HomeMy WebLinkAbout130108WSP
Z:\Council Packets\2013\WS130108\130108WSA.doc Page 1 of 1
NOTICE OF THE WORK STUDY SESSION OF
THE FOUNTAIN HILLS TOWN COUNCIL
TIME: 5:30 P.M.
WHEN: TUESDAY, JANUARY 8, 2013
WHERE: FOUNTAIN HILLS COUNCIL CHAMBERS
16705 E. AVENUE OF THE FOUNTAINS, FOUNTAIN HILLS, AZ
Councilmembers of the Town of Fountain Hills will attend either in person or by telephone conference call ; a quorum of the
Town’s various Commissions or Boards may be in attendance at the Work-Study Session.
ALL WORK-STUDY ITEMS LISTED ARE FOR DISCUSSION ONLY. NO ACTION CAN OR WILL BE TAKEN.
The primary purpose of work session meetings is to provide the Town Council with the opportunity for in -depth discussion
and study of specific subjects. Public comment is not provided for on the Agenda and may be made only as appro ved by
consensus of the Council. In appropriate circumstances, a brief presentation may be permitted by a member of the public or
another interested party on an Agenda item if invited by the Mayor or the Town Manager to do so. The Presiding Officer may
limit or end the time for such presentations.
AGENDA
CALL TO ORDER AND ROLL CALL – Mayor Linda M. Kavanagh
1. DISCUSSION relating to the PAVEMENT MANAGEMENT PLAN RESOLUTION and
SPECIFIC BUDGET TRANSFERS FOR 2012 implementation.
2. PRESENTATION by resident George Williams related to ROUNDABOUTS. This item was
added at the request of Councilmembers Brown, Dickey, and Yates.
3. PRESENTATION AND DISCUSSION related to the INTERSECTION ALTERNATIVE
ANALYSIS REPORT for the Saguaro Boulevard and Avenue of the Fountains intersection.
4. PRESENTATION AND DISCUSSION related to the RECONSTRUCTION OF SAGUARO
Boulevard.
5. ADJOURNMENT.
DATED this 2nd day of January 2013.
Bevelyn J. Bender, Town Clerk
The Town of Fountain Hills endeavors to make all public meetings accessible to per sons with disabilities. Please call 480-816-5100 (voice) or 1-800-367-8939
(TDD) 48 hours prior to the meeting to request a reasonable accommodation to attend this meeting or to obtain agenda informat ion in large print format.
Supporting documentation and staff reports furnished the council with this agenda are available for review in the Clerk’s office.
Mayor Linda M. Kavanagh
Councilmember Dennis Brown Vice Mayor Henry Leger
Councilmember Ginny Dickey Councilmember Tait D. Elkie
Councilmember Cassie Hansen Councilmember Cecil A. Yates
Z:\Council Packets\2013\WS130108\130108WSA.doc Page 1 of 1
NOTICE OF THE WORK STUDY SESSION OF
THE FOUNTAIN HILLS TOWN COUNCIL
TIME: 5:30 P.M.
WHEN: TUESDAY, JANUARY 8, 2013
WHERE: FOUNTAIN HILLS COUNCIL CHAMBERS
16705 E. AVENUE OF THE FOUNTAINS, FOUNTAIN HILLS, AZ
Councilmembers of the Town of Fountain Hills will attend either in person or by telephone conference call ; a quorum of the
Town’s various Commissions or Boards may be in attendance at the Work-Study Session.
ALL WORK-STUDY ITEMS LISTED ARE FOR DISCUSSION ONLY. NO ACTION CAN OR WILL BE TAKEN.
The primary purpose of work session meetings is to provide the Town Council with the opportunity for in -depth discussion
and study of specific subjects. Public comment is not provided for on the Agenda and may be made only as appro ved by
consensus of the Council. In appropriate circumstances, a brief presentation may be permitted by a member of the public or
another interested party on an Agenda item if invited by the Mayor or the Town Manager to do so. The Presiding Officer may
limit or end the time for such presentations.
AGENDA
CALL TO ORDER AND ROLL CALL – Mayor Linda M. Kavanagh
1. DISCUSSION relating to the PAVEMENT MANAGEMENT PLAN RESOLUTION and
SPECIFIC BUDGET TRANSFERS FOR 2012 implementation.
2. PRESENTATION by resident George Williams related to ROUNDABOUTS. This item was
added at the request of Councilmembers Brown, Dickey, and Yates.
3. PRESENTATION AND DISCUSSION related to the INTERSECTION ALTERNATIVE
ANALYSIS REPORT for the Saguaro Boulevard and Avenue of the Fountains intersection.
4. PRESENTATION AND DISCUSSION related to the RECONSTRUCTION OF SAGUARO
Boulevard.
5. ADJOURNMENT.
DATED this 2nd day of January 2013.
Bevelyn J. Bender, Town Clerk
The Town of Fountain Hills endeavors to make all public meetings accessible to per sons with disabilities. Please call 480-816-5100 (voice) or 1-800-367-8939
(TDD) 48 hours prior to the meeting to request a reasonable accommodation to attend this meeting or to obtain agenda informat ion in large print format.
Supporting documentation and staff reports furnished the council with this agenda are available for review in the Clerk’s office.
Mayor Linda M. Kavanagh
Councilmember Dennis Brown Vice Mayor Henry Leger
Councilmember Ginny Dickey Councilmember Tait D. Elkie
Councilmember Cassie Hansen Councilmember Cecil A. Yates
Page 1 of 2
TOWN OF FOUNTAIN HILLS
TOWN COUNCIL
AGENDA ACTION FORM
Meeting Date: 1/8/2013
Meeting Type: Work Study Session
Agenda Type: Regular
Submitting Department: Administration
Staff Contact Information: Ken Buchanan,Town Manager, kbuchanan@fh.az.gov, 480-816-5130
Strategic Values:
Maintain and Improve Community Infrastructure
Strategic Directions:
I3 Assess/maintain roadways
I9 Build a protected fund to finance maintenance
REQUEST TO COUNCIL (Agenda Language): DISCUSSION relating to pavement management plan resolution
and specific budget transfers for 2012 implementation.
Applicant: Ken Buchanan
Applicant Contact Information: n/a
Property Location: n/a
Related Ordinance, Policy or Guiding Principle: Strategic Plan 2010 calls for the Town to maintain a current
condition assessment of all roadways and sidewalks and prioritize and implement maintenance efforts to
minimize costly reconstruction. It also calls for the Town to build a protected fund to finance the major periodic
maintenance of community facilities.
