star Ln Bozeman, MT 59715 383 Hyalite Meadows Randy Larimer 586-2366 10 Indian Paintrush Dr Bozeman, MT 59718 384 Lake Subdivision Sharon Lowry 587-4013 160 Lake Rd Bozeman, MT 59718 387 Andesite Road Lisa Knorr 995-4336 PO Box 160542 Big Sky, MT 59716 388 Evergreen Way Lisa Knorr Big Sky, MT 59716 389 Triple Tree Subdivision Tom McCormick, Mgr 995-4336 PO Box 160542 c: 579-7297 o: 586-6004 Triple Tree HOA 391 Bear Creek Properties Jill Shouse 406-763-9060 PO Box 233 Gallatin Gateway, MT 59730 392 Alder Court 395A Ousel Falls Schedule 2 395B Ousel Falls Schedule 3 Hayden Ferguson Ryan Hamilton Mike DuCuennois Bozeman, MT 59715 Bozeman, MT 59715 Big Sky, MT 59716 397A Firelight Phase I - Park 397B Firelight Phase I - Park Manny DiMiceli Jerry Wortman 397A Firelight Phase I - Roads 397B Firelight Phase I - Roads Manny DiMiceli Jerry Wortman 406-587-8773 406-556-6792 406-995-3140 650-208-0013 406-995-7371 406-579-0643 650-208-0013 406-995-7371 406-579-0643 1618 Alder Ct 326 N Broadway Ave PO Box 161097 Moon Dance HOA PO Box 161663 PO Box 160718 Moon Dance HOA PO Box 161663 PO Box 160718 N:\0928\207 ‐ 2014‐2015 Maintenance\Assessment for 2014‐2015\2_RID Contacts.xlsx Bozeman, MT 59715 Big Sky, MT 59716 Big Sky,MT 59716 Big Sky, MT 59716 Big Sky, MT 59716 Page 4 2014 SCHEDULED MAINTENANCE PROJECTS 2014 RID Scheduled Work Road Edge Vegetation Control 309 Hitching Post Road 314 Middle Creek Meadows #3 317 Gardner Park Subdivision 321 El Dorado Subdivision 340 Sourdough Ridge Roads 342 Wheatland Hills 343 Pineview Subdivision 344 Clover Meadows 349 Mount View 351 Baxter Creek #2 356 Springvale 359 Wildflower 360 Chief Joseph /Mystic Heights #2 & #3 362 Arrowleaf Subdivision 365 Cimarron Subdivision 366 Middle Creek Meadows #1 & #3 368 Godfrey Canyon Estates & Dyksterhouse 370 Outlaw Country Subdivision 371 Wheatland Hills #2 376 Painted Hills Subdivision 382 Canary Road/Skyview Subdivision 391 Bear Creek Properties 392 Alder Court 395 Ousel Falls Schedules 2 & 3 389 Triple Tree Subdivision Cancelled per HOA Request Crack Sealing 302 Western Drive 314 Middle Creek Meadows #3 315 Hyalite Heights 318 Big Sky Meadow Village Road 323 Middle Creek Meadows #2 324 Glacier Condo 327 Silver Bow Condo #1 328 Silver Bow Condo #2 331 Middle Creek Meadows #3 – Commercial 336 Sunset Heights 340 Sourdough Ridge Roads 350 Mystic Heights #1 351 Baxter Creek #2 352 Baxter Creek #1 353 Sweetgrass Subdivision 360 Chief Joseph/Mystic Heights #2 & #3 366 Middle Creek Meadows #1 & #2 376 Painted Hills Subdivision 382 Canary Road/Skyview Subdivision 387 Andesite Road 388 Evergreen Road 392 Alder Court 395 Ousel Falls Schedules 2 & 3 397 Firelight Phase 1 - Roads Grading/Gravel 341 Rocky Creek Road 316 Hebgen Lake Estates General Maintenance 318 Big Sky Meadow Village Road • Little Coyote Road Drainage Improvements • Bridge Inspection 346 Riverside Storage Reservoir • Leak & Structural Inspection 378 Meadows Subdivision • Parking Lot Seal Coat & Striping Sign Replacement 315 Hyalite Heights 326 Sourdough Creek 395 Ousel Falls Others as needed Overlay 332 Rea Subdivision (TBD) Postponed until 2015 Patching 397 Firelight Phase 1 – Road at Bridge Repairs 331 Middle Creek Commercial • Back up Generator N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\3_2014 Scheduled Work.docx 2013 COMPLETED MAINTENANCE PROJECTS 2013 RID Completed Work Road Edge Vegetation Control 309 – Hitching Post 321 – Eldorado 314 – Middle Creek Meadows No. 3 323 – Middle Creek No. 2 343 – Pineview Subdivision 353 – Sweet Grass Hills 361 – Ranch Subdivision 376 – Painted Hills 380 – Looking Glass 384 – Lake Subdivision 388 – Evergreen Way 398 – Hyalite Canyon Estates 317 – Gardner Park 362 – Arrowleaf Hills 318 – Big Sky Meadow Village 342 – Wheatland Hills 351 – Baxter Creek No. 2 370 – Outlaw Country Subdivision 375 – Blue Grass Meadows Subdivision 379 – Wildhorse Subdivision 383 – Hyalite Meadows 387 – Andesite Road 391 – Bear Creek Properties *357 – Hyalite Foothills No. 1 & 2 HOA requested to delete this from RID maintenance. HOA will contract own work. Grading/Gravel Repairs 316 – Hebgen Lake Estates 342 – Wheatland Hills 341 – Rocky Creek Road 378 – Meadows (culvert extension) 397 Firelight Phase I – Emergency Road Access Overlay 309 – Hitching Post 317 – Gardner Park 321 – Eldorado 362 – Arrowleaf Hills Sign Replacement Miscellaneous RIDs Crack Sealing 331 – Middle Creek Commercial 342 – Wheatland Hills 343 – Pineview Subdivision 344 – Clover Meadows 356 – Springvale Subdivision 359 – Wildflower Subdivision 360 – Mystic Heights/Chief Joseph 361 – Ranch Subdivision 368 – Godfrey Canyon/Dyksterhouse Patching 