|
Meadow Court17 550 75 41,250 4,125 45,375
<br />Cottonwood Court17 1,000 75 75,000 7,500 82,500
<br />Deer Court 17 500 75 37,500 3,750 41,250
<br />Hunters Trail 17 1,150 75 86,250 8,625 94,875
<br />Mill Road17 2,600 75 195,000 19,500 214,500
<br />North Robin17 500 75 37,500 3,750 41,250
<br />West Robin17 520 75 39,000 3,900 42,900$ (577,484) Balance Carryover$ (194,618)
<br />Cardinal Drive17 500 75 37,500 3,750 41,250$ 136,714 Assessments $ 136,714
<br />South Robin17 500 75 37,500 3,750 41,250$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 39,000$ 200,000 General Levy$ 253,285
<br />Total 8,720 $ 758,400$ (79,769) Total Avail. For this Year$ 356,381
<br />Actual Costs 129 900 58,133$ 758,400$ (758,400) Cost of This Year's Impr.$ (758,400)
<br />$ (838,169) Balance at end of Year$ (402,019)
<br />2034
<br />Trail (Acorn Creek Park)17 1,065 26 27,690 2,769 30,459
<br />Trail (Eagle Pass, Eagle Tr to Brian Dr)17 370 26 9,620 962 10,582
<br />Trail (Between Hunters 1st and 2nd)17 1,195 26 31,070 3,107 34,177
<br />Trail (W side of Hunter's 1st)17 550 26 14,300 1,430 15,730
<br />Trail (W side of LaMotte Park)17 920 26 23,920 2,392 26,312
<br />Trail (E-W in middle of LaMotte Park)17 580 26 15,080 1,508 16,588
<br />Trail (Pheasant Marsh 2nd, NW of Dupre)17 1,315 26 34,190 3,419 37,609
<br />Gateway Circle17 500 78 39,000 3,900 42,900
<br />Mound Court17 425 78 33,150 3,315 36,465$ (838,169) Balance Carryover$ (402,019)
<br />Mound Trail17 3,350 78 261,300 26,130 287,430$ 150,906 Assessments $ 150,906
<br />Beaver Pond Way (Hunter's 1st)17 700 78 54,600 5,460 60,060$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 41,000$ 200,000 General Levy$ 253,285
<br />Total 10,970 $ 639,312$ (326,264) Total Avail. For this Year$ 163,171
<br />Actual Costs 163 927 75,327$ 639,312$ (639,312) Cost of This Year's Impr.$ (639,312)
<br />$ (965,576) Balance at end of Year$ (476,141)
<br />2035
<br />$ (965,576) Balance Carryover$ (476,141)
<br />$ 87,743 Assessments $ 87,743
<br />$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 42,000$ 200,000 General Levy$ 253,285
<br />Total - $ 42,000$ (516,833) Total Avail. For this Year$ 25,886
<br />Actual Costs$ 42,000$ (42,000) Cost of This Year's Impr.$ (42,000)
<br />$ (558,833) Balance at end of Year$ (16,114)
<br />2036
<br />$ (558,833) Balance Carryover$ (16,114)
<br />$ 44,487 Assessments $ 44,487
<br />$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 43,000$ 200,000 General Levy$ 253,285
<br />Total - $ 43,000$ (153,346) Total Avail. For this Year$ 442,658
<br />Actual Costs$ 43,000$ (43,000) Cost of This Year's Impr.$ (43,000)
<br />$ (196,346) Balance at end of Year$ 399,658
<br />2037
<br />Fairview Street (West Half)17 700 85 59,500 5,950 65,450
<br />Old Mill Court17 750 85 63,750 6,375 70,125
<br />LaValle Drive17 900 85 76,500 7,650 84,150
<br />Sorel Street17 1,200 85 102,000 10,200 112,200
<br />Goiffon Road17 360 85 30,600 3,060 33,660
<br />Heritage Street (E. of CVR)17 700 85 59,500 5,950 65,450$ (196,346) Balance Carryover$ 399,658
<br />Progress Road (S. of Main)17 650 85 55,250 5,525 60,775$ 66,830 Assessments $ 66,830
<br />Centerville Road (N. of Main)17 300 85 25,500 2,550 28,050$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 44,000$ 200,000 General Levy$ 253,285
<br />Total 5,560 $ 563,860$ 231,483 Total Avail. For this Year$ 880,772
<br />Actual Costs 82 1013 41,721$ 563,860$ (563,860) Cost of This Year's Impr.$ (563,860)
<br />$ (332,377) Balance at end of Year$ 316,912
<br />2038
<br />Laramee Lane17 1,100 87 95,700 9,570 105,270
<br />Trail (Laramee Lane; Acorn Park to N-S Trail)17 630 87 54,810 5,481 60,291$ (332,377) Balance Carryover$ 316,912
<br />$ 52,395 Assessments $ 52,395
<br />$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 46,000$ 200,000 General Levy$ 253,285
<br />Total 1,730 $ 211,561$ 81,018 Total Avail. For this Year$ 783,591
<br />Actual Costs 26 1044 13,379$ 211,561$ (211,561) Cost of This Year's Impr.$ (211,561)
<br />$ (130,543) Balance at end of Year$ 572,030
<br />2039
<br />Michaud Way17 750 90 67,500 6,750 74,250
<br />Trail (Michaud Way)17 65030 19,500 1,950 21,450
<br />Fairview (Extend CDS to 21st)17 615 90 55,350 5,535 60,885
<br />Parking Lot (City Hall)17 870 90 78,300 7,830 86,130
<br />Progress (N. of Main) & Westview17 350 90 31,500 3,150 34,650
<br />Dupre (in Hunters Crossing)17 950 90 85,500 8,550 94,050
<br />Widgeon Circle17 340 90 30,600 3,060 33,660
<br />Beaver Pond Way (Hunter's 2nd)17 700 90 63,000 6,300 69,300
<br />Beaver Pond Way (Hunter's 3rd)17 1,200 90 108,000 10,800 118,800
<br />Hunters Ridge Lane17 1,400 90 126,000 12,600 138,600
<br />Dupre Road (in Pheasant Marsh)17 3,350 90 301,500 30,150 331,650
<br />Partridge Place 17 1,750 90 157,500 15,750 173,250
<br />Grouse Hollow17 300 90 27,000 2,700 29,700$ (130,543) Balance Carryover$ 572,030
<br />Mallard Way17 600 90 54,000 5,400 59,400$ 132,436 Assessments $ 132,436
<br />Pheasant Lane (in Pheasant Marsh)17 500 90 45,000 4,500 49,500$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 47,000$ 200,000 General Levy$ 253,285
<br />Total 14,325 $ 1,422,275$ 362,893 Total Avail. For this Year$ 1,118,750
<br />Actual Costs 212 1075 114,069$ 1,422,275$ (1,422,275) Cost of This Year's Impr.$ (1,422,275)
<br />$ (1,059,382) Balance at end of Year$ (303,525)
<br />2040
<br />
<br />
|