Staff Summary (background): Continued discussion from the November 13 Work Study Session with respect
to a pavement management program, with partial implementation in 2012.
Risk Analysis (options or alternatives with implications): n/a
Fiscal Impact (initial and ongoing costs; budget status): n/a
Budget Reference (page number):
Funding Source: n/a
If Multiple Funds utilized, list here:
Budgeted; if No, attach Budget Adjustment Form: NA
Recommendation(s) by Board(s) or Commission(s):
Staff Recommendation(s):
List Attachment(s): Draft Resolution setting parameters for the implementation of the pavement management
program; Memorandum to Mayor and Town Council from Ken Buchanan dated January 8, 2013; PowerPoint
presentation entitled “Pavement Management Program.”
Asks that Pavement Management be given the same Priority level as Public
Safety
Funded within existing funds.
Requests funding authorization over the next eight (8) years 2012-2020
totaling $9,700,000.
Asks that the Vehicle License Tax (VLT) become a Special Revenue for
Pavement Management which is $750,000 annually.
Requires reduction in operational budgets for Administration, Community
Services and Development Services
Requires the Reclassification of one (1) position from full-time to part-time
and Reduction in Force of five (5) positions starting in July 2013/14 fiscal year
Administration (2); Community Services(1); and two(2) in Development
Services (1)(HURF -Sweeping Outsourced) and (1) vacant HURF position.
Requires Reduction of Some Recreation funding in Community Services.
Requires the Transfer of the Economic Development Tourism Initiative funding
to the Downtown Excise Tax.
Asks the Contingency Fund Reduced from $300,000 annually to a funding level
of $50,000.
The Pavement Management Program is contingent upon the passage of an
$8.2 million Road Bond for the reconstruction of Saguaro Boulevard.
Current Situation
Fiscal Year Maintenance
Zones
Total
Pavement
Maintenance
GF/CIP
Contribution
2000 7 $ 1,557,543 $ 1,269,100
2001 1 $ 1,281,528 $ 771,700
2002 2 $ 968,745 $ 588,100
2003 3 $ 306,356 $ -
2004 4 $ 540,428 $ -
2005 5 $ 595,289 $ -
2006 6 $ 548,074 $ 500,000
2007 1 $ 1,171,728 $ -
2008 2 $ 721,183 $ 721,183
2009 3 $ 637,905 $ 637,905
2010 4 $ 420,883 $ 420,883
2011 5 $ 325,074 $ 325,074
2012 n/a $ 200,000 $ 100,000
TOTAL $ 9,274,736
The Pavement
Maintenance Zone
costs are above and
beyond daily street
department operational
costs.
HURF/STREET PROGRAM
PROGRAM NAME FY 2012/13 BUDGET
Administration $190,991
Adopt a Street $3,193
Legal Services $21,600
Open Space $302,698
Street Signs $86,472
Pavement Management $339,266
Street Sweeping $126,805
Traffic Signals $170,336
Vehicle Maintenance $80,519
TOTAL $1,321,880
HURF Budget - $1,321,880
HURF – less revenue due to 2010 Census; Reduced funding by Legislature
Administration – currently staffed with five (5) employees w/one (1) vacant
position
Medians – sixty-eight (68) acres of medians; contract with Artistic
Landscaping
Pavement Management - 3.5 million square yards of asphalt; 390 lane miles
of road; 66 miles of sidewalk; 362 miles of curb
14 miles of storm drains and 407 catch basins
Street Sweeping Operations – recommend outsourcing in 2013/14 fiscal
year.
Traffic Signal Operations - 13 street signals include operations &
maintenance.
Vehicle Maintenance – 39 vehicles/equipment to maintain
Historical pavement management practices have consisted of crack sealing,
surface seals and slurry seals by maintenance zone once every seven years and
funded through a combination of Highway User Revenue Funds, General Funds
and Capital Improvement Program Funds.
Current HURF budget constraints allow only $100,000 annually for lane striping, curb, sidewalk and
asphalt repairs supplemented with $100,000 from the Capital Projects Fund. The January 2009
Pavement Management Report completed by Stantec Engineering suggested the need for at least
$1million annually for pavement management projects.
Staff estimates that $2.8 million annually will be required to provide an annual asphalt replacement mill
& overlay process to 20% of each Pavement Zone as well as continued slurry seal or surface seal
treatments to the remaining streets. This is a long term pavement management program that will target
one of seven pavement management zones each year and will replace the entire public street network
over a 35 year period. The $1 million program proposed is perpetual in nature but will not address
reconstruction of the “poorly rated roads” such as Saguaro Blvd. The lifespan of some existing streets
will need to be stretched to 50+ years in some areas under such a program. The Town of FH is unable
to adequately fund this program at this time.
We can budget $1 million on an annual basis to apply various pavement maintenance applications such
as a micro-surfacing seal to the Arterial Streets and a slurry seals to residential streets over a eight (8)
year period. While this will provide benefit to prolonging the lifespan of the streets it is not a long-term,
sustainable program as of yet. Eventually, all asphalt has a life span and will need to be removed and
replaced.
The 2009 Stantec Engineering Report alluded to an overall Surface Distress Index(SDI)
pavement quality index was 77.9. The Riding Comfort Index (RCI) is 69.2.
The Structural Adequacy Index (SAI) as “strong”. The Pavement Quality Index (PQI) is the
“overall” assessment rating of “67.1” out of a 100 rating scale that placed the pavement in the “good”
to “excellent range. The Report did reflect a concern that due to the age of the pavement
degredation of the pavement could accelerate without a proper and timely pavement maintenance
program. As further indicated and recommended in the report, “in order to protect the capital
investment the Town of Fountain Hills has already made in the street network, it is imperative to
continue a proactive maintenance approach.”
The Town of Fountain Hills, from fiscal years 2000 to 2011, expended approximately
$9,074,736 on Pavement Maintenance. Through the austere years due to the effects of the “Great
Recession,” the Town continued to appropriate funding toward preservation of the pavement to the
greatest extent possible.
The ongoing use of maintenance type strategies such as crack sealing, surface treatment, slurry and
micro surfacing will help to extend the life of those streets. This may reduce the need for major
rehabilitation and reconstruction until well into the future.
It is the ultimate goal of the Pavement Management Program to provide the citizens of Fountain Hills
with a safe and efficient transportation network for all users and protect the value and condition of the
Town’s most valuable infrastructures for many years to come.
