HOLA Assessors Committee
Responsibility:
The Assessors will establish the Annual Road Fees
Members:
- Jocelyn Kinlock – Chairperson
- Mary Ellen Moroney
- Mike Zulauf
HIGHLANDS OVERLOOK LANDWONER ASSOCIATION
Assessors: Jocelyn Kinlock (Chairperson), MaryEllen Moroney, Mike Zulaaf
LANDOWNER RATES
10/01/2022 to 09/30/2023
TOTALS NOT ON ROADS NET NUMBER WEIGHTED VALUE BASE UNITS
UNIMPROVED LOTS: 115 -5 110 1.53 168.30
IMPROVED LOTS: 142 -13 129 3.36 433.40
TOTALS 257 -18 239 601.70
To collect from the landowners the required sums of money to provide for road maintenance
and snow plowing/sanding, and to offset losses from the few landowners who do not pay
their fair shar e, the assessors recommend the fees for the 2022 -2023 period be as follows:
Total Road Budget: $____________ Estimated uncollected fees: $______________
TOTAL: $100,052.00
$100,052.00 Divided by 601.70 base units = $166.30 per unit
UNIMPROVED LOTS 1.53 X $166.30 = $254.44 X 110 UNITS = $27,988.29
IMPROVED LOTS 3.36 X $166.30 = $558.77 X 129 UNITS = $72,081.33
TOTAL: $100,069.62
REVENUE
Road Budget & Non-payment $100,052.00
Net to Budget $ 17.62
CALCULATED/ACTUAL PROPOSED CHANGE
Last Year Unimproved Lots $254 $258 Same as last year
Last Year Improved Lots $559 $568 Same as last year
HIGHLANDS OVERLOOK LANDOWNER ASSOCIATION
RATES 10-01-2021 TO 09-30-2022
TOTALS NOT ON NET NUMBER WEIGHTED BASE ROADS VALUE UNITS
Unimproved Lots 127 -10 117 1.53 179.01
Improved Lots 134 -12 122 3.36 409.92
Totals 261 -22 239 588.93
To collect from the landowners the required sums of money to provide for road maintenance and snow plowing/sanding, and to offset losses from the few landowners who do not pay their fair share, the assessors recommend the fees for the 2021-2022 period be as follows:
Total Road Budget $98,300. Estimated uncollected fees: $ 1,367
Total: $ 99,667
$99,667 Divided by 588.93 base units = $169.23 per unit
Unimproved lots 1.53 X $ 169.23 = $ 258.92 X 117 Units = $ 30,293.64
Improved lots 3.36 X $ 169.23= $ 568.61 X 122 Units = $ 69,370.76
TOTAL REVENUE $ 99,664.40
Road Budget & Non-payment $ 99,667
Net to Budget – $ 2.59
Fees for 2021-2022
Calculated/Actual Proposed
Last Year Unimproved Lots $ 210 $ 258 + $ 48
Last Year Improved Lots $ 463 $ 568 + $ 105
Assessors: Ed Zambraski (Chairperson), Jocelyn Kinlock, John Patriquin
HIGHLANDS OVERLOOK LANDOWNER ASSOCIATION
LANDOWNER RATES
10-01-2020 TO 09-30-2021
TOTALS NOT ON NET NUMBER WEIGHTED BASE ROADS VALUE UNITS
Unimproved Lots 129 -10 119 1.53 182.07
Improved Lots 128 -12 116 3.36 389.76
Totals 257 -22 235 571.83
To collect from the landowners the required sums of money to provide for road maintenance and snow plowing/sanding, and to offset losses from the few landowners who do not pay their fair share, the assessors recommend the fees for the 2020-2021 period be as follows:
Total Road Budget $76,150. Estimated uncollected fees: $ 2,548.00
Total: $ 78, 698.00
$78,698 Divided by 571.83 base units = $137.62 per unit
Unimproved lots 1.53 X $ 137.62 = $ 210.56 X 119 Units = $ 25,056.64
Improved lots 3.36 X $ 137.62= $ 462.40 X 116 Units = $ 53,638.40
TOTAL REVENUE $ 78,695.04
Road Budget & Non-payment $ 78,698.00
Net to Budget – $ 2.96
Fees for 2020-2021
Calculated/Actual Proposed
Unimproved Lots $ 210 Unimproved Lots $ 210 (same as last year)
Improved Lots $ 463 Improved Lots $ 463 (same as last year)
Assessors: Ed Zambraski (Chairperson), John Patriquin, Jocelyn Kinlock
HIGHLANDS OVERLOOK LANDOWNER ASSOCIATION
LANDOWNER RATES
10-01-2019 TO 09-30-2020
TOTALS NOT ON NET NUMBER WEIGHTED BASE ROADS VALUE UNITS
Unimproved Lots 129 -10 119 1.53 182.07
Improved Lots 127 -12 115 3.36 386.40
Totals 256 -22 234 568.47