397 – Firelight Phase 1 371 – Wheatland Hills II 372 – Harvest Hills 379 – Wildhorse Subdivision 384 – Lake Subdivision 395 – Ousel Falls Schedule 2 & 3 * 397 – Moondance/Firelight *Ousel Falls Road had generally no cracks in the road. Therefore the sealing was delayed. N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\4_2013 Completed Work.docx ASSESSMENT SUMMARY A. B. C. D. E. F. Summary Analysis Compared to Prior Year Budget for RID 331, Middle Creek Commercial Subdivision Snow Plow Expenses Snow Plow Cost Analysis Maintenance Assessment Cost History Maintenance Assessment Percentage History 2014 RID ASSESSMENT SUMMARY RID RID Name 302 Western Drive 308 Riverside Roads 309 Hitching Post Road 314 Middle Creek No. 3 315 Hyalite Heights Increase or Decrease in 2015 Assess/SF Assessment 2014 Cost/Lot 2014 Assess/SF 2015 Cost/Lot $65.75 $0.0057 $72.33 $0.0063 $6.58 $142.55 $0.0147 $164.85 $0.0170 $22.30 $218.70 $0.0048 $164.02 $0.0036 ($54.68) $207.96 $0.0109 $209.87 $0.0110 $1.91 $145.96 $0.0036 $150.02 $0.0037 $4.06 $142.87 $0.0087 $147.79 $0.0090 $4.92 $240.70 $0.0060 $216.63 $0.0054 ($24.07) $99.07 $0.0108 $103.66 $0.0113 $4.59 $250.66 $0.0037 $250.66 $0.0037 $0.00 $178.70 $0.0061 $193.34 $0.0066 $14.64 $51.48 $0.0170 $53.30 $0.0176 $1.82 $140.61 $0.0061 $161.36 $0.0070 $20.75 $56.74 $0.0131 $63.47 $0.0147 $6.73 $74.46 $0.0170 $79.28 $0.0181 $4.82 $1,079.04 $0.0390 $1,106.70 $0.0400 $27.66 $181.66 $0.0225 $206.69 $0.0256 $25.03 $221.40 $0.0096 $249.07 $0.0108 $27.67 $154.69 $0.0077 $162.72 $0.0081 $8.03 $234.81 $0.0053 $243.67 $0.0055 $8.86 $518.36 $0.0119 $535.79 $0.0123 $17.43 $249.42 $0.0037 $260.09 $0.0039 $10.67 $405.11 $0.0093 $444.31 $0.0102 $39.20 $348.48 $0.0080 $361.55 $0.0083 $13.07 $383.33 $0.0088 $383.33 $0.0088 $0.00 316 Hebgen Lake Estates 317 Gardner Park Subdivision 318 Big Sky Meadow Village Road 321 El Dorado Roads 323 Middle Creek No. 2 324 Glacier Condo 326 Sourdough Creek Roads 327 Silver Bow Condo No. 1 328 Silver Bow Condo No. 2 331 Middle Creek Commercial 332 Rea Subdivision Road 336 Sunset Heights 338 Mountain View 2 & 3 339 Mountain View 4, 5, 6 & 7 340 Sourdough Ridge Road 341 Rocky Creek Road 342 Wheatland Hills 343 Pineview Subdivision 344 Clover Meadows (+/‐) 2013 improvements assessed in 2014 2014 improvements assessed in 2015 Scheduled Improvements Regularly scheduled increase Routine Maintenance Crack Seal Overlay: 2021 Budget shortfall for overlay 2016 Overlay completed in 2013; shortfall and increased assessment resolved Routine Maintenance Routine Maintenance Overlay: 2016 Overlay Overlay: 2029 Regularly scheduled increase Weed Spray Weed Spray Weed Spray Crack Seal Overlay: 2022 Regularly scheduled increase Routine Maintenance Crack Seal Overlay: 2018 Very high snow removal costs Annual dust abatement added Overlay completed in 2013; shortfall and increased assessment resolved Gravel with Road Grading Routine Maintenance; Road Gravel: 2018; Road Grading as required Grading as required as required Overlay Weed spray Overlay: 2029 Regularly scheduled increase Weed Spray Crack Seal Overlay: 2020 No Change Overlay Weed Spray Overlay: 2029 Budget shortfall for overlay in 2018 Weed Spray Crack Seal Overlay: 2018 Regularly scheduled increase Routine Maintenance Crak Overlay: 2019 Budget shortfall for overlay in 2015 Routine Maintenance Routine Maintenance Overlay: 2015 Budget shortfall for overlay in 2021 Routine Maintenance Crack Seal Overlay: 2021 Budget shortfall for overlay in 2021 Routine Maintenance Overlay: 2021 Corrosion control in 2014 Crack Seal Crack Seal System Maintenance Crack Seal Overlay: 2027 Budget shortfall for overlay in 2014 Routine Maintenance Overlay Overlay: 2030 Budget shortfall for overlay 2019 Routine Maintenance Crack Seal Overlay: 2019 Regularly scheduled increase Routine Maintenance Routine Maintenance Overlay: 2019 Budget shortfall for overlay in 2018 Routine Maintenance Regularly scheduled increase Routine Maintenance Increased costs for road grading Regularly scheduled increase Road Grading as required Weed Spray Crack Seal Weed Spray Crack Seal No Change Crack Seal Budget shortfall for overlay in 2017 N:\0928\207 ‐ 2014‐2015 Maintenance\Assessment for 2014‐2015\5_2014 RID Assessment Summary.xlsx Routine Maintenance Overlay: 2019 Weed Spray Crack Seal Overlay: 2021 Routine Maintenance; Road Gravel: 2016; Road Grading Grading as required as required Weed Spray Overlay: 2017 Weed Spray Overlay: 2020 Weed Spray Overlay: 2026 RID RID Name 346 Riverside Water Storage Tower 349 Mount View 350 Mystic Heights No. 1 351 Baxter Creek No. 2 352 Baxter Creek No. 1 353 Sweetgrass Subdivision Increase