Crack Sealing Process
Tire Rubber Modified
Slurry Sealing Process
(TRMSS)
Tire Rubber Slurry Seal coating protects
asphalt from ultraviolet rays and water, which
helps to slow the process of oxidation and
raveling. The goal of seal coat is to create a
waterproof, protective coating that can
increase the life of your pavement and
improve appearance. Once the seal coat
process is completed, striping is done to give
the pavement a clean and enhanced
appearance.
Slurry Sealing Process
(Type II) Slurry Seal is one of the most
advanced surface treatment applications available
for asphalt pavement preservation. It’s comprised of
a special dense graded high quality aggregate,
advanced polymer-modified emulsion and other
modern additives. Slurry Seal is formulated with
selected materials, scientific mix designs, advanced
technical specifications, computerized equipment
and placed by experienced crews. It’s designed to
be a cost-effective way to protect your asphalt
investment.
Micro Surfacing is a polymer-modified paving
system in which a mixture of high quality
aggregate, advanced polymer asphalt emulsion,
water, filler and modern additives are combined
and applied with a specialized mixing and paving
machine. By design it chemically changes from a
semi-liquid mixture to a dense cold-mix material
within one hour after application. This cold paving
system can remedy a broad range of problems on
today’s streets and highways.
Micro-Surface Sealing
Process
Cape Sealing Process
Combination of Slurry & Chip Seal Process
A Cape Seal is a two step process that combines two surface treatments. After Crack
Sealing a chip seal is covered with a single pass micro-surfacing. The resultant surface
exhibits the best characteristics of both applications and minimizes the less favorable
characteristics of each. In a chip seal, a sheet of liquid polymer asphalt emulsion is
sprayed (usually more than 1/3 gal. per square yard) and immediately covered with a
single sized chip aggregate (usually 1/4" to 1/3" size) and then rolled. Chip seals are
effective at preventing smaller cracks from reflecting up through the surface and they
tend to "heal-over" in the warmer months if minor cracking appears in the coldest
months. Chip seals can be dusty and have loose stones. That’s where the micro-
surfacing plays it’s part. The layer of micro-surfacing locks-in the chips of the chip seal
and provides a smooth, hard, dense, black surface. This is a heavy-duty “sandwich”
that is about a half inch thick and wears like iron. If the structure below is strong
enough to carry the traffic loads a Cape Seal can outperform a thin hotmix overlay.
Fountain Hills Roadway Statistics
• 178 Miles (390 lane miles)
• 3.5 mil. sq. yds. of pavement surface
• 7 Pavement Maintenance Zones
Staff has conducted an assessment of Pavement Management Zones 1 - 7
and identified various areas where certain portions of the asphalt and
subgrade is failing. These areas are beyond pavement maintenance
operations and needs to be removed and replaced before any surface
treatments such as a Slurry Seal can be effectively applied. The cost of the
asphalt replacements are estimated at $782,000.
Zone 1 $318,000
Zone 2 $218,000
Zone 3 $95,000
Zone 4 $12,000
Zone 5 $7,000
Zone 6 $22,000
Zone 7* $110,000
Total = $782,000
* Excludes Saguaro Blvd. and portions of Fountain Hills Blvd. , Palisades
Blvd. and Shea Blvd.
Asphalt Replacement Costs
Eight Year Zone Rotation Approach
2012/13Fiscal Year
No Time Like the Present to
begin where we left off 1 ½
years ago.
April – June 2013
Zone #6 (northwest) -
383,811 sq. yds. of Crack
Seal & Slurry Seal and
Asphalt Replacement
$867,000
2013/14 Fiscal Year
July - September 2013
Zone #7 Arterial Streets-
combination of Crack Seal,
TRMSS, Slurry Seal, Cape Seal &
Micro-Surface 665,910 sq. yds.
Palisades Boulevard, Fountain
Hills Boulevard, Shea Boulevard
and Eagle Mountain
Reprogrammed $1,000,000 CIP
Funds + $1,000,000 VLT/HURF =
$2,000,000
2014/15 Fiscal Year
Zone #1
1st Phase
Crack Seal & Slurry Seal, 712,026 sq.
yds. and Asphalt Failure Patch
Replacement
$1,000,000
2015/16 Fiscal Year
Complete Zone #1
Crack Seal & Slurry
Seal, 712,026 sq.
yds.
$1,000,000
2016/17 Fiscal Year
Zone #2 - Crack Seal, Slurry
Seal, 618,355 sq. yds. 10,920
sq. yds. Asphalt Failure
Replacement
$1,000,000
2017/18 Fiscal Year
Finish Zone #2; Start Zone #3 -
Crack Seal, Slurry Seal,
289,044 sq. yds. 4,770 Sq. Yd.
Asphalt Failure Replacement
TRMSS New Sections of Shea
Boulevard
$1,000,000
2018/19 Fiscal Year
Finish Zone #3; Start Zone #4 - Crack
Seal, Slurry Seal, 483,429 sq. yds. 613
Square yards Pavement Failure Asphalt
Replacement
TRMSS Saguaro Boulevard
$1,000,000
2019/20 Fiscal Year
Zone #4 - Crack Seal, Slurry Seal –
483,429 sq. yds.
$1,000,000
2020/21 Fiscal Year
Finish Zone #4; Start Zone #5 - Crack
Seal, Slurry Seal - 307,301 sq. yds.
339 Square yards Asphalt Failure
Replacement
$1,000,000
Funding Approach/Recommendations
•2012/13 Fiscal Year (This Year April 2013)
•Current year funding to be provided by:
»Contingency Transfer from GF to HURF $300,000
»Economic Development GF Budget Savings $ 80,000
»Information Technology Online Storage Project GF $ 8,000
»Highway User Revenue Fund $ 100,000
»Household Hazardous Waste Event GF $ 45,000
»CIP project – Saguaro/Palisades signal Deferral 2014/15 $256,000
»CIP Intelligent Transportation System Project Elimination $ 53,000
»CIP Contingency $ 25,000
$867,000
2013/14 Fiscal Year
The Pavement Management Program Recommended is Funded with
existing funds.
Requires the Vehicle License Tax (VLT) to become a Special Revenue for
Pavement Management.
Requires the Reduction in Force of Personnel of 5 positions starting in
2013/14 fiscal year Administration (3) 1 retirement; 1 elimination; move
1 position to part-time; Community Services(1); & Development Services
(2) vacant position and sweeping outsourced.