To collect from the landowners the required sums of money to provide for road maintenance and snow plowing/sanding, and to offset losses from the few landowners who do not pay their fair share, the assessors recommend the fees for the 2019-2020 period be as follows:
Total Road Budget $75,500. Estimated uncollected fees: $ 2,649.00
Total: $ 78, 149.00
$78,149 Divided by 568.47 base units = $137.47 per unit
Unimproved lots 1.53 X $ 137.47 = $ 210.32 X 119 Units = $ 25,029.16
Improved lots 3.36 X $ 137.47= $ 461.90 X 115 Units = $ 53,118.41
TOTAL REVENUE $ 78,147.57
Road Budget & Non-payment $ 78,149.00
Net to Budget – $ 1.43
Fees for 2019-2020
Calculated/Actual Proposed
Unimproved Lots $ 210 Unimproved Lots $ 210 (same as last year)
Improved Lots $ 463 Improved Lots $ 463 (same as last year)
Assessors: Ed Zambraski (Chairperson), John Patriquin
Landowner Rates 10-01-2017 to 9-30-2018
TOTALS NOT ON NET NUMBER WEIGHTED BASE ROADS VALUE UNITS
Unimproved Lots 135 -9 126 1.53 192.78
Improved Lots 126 -11 115 3.36 386.40
Totals 261 -20 241 579.18
To collect from the landowners the required sums of money to provide for road maintenance and snow plowing/sanding, and to offset losses from the few landowners who do not pay their fair share, the assessors recommend the fees for the 2017-2018 period be as follows:
Total Road Budget $79,500 Divided by 579.18 base units = $137.26 per unit
Unimproved lots 1.53 X $ 137.26 = $ 210.00 X 126 Units = $ 26,460.00
Improved lots 3.36 X $ 137.26 = $ 462.34 X 115 Units = $ 53,169.10
TOTAL REVENUE $ 79,629.10
Road Budget $ 79,500.00
Net to Budget + $ 129.10
Fees for 2017-2018
Calculated/Actual Proposed
Unimproved Lots $ 210.00 Unimproved Lots $ 210.00 (same as last year)
Improved Lots $ 462.34 Improved Lots $ 463.00 (same as last year)
Assessors
Ed Zambraski (Chairperson), Jeff Munson, John Patriquin
Landowner Rates 10-01-2016 to 9-30-2017
TOTALS NOT ON NET NUMBER WEIGHTED BASE ROADS VALUE UNITS
Unimproved Lots 135 -9 126 1.53 192.78
Improved Lots 126 -11 115 3.36 386.40
Totals 261 -20 241 579.18
To collect from the landowners the required sums of money to provide for road maintenance and snow plowing/sanding, and to offset losses from the few landowners who do not pay their fair share, the assessors recommend the fees for the 2016-2017 period be as follows:
Total Road Budget $79,500 Divided by 579.18 base units = $137.26 per unit
Unimproved lots 1.53 X $ 137.26 = $ 210.00 X 126 Units = $ 26,460.00
Improved lots 3.36 X $ 137.26 = $ 462.34 X 115 Units = $ 53,169.10
TOTAL REVENUE $ 79,629.10
Road Budget $ 79,500.00
Net to Budget + $ 129.10
Fees for 2016-2017
Calculated/Actual Proposed
Unimproved Lots $ 210.00 Unimproved Lots $ 210.00 (same as last year)
Improved Lots $ 462.34 Improved Lots $ 463.00 (same as last year)
Assessors
Ed Zambraski (Chairperson), Jeff Munson, John Patriquin
LANDOWNER RATES
10-01-2015 TO 09-30-2016
TOTALS NOT ON NET # WEIGHTED BASE
ROADS VALUE UNITS
Unimproved Lots 135 -9 126 1.53 192.78
Improved Lots 125 -11 114 3.36 383.04
Totals 260 -20 240 575.82
To collect from the landowner the required sums of money to provide for road maintenance and snow plowing, and to offset losses from those landowners who do not pay their fair share, the assessors recommend the fees for the 2015/2016 period be as follows:
Total Road Budget $79,500 Divided by 575.8 base units = $138 per unit.
Unimproved Lots 1.53 X $138 = $211.14 X 126 Units = $26,603.64
Improved Lots 3.36 X $138 = $463.68 X 114 Units = $52,859.52
DuBois + $463.68
Total $79,926.84
Total $79,926.84
Road budget $79,500.00
Net to budget +$426.84
Fees for 2015/2016
Actual
Unimproved lots $211.14
Improved lots $463.68
Proposed
Unimproved Lots $210.00 $26,460.00
Improved Lots $463.00 $52,782.00
Dubois +$463.00
Total $79,705.00
Road budget $79,500.00
Net to budget +$205.00
Assessors
Dave Arthurs Chairperson
Ed Zambraski
Jeff Munson