Laserfiche WebLink
<br />City of San Leandro Heron Bay Maintenance Assessment District No. 96-3 Page 4 <br />II. ESTIMATE OF COSTS <br />The cost of servicing, maintaining, repairing and replacing the improvements as described <br />in the Plans and Specifications are summarized as follows: <br /> <br />A. 2018/2019 District Budget <br />ESTIMATED COST <br />FISCAL YEAR <br />2018/2019 <br />DIRECT COSTS <br />Storm Water Facilities Maintenance <br />Storm water lift station and detention pond $52,480.00 <br />Storm water treatment pond in Phase 1B 11,520.00 <br />Maintenance of Buffer Area and Trail <br />Trail west of Phase 1B and 2B 73,085.44 <br />Trail north of Phase 2B and 3 65,955.16 <br />Rodent and Pest Control 1,500.00 <br />Tidal Marshlands Monitoring and Maintenance - All Marshes 21,627.50 <br />Maintenance of Lewelling Boulevard Improvements <br />Soundwalls east of SPRR 1,400.00 <br />Roundabout to Wicks 26,738.58 <br />Roundabout west to SPRR 12,478.00 <br />DIRECT COSTS SUBTOTAL $266,784.68 <br />CAPITAL IMPROVEMENT PROJECTS <br />Shoreline Signs, Parking & HC Highway $10,000.00 <br />Bay Friendly Landscape at Leweling Entrance 15,000.00 <br />Tide Gate Repair and Replacement 40,000.00 <br />CAPITAL IMPROVEMENTS PROJECTS SUBTOTAL $65,000.00 <br />ADMINISTRATION COSTS <br />City, Engineering, Legal, Consultant, Insurance $85,715.42 <br />ADMINISTRATION SUBTOTAL $85,715.42 <br />LEVY BREAKDOWN <br />Total Direct, Capital and Admin Costs $417,500.10 <br />Operating Reserve Collection 0.00 <br />TOTAL COSTS $417,500.10 <br />LEVY ADJUSTMENTS <br />Estimated Reserve Surplus from Previous Year ($47,767.00) <br />Estimated Reserve Interest Earnings (3,300.00) <br />Reserve Replenishment 0.00 <br />TOTAL LEVY ADJUSTMENTS ($51,067.00) <br />REQUIRED ASSESSMENT $366,433.10 <br />DESCRIPTION <br /> <br />*Alameda County requires that assessments are divisible by two, therefore the Required Assessment MAY vary <br />from actual assessments applied on the county tax roll due to rounding. <br /> <br />