Requires General Fund Operations Budget Reductions of $750,000 (VLT)
Results in a Planned Pavement Management Program expenditure in
next eight (8) fiscal years 2013-2021 totaling $9,700,000.
The Pavement Management Program fiscal years 2014/15 thru 2020/21
is contingent upon the successful passage of an $8.2 million Road Bond
for the reconstruction of Saguaro Boulevard.
2013/14 Fiscal Year Funding
Dedicate Vehicle License Tax for pavement management $750,000
Requires reductions to General Fund:
Administration(Town Mgr & Finance)/Court $585,000
Community Services Department $ 60,000
Development Services budget cuts $105,000
TOTAL TRANSFER TO HURF PAVEMENT MANAGEMENT $750,000
•Effect of proposed reductions – Community Services Department:
Reduce One Staff Position in Parks $43,300
Reduce Operations/Program Budgets for:
Ballet Arizona $ 7,000
Homecoming Parade $ 3,600
Homecoming Tailgate Party $ 1,500
Sock Hop $ 2,150
New Teen Programs $ 2,450
TOTAL COMMUNITY SERVICES REDUCTIONS $60,000
Effect of proposed reductions – Administration and Court
Departments:
Reduce one PT Position in Finance $ 17,000
Reduce one FT position Court $ 50,000
Reduce one FT position to PT in Administration $ 40,000
Reduction to ED GF budget $ 90,000
Reduce GF Contingency to previous years $285,000
Transfer Tourism expenditure to Downtown Fund $103,000
TOTAL ADMINISTRATION REDUCTIONS $585,000
Effect of proposed reductions – Development Services
Department:
Eliminate outside contract for inspections $30,000
Eliminate expenditures for code abatement $ 5,000
Eliminate household hazardous waste event $45,000
Eliminate purchase of GIS equipment $25,000
TOTAL DEVELOPMENT SERVICES REDUCTIONS $105,000
•Effect of proposed reductions – HURF Department:
Outsource street sweeping program (1 FTE) $ 50,000
Eliminate vacant street maintenance position $ 50,000
Reduce HURF operations budget (programs) $ 75,000
Current Pavement Mgmt. Funding in HURF $ 50,000
Drawdown of HURF Reserves (max 6 years) $ 25,000
TOTAL HURF REDUCTIONS $250,000
ADD Dedicated VLT from General Fund to PMP Program $750,000
TOTAL ANNUAL FOR PAVEMENT MANAGEMENT $1,000,000
•Staff Recommendation:
–Authorize the transfer of funds in the current 2012/13 Budget and CIP
to fund the $867,000 for Pavement Maintenance.
–Authorize Staff to Proceed in the 2013/14 Budget to begin funding the
Pavement Management Program with the dedicated Revenue Source of
Vehicle License Tax (VLT).
–Authorize Staff to take the necessary steps to
eliminate/reduce/transfer funds in Administration, Community
Services and Development Services (HURF) beginning in the 2013/14
fiscal year (July) to adequately fund a Pavement Management Program
with at least $1,000,000 annual appropriation.
Questions
?
TOWN OF FOUNTAIN HILLS
OFFICE OF TOWN MANAGER
INTER OFFICE MEMO
TO: Mayor & Town Council DATE: January 8th 2013
FR: Ken Buchanan, Town Manager RE: Restorative Programs: Pavement
Management
The Town of Fountain Hills, from fiscal years 2000 to 2011, expended approximately $9,274,736 on a
Pavement Management Program. Through the austere years due to the effects of the “Great
Recession,” the Town continued to appropriate funding toward preservation of the pavement to the
greatest extent possible. The ongoing use of maintenance type strategies such as crack sealing, surface
treatment, slurry and micro surfacing will help to extend the life of those streets. This type of program
assists in reducing the need for major rehabilitation and reconstruction until well into the future.
As previously mentioned, the Town of Fountain Hills pavement management practices have consisted
of crack sealing, surface seals and slurry seals by designated maintenance zones once every seven
years and funded through a combination of Highway User Revenue Funds, General Funds and Capital
Improvement Program Funds. The current HURF budget constraints allow only $100,000 annually for
lane striping, curb, sidewalk and asphalt repairs supplemented with $100,000 from the Capital Projects
Fund.
The January 2009 Pavement Management Report completed by Stantec Engin eering suggested the
need for a minimum $1,200,000 annually for pavement management projects. The report further
estimates that $2.8 million annually is required for an annual asphalt replacement mill & overlay
process to at least 20% of each Pavement Zone as well as continued slurry seal or surface seal
treatments to the remaining streets. This is a long term pavement management program that will target
one of seven pavement management zones each year and will replace the entire public street network
over a 35 year period. The $1 million program proposed in is perpetual in nature but will not address
reconstruction of the “poorly rated roads” such as Saguaro Blvd. The lifespan of some existing streets
will need to be stretched to 50+ years in some areas under such a program.
The 2009 Stantec Engineering Report alluded to an overall Surface Distress Index(SDI) pavement
quality index was 77.9. The Riding Comfort Index (RCI) is 69.2. The Structural Adequacy Index
(SAI) as “strong”. The Pavement Quality Index (PQI) is the “overall” assessment rating of “67.1” out
of a 100 rating scale that placed the pavement in the “good” range. The Report did reflect a concern
that due to the age of the pavement, degredation of the pavement could accelerate without a proper and
timely pavement maintenance program. As further indicated and recommended in the report, “in order
to protect the capital investment the Town of Fountain Hills has already made in the street network, it
is imperative to continue a proactive maintenance approach.”
The Town of Fountain Hills is capable of budgeting at least $1 million on an annual basis should the
Town Council accept Staff’s recommendations. The program provides applications of the various
pavement maintenance applications such slurry seal to the residential and micro-surfacing to the
Arterial Streets over a eight (8) year period (2013 to 2021).
