HOLA – Highlands Overlook Landowners' Association

HOLA Assessors Committee

rangeley-highlands-winter3

Responsibility:

The Assessors will establish the Annual Road Fees

Members:

  1. Jocelyn Kinlock – Chairperson
  2. Mary Ellen Moroney
  3. Mike Zulauf

2024 2025 HOLA

HIGHLANDS OVERLOOK LANDWONER ASSOCIATION
Assessors: Jocelyn Kinlock (Chairperson), MaryEllen Moroney, Mike Zulauf
LANDOWNER RATES

TOTALS NOT ON ROADS ON HOLA ROADS WEIGTED VALUE BASE UNITS
UNIMPROVED LOTS  105 6 99    
IMPROVED LOTS  154 13 141    
TOTALS 259 19 237    

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 2024-2025 period be as follows:

Total Road Budget $104,030.00

UNIMPROVED LOTS:                 $258.00 x 99 Units =   $25,542.00

IMPROVED LOTS:                       $568.00 x 141 Units = $80,088.00

Subtotal       $105,630.00

Road              $104,030.00

Budget

Expected:     $1,600.00

Nonpayment

 TOTAL            $104,030.00

 

Assessed Fees for 2024 – 2025

 

CALCULATED/ACTUAL PROPOSED CHANGE
PRIOR YEAR UNIMPROVED LOTS $258 $258 NO CHANGE
PRIOR YEARIMPROVED LOTS $568 $568 NO CHANGE

 

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