Loading...
1881-17 Local Improvement - Tilley Infrastructure Upgrades - Phase 1 & 2 (Tax Rate) COUNTY OF NEWELL PROVINCE OF ALBERTA BYLAW No. 1881-17 A BYLAW OF THE COUNTY OF NEWELL, IN THE PROVINCE OF ALBERTA, TO AUTHORIZE THE COUNCIL OF THE COUNTY OF NEWELL TO IMPOSE A LOCAL IMPROVEMENT TAX IN RESPECT OF ALL LANDS THAT DIRECTLY BENEFIT FROM THE "HAMLET OF TILLEY INFRASTRUCTURE UPGRADES— PHASE 1 & 2" LOCAL IMPROVEMENT PROJECT. WHEREAS, the Council of the County of Newell has decided to issue a bylaw pursuant to Section 397 of the Municipal GovernmentActto authorize a local improvement tax levy to pay for the "Hamlet of Tilley Infrastructure Upgrades— Phase 1 &2" local improvement project. WHEREAS local improvement plan has been prepared and the required notice of intention to undertake and complete the"Hamlet of Tilley Infrastructure Upgrades—Phase 1 & 2" project has been given to the benefiting owners in accordance with the attached Schedule "A" and Schedule "B". WHEREAS Council has decided to set a uniform tax rate per utility service type based on the total number of parcels connected to Hamlet of Tilley utility services. The total number of parcels connected to water services during construction was ONE HUNDRED AND SEVENTY-TWO (172). The total number of parcels connected to sewer services during construction was ONE HUNDRED AND SIXTY-THREE (163). WHEREAS Plans and specifications have been prepared. The total cost of the project is $8,313,502 with the following contributions to be received or applied to the project: 1) Benefiting Owners (Water Service): $1,446,959 1) Benefiting Owners (Sewer Service): $2,596,188 2) Provincial Grants: $1,100,697 2) Municipality: 3 169 658 TOTAL: $8,313,502 The local improvement tax will be collected for TWENTY-FIVE (25) years. The total amount levied annually against the benefiting owners connected to water services is 86 681. The total amount levied annually against the benefiting owners connected to sewer services is 155 528. All the required approvals for the project have been obtained and the project is in compliance with all Acts and Regulations of the Province of Alberta. NOW, THEREFORE, the Council of the County of Newell duly assembled, enacts as follows: 1. That for the purpose of completing the "Hamlet of Tilley Infrastructure Upgrades — Phase 1 & 2" local improvement project the sum of EIGHTY SIX THOUSAND, SIX HUNDRED AND EIGHTY ONE DOLLARS ($86,681), and the sum of ONE HUNDRED FIFTY FIVE THOUSAND, FIVE HUNDRED AND TWENTY EIGHT DOLLARS ($155,528� be collected by way of an annual, uniform local improvement tax rate assessed against the benefiting owners connected to Hamlet of Tilley water and sewer utility services respectively, and as provided in Schedule "A" and Schedule "B" attached. 2. The net amount levied under the bylaw shall be applied only to the local improvement project specified by this bylaw. 3. This bylaw comes into force the date of final reading. February 23, 2017 MOVED BY COUNCILLOR G. SIMPSON that Bylaw 1881-17 receive FIRST reading. MOTION CARRIED February 23, 2017 MOVED BY COUNCILLOR T. FYFE that Bylaw 1881-17 receive SECOND reading. MOTION CARRIED February 23, 2017 MOVED BY COUNCILLOR C. AMULUNG that consent be given for Bylaw 1881-17 to receive third reading this 23�d day of February, 2017. MOTION CARRIED February 23, 2017 MOVED BY COUNCILLOR E. UNRUH that Bylaw 1881-17 receive THIRD and FINAL reading. MOTION CARRIED � .� � Reeve—Molly Doug� s Ch" Ad inistrative Officer—Kevin Stephenson SCHEDULE "A" TO BYLAW NO. 1881-17 Annual Levy for the "Hamlet of Tilley Infrastructure Upgrades - Phase 1 &2" Local Improvement Proiect Water Services: 1. Total Number of Parcels: 172 2. Total Special Assessment Against All Serviced Properties: $1,446,959 3. Total Special Assessment Per Service: $8,412.55 4. Annual Unit Rate Per Service: $503.96 (To be payable for a period of TWENTY-FIVE (25) years-calculated at 3.432%) 5. Total Yearly Assessment Against All Benefiting Parcels: $86,681.12 Sewer Services 6. Total Number of Parcels: 163 7. Total Special Assessment Against All Serviced Properties: $2,596,188 8. Total Special Assessment Per Service: $15,927.53 9. Annual Unit Rate Per Service: $954.16 (To be payable for a period of TWENTY-FIVE (25) years-calculated at 3.432%) 10.Total Yearly Assessment Against All