Approach
Pavement Maintenance Program
o Seven Zones;
Eight (8)Year Program(Zone #1 requires a two-year program)
Crack Seal
Surface Seal
Slurry Seal
Cape Seal
Mill & Overlay Asphalt Replacement Patch
Subgrade and Asphalt Failure Patch Repair
Requires cut out of asphalt and replace
Slurry Seal over Street/Asphalt Patch
o 2012 to 2020
Zone #6 2012/13 (April/June of 2013)
Slurry Seal 383,811 sq.yds…$867,000
Zone #7 2013/14 (July/September 2013)
Micro-Surface Palisades Blvd and Fountain Hills Blvd; portions of Shea Blvd &
Eagle Mountain 665,910 sq.yds….$2,000,000
Zone #1 2014/15 (July/Sept 2014)
1st phase Slurry Seal; Asphalt Patch 712, 026 sq.yds….$1,000,000
Zone #1 2015/16 (July/September 2015)
2nd Phase Slurry Seal …..$1,000,000
Zone #2 2016/17 (July/September 2016)
Slurry Seal 618,355 sq.yds; Asphalt Patch 10,920 sq.yds…$1,000,000
Zone #3 2017/18 (July/September 2017)
Complete Zone #2 – Start Zone #3; Slurry Seal 289,044 sq.yds; 4,770 sq.yds
Asphalt Patch….$1,000,000
Zone #4 2018/19 (July/September 2018)
Complete Zone #3 – Start Zone #4; Slurry Seal 483,429 sq.yds; 613 sq.yds.
Asphalt Pavement Patch; TRMSS Saguaro Blvd…$1,000,000
Zone #5 2020/21 (July/September 2020)
Complete Zone #4 – Complete Zone #5; Slurry Seal 307,301 sq.yds;
339sq.yds. Asphalt Patch…..$1,000,000
Funding
Pavement Management Funding
o 2012/13 Budget Adjustment…………………………………………………………..$867,000
Contingency Fund Transfer to HURF
Reduce the amount of Contingency to only $50k from $300k
ED Budget Savings
Unfilled ED Administrator Position
IT Online Storage Project
Defer Project
HURF Fund
Fund Balance
Household Hazardous Waste Event
Defer Project
CIP – Saguaro/Palisade Signal Replacement
Defer Project to 2014 contingent upon Saguaro Bond Passage
CIP Intelligent Transportation System Project
Cancel Project
CIP Contingency
o 2013 to 2021…………………………………………………………………….$1,000,000 per year
Dedicated Revenue Source….Vehicle License Tax
$750,000 annually
Adjust Budgets in Administration
Personnel Reduction
o Court Clerk Position
o Finance Position(PT)(retirement)
o HR Administrator from FT to PT
Appropriate Tourism Funding from Downtown Fund
Reduce Economic Development GF Subsidy
Reduce Annual Contingency Fund
Adjust Budgets in Community Services
Personnel
o One (1) Parks Position
Operational Program Reductions
Adjust Budget in Development Services (HURF)
Sweeping Outsourced w/ Contract
o One (1) Position
Current Vacant Street Position
Operational Program Reductions
o Total Eight Year Project $9,700,000
Pavement Management Program Proposal from fiscal year 2014/15 thru 2020/21 is contingent
upon successful $8,200,000 Saguaro Bond Election in November 2013.
It is the ultimate goal of the Pavement Management Program to provide the citizens of Fountain Hills
with a safe, efficient and well maintained transportation network for all users and protect the value
and condition of the Town’s most valuable infrastructure for many years to come. By initiating the
Pavement Management Program in its proposed form will begin to address the degredation of the
asphalt to prolong its life. An asphalt replacement program and its associated funding will need to be
considered in the future in keeping with the Stantec Engineering Report findings and
recommendations.
1867953.2
RESOLUTION NO. 2013-02
A RESOLUTION OF THE MAYOR AND COUNCIL OF THE TOWN OF
FOUNTAIN HILLS, ARIZONA, APPROVING THE PAVEMENT
MANAGEMENT PROGRAM AND AUTHORIZING THE NECESSARY
BUDGET TRANSFERS TO FUND THE PROGRAM.
WHEREAS, pavement management is considered a “core service” for the Town of
Fountain Hills (the “Town”); and
WHEREAS, at the August 23, 2012 Town Council/Staff Retreat, the Mayor and Council
of the Town (the “Town Council”) made establishment of a Pavement Management Program a
top priority to be addressed; and
WHEREAS, the Town street system is estimated at $150,000,000 replacement value,
making preservation of existing streets essential to the fiscal health of the Town; and
WHEREAS, the 2009 Stantec Engineering Report indicated that the Town’s pavement
earned a rating 67.1 out of 100, which indicated that the Town’s pavement ranged from good to
excellent, but noted that, due to the age of the pavement, degradation of the pavement could
accelerate without a proper annual pavement maintenance program; and
WHEREAS, the Town Council desires to have the Fountain Hills Pavement
Management Program funded annually with existing funds, beginning with $867,000 in FY
2012/13 and increasing to $1.0 Million annually thereafter; and
WHEREAS, the Town Council finds and determines that it is in the best interest of the
Town that funding for a Pavement Management Program be generated from existing sources,
including: (i) transfers of certain Highway User Revenue Fund (“HURF”) and Vehicle License
Tax (“VLT”) amounts; (ii) cancellation of certain projects in the Town’s Capital Improvement
Plan (“CIP”); (iii) outsourcing of certain functions and (iv) reductions in force to eliminate five
staff positions.
NOW, THEREFORE, BE IT RESOLVED BY THE MAYOR AND COUNCIL OF
THE TOWN OF FOUNTAIN HILLS, as follows:
SECTION 1. The foregoing recitals are incorporated as if fully set forth herein.
SECTION 2. The Fountain Hills Pavement Management Program is hereby designated
the same Priority Level in the Town budget as Public Safety.
SECTION 3. In order to provide funding to the Pavement Management Program in fiscal
year 2012/13, the Town Council hereby authorizes the budget appropriation transfer of $867,000 in
General Fund, Highway User Revenue Fund, and Capital Project funds, should they be available in
the current 2012/13 Town Budget, beginning April 2013 as follows:
1846566.2
2
Contingency Transfer from General Fund to HURF $300,000
Economic Development General Fund Budget Savings $ 80,000
Information Technology Online Storage Project General
Funds Savings $ 8,000
Highway User Revenue Fund Balance Reserves $100,000
Household Hazardous Waste Event General Fund Savings $ 45,000
CIP project – Saguaro/Palisades signal deferral to 2014/15 $256,000
CIP Intelligent Transportation System Project Elimination $ 53,000
CIP Contingency $ 25,000
TOTAL $867,000
SECTION 4. Beginning in fiscal year 2013/14 and continuing annually thereafter, all
revenues received from the Town’s portion of Vehicle License Tax shall be designated for the
Pavement Management Program.
SECTION 5. Beginning in fiscal year 2013/14 and continuing annually thereafter, a
minimum of $250,000 shall be apportioned from the HURF revenues for the Pavement
Management Program.
