Loading...
HomeMy WebLinkAbouttable Cost in year:Feet of Streets Added Crystal Valley RoadInternal Streets Miles Fist year cost Total Annual Cost Environmental code officer Total Costs Rate General Fund Rate Roads Net 1 1,200 958 0.41 2,166.91$ 2,166.91$ $2,100 4,266.91$ 59.64$ 17.29$ (4,189.98)$ 2 958 0.18 961.90$ 3,128.81$ $2,100 5,228.81$ 5,100.00$ 1,479.00$ 1,350.19$ 3 958 0.18 961.90$ 4,090.70$ $2,100 6,190.70$ 8,700.00$ 2,523.00$ 5,032.30$ 4 958 0.18 961.90$ 5,052.60$ $2,100 7,152.60$ 13,800.00$ 4,002.00$ 10,649.40$ 5 771 958 0.33 1,736.12$ 6,788.71$ $2,100 8,888.71$ 17,400.00$ 5,046.00$ 13,557.29$ 6 958 0.18 961.90$ 7,750.61$ 4,200$ 11,950.61$ 22,500.00$ 6,525.00$ 17,074.39$ 7 958 0.18 961.90$ 8,712.51$ 4,200$ 12,912.51$ 26,100.00$ 7,569.00$ 20,756.49$ 8 958 0.18 961.90$ 9,674.40$ 4,200$ 13,874.40$ 29,700.00$ 8,613.00$ 24,438.60$ 9 958 0.18 961.90$ 10,636.30$ 4,200$ 14,836.30$ 33,300.00$ 9,657.00$ 28,120.70$ 10 958 0.18 961.90$ 11,598.20$ 4,200$ 15,798.20$ 38,400.00$ 11,136.00$ 33,737.80$ 11 958 0.18 961.90$ 12,560.09$ 6,200$ 18,760.09$ 42,000.00$ 12,180.00$ 35,419.91$ 12 958 0.18 961.90$ 13,521.99$ 6,200$ 19,721.99$ 45,600.00$ 13,224.00$ 39,102.01$ 13 958 0.18 961.90$ 14,483.88$ 6,200$ 20,683.88$ 49,200.00$ 14,268.00$ 42,784.12$ 14 958 0.18 961.90$ 15,445.78$ 6,200$ 21,645.78$ 54,300.00$ 15,747.00$ 48,401.22$ 15 958 0.18 961.90$ 16,407.68$ 6,200$ 22,607.68$ 57,900.00$ 16,791.00$ 52,083.32$ 16 958 0.18 961.90$ 17,369.57$ 8,300$ 25,669.57$ 61,500.00$ 17,835.00$ 53,665.43$ 17 958 0.18 961.90$ 18,331.47$ 8,300$ 26,631.47$ 65,100.00$ 18,879.00$ 57,347.53$ 18 958 0.18 961.90$ 19,293.36$ 8,300$ 27,593.36$ 70,200.00$ 20,358.00$ 62,964.64$ 19 958 0.18 961.90$ 20,255.26$ 8,300$ 28,555.26$ 73,800.00$ 21,402.00$ 66,646.74$