|
2026
<br />Graingeview17 500 61 30,500 3,050 33,550
<br />Twin Lakes Ave17 725 61 44,225 4,423 48,648
<br />72nd Street 17 1,050 61 64,050 6,405 70,455
<br />72 1/2 Street17 475 61 28,975 2,898 31,873$ (896,350) Balance Carryover$ (864,559)
<br />Fox Run (W of Peterson)13 550 61 33,550 3,355 36,905$ 105,866 Assessments $ 105,866
<br />Clear Ridge17 1,500 61 91,500 9,150 100,650$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 32,000$ 200,000 General Levy$ 238,745
<br />Total 4,800 $ 354,080$ (429,485) Total Avail. For this Year$ (358,949)
<br />Actual Costs 71 732 26,027$ 354,080$ (354,080) Cost of This Year's Impr.$ (354,080)
<br />$ (783,565) Balance at end of Year$ (713,029)
<br />2027
<br />Trail (N. Side of LaMotte Park)17 1,27021 26,670 2,667 29,337
<br />Trail (N-S in middle of LaMotte Park)17 34021 7,140 714 7,854
<br />Trail (S side Heritage, W of Centerville Rd)17 36021 7,560 756 8,316
<br />Trail (Heritage to Sorel, W of CV Rd)17 29021 6,090 609 6,699
<br />Trail (Sorel to Main, W of CV Rd)17 33021 6,930 693 7,623
<br />Trail (S side Sorel, W of Main)17 20021 4,200 420 4,620
<br />Trail (S side Sorel, Main to Dupre)17 76021 15,960 1,596 17,556
<br />Trail (E side CV Rd, N of Main)17 24521 5,145 515 5,660
<br />Trail (W of LaMotte Parking Lot)17 18021 3,780 378 4,158
<br />Trail (Center Villa 2nd, Eagle Tr to 20th)17 55021 11,550 1,155 12,705
<br />Trail (W side 20th)17 2,49021 52,290 5,229 57,519
<br />Trail (S side of Center Oaks 2)17 1,25021 26,250 2,625 28,875$ (783,565) Balance Carryover$ (713,029)
<br />Trail (W side of Brian Dr, S of Main)17 73521 15,435 1,544 16,979$ 72,514 Assessments $ 72,514
<br />Trail (Mill Road)17 2,39021 50,190 5,019 55,209$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 33,000$ 200,000 General Levy$ 245,907
<br />Total 6,865 $ 191,582$ (350,050) Total Avail. For this Year$ (233,607)
<br />Actual Costs$ 191,582$ (191,582) Cost of This Year's Impr.$ (191,582)
<br />$ (541,632) Balance at end of Year$ (425,188)
<br />2028
<br />$ (541,632) Balance Carryover$ (425,188)
<br />$ 72,514 Assessments $ 72,514
<br />$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 34,000$ 200,000 General Levy$ 253,285
<br />Total - $ 34,000$ (108,117) Total Avail. For this Year$ 61,611
<br />Actual Costs$ 34,000$ (34,000) Cost of This Year's Impr.$ (34,000)
<br />$ (142,117) Balance at end of Year$ 27,611
<br />2029
<br />$ (142,117) Balance Carryover$ 27,611
<br />$ 24,676 Assessments$ 24,676
<br />$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 35,000$ 200,000 General Levy$ 253,285
<br />Total - $ 35,000$ 243,558 Total Avail. For this Year$ 466,571
<br />Actual Costs$ 35,000$ (35,000) Cost of This Year's Impr.$ (35,000)
<br />$ 208,558 Balance at end of Year$ 431,571
<br />2030
<br />Hayfield Road17 700 69 48,300 4,830 53,130
<br />Peterson Trail17 1,300 69 89,700 8,970 98,670
<br />Houle Circle17 550 69 37,950 3,795 41,745
<br />Center Street E. of Dupre17 1,900 69 131,100 13,110 144,210
<br />Ivy Court17 300 69 20,700 2,070 22,770
<br />Sumac Court17 300 69 20,700 2,070 22,770
<br />73rd (Mill to Brian)16 1,300 69 89,700 8,970 98,670
<br />Quebec16 1,050 69 72,450 7,245 79,695
<br />Old Mill Road (Quebec to Hanzal Dev.)16 900 69 62,100 6,210 68,310$ 208,558 Balance Carryover$ 431,571
<br />Lakeland Circle (Main to Centerville Road)16 1,850 69 127,650 12,765 140,415$ 83,141 Assessments $ 83,141
<br />Lakeland Circle (Centerville Rd to Main)16 850 69 58,650 5,865 64,515$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 36,000$ 200,000 General Levy$ 253,285
<br />Total 11,000 $ 870,900$ 652,699 Total Avail. For this Year$ 928,996
<br />Actual Costs 163 824 67,141$ 870,900$ (870,900) Cost of This Year's Impr.$ (870,900)
<br />$ (218,201) Balance at end of Year$ 58,096
<br />2031
<br />Dupre in Eagle Pass (Voyager to Portage)17 950 71 67,450 6,745 74,195
<br />Meadow Lane17 1,250 71 88,750 8,875 97,625
<br />Deer Pass Drive17 1,000 71 71,000 7,100 78,100
<br />Pioneer Lane17 400 71 28,400 2,840 31,240
<br />Steven Lane17 475 71 33,725 3,373 37,098
<br />Revoir17 1,200 71 85,200 8,520 93,720$ (218,201) Balance Carryover$ 58,096
<br />Brian Court17 500 71 35,500 3,550 39,050$ 77,214 Assessments $ 77,214
<br />Old Mill Road (73rd to Quebec)17 400 71 28,400 2,840 31,240$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 37,000$ 200,000 General Levy$ 253,285
<br />Total 6,175 $ 519,268$ 220,013 Total Avail. For this Year$ 549,594
<br />Actual Costs 91 849 38,834$ 519,268$ (519,268) Cost of This Year's Impr.$ (519,268)
<br />$ (299,254) Balance at end of Year$ 30,327
<br />2032
<br />Eagle Trail17 3,900 73 284,700 28,470 313,170
<br />Portage Way 17 450 73 32,850 3,285 36,135
<br />Brian Dr. (S of Clearwater Creek)17 1,030 73 75,190 7,519 82,709
<br />Dupre (in Eagle Pass)17 1,650 73 120,450 12,045 132,495
<br />21st Ave. (N. of Main)17 1,250 36.5 45,625 4,563 50,188$ (299,254) Balance Carryover$ 30,327
<br />Trail (Parkview, Meadow Ct to Dupre)16 750 25 18,750 1,875 20,625$ 133,092 Assessments $ 133,092
<br />Trail (E side of Centerville Road)17 3,600 25 90,000 9,000 99,000$ 161,000 Franchise Fees$ 161,000
<br />Annual Maintenance (Crack Filling, etc.) 38,000$ 200,000 General Levy$ 253,285
<br />Total 12,630 $ 772,322$ 194,838 Total Avail. For this Year$ 577,704
<br />Actual Costs 187 874 81,768$ 772,322$ (772,322) Cost of This Year's Impr.$ (772,322)
<br />$ (577,484) Balance at end of Year$ (194,618)
<br />2033
<br />Meadow Circle17 900 75 67,500 6,750 74,250
<br />
<br />
|