SECTION 6. The Town Council, by approving this Pavement Management Program,
understands that commencing in March 2013, the Town Manager intends to undertake certain
actions in order to fund the Pavement Management Program, including (i) initiating a reduction in
force program by eliminating five positions: two in Administration; one in Community Services;
and two in Development Services (street sweeping outsourced and one vacant HURF position) and
(ii) reducing the operational budget for the Administration Department by reclassifying the Human
Resource Director’s position from full-time to part-time (30 hours per week) by June 30, 2013.
The reduction in force plan is more fully described in Exhibit A, attached hereto and incorporated
herein by reference.
SECTION 7. Beginning with the FY 2013/14 budget and continuing thereafter, the Town
Council hereby authorizes and directs the Town Manager to transfer the Economic Development
Tourism Initiative appropriation to the Downtown Excise Tax Fund.
SECTION 8. Beginning with the FY 2013/14 budget and continuing thereafter, the Town
Council hereby authorizes and directs the Town Manager to reduce the Contingency Fund portion
of the General Fund from $300,000 annually to $65,000 annually.
SECTION 9. Beginning with the FY 2013/14 budget and continuing thereafter, the Town
Council acknowledges that the total of the reductions to be recommended by the Town Manager
shall include the following:
1846566.2
3
A. Community Services:
Reduce one staff position in Parks Department $ 43,300
Reduce Program Budgets to:
Ballet Arizona $ 7,000
Homecoming Parade $ 3,600
Homecoming Tailgate Party $ 1,500
Sock Hop $ 2,150
New Teen Programs $ 2,450
COMMUNITY SERVICES TOTAL $ 60,000
B. Development Services:
Reduce outside contract for inspections $ 30,000
Reduce expenditures for code abatement $ 5,000
Eliminate household hazardous waste event $ 45,000
Eliminate purchase of GIS equipment $ 25,000
DEVELOPMENT SERVICES TOTAL $ 105,000
C. Administration Department:
Reduce one PT Position in Finance $ 17,000
Reduce one FT position Court $ 50,000
Reduce one FT position to PT in Administration $ 40,000
Reduce Economic Development
General Fund budget $ 90,000
Reduce General Fund Contingency
to previous years $ 285,000
Transfer Tourism appropriation to Downtown Fund $ 103,000
ADMINISTRATION DEPARTMENT TOTAL $ 585,000
D. Streets Department:
Outsource street sweeping program (1 FTE) $ 50,000
Eliminate vacant street maintenance position $ 50,000
Reduce HURF operations budget (programs) $ 75,000
Current Pavement Mgmt. Funding in HURF $ 50,000
Drawdown of HURF Reserves (max 6 years) $ 25,000
HURF TOTAL $ 250,000
TOTAL REDUCTIONS: $1,000,000
SECTION 10. The Mayor, the Town Manager, the Town Clerk and the Town Attorney
are hereby authorized and directed to take all steps necessary to carry out the purpose and intent
of this Resolution.
1846566.2
4
PASSED AND ADOPTED by the Mayor and Council of the Town of Fountain Hills,
Arizona, January 17, 2013.
FOR THE TOWN OF FOUNTAIN HILLS: ATTESTED TO:
Linda M. Kavanagh, Mayor Bevelyn J. Bender, Town Clerk
REVIEWED BY: APPROVED AS TO FORM:
Kenneth W. Buchanan, Town Manager Andrew J. McGuire, Town Attorney
1867953.2
EXHIBIT A
TO
RESOLUTION NO. 2013-02
[Reduction in Force Plan]
See following page.
1867953.2
Reduction in Force
2012-13
Elimination of Five (5) positions:
1. Court Clerk – Full-time
2. Financial Services Tech – Part-time
3. Groundskeeper – Full-time
4. Street Maintenance Technician, Sweeper – Full-time
5. Street Maintenance Technician – Full-time – currently vacant
Reclassification of one (1) position:
1. Human Resources Administrator from full-time status (40 hrs/wk) to part-time status (30
hrs/wk)
Criteria for layoffs:
1. Workload
2. Credentials/Knowledge
3. Performance
4. Salary
5. Seniority (tiebreaker only)
Severance Package:
The employees that are currently filling the four positions being eliminated will receive a
severance package consisting of one week of their regular pay for each year of service. In
addition, they will receive one month of COBRA paid by the Town of Fountain Hills.
Process:
The Town Manager, Department Director and Human Resources Administrator will meet with
the four employees on a designated date to notify the affected employees and explain the
severance package. COBRA forms will be distributed to each individual at that time.
Roundabouts
by
George Williams, PE, PTOE, PTP
Resident of FH
Roundabouts: Issues…or not?
Roundabouts, traffic circles and
rotaries… all the same or different?
Safety
Capacity
Pedestrians
Public reaction
Roundabouts, Traffic Circles &
Rotaries…
Six of one, half dozen of another or two
pi of something else…A golf ball, a beach
ball and a football…all the same?
Clearly there is a difference in how these
perform based on design.
4
What is a Roundabout?
Roundabouts
Rotaries Neighborhood
traffic circles
All circular
intersections
Others
•Roundabouts are a Type or Subset of Circular Intersections
•Traffic Circle is a generic term basically meaning not a Roundabout!
Kingston, NY – Traffic Circle/Rotary
No control of entry High speed
Large diameter
(600 ft +)
High speed
weaving here
Photo Source NYSDOT
Roundabouts… NOT Rotaries!
Large Outdated
Rotary to be removed
New small
Roundabout
replacing
old rotary
No control with
high speed entry
High speed
weaving here
Roundabouts
are not traffic
calming circles
1.Yield control on all entries
2.Circulating roadway has
no control and therefore
they have the “Right of
Way”
3.All traffic travels counter
clockwise and to right of
the central island in USA
4.Geometry requires slow
speeds
1.Splitter islands w pedestrian refuge
areas
2.Bike ramps
3.Landscaping in central island
Primary and Secondary Design Features
SAFETY: Fewer Vehicular Conflict Points
The Insurance Institute for Highway Safety:
U.S. Roundabout Safety Report
Before-after studies at 24 intersections
39% overall decrease in crashes
76% decrease in injury crashes
89% decrease in fatal/incapacitating crashes
75% reduction in traffic delays!