or Decrease in 2015 Assess/SF Assessment 2014 Cost/Lot 2014 Assess/SF 2015 Cost/Lot $150.54 $0.0157 $165.88 $0.0173 $15.34 $208.00 $0.0104 $222.00 $0.0111 $14.00 $158.00 $0.0079 $160.00 $0.0080 $2.00 $200.00 $0.0100 $204.00 $0.0102 $4.00 $270.07 $0.0620 $270.07 $0.0062 $0.00 $318.62 $0.0105 $333.79 $0.0110 $15.17 $10.00 $0.0005 $80.00 $0.0040 $70.00 $148.00 $0.0074 $152.00 $0.0076 $4.00 $496.58 $0.0114 $566.28 $0.0130 $69.70 $357.19 $0.0082 $359.37 $0.0083 $2.18 $261.36 $0.0060 $267.89 $0.0062 $6.53 $291.85 $0.0067 $296.21 $0.0068 $4.36 $615.18 $0.0250 $386.33 $0.0157 ($228.85) $339.77 $0.0078 $392.04 $0.0090 $52.27 $287.50 $0.0066 $326.70 $0.0075 $39.20 $216.00 $0.0240 $251.10 $0.0279 $35.10 $246.15 $0.0020 $261.22 $0.0021 $15.07 $235.22 $0.0054 $270.07 $0.0062 $34.85 $283.14 $0.0065 $322.34 $0.0074 $39.20 $351.48 $0.0080 $373.45 $0.0085 $21.97 $307.91 $0.0070 $325.50 $0.0074 $17.59 $215.63 $0.0960 $235.84 $0.1050 $20.21 $312.03 $0.0044 $348.91 $0.0049 $36.88 $190.98 $0.0170 $207.83 $0.0185 $16.85 354 Buckskin Williams Park 356 Springvale Subdivision 357 Hyalite Foothills No. 1 & No. 2 359 Wildflower Mystic Heights No. 2 & 3 and Chief 360 Joseph 361 Ranch Subdivision 362 Arrowleaf Subdivision 365 Cimarron 366 Middle Creek No. 1 and No. 3 Godfrey Canyon Estates and 368 Dyksterhouse 370 Outlaw Subdivision 371 Wheatland Hills No. 2 372 Harvest Hills 375 Blue Grass Meadows Subdivision 376 Painted Hills Subdivision 378 Meadows 379 Wildhorse Subdivision 380 Looking Glass Subdivision (+/‐) 2013 improvements assessed in 2014 2014 improvements assessed in 2015 Scheduled Improvements Increased to cover painting costs in 2017 Routine Maintenance Routine Maintenance Painting: 2017 Budget shortfall for overlay in 2017 Routine Maintenance Weed Spray Overlay: 2017 Regularly scheduled increase Routine Maintenance Overlay: 2027 Regularly scheduled increase Weed Spray Crack Seal Weed Spray Crack Seal Overlay: 2030 No Change Routine Maintenance Crack Seal Overlay: 2030 Weed Spray Crack Seal Regularly scheduled increase Assessment set by Board of Directors Routine Maintenance: Routine Maintenance: mowing, tree removal and mowing, tree removal and utilities utilities Overlay: 2019 Routine Maintenance: mowing, tree removal and utilities Regularly scheduled increase Crack Seal Weed Spray Overlay: 2027 Budget shortfall for remaining overlay in 2015 Weed Spray Routine Maintenance Partial Overlay: 2015 Regularly scheduled increase Crack Seal Overlay: 2027 Regularly scheduled increase Crack Seal Weed Spray Crack Seal Weed Spray Weed Spray Crack Seal Overlay: 2029 Routine Maintenance Overlay: 2029 Overlay Weed Spray Overlay: 2031 Budget shortfall for overlay in 2016 Routine Maintenance Overlay: 2016 Budget shortfall for overlay in 2017 Routine Maintenance Weed Spray Weed Spray Crack Seal Budget shortfall for overlay in 2016 Routine Maintenance Weed Spray Overlay: 2016 Regularly scheduled increase Routine Maintenance Weed Spray Overlay: 2025 Budget shortfall for overlay in 2016 Crack Seal Weed Spray Overlay: 2016 Budget shortfall for overlay in 2018 Crack Seal Routine Maintenance Overlay: 2018 Budget shortfall for overlay in 2017 Weed Spray Overlay: 2017 Regularly scheduled increase Sidewalk, curb and gutter added; budget shortfall for overlay in 2017 Weed Spray Routine Maintenance Weed Spray Crack Seal Regularly scheduled increase Overlay completed in 2013; shortfall and increased assessment resolved Overlay: 2017 Routine Maintenance Budget shortfall for overlay in 2018 Seal Coat Weed Spray Crack Seal Overlay: 2018 Overlay: 2017; Sidewalks: 2018 Routine Maintenance Overlay: 2018 Budget shortfall for overlay in 2017 Weed Spray Routine Maintenance Overlay: 2017 N:\0928\207 ‐ 2014‐2015 Maintenance\Assessment for 2014‐2015\5_2014 RID Assessment Summary.xlsx RID RID Name 382 Canary Road 383 Hyalite Meadows 384 Lake Subdivision 387 Andesite Road 388 Evergreen Way 389 Triple Tree Subdivision 391 Bear Creek Properties 392 Alder Court 395 Ousel Falls Schedule 2 395 Ousel Falls Schedule 3 397 Firelight Phase I ‐ Park 397 Firelight Phase I ‐ Road 398 Hyalite Canyon Estates Increase or Decrease in 2015 Assess/SF Assessment 2014 Cost/Lot 2014 Assess/SF 2015 Cost/Lot $204.73 $0.0047 $204.73 $0.0047 $0.00 $370.26 $0.0085 $392.04 $0.0090 $21.78 $374.62 $0.0086 $396.40 $0.0091 $21.78 $16.95 $0.0113 $17.40 $0.0116 $0.45 $28.05 $0.0187 $28.95 $0.0193 $0.90 $672.47 $0.0153 $725.22 $0.0165 $52.75 $261.36 $0.0060 $278.78 $0.0064 $17.42 $107.77 $0.0092 $118.55 $0.0101 $10.78 $48.00 $0.0480 $51.30 $0.5130 $3.30 $120.00 $1.2000 $130.00 $1.3000 $10.00 $139.39 $0.0032 $130.68 $0.0030 ($8.71) $1,049.80 $0.0241 $1,023.66 $0.0235 ($26.14) $505.30 $0.0116 $540.67 $0.0124 $35.37 2013 improvements assessed in 2014 2014 improvements assessed in 2015 Scheduled Improvements No Change Routine Maintenance Weed Spray Crack Seal Overlay: 2018 Budget shortfall for overlay in 2020 Routine Maintenance Overlay: 2020 Budget shortfall for overlay in 2020 Weed Spray Weed Spray Crack Seal Routine Maintenance Overlay: 2020 Regularly scheduled increase Weed Spray Crack Seal Overlay: 2020 Regularly scheduled increase Weed Spray Crack Seal Overlay: 2020 Budget shortfall for overlay in 2016 Routine Maintenance Weed Spray Overlay: 2016 Annual weed spraying requested Increased to cover cost of overlay in 2023 and to cover snow removal Weed Spray Overlay: 2023 Routine Maintenance Very high snow removal costs Routine Maintenance Very high snow removal costs Routine Maintenance Weed Spray Weed Spray Crack Seal Weed Spray Crack Seal Weed Spray Crack Seal Overlay: 2021 Eliminated DEQ Water Tests No Maintenance Routine Maintenance Routine Park Maintenance Added four (4) lots Patching Patching/Crack Seal Chip Seal: 2016 Budget shortfall for overlay in 2019 Weed Spray Routine Maintenance Overlay: 2019 (+/‐) Most all assessments increased this year because driveway tie ins were added to the formula increasing the cost of overlays. N:\0928\207 ‐ 2014‐2015 Maintenance\Assessment for 2014‐2015\5_2014 RID Assessment Summary.xlsx Overlay: 2023 Overlay: 2021 RID 331 Middle Creek Commercial May 1, 2014 Estimate Expenses 2014-2015 Operator Base Cost Operator Hourly Costs Testing Repairs Emergencies Snowplow Power Miscellaneous Stanby Power Engineering Stanby Power Construction Total $ $ $ $ $ $ $ $ $ $ $ 2,520.00 3,500.00 3,000.00 2,000.00 2,500.00 2,000.00 1,950.00 500.00 2,000.00 5,000.00 24,970.00 Comments 2013 contract Estimate Estimate Estimate Estimate Estimate Based on last four (4) year average plus 10% Estimate Note 1 Note 1 Note: It is recommended that district build up reserves for potential future corrosion control project. Estimated cost in 2014 dollars is $36,000. District will have 2 years to implement project if required in the future. N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\5_RID 331 2014.xls SNOW REMOVAL COST ANALYSIS FISCAL YEAR 2013-2014 2013 Avg Assessment /Lot 2013-14 Snow Removal Cost/Lot 2013 Assessment Total Cost % for 2013-14 Assessment 302 Western Drive $ 9,214.71 $ 4,800.00 52% $ 72.56 $ 37.80 308 Riverside Roads $ 21,101.13 $ 4,500.00 21% $ 164.85 $ 35.16 309 Hitching Post Roads $ 10,661.44 $ 4,822.50 45% $ 164.02 $ 37.68 314 Middle Creek #3 $ 10,302.81 $ 1,980.00 19% $ 228.95 $ 44.00 315 Hyalite Heights $ 20,337.27 $ 5,635.00 28% $ 154.07 $ 42.69 316 Hebgen Lake Estates $ 22,415.38 $ 18,531.00 83% $ 149.44 $ 123.54 317 Gardner Park Subdivision $ 22,505.85 $ 7,680.00 34% $ 220.65 $ 75.29 321 Eldorado Roads $ 14,789.14 $ 7,379.50 50% $ 250.66 $ 125.08 323 Middle Creek No. 2 $ $ 760.00 10% $ 196.27 $ 20.00 326 Sourdough Creek $ 19,201.75 $ 5,315.00 28% $ 161.36 $ 44.66 331 Middle Creek Commercial $ 34,736.69 $ 2,096.00 6% $ 1,120.54 $ 67.61 332 Rea Subdivision $ 11,161.21 $ 1,602.50 14% $ 206.69 $ 29.68 336 Sunset Heights $ 7,721.32 $ 2,940.00 38% $ 249.07 $ 94.84 340 Sourdough Ridge $ 35,649.50 $ 15,145.00 42% $ 540.14 $ 229.47 341 Rocky Creek Road $ 4,161.46 $ 1,008.00 24% $ 260.09 $ 63.00 343 Pineview Subdivision $ 18,800.50 $ 4,502.00 24% $ 361.55 $ 86.58 344 Clover Meadows $ 27,913.25 $ 7,830.00 28% $ 387.68 $ 108.75 351 Baxter Creek II $ 22,042.00 $ 6,625.00 30% $ 206.00 $ 61.92 352 Baxter Creek I $ 12,074.83 $ 2,040.00 17% $ 274.43 $ 46.36 357 Hyalite Foothills $ 91,171.08 * 359 Wildflower $ 10,846.44 $ 2,600.00 24% $ 361.55 $ 86.67 362 Arrowleaf Subdivision $ 17,495.58 $ 5,665.00 32% $ 388.79 $ 125.89 366 Middle Creek 1 & 3 $ 18,208.08 $ 1,472.50 8% $ 331.06 $ 26.77 372 Harvest Hills $ 19,662.98 $ 3,995.00 20% $ 322.34 $ 65.49 379 Wildhorse Subdivision $ 14,328.37 $ 1,615.00 11% $ 349.47 $ 39.39 382 Canary $ 15,104.43 $ 3,106.25 21% $ 206.91 $ 42.55 383 Hyalite Meadows $ 11,099.09 $ 6,662.98 60% $ 396.40 $ 237.96 384 Lake Subdivision $ 10,419.55 $ 2,987.00 29% $ 400.75 $ 114.88 395 Ousel Falls Sch. 2 $ 69,524.00 $ 32,499.90 47% $ 52.00 $ 24.31 395 Ousel Falls Sch. 3 $ 107,937.60 $ 55,000.02 51% $ 135.60 $ 69.10 397 Firelight Phase 1 $ 31,493.88 $ 3,293.25 10% $ 1,049.80 $ 109.78 398 Hyalite Canyon Estates $ 12,435.33 $ 1,125.00 9% $ 540.67 $ 48.91 $ 761,974.99 $225,213.40 30% RID # RID Name Totals 7,458.34 Average Expenses paid by HOA * Bill forthcoming N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\5_Snow Plowing Costs & Analysis 2013-2014.xls RECAP