Annual Per
Fiscal Year 2025-26 Budget: Total Parcel
Operation & Maintenance
Salaries & Benefits $ 100.00 $ 10.00
Materials & Supplies - -
Administration 30.00 3.00
Depreciation 920.00 92.00
Total 1,050.00 105.00
Capital Equipment Replacement
Site Improvements - -
Establish Operating Reserve - -
Total Annual Estimate 1,050.00 105.00
Adjustment for Engineers minimum 762.60 76.26
Adjustment for 2023-24 Actual Results 2.00 0.20
Adjustment for 2024-25 Estimated Results 3.00 0.30
Total Annual Assessment $ 1,817.60 $ 181.76
Previous Assessments
2017-18 1,818.00 181.80 10 Lots
2018-19 1,818.00 181.80 10 Lots
2019-20 1,820.00 182.00 10 Lots
2020-21 1,818.00 181.80 10 Lots
2021-22 1,821.00 182.10 10 Lots
2022-23 1,821.00 182.10 10 Lots
2023-24 1,821.00 182.10 10 Lots
2024-25 1,821.00 182.10 10 Lots
WRIGHT STORM WATER BASIN DETENTION DISTRICT
CALCULATION OF ANNUAL ASSESSMENT
FISCAL YEAR 2025-2026
2023-24 Actual Results Actual Estimated Difference
Salaries & Benefits 100.00 100.00 -
Materials & Supplies - - -
Repairs - - -
Administration 28.00 26.00 2.00
Depreciation 1,693.00 1,693.00 -
Adjustment for 2023-24 Actual Results 1,821.00 1,819.00 2.00 2024-25 Estimated Results Estimated Budget Difference
Salaries & Benefits 100.00 100.00 -
Materials & Supplies - - -
Repairs - - -
Administration 28.00 25.00 3.00
Depreciation 1,693.00 1,693.00 -
Adjustment for 2024-25 Estimated Results 1,821.00 1,818.00 3.00 Notes:
Engineer's estimated minimum per parcel. $ 181.76
WRIGHT STORM WATER BASIN DETENTION DISTRICT
CALCULATION OF ANNUAL ASSESSMENT
FISCAL YEAR 2025-2026