NCHRP Report 572 – Roundabouts in the US
•Before-after studies at 55 intersections
•35% overall decrease in crashes
•76% decrease in injury crashes
•81% decrease in fatal/incapacitating crashes for
single lane urban roundabouts
•71% decrease in fatal/incapacitating crashes for
single lane rural roundabouts
Fewer Pedestrian Conflict Points
Pedestrians at Roundabouts
From the National Cooperative Highway Research Program (NCHRP) which
conducts research in problem areas that affect highway planning, design, construction, operation,
and maintenance nationwide.
Pedestrian at Roundabouts
Pedestrians at Roundabouts
(Insurance Institute for Highway Safety)
Are roundabouts safe for pedestrians?
Roundabouts generally are safer for pedestrians than
traditional intersections. In a roundabout, pedestrians
walk on sidewalks around the perimeter of the circulatory
roadway. If it is necessary for pedestrians to cross the
roadway, they cross only one direction of traffic at a time.
In addition, crossing distances are relatively short, and
traffic speeds are lower than at traditional intersections.
Studies in Europe indicate that, on average, converting
conventional intersections to roundabouts can reduce
pedestrian crashes by about 75 percent. Single-lane
roundabouts, in particular, have been reported to involve
substantially lower pedestrian crash rates than
comparable intersections with traffic signals.
Public Reaction
1.“I hate those roundabouts back east” …Those are rotaries not
roundabouts.
2.“Roundabouts are European socialist experiments and we don’t want
them here” …Actually American roundabouts save the public time and
fuel, require individual responsibility, provide less government control,
support small government by reducing maintenance costs and require no
government monitoring (unlike traffic signals).
3.“There will be crashes all the time” …Actually collisions are reduced by
30-50% compared to traffic signals.
4.“Traffic will be backed up, we need more capacity not traffic calming”
…While roundabouts have been used for traffic calming, roundabouts in
most cases have greater capacity than traffic signals and in all cases they
have more than double the capacity of all way stops.
Driver Opinion Survey on Roundabouts
0
10
20
30
40
50
60
70
PE
R
C
E
N
T
BeforeAfterBeforeAfter
FAVOR STRONGLY
OPPOSE
Source: Insurance Institute for Highway Safety
31
63
41
15
Public Attitude Toward Roundabouts
Before & After Construction
Public Attitude Before After
Very Negative 23% 00%
Negative 45% 00%
Neutral 18% 27%
Positive 14% 41%
Very Positive 0% 32%
Source: NCHRP Synthesis 264
Why a Roundabout at Saguaro/AOTF
Improves public safety…Period!
Capacity…Single lane up to 25k vpd. Currently an estimated 16-
17k vpd with plenty of capacity throughout the system. More than
double capacity of all way stop, similar or better capacity than
signal (see consultant report)
Major initial cost is asphalt and concrete (most of which must be
replaced with resurfacing project anyways) so cost difference is
minimal.
No long term signal costs (staff, electrical, equipment replacement)
Reduces public delay and fuel use while also reducing pollution.
Aesthetics and opportunity for large signature art element.
Does not block view of fountain like signal poles would.
Why a Roundabout at
Saguaro/Palisades
Improves public safety…Period!
Capacity…Single lane up to 25k vpd or multilane around 40k vpd.
Currently an estimated 18k vpd with plenty of capacity throughout the
system. More than double capacity of all way stop, similar or better
capacity than signal (see consultant report)
Major initial cost is asphalt and concrete (most of which must be
replaced with resurfacing project anyways) so cost difference is
minimal.
Town already needs to replace signal and is budgeting around $400k
for that work which would likely cover the cost difference to convert to a
roundabout.
No long term signal costs (staff, electrical, equipment replacement)
Reduces public delay and fuel use while also reducing pollution.
Aesthetics and opportunity for large signature art element.
Does not block view of fountain like signal poles would.
P
P
P
P
P
T
C
MF
MF
R
R
R
Shared Use Path System (Existing, Phase
1, Phase 2, Future phases)
School
Civic (Town Hall, Library, Museum)
Parks
Regional Transit
Multi-Family
Retail spaces
C
P
T
MF
R
MF
MF
Other Roundabout Information
www.iihs.org
www.safety.fhwa.dot.gov
http://www.azdot.gov/ccpartnerships/Roundabouts/index.asp
http://www.trb.org/Main/Blurbs/158299.aspx
http://onlinepubs.trb.org/onlinepubs/nchrp/nchrp_rpt_672.pdf
http://www.ite.org/councils/Safety/roundabout.asp
QUESTIONS?
In December of 2010 the Town contracted with Aztec Engineering to analyze various alternatives
for the configuration of the Saguaro Blvd. and Avenue of the Fountains Intersection. The project
team included a roundabout consultant.
Alternatives
• Existing 3-Way Stop
• 3-Way Stop with single lane and on-street parking
• Traffic Signal with single lane and on-street parking
• Single Lane Roundabout with on-street parking
• Dual Lane Roundabout with on-street parking
Documents Reviewed
• Downtown Area Specific Plan
• State Trust Land Traffic Impact Analysis
• Town Square Traffic Impact Analysis (13 acre project)
• Crash History
Study Methodology
• Traffic Data Collection
• 20 Year Traffic Volume Forecast
• Analysis of Alternatives
• Preliminary Conceptual Cost Estimates
Intersection 2008 2009 2010 2011 2012 Total
Saguaro Blvd. & AOTF 2 2 3 2 2* 11
* One accident in 2012 was listed as a car/pedestrian accident. A slow moving vehicle came into contact
with special event traffic control worker. There were no injuries or citations issued.
Five Year Crash Data
Intersection 2011 2031
Saguaro Blvd. & AOTF 13,000 (1,100 trucks) 26,000 (2,200 trucks)
Traffic Volume Data
Configuration AM Peak PM Peak
2011: 3-Way Stop (2 lane) 10.1 sec, LOS "B" 13.1 sec, LOS "B"
2031: 3-Way Stop (2 lane) 15.8 sec, LOS "C" 25.4 sec, LOS "D"
Cost: $150,000*
* Cost includes medians, landscaping, fountain reconstruction
and clock relocation.
Level Of Services Delay Ranges (Sec/Veh.)