RID MAINTENANCE COSTS 8 YEARS HISTORY RID No. Description FY 2008 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 FY 2015 8 year Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Per Lot Per Lot Per Lot Per Lot Per Lot 302 Western Drive $ 54.67 $ 42.27 $ 45.79 $ 50.48 $ 55.18 $ Per Lot 61.05 $ Per Lot 65.75 $ Per Lot 72.33 $ Per Lot 55.94 308 Riverside Roads $ 65.94 $ 73.70 $ 82.43 $ 92.12 $ 104.73 $ 120.25 $ 142.55 $ 164.85 $ 105.82 309 Hitching Post Road $ 99.59 $ 108.65 $ 122.23 $ 144.87 $ 170.08 $ 200.47 $ 218.70 $ 164.02 $ 153.58 314 Middle Creek No. 3 $ 145.00 $ 154.54 $ 164.08 $ 173.62 $ 185.07 $ 196.52 $ 207.96 $ 209.87 $ 179.58 315 Hyalite Heights $ 81.09 $ 85.14 $ 93.25 $ 101.36 $ 113.53 $ 137.85 $ 145.96 $ 150.02 $ 113.53 316 Hebgen Lake Estates $ 97.56 $ 107.16 $ 118.35 $ 130.40 $ 130.40 $ 141.92 $ 142.87 $ 147.79 $ 127.06 317 Gardner Park Subdivision $ 127.87 $ 143.86 $ 159.84 $ 175.83 $ 197.73 $ 224.66 $ 240.70 $ 216.63 $ 185.89 318 Big Sky Meadow Village Rd $ 50.24 $ 52.81 $ 56.21 $ 60.84 $ 88.84 $ 95.25 $ 99.07 $ 103.66 $ 75.87 321 El Dorado Roads $ 162.59 $ 176.14 $ 189.69 $ 203.24 $ 216.79 $ 237.11 $ 250.66 $ 250.66 $ 210.86 322 Hebgen Lake Sewer/Water $ 470.22 $ 516.60 $ 567.78 $ $ $ - $ - $ - $ 194.33 323 Middle Creek No. 2 $ 97.07 $ 105.64 $ 117.06 $ 128.48 $ 143.58 $ 161.12 $ 178.70 $ 193.34 $ 140.62 324 Glacier Condo $ 38.76 $ 41.18 $ 43.61 $ 46.03 $ 48.15 $ 50.27 $ 51.48 $ 53.30 $ 46.60 326 Sourdough Creek Roads $ 58.75 $ 67.78 $ 76.82 $ 87.60 $ 101.43 $ 117.56 $ 140.61 $ 161.36 $ 101.49 327 Silverbow Condo No. 1 $ 34.11 $ 37.57 $ 41.45 $ 44.91 $ 48.36 $ 51.81 $ 56.74 $ 63.47 $ 47.30 69.64 $ 74.46 $ - - 328 Silverbow Condo No. 2 $ 45.99 $ 49.93 $ 54.31 $ 59.57 $ 64.82 $ 79.28 $ 62.25 331 Middle Creek Commercial $ 711.06 $ 766.39 $ 827.26 $ 899.20 $ 979.43 $ 1,076.27 $ 1,079.04 $ 1,106.70 $ 930.67 332 Rea Subdivision Road $ 84.77 $ 93.66 $ 104.15 $ 117.88 $ 133.22 $ $ $ $ 134.33 152.59 181.66 206.69 336 Sunset Heights $ 106.09 $ 119.92 $ 133.76 $ 152.21 $ 172.97 $ 196.03 $ 221.40 $ 249.07 $ 168.93 338 Mountain View 2 & 3 $ 102.45 $ 108.48 $ 116.52 $ 124.55 $ 134.60 $ 146.65 $ 154.69 $ 162.72 $ 131.33 339 Mountain View 4,5,6, & 7 $ 150.63 $ 163.92 $ 177.22 $ 190.51 $ 208.23 $ 230.38 $ 234.81 $ 243.67 $ 199.92 340 Sourdough Ridge Road $ 365.90 $ 383.33 $ 409.46 $ 439.96 $ 470.45 $ 500.94 $ 518.36 $ 535.79 $ 453.02 341 Rocky Creek Road $ 166.73 $ 186.73 $ 200.07 $ 213.41 $ 226.75 $ 240.08 $ 249.42 $ 260.09 $ 217.91 342 Wheatland Hills $ 243.94 $ 257.00 $ 278.78 $ 304.92 $ 335.41 $ 370.26 $ 405.11 $ 444.31 $ 329.97 343 Pineview Subdivision $ 248.29 $ 261.36 $ 278.78 $ 296.21 $ 317.99 $ 335.41 $ 348.48 $ 361.55 $ 306.01 344 Clover Meadows $ 278.78 $ 326.70 $ 378.97 $ 413.82 $ 396.40 $ 383.33 $ 383.33 $ 383.33 $ 368.08 346 Riverside Water Tower $ 61.37 $ 67.12 $ 72.87 $ 79.58 $ 129.44 $ 145.75 $ 150.54 $ 165.88 $ 109.07 349 Mount View - Thorpe Rd $ 138.00 $ 142.00 $ 154.00 $ 166.00 $ 178.00 $ 190.00 $ 208.00 $ 222.00 $ 174.75 350 Mystic Heights No. 1 $ 100.00 $ 116.00 $ 136.00 $ 152.00 $ 158.00 $ 156.00 $ 158.00 $ 160.00 $ 142.00 351 Baxter Creek No. 2 $ 132.00 $ 150.00 $ 172.00 $ 196.00 $ 356.00 $ 420.00 $ 200.00 $ 204.00 $ 228.75 352 Baxter Creek No. 1 $ 235.22 $ 270.07 $ 309.28 $ 352.84 $ 400.75 $ 304.92 $ 270.07 $ 270.07 $ 301.65 353 Sweetgrass Hills Sub $ 215.42 $ 227.56 $ 242.73 $ 257.90 $ 273.07 $ 288.24 $ 318.62 $ 333.79 $ 269.67 354 Buckskin Williams Park $ 68.00 $ 70.00 $ 80.00 $ 80.00 $ 80.00 $ 80.00 $ 10.00 $ 80.00 $ 68.50 356 Springvale Subdivision $ 92.00 $ 102.00 $ 116.00 $ 128.00 $ 144.00 $ 144.00 $ 148.00 $ 152.00 $ 128.25 357 Hyalite Foothills 1 & 2 $ 252.65 $ 287.50 $ 326.70 $ 374.62 $ 426.89 $ 474.80 $ 496.58 $ 566.28 $ 400.75 358 Sypes Canyon $ 158.00 $ $ $ $ $ - $ - $ - $ 19.75 - - - - 359 Wildflower $ 209.09 $ 239.58 $ 274.43 $ 313.63 $ 357.19 $ 357.19 $ 357.19 $ 359.37 $ 308.46 360 Mystic Heights & Chief Jos. $ 204.73 $ 230.87 $ 261.36 $ 296.21 $ 317.99 $ 309.28 $ 261.36 $ 267.89 $ 268.71 361 Ranch Subdivision $ 230.87 $ 261.36 $ 296.21 $ 335.41 $ 383.33 $ 322.34 $ 291.85 $ 296.21 $ 302.20 362 Arrowleaf Subdivisions $ 324.81 $ 361.72 $ 413.40 $ 472.45 $ 541.35 $ 615.18 $ 615.18 $ 386.33 $ 466.30 365 Cimarron $ 135.04 $ 152.46 $ 174.24 $ 200.38 $ 230.87 $ 270.07 $ 339.77 $ 392.04 $ 236.86 366 Middle Creek 1 & 3 $ 130.68 $ 148.10 $ 165.53 $ 187.31 $ 213.44 $ 243.94 $ 287.50 $ 326.70 $ 212.90 367 Royal/Thorpe Road $ 34.85 $ $ $ $ $ - $ - $ - $ 4.36 368 Godfrey Canyon $ 84.60 $ 98.10 $ 177.30 $ 216.00 $ 251.10 $ 153.00 - - $ 113.40 - $ 131.40 - $ 152.10 N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\5_2014 