Benefiting Parcels: $155,528.08 TILLEY INFRASTRUCTURE UPGRADES - PHASE 1 & 2 BYLAW No. 1881-17 SCHEDULE "B" D_Roll # Legal Description Municipal Address Prepayment Amount Annual Water L.Imp Payment Annual Sewer L.Imp Payment Final Cost Over 25 Years 0000161400 SW-19-17-12-W4 125058 - HWY1A $8,412.55 $503.96 $0.00 $12,599.00 0000294502 Lot 1,Block 1,Plan 0813191 173074 - RR130A $8,412.55 $503.96 $0.00 $12,599.00 0000294601 Lot 1,Block ,Plan 8110850 173078 - RR130A $8,412.55 $503.96 $0.00 $12,599.00 0000294602 Lot 2,Block 1,Plan 0111253 130007 - TR174 $8,412.55 $503.96 $0.00 $12,599.00 0000294603 Lot 3,Block 1,Plan 0111253 173082 - RR130A $8,412.55 $503.96 $0.00 $12,599.00 0000294700 NE-24-17-13-W4 173076 - RR130A $8,412.55 $503.96 $0.00 $12,599.00 0000294801 Lot 4,Block 24,Plan 1612862 130012 - TR174 $8,412.55 $503.96 $0.00 $12,599.00 0000295800 SE-25-17-13-W4 130012 - TR174 $8,412.55 $503.96 $0.00 $12,599.00 0001138600 Lot ,Block X,Plan 6336AF 130017 - HWY1A $8,412.55 $503.96 $0.00 $12,599.00 0004500080 Lot 7,Block 15,Plan 0714037 21 - TRANS AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500150 Lot 21 - 22,Block 2,Plan 6336AF 190 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500160 Lot 23 - 24,Block 2,Plan 6336AF 184 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500170 Lot 25 - 26,Block 2,Plan 6336AF 176 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500180 Lot 27 - 28,Block 2,Plan 6336AF 170 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500200 Lot 32 -34,Block 2,Plan 6336AF 134 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500210 Lot 35 - 36,Block 2,Plan 6336AF 118 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500220 Lot 37 - 38,Block 2,Plan 6336AF 110 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500230 Lot 40,Block 2,Plan 6336AF 121 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500240 Lot 26 - 28,Block 3,Plan 6336AF 94 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500260 Lot 31 - 33,Block 3,Plan 6336AF 74 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500270 Lot 34 - 36,Block 3,Plan 6336AF 54 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500280 Lot 37,Block 3,Plan 6336AF 38 - 1 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500300 Lot NW Lts 1-2,Block 3,Plan 6336AF 111 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500310 Lot 40,Block 3,Plan 1411675 141 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500370 Lot 3 - 4,Block 4,Plan 6336AF 128 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500380 Lot 1 - 2,Block 4,Plan 6336AF 110 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500390 Lot 39,Block 4,Plan 6336AF 36 - 1 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500400 Lot Pt36&ALL37,Block 4,Plan 6336AF 44 - 1 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500410 Lot Pt 34, All 35, Pt 36,Block 4,Plan 6336AF 52 - 1 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500420 Lot 32 - Pt 34,Block 4,Plan 6336AF 62 - 1 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500430 Lot 30 - 31,Block 4,Plan 6336AF 76 - 1 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500440 Lot 26 - 29,Block 4,Plan 6336AF 92 - 1 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500450 Lot ,Block PCL L,Plan 1089FV 140 - 1 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500460 Lot 24 - 25,Block 4,Plan 6336AF 95 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500470 Lot 22 - 23,Block 4,Plan 6336AF 87 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500480 Lot 20 - 21,Block 4,Plan 6336AF 71 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500490 Lot 16 - 19,Block 4,Plan 6336AF 61 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500500 Lot 14 - 15,Block 4,Plan 6336AF 47 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500510 Lot 12 - 13,Block 4,Plan 6336AF 35 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500520 Lot 8 - 11,Block 4,Plan 6336AF 15 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500540 Lot 6 - 7,Block 4,Plan 6336AF 144 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500550 Lot 7,Block 3,Plan 6336AF 153 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500560 Lot 9, Pt 10,Block 3,Plan 6336AF 165 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500570 Lot 11 Pt 10,Block 3,Plan 6336AF 181 