Annual Per
Fiscal Year 2026-27 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 1,539.60 153.96
Adjustment for 2024-25 Actual Results (772.00) (77.20)
Adjustment for 2025-26 Estimated Results - -
Total Annual Assessment $ 1,817.60 $ 181.76
Previous Assessments
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
2025-26 1,817.60 181.76 10 Lots
WRIGHT STORM WATER BASIN DETENTION DISTRICT
CALCULATION OF ANNUAL ASSESSMENT
FISCAL YEAR 2026-2027
2024-25 Actual Results Actual Estimated Difference
Salaries & Benefits 100.00 100.00 -
Materials & Supplies - - -
Repairs - - -
Administration 28.00 28.00 -
Depreciation 921.00 1,693.00 (772.00)
Adjustment for 2024-25 Actual Results 1,049.00 1,821.00 (772.00) 2025-26 Estimated Results Estimated Budget Difference
Salaries & Benefits 100.00 100.00 -
Materials & Supplies - - -
Repairs - - -
Administration 30.00 30.00 -
Depreciation 920.00 920.00 -
Adjustment for 2025-26 Estimated Results 1,050.00 1,050.00 - Notes:
Engineer's estimated minimum per parcel. $ 181.76
FISCAL YEAR 2026-2027
WRIGHT STORM WATER BASIN DETENTION DISTRICT
CALCULATION OF ANNUAL ASSESSMENT