HISTORICAL Costs & Percentages.xls Page 1 FY 2008 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 FY 2015 8 year Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Avg. Cost Per Lot Per Lot Per Lot Per Lot Per Lot Per Lot Per Lot Per Lot Per Lot 370 Outlaw South $ 188.38 $ 213.49 $ 238.61 $ 226.05 $ 238.61 $ 251.17 $ 246.15 $ 261.22 $ 232.96 371 Wheatland Hills II $ 113.26 $ 126.32 $ 143.75 $ 161.17 $ 182.95 $ 209.09 $ 235.22 $ 270.07 $ 180.23 RID No. Description 372 Harvest Hills Subdivisions $ 139.39 $ 152.46 $ 174.24 $ 196.02 $ 222.16 $ 252.65 $ 283.14 $ 322.34 $ 217.80 375 Blue Grass Meadows $ 158.17 $ 175.74 $ 197.71 $ 224.07 $ 259.22 $ 298.76 $ 351.48 $ 373.45 $ 254.83 376 Painted Hills Subdivision $ 189.14 $ 202.34 $ 219.94 $ 237.53 $ 255.12 $ 277.12 $ 307.91 $ 325.50 $ 251.83 378 Meadows $ 118.28 $ 124.33 $ 125.30 $ 126.06 $ 139.26 $ 177.44 $ 215.63 $ 235.84 $ 157.77 379 Wildhorse Subdivision $ 177.29 $ 191.47 $ 212.75 $ 226.93 $ 248.20 $ 276.57 $ 312.03 $ 348.91 $ 249.27 380 Looking Glass $ 113.46 $ 122.45 $ 132.56 $ 142.67 $ 153.91 $ 167.39 $ 190.98 $ 207.83 $ 153.91 382 Canary Road $ 191.66 $ 196.02 $ 196.02 $ 200.38 $ 204.73 $ 204.73 $ 204.73 $ 204.73 $ 200.38 383 Hyalite Meadows $ 248.29 $ 265.72 $ 287.50 $ 300.56 $ 322.34 $ 344.12 $ 370.26 $ 392.04 $ 316.35 384 Lake Subdivision $ 230.87 $ 252.65 $ 274.43 $ 300.56 $ 335.24 $ 366.95 $ 374.62 $ 396.40 $ 316.47 387 Andesite Road $ 14.85 $ 15.75 $ 16.05 $ 16.50 $ 16.80 $ 16.95 $ 16.95 $ 17.40 $ 16.41 388 Evergreen Way $ 23.70 $ 24.75 $ 25.95 $ 27.00 $ 27.45 $ 28.05 $ 28.05 $ 28.95 $ 26.74 389 Triple Tree Subdivision $ 413.82 $ 444.31 $ 479.16 $ 518.64 $ 558.20 $ 606.54 $ 672.47 $ 725.22 $ 552.30 391 Bear Creek Properties $ 169.88 $ 178.60 $ 191.66 $ 204.73 $ 222.16 $ 239.58 $ 261.36 $ 278.78 $ 218.34 392 Alder Court $ 72.63 $ 74.97 $ 79.66 $ 85.51 $ 93.71 $ 103.08 $ 107.77 $ 118.55 $ 91.99 395 Ousel Falls Schedule 2 $ - $ - $ - $ 32.00 $ 36.00 $ 41.00 $ 48.00 $ 51.30 $ 41.66 395 Ousel Falls Schedule 3 $ - $ - $ - $ 87.00 $ 94.00 $ 103.00 $ 120.00 $ 130.00 $ 106.80 397 Firelight Phase I - Park $ - $ - $ - $ $ $ 135.04 $ 139.39 $ 130.68 $ 135.04 - - 397 Firelight Phase I - Road $ - $ - $ - $ - $ - $ 1,045.44 $ 1,049.80 $ 1,023.66 $ 1,039.63 398 Hyalite Canyon Estates $ - $ - $ - $ - $ - $ $ $ $ 479.16 505.30 540.67 N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\5_2014 HISTORICAL Costs & Percentages.xls 508.38 Page 2 ROAD IMPROVEMENT SCHEDULE (2012-2022) RID ROAD IMPROVEMENT SCHEDULE RID # RID NAME 2012 2013 302 WESTERN DRIVE 308 RIVERSIDE ROADS CRACK SEAL 309 HITCHING POST ROAD WEED SPRAY 314 MIDDLE CREEK NO. 3 WEED SPRAY FINISH CRACK SEAL 315 HYALITE HEIGHTS 316 HEBGEN LAKE ESTATES 317 GARDNER PARK SUBDIVISION 318 BIG SKY MEADOW VILLAGE ROAD 321 EL DORADO SUBDIVISION FINISH CRACK SEAL OVER LAY WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL SIGNS CRACK SEAL GRAVEL WEED SPRAY OVER LAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL BRIDGE INSPECTION WEED SPRAY FINISH CRACK SEAL MIDDLE CREEK NO. 2 324 GLACIER CONDO CRACK SEAL 326 SOURDOUGH CREEK CRACK SEAL 327 SILVERBOW CONDO NO. 1 CRACK SEAL 328 SILVERBOW CONDO NO. 2 CRACK SEAL 2015 FINISH CRACK SEAL 2016 OVER LAY WEED SPRAY WEED SPRAY CRACK SEAL CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL OVER LAY CRACK SEAL WEED SPRAY 336 SUNSET SUBDIVISION FINISH CRACK SEAL 338 MOUNTAIN VIEW 2 & 3 CRACK SEAL 339 MOUNTAIN VIEW 4, 5, 6 & 7 CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL OVER LAY CRACK SEAL OVER LAY CRACK SEAL OVER LAY WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY CRACK SEAL OVER LAY 343 PINEVIEW SUBDIVISION WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY 351 BAXTER CREEK NO. 2 352 BAXTER CREEK NO. 1 WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY CRACK SEAL OVER LAY WEED SPRAY GRAVEL WEED SPRAY CRACK SEAL Structural and Leak Inspection OVER LAY WEED SPRAY SPRINGVALE SUBDIVISION WEED SPRAY GRAVEL MYSTIC HEIGHTS NO. 1 356 WEED SPRAY CRACK SEAL WEED SPRAY BUCKSKIN WILLIAMS PARK WEED SPRAY OVER LAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL 354 WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY SWEETGRASS HILLS WEED SPRAY CRACK SEAL WHEATLAND HILLS OVER LAY WEED SPRAY WEED SPRAY CRACK SEAL Back Up Generator Repair CRACK SEAL ROCKY CREEK ROAD 353 OVER LAY OVER LAY WEED SPRAY OVER LAY CRACK SEAL CRACK SEAL MOUNT VIEW OVERLAY CRACK SEAL 342 350 WEED SPRAY CRACK SEAL 341 349 WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL SOURDOUGH RIDGE WEED SPRAY CRACK SEAL 2022 GRAVEL WEED SPRAY 340 346 WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY 2021 OVER LAY