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500580 Lot 12 - 13,Block 3,Plan 6336AF 35 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500590 Lot 14 - 16,Block 3,Plan 6336AF 49 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500600 Lot 17 - 19,Block 3,Plan 6336AF 61 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500610 Lot 20 - 22,Block 3,Plan 6336AF 77 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500620 Lot 23 - 25,Block 3,Plan 6336AF 93 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 Page 1 of 4 TILLEY INFRASTRUCTURE UPGRADES - PHASE 1 & 2 BYLAW No. 1881-17 SCHEDULE "B" D_Roll # Legal Description Municipal Address Prepayment Amount Annual Water L.Imp Payment Annual Sewer L.Imp Payment Final Cost Over 25 Years 0004500630 Lot 11,Block 2,Plan 1732LK 107 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500640 Lot 10,Block 2,Plan 1732LK 119 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500650 Lot 9,Block 2,Plan 1732LK 127 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500660 Lot 8,Block 2,Plan 1732LK 143 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500680 Lot 12,Block 2,Plan 1510162 165 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500710 Lot 3,Block 2,Plan 1732LK 181 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500720 Lot 2,Block 2,Plan 1732LK 189 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500730 Lot 1,Block 2,Plan 1732LK 197 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500740 Lot 10,Block 3,Plan 731682 192 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500750 Lot 8,Block 3,Plan 731682 176 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500760 Lot 7,Block 3,Plan 731682 168 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500770 Lot 6,Block 3,Plan 731682 156 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500780 Lot 5,Block 3,Plan 731682 146 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500790 Lot 4,Block 3,Plan 731682 134 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500800 Lot 3,Block 3,Plan 731682 126 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500810 Lot 1 - 2,Block 3,Plan 731682 110 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500820 Lot 19 - 20,Block 10,Plan 6336AF 96 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500830 Lot 21 - 22,Block 10,Plan 6336AF 92 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500840 Lot 23 - 24,Block 10,Plan 6336AF 36 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500850 Lot 25 - 26,Block 10,Plan 6336AF 72 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500860 Lot 27 - 28,Block 10,Plan 6336AF 60 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500870 Lot 29 - 30,Block 10,Plan 6336AF 46 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500890 Lot S 1/2 31, ALL 32,Block 10,Plan 6336AF 80 - 2 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004500900 Lot 1 - 4,Block 10,Plan 6336AF 221 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500910 Lot 5 - 6,Block 10,Plan 6336AF 237 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500930 Lot 1 - 4,Block 9,Plan 6336AF 218 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004500940 Lot W31, 32,Block 9,Plan 6336AF 36 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500950 Lot 30, E 1/2 31,Block 9,Plan 6336AF 40 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500960 Lot 27 - 29,Block 9,Plan 6336AF 56 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500970 Lot 25 - 26,Block 9,Plan 6336AF 66 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500980 Lot 23 - 24,Block 9,Plan 6336AF 76 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004500990 Lot 21 - 22,Block 9,Plan 6336AF 86 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501000 Lot 19 - 20,Block 9,Plan 6336AF 96 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501010 Lot ,Block A,Plan 7910200 195 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501020 Lot ,Block Z,Plan 6336AF 145 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501030 Lot 3,Block 8,Plan 1424GC 122 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501040 Lot 2,Block 8,Plan 1424GC 114 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501050 Lot 1,Block 8,Plan 1424GC 106 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501060 Lot 4,Block 8,Plan 1424GC 248 