Level Of Services
(LOS)
All-Way Stop &
Roundabout Traffic Signal Notes
A 0-10 0-10 Free Flow
B 10-15 10-20 Reasonable Free Flow
C 15-25 20-35 Stable Flow
D 25-35 35-55 Approaching Unstable Flow
E 35-50 55-80 Unstable Flow
F >50 >80 Forced or Breakdown Flow
• 30 Parking Spaces
• Pedestrian Lighting
• Crosswalks
Approximate Cost = $563,000
Configuration AM Peak PM Peak
2011: 3-Way Stop (1 lane) 11.9 sec, LOS "B" 14.4 sec, LOS "B"
2031: 3-Way Stop (1 lane) 89.2 sec, LOS "F" 163.7 sec, LOS "F"
Cost: $555,000
Configuration AM Peak PM Peak
2011: 3-Way Stop (1 lane) 5.8 sec, LOS “A" 5.7 sec, LOS “A"
2031: 3-Way Stop (1 lane) 10.1 sec, LOS “B" 12.1 sec, LOS “B"
Cost: $939,000
AM Peak Hour PM Peak Hour
Year Approach LOS Delay LOS Delay
2026
NB A 7.2 C 24.1
SB A 9.7 B 11
EB A 5.2 A 5.2
2031
NB A 9 F 112
SB B 14.7 C 20.8
EB A 5.7 A 6
Cost: $853,000
AM Peak Hour PM Peak Hour
Year Approach LOS Delay LOS Delay
2031
NB A 4.5 B 10.1
SB A 5.7 A 6.6
EB A 5.9 A 6.2
Cost: $954,000
Intersection Alternative Matrix
Evaluation Criteria
3-Way Stop
(Dual Lane)
2013
3-Way Stop
(Single Lane)
2031
Traffic Signal
(Single Lane)
2031
Single Lane
Roundabout
2026
Dual Lane
Roundabout
2031
Intersection LOS (PM Peak) C F B C A
Average Deals (Sec./Veh.) Not Available 153.3 12.1 17.4 8.4
Pedestrian Connectivity/Safety
Queued vehicles may
limit crossing
opportunities
Queued vehicles may
limit crossing
opportunities
Protected crossings
with 30 sec. delays
Optimal gap crossings
with minimal delays
Optimal gap crossings
with minimal delays
Right-of-Way Required None None None Park Right-of-Way Park Right-of-Way
Potential Utility Impacts/Conflicts None None SRP SRP, Water & Drainage SRP, Water & Drainage
Emergency Vehicle Access Minimal Delay
Expected
Queued vehicles may
limit access
Pre-Emption
Required
Minimal Delay
Expected
Minimal Delay
Expected
Aesthetics Similar to existing
condition
Similar to existing
condition
Traffic Signal
with lighting
Landscape center island
with intersection
lighting
Landscape center
island with intersection
lighting
On-Street Parking Cost $0 $563,000 $563,000 $563,000 $563,000
Intersection Cost $150,000 $555,000 $939,000 $853,000 $954,000
Total Project Cost $150,000 $1,118,000 $1,502,000 $1,416,000 $1,517,000
Contact: Paul Mood, 480-816-5129, pmood@fh.az.gov
In June of 2012 the Town contracted with RAMM Geotechnical Engineering to take core samples in
order to determine the actual pavement thickness and subgrade profile of Saguaro Blvd. from
Shea Blvd. to Fountain Hills Blvd.
The results of the geotechnical investigation showed that the pavement thickness and subgrade
profile varied greatly. The asphalt thickness on Saguaro Blvd. was typically between 1” and 2”
thick over a 2” to 3” subgrade which is far less than normal standards of 4” of asphalt on 6” of
subgrade.
Due to the existing conditions of Saguaro Blvd. the RAMM report recommends full reconstruction
for the entire length which consists of removing the top 10” of existing asphalt and subgrade,
scarifying and compacting the exposed subgrade and placing a new pavement section of 4” of
asphalt on 6” of base course.
Based on the information and recommendations provided by the RAMM Engineering report staff
has developed the following scope of work for reconstruction of Saguaro Blvd.
• engineering design and construction oversight
• asphalt reconstruction (full depth)
• drainage improvements (Palisades Blvd. and Desert Canyon Golf Course areas)
• valve & manhole adjustments
• ADA ramp modifications as required
• curb repair & replacement
• striping and pavement markings
• Ave. of the Fountains intersection 3-way stop modifications
• traffic signal replacement at Palisades Blvd. (CIP Fund)
Project Coordination:
• Ashbrook Wash drainage improvements (2015)
• State Trust Land sanitary sewer (timing unknown)
• Fountain Hills Sanitary District
• Chaparral City Water
• SRP, SW Gas, Cox, Century Link, etc.
Estimated cost of design and construction is $8.6 Million with $400,000 for the traffic signal
coming out of the CIP Fund.
Bonds = $8.2 Million
CIP Fund = $0.4 Million
Total = $8.6 Million
The intersection at Saguaro Blvd. and Avenue of the Fountains will be modified to provide
increased pedestrian safety. Reconstruction of the existing water feature is anticipated to be
included in the project.
October 2010
December 2011
The photographs below show Saguaro Blvd. near the Desert Canyon Golf Course. The inlets to
various drainage structures on the west side of the street are undersized and do no allow for
proper drainage. The Saguaro Blvd. Reconstruction estimate includes design and construction of
properly sized drainage structures in this area to prevent standing water which is not only a hazard
to motorists but accelerates deterioration of the asphalt and subgrade.
Saguaro Blvd.: Palisades Blvd. to Parkview Ave.
Saguaro Blvd. & Palisades Blvd. Intersection
The photographs below show southbound Saguaro Blvd. from Palisades Blvd. to Parkview Ave.
after a rainstorm in October of 2010. Due to the lack of storm drains in this area the water drains to
a catch basin south of Parkview Avenue which then flows into Fountain Park. The Saguaro Blvd.
Reconstruction estimate includes design and construction of proper drainage structures and storm
drains in this area to prevent standing water.
Assessor’s Full
Cash Value
Average Additional
Annual Cost
(Residential) – 5 yr.
Repayment Schedule
Average Additional
Annual Cost
(Residential) – 7 yr.
Repayment Schedule
Average Additional
Annual Cost
(Residential) – 10 yr.
Repayment Schedule
$100,000 $55.00 $41.00 $32.00
$350,000 $192.50 $143.50 $112.00
$500,000 $275.00 $205.00 $160.00
$1,000,000 $550.00 $410.00 $320.00
Repayment
Schedule
Assumed
Interest Rate
Approximate
Interest
5 Year 5.0% $1,275,000
7 Year 5.25% $1,827,000
10 Year 5.5% $2,990,000
Contact: Paul Mood, 480-816-5129, pmood@fh.az.gov