WEED SPRAY WEED SPRAY OVERLAY REA SUBDIVISION RIVERSIDE WATER STORAGE TANK 2020 OVER LAY 332 CLOVER MEADOWS SUBDIVISION 2019 OVER LAY CRACK SEAL MIDDLE CREEK COMMERCIAL 344 2018 GRAVEL WEED SPRAY CRACK SEAL 2017 CRACK SEAL CRACK SEAL ROAD GRADING GRAVEL 323 331 2014 CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY PAINT CRACK SEAL WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL CRACK SEAL WEED SPRAY CRACK SEAL CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\6_2014 Road Improvement Schedule WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY RID ROAD IMPROVEMENT SCHEDULE RID # RID NAME 357 HYALITE FOOTHILLS NO. 1 AND NO. 2 359 WILDFLOWER 360 MYSTIC HEIGHTS NO. 2 & 3 AND CHIEF JOSEPH 361 362 2012 2013 2014 WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL RANCH SUBDIVISION ARROWLEAF SUBDIVISION OVER LAY 2015 2016 OVER LAY CRACK SEAL WEED SPRAY WEED SPRAY 2017 WEED SPRAY WEED SPRAY CRACK SEAL CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY 370 OUTLAW COUNTRY SUBDIVISION CHIP SEAL WEED SPRAY WEED SPRAY 375 BLUE GRASS MEADOWS 376 378 379 380 382 383 384 387 388 389 391 PAINTED HILLS SUBDIVISION MEADOWS CRACK SEAL WEED SPRAY CRACK SEAL WILDHORSE SUBDIVISION LOOKING GLASS SUBDIVISION CANARY ROAD HYALITE MEADOWS CRACK SEAL ANDESITE ROAD SEAL COAT CRACK SEAL WEED SPRAY WEED SPRAY OVER LAY OVER LAY PARTIAL SIDE WALK WEED SPRAY OVER LAY OVER LAY WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL CRACK SEAL CRACK SEAL OVER LAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY WEED SPRAY BEAR CREEK PROPERTIES WEED SPRAY 397 FIRELIGHT PHASE 1 – PARK 397 FIRELIGHT PHASE 1 – ROAD PATCH 398 HYALITE CANYON ESTATES WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY CRACK SEAL OUSEL FALLS SCHEDULE 3 WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL 395 WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY TRIPLE TREE SUBDIVISION WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY OUSEL FALLS SCHEDULE 2 WEED SPRAY OVER LAY CRACK SEAL ALDER COURT WEED SPRAY WEED SPRAY CRACK SEAL 395 WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL 392 WEED SPRAY WEED SPRAY CRACK SEAL EVERGREEN WAY WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL LAKE SUBDIVISION WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY WEED SPRAY 368 CRACK SEAL WEED SPRAY WEED SPRAY OVER LAY CRACK SEAL WEED SPRAY WEED SPRAY WEED SPRAY HARVEST HILLS SUBDIVISION WEED SPRAY WEED SPRAY GODFREY CANYON ESTATES AND DYKSTERHOUSE WHEATLAND HILLS NO. 2 WEED SPRAY WEED SPRAY MIDDLE CREEK NO. 1 & 3 371 WEED SPRAY WEED SPRAY 366 372 WEED SPRAY OVER LAY WEED SPRAY CRACK SEAL 2022 WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY 2021 WEED SPRAY WEED SPRAY FINISH CRACK SEAL CRACK SEAL 2020 WEED SPRAY CIMARRON SUBDIVISION CRACK SEAL 2019 WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL 365 2018 WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL WEED SPRAY CRACK SEAL PATCH CRACK SEAL CHIP SEAL WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY WEED SPRAY WEED SPRAY WEED SPRAY OVER LAY WEED SPRAY CRACK SEAL WEED SPRAY N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\6_2014 Road Improvement Schedule OVER LAY WEED SPRAY WEED SPRAY SAMPLE LETTER TO RID CONTACT ASSESSMENTS A. B. RID Improvement Cost Analysis 2014 Maintenance and Assessment Schedules RID Improvement Cost Analysis Gallatin County, Montana 2014 The RID maintenance program experienced some challenges during the period from 1990 to 2008 in regard to the rising cost of construction, with significant relief realized for the last five years. Labor costs in the construction industry also increased dramatically over the period of 2005-2008, and have leveled off over the past five years. As a result, we should start to see future assessments increasing at a lower percentage rate per year. The price of asphalt in place in the 80s ranged from $22/ton to $26/ton. In the 90s, the price range was from $26/ton to $31/ton. The average annual increase in asphalt prices was approximately 2% from 1980 to 2000. The price of asphalt in 2000 was $31/ton and in 2005 $37/ton, an annual increase of 3.5%. The price of asphalt in 2006 was approximately $45/ton, or a 21% increase over 2005 prices. An increase from 2006 asphalt prices for 2007 and 2008 ranged from 8% to 12%, or an average of $50 to $53/ton. Asphalt price increases from 2008 to 2009 were in the range of 0-2% or $53-$54/ton (the price of asphalt ranged from $55-58/ton from 2010-2012). The average cost of asphalt in our 2011 RID overlay projects was $56/ton. Four RIDs received an overlay in 2013 in which the average asphalt price