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501070 Lot 5,Block 8,Plan 1424GC 264 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501080 Lot 6,Block 8,Plan 1424GC 280 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501090 Lot ,Block 3 MSR,Plan 8510814 195 - 2 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501100 Lot ,Block 4,Plan 9010889 148 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501110 Lot 4 - 5,Block 1,Plan 8410904 310 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501130 Lot 21,Block 2,Plan 9510189 340 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501150 Lot 19,Block 2,Plan 9510189 337 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501160 Lot 18,Block 2,Plan 9510189 345 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501170 Lot 8,Block 2,Plan 9010889 359 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501180 Lot 9,Block 2,Plan 9010889 365 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 Page 2 of 4 TILLEY INFRASTRUCTURE UPGRADES - PHASE 1 & 2 BYLAW No. 1881-17 SCHEDULE "B" D_Roll # Legal Description Municipal Address Prepayment Amount Annual Water L.Imp Payment Annual Sewer L.Imp Payment Final Cost Over 25 Years 0004501190 Lot 10,Block 2,Plan 9010889 373 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501200 Lot 11,Block 2,Plan 9010889 384 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501210 Lot 13 - 14,Block 2,Plan 8510814 352 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501220 Lot 15,Block 2,Plan 8510814 340 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501230 Lot 16,Block 2,Plan 8510814 328 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501240 Lot 17,Block 2,Plan 8510814 314 - JACOBSON PL $24,340.09 $503.96 $954.16 $36,453.00 0004501250 Lot 11,Block 12,Plan 9510189 385 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501260 Lot 3 & N 1/2 OF 4,Block 12,Plan 6819ER 373 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501270 Lot S 1/2 4 - 6,Block 12,Plan 6819ER 353 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501300 Lot 8,Block 12,Plan 6819ER 325 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501310 Lot 9,Block 12,Plan 6819ER 315 - 1 ST E $24,340.09 $503.96 $954.16 $36,453.00 0004501320 Lot 10,Block 12,Plan 6819ER 88 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501330 Lot 18,Block 9,Plan 6336AF 93 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501340 Lot 17,Block 9,Plan 6336AF 85 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501350 Lot 16,Block 9,Plan 6336AF 77 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501360 Lot 15,Block 9,Plan 6336AF 65 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501370 Lot 1,Block 12,Plan 6819ER 64 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501380 Lot 2,Block 12,Plan 6819ER 332 - KING ST $24,340.09 $503.96 $954.16 $36,453.00 0004501390 Lot ,Block A,Plan 6819ER 341 - KING ST $24,340.09 $503.96 $954.16 $36,453.00 0004501400 Lot 5,Block 11,Plan 6819ER 337 - KING ST $24,340.09 $503.96 $954.16 $36,453.00 0004501410 Lot 6,Block 11,Plan 6819ER 329 - KING ST $24,340.09 $503.96 $954.16 $36,453.00 0004501420 Lot 7,Block 11,Plan 6819ER 319 - KING ST $24,340.09 $503.96 $954.16 $36,453.00 0004501440 Lot 8,Block 11,Plan 6819ER 307 - KING ST $24,340.09 $503.96 $954.16 $36,453.00 0004501450 Lot 14,Block 9,Plan 6336AF 53 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501460 Lot 13,Block 9,Plan 6336AF 45 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501470 Lot 12,Block 9,Plan 6336AF 33 - 3 AVE E $24,340.09 $503.96 $954.16 $36,453.00 0004501480 Lot 10 - 11,Block 9,Plan 6336AF 276 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004501490 Lot N 1/2 8, ALL OF 9,Block 9,Plan 6336AF 260 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004501500 Lot N 1/2 6, ALL OF 7,Block 9,Plan 6336AF 254 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004501510 Lot 7 - 8,Block 10,Plan 6336AF 251 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004501520 Lot 9 - 11,Block 10,Plan 6336AF 267 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004501530 Lot 12,Block 10,Plan 6336AF 33 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501540 Lot 13,Block 10,Plan 6336AF 45 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501550 Lot 14,Block 10,Plan 6336AF 53 