1.  Add new culvert on Upper Deer Creek Rd.	$2,400
2.  Add culvert Jack’s Rd., Critical Dip, Ditching & Transfer         2100	$2,100
3.  Ramble above Black Gate-ditch, rolling dips & 2ea.transfers	$3,000
4. Middle Ramble RCD Project $25,000 (Less RCD Match @ 50%)	$12,500
5.  Add transfer base rock to Lower Hartman Cr. Rd.	$800
6.  Misc. road work, ditching and rock	$2,400
7B. pledge in to Jose’s paving project	$3,000
8.  One transfer rock for area from pavement to Yellow Gate    (845 area)	$800
9.  One transfer rock & ditching from BC Rd. to Green Gate    (845 area)	$800	subttotal:	$27,800
Total fixed Operation Costs	$5,000
	$32,800
leftovers in bank (bank balance - emergency fund)	$1,700
Gen liability	$1,243.51
Directors & operators	$1,566.00
total	$2,810
fixed rate	$5,000
insurance cost	-$2,810
fixed operation costs (aka 'fixed rate') minus insurance	$2,190
amount shared by all landowners	$28,290
extra spread out to all members	$2,810
amount added to each member bill (above divided by 81)	$35