was $55/ton. We anticipate that the price of asphalt will begin to increase in the coming years at a rate of 3 to 4 % per year. Morrison Maierle Inc, the County Commissioners, and staff evaluated a number of options to maintain road improvements, that would decrease costs. In 2007, roads within two RIDs were improved with a chip seal. In 2012, roads within Outlaw Subdivision were improved successfully with a chip seal. The cost was significantly lower than an overlay in both these examples. Generally the surface treatment was a success from a technical standpoint with last year’s chip seal in Outlaw Subdivision. This year we will seal coat vs overlay parking lots in the Meadows RID. We also anticipate chip sealing Ousel Falls RID 395 in the future, which the improvements costs will be considerably less than an overlay. Below we have summarized four surface treatment options and their associated costs. Option 1. 1-1/2 inch pavement depth – 3/4 inch aggregate 2006 Estimated cost at $42/ton = $53,000/mile 2014 Estimated cost at $60/ton = $75,000/mile Advantages Good surface seal Improves riding surface Adds significant strength in pavement section Good public acceptance User friendly Disadvantages High cost Option 2. 1-1/4 inch pavement depth – 1/2 inch aggregate 2006 Estimated cost at $44/ton = $47,000/mile 2014 Estimated cost at $64/ton = $68,000/mile Advantages Good surface seal Improves riding surface Adds strength (close to 1/1/2 inch depth overlay) Good public acceptance User friendly Reduces cost from Option #1 approximately 10% Disadvantages Moderately high cost This asphalt depth can pull or leave gaps in the asphalt surface Option 3. 1 inch pavement depth – 3/8 inch aggregate, open grade 2006 Estimated cost at $55/ton = $33,000/mile 2014 Estimated cost at $74/ton = $60,000/mile Advantages Good surface seal Improves riding surface Adds limited strength to pavement section (Good option to consider in the future on roads that have previously been overlaid once and do not require additional section strength.) Good public acceptance Reasonably user friendly Reduces cost from Option #1 by 20% More resistant to expansion cracking than Option 1 Disadvantages Not suitable if pavement section requires added strength Cost can vary more than standard mixes Option 4. Chip seal with 5% contingency 2006 Estimated cost at $1.50/sy 2014 Estimated cost at $2.85/sy = = Advantages Low cost (less than ½ Option #1) Good surface seal Disadvantages Mixed acceptance from public $22,000/mile $41,000/mile Not as user friendly as Options 1 & 2 Adds little or no strength to pavement section and not suitable if pavement sections requires added strength May not have as long of a life cycle as Options 1-3 (10-12 years vs. 15-20 years) Recommendation Morrison-Maierle, Inc. recommends that we budget for Option #1 for roads which require added pavement strength and Option 4 if the road section has adequate strength and has significant pavement surface expansion cracking. This would meet our objective to minimize increased costs of maintenance while providing the optimum pavement surface and long term results. Roads within two RIDs, (Sourdough Ridge and Middle Creek Subdivision) were overlaid in 2006 with a 1¼ inch depth dense graded asphalt mat. The results were acceptable, but the overlay had some problems. The most significant problem was found in the surface texture, which had an occasional tear. The tear in the surface was a result of a thin mat being placed over a regular road surface. The tears occurred in the high points of the road surface, which had minor ruts. Due to this issue, we are recommending that overlays in the future are completed with a 1½ inch depth. We are continuing to evaluate the use of chip seals. Roads within three RIDs were maintained in 2007 & 2012 by placing a chip seal coat. We will continue to consider this option when funds are limited, the road section is stable, and the residents are receptive to using a chip seal and are informed on the advantages & disadvantages. We recommended in 2006 that we suspend or significantly reduce the crack sealing program. In 2008 the crack sealing program was re-implemented. At this time we continue to recommend crack sealing due to the fact that the cost to seal cracks has decreased to the point that the benefits can be justified relative to the cost. We have also had numerous requests to seal the cracks in the roads by home owners. At this time we are scheduling nearly all roads within RIDs to have cracks sealed every three years. N:\0928\207 - 2014-2015 Maintenance\Assessment for 2014-2015\8_Cost Analysis2015.doc