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501560 Lot 15 - 16,Block 10,Plan 6336AF 71 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501570 Lot 17,Block 10,Plan 6336AF 85 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501580 Lot 18,Block 10,Plan 6336AF 93 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501590 Lot 15,Block 3,Plan 7910005 265 - 1 ST W $24,340.09 $503.96 $954.16 $36,453.00 0004501610 Lot 13,Block 3,Plan 731682 171 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501630 Lot 11,Block 3,Plan 731682 195 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501650 Lot 1,Block 16,Plan 9412002 180 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501670 Lot 27,Block 15,Plan 0311295 309 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501680 Lot 3,Block 15,Plan 9510294 315 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501690 Lot 5,Block 15,Plan 9510294 327 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501700 Lot 6,Block 15,Plan 9510294 333 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501710 Lot 29,Block 15,Plan 1411783 339 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501740 Lot 10,Block 15,Plan 9510294 357 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501750 Lot 11,Block 15,Plan 9510294 363 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501760 Lot 12 - 13,Block 15,Plan 9510294 369 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 Page 3 of 4 TILLEY INFRASTRUCTURE UPGRADES - PHASE 1 & 2 BYLAW No. 1881-17 SCHEDULE "B" D_Roll # Legal Description Municipal Address Prepayment Amount Annual Water L.Imp Payment Annual Sewer L.Imp Payment Final Cost Over 25 Years 0004501820 Lot 18,Block 15,Plan 9510294 370 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501850 Lot 21,Block 15,Plan 9510294 340 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501860 Lot 22,Block 15,Plan 9510294 320 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501880 Lot 25,Block 15,Plan 9811768 306 - WHEATLEY PL $24,340.09 $503.96 $954.16 $36,453.00 0004501900 Lot ,Block PCL G,Plan 1377EU 98 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501910 Lot 25,Block 15,Plan 9811502 90 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501920 Lot ,Block PCL E,Plan 7189EM 70 - 3 AVE W $24,340.09 $503.96 $954.16 $36,453.00 0004501930 Lot 1,Block 1,Plan 7710562 305 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004501940 Lot 2,Block 1,Plan 7710562 317 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004501950 Lot 3,Block 1,Plan 7710562 329 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004501960 Lot 4,Block 1,Plan 7710562 341 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004501970 Lot 5,Block 1,Plan 7710562 353 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004501980 Lot 6,Block 1,Plan 7710562 365 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004501990 Lot 7,Block 1,Plan 7710562 377 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004502000 Lot 8,Block 1,Plan 7710562 390 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004502010 Lot 9,Block 1,Plan 7710562 366 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004502030 Lot 12,Block 1,Plan 7710562 342 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004502040 Lot 13,Block 1,Plan 7710562 330 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004502050 Lot 14,Block 1,Plan 7710562 318 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004502060 Lot 15,Block 1,Plan 7710562 306 - HANKEL CRT $24,340.09 $503.96 $954.16 $36,453.00 0004502070 Lot 1,Block 11,Plan 6819ER 306 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004502080 Lot 2,Block 11,Plan 6819ER 314 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004502090 Lot 3,Block 11,Plan 6819ER 324 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004502100 Lot 4,Block 11,Plan 6819ER 336 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 0004502110 Lot ,Block NW of A,Plan 6819ER 372 - CENTRE ST $24,340.09 $503.96 $954.16 $36,453.00 Total 4,043,147.62$ 86,681.12$ 155,528.08$ Total Project Cost: 4,043,147.62$ Total # Benefiting Parcels (water): 172 Total # Benefiting Parcels (sewer): 163 Cost Per Year (water): 503.96$ Cost Per Year (sewer): 954.16$ Interest Rate: 3.432% Term in Years: 25 Prepayment Cost: 24,340.09$ Prepayment Savings Per Parcel: 12,112.91$ Page 4 of 4