Loading...
HomeMy WebLinkAbout[06] Public Hearing Assessment • CITY OF ST.JOSEPH Council Agenda Item MEETING DATE: July 9,2013 AGENDA ITEM: Public Hearing—2013 Bituminous Overlay SUBMITTED BY: Administration-Engineering BOARD/COMMISSION/COMMITTEE RECOMMENDATION: PREVIOUS COUNCIL ACTION: On April 25,2013 the City Council conducted a public hearing on the proposed improvements,at which less than six residents appeared. The City Council voted to order the improvement and the project was designed and bid. The City Council received the bids and the final assessment roll has been prepared based on actual contract pricing. BACKGROUND INFORMATION: As stated above,the City has already received the bids for the proposed improvement and as customary practice for the past couple of years,are conducting the assessment hearing before awarding the bid to the lowest responsible bidder, Knife River. The purpose of the hearing is to discuss the amount assessed,not the merit of the project as that was the topic of the hearing on April 25. The assessment have been prepared in accordance with the adopted assessment policy. The project contains three different areas with two areas being assessed per lineal front footage and one are on total square feet. The assessments represent and equal and fair apportionment. Hearing notices were sent to all impacted property owners and the City included an estimated amortization schedule if the resident opted to apply the assessment to the real estate taxes. The interest rate is not known at this time,but it will not exceed 5.5%,staff is in the process of gathering the data to begin the bonding process. The City has the ability to lower the interest rate, but not increase it. If anything the rate might drop to 5.25%. When the notices were mailed,the final assessment worksheet for the Baker Street area included the wrong per foot cost. New worksheets were mailed to the residents the following day. The error did not change the assessment as that was listed correctly. BUDGET/FISCAL IMPACT: Tax Levy Increase—10 year debt ATTACHMENTS: Request for Council Action Engineer Presentation Resolution 2013-026—Adopting Assessment Resolution 2013-027—Award the Contract Public Hearing Notice Correction Notice Minutes—April 25,2013 Individual Assessment Worksheets,sorted alphabetically REQUESTED COUNCIL ACTION: Two separate actions are being requested at this meeting: 1. Authorize the Mayor and Administrator to execute Resolution 2013-026 adopting the Assessment Roll for the 2013 Bituminous Street Improvement,setting the terms for the assessment. 2. Authorize the Mayor and Administrator to execute Resolution 2013-027 awarding the bid for the 2013 Bituminous Overlay Improvement to the lowest responsible bidder, Knife River of Sauk Rapids MN. 2013 Bituminous Street Improvements Special Assessment Hearing July 8, 2013 Project Location Street Name From To 1st Ave NW CSAH 75 Date St W Date St W 1st Ave NW College Ave (CSAH 2) Date St E College Ave (CSAH 2) 1st Ave NE 1st Ave NE Date St E Cedar St Cedar St 1st Ave NE Northland Dr Ridgewood Ct cul-de-sac at west end Ridgewood Rd(CR 134) Baker St E 2nd Ave SE 7th Ave SE 7th Ave SE Baker St E Minnesota St E 1 Project Location • not«rna�u°' ■ . q '�`""' .. GA I xMr[cIN.V II OM ��' `-- Projected Project Costs Preliminary Est. Projected Final Item Costs Costs Construction $307,300 $312,540 Contingency $30,800 $12,500 Engineering $52,300 $52,300 Soil Borings $3,500 $450 Fiscal, Legal, and $30,800 $30,800 Administrative Total $424,700 $408,600 2 Projected Project Costs by Project Area Type of Prelim. Projected Project Area Improvement Cost Cost 1st Ave NW, Date St, 1st Ave NE, & Overlay $208,200 $190,750 Cedar St Baker St & 7th Ave Overlay $151,000 $136,960 SE Ridgewood Ct Mill & Overlay $65,500 $80,890 Total $424,700 $408,600 Special Assessments • Past Special Assessment Practice — Specially assess benefits derived from street surface (overlay) improvements • 60% specially assessed to property owner • 40% subsidized by City — Sp. Assessments calculated on the basis of "frontage" on per lineal foot basis and on a per square foot(area) basis • Selected basis or method is meant to balance equity in distribution of special assessment 3 Special Assessments • Past Special Assessment Practice (cont'd) — Assessment"Frontage" determined by: • Dimension of lot abutting the improvement • Rectangular corner lots: —Sum of 100% of short side footage and 50% of long side footage — Sp. Assessment payment terms and interest rate will be determined by council prior to the Special Assessment Hearing Special Assessments • Past Special Assessment Practice (cont'd) — Sp. Assessment payment terms and interest rate will be determined by council prior to the Special Assessment Hearing — To be determined... 4 Preliminary Project Funding by Area 60% Special 40% City Project Area Assessment Subsidy Total 1St Ave NW, Date St, 1 st Ave $111,3001 $96,2002 $208,200 NE, & Cedar St Baker St & 7t''Ave SE $90,600 $60,400 $151,000 Ridgewood Ct $39,300 $26,200 $65,500 Total $241,200 $183,5003 $424,700 1 Includes $50,339 as City Cost for Cedar St south frontage(CSAH 75) 2 Includes$22,700 for sidewalk pedestrian ramps(ADA compliance) 3 Actual est. City cost is$183,500+$50,339 = $233,829 (55%) Projected Final Funding by Area 60% Special 40% City Project Area Assessment Subsidy Total 1st Ave NW, Date St, 1St Ave $99,6901 $91,0602 $190,750 NE, & Cedar St Baker St & $79,584 $57,3763 $136,960 7m Ave SE Ridgewood Ct $48,534 $32,356 $80,890 Total $227,808 $180,7924 $408,600 1 Includes $36,503 as City Cost for Cedar St south frontage (CSAH 75) 2 Includes $24,600 for sidewalk pedestrian ramps(ADA compliance) 3 Includes $4,320 for sidewalk pedestrian ramps(ADA compliance) 4 Actual est. City cost is $180,792 +$36,503 =$217,295 (53.1%) 5 Proposed Special Assessments Preliminary Final Project Area 60% 60% Assessment Assessment Rate Rate 1St Ave NW, Date St, 1St $20.81/LIN FT $18.68/LIN FT Ave NE, and Cedar St Baker St & 7th Ave SE $27.32/LIN FT $24.00/LIN FT Ridgewood Ct 1 $0.09/SQ FT $0.12/SQ FT 1 Parcel size and shape does not lend itself well to frontage/footage assessment methodology Projected Assessment Calculation Examples Project Area Estimated Assessment 1St Ave NW, Date St, 1St Ave NE, $18.68/LF x 90 LF and Cedar St = $1,682 Average lot frontage: 90 feet Baker St & 7th Ave SE $24.00/LF x 100 LF Average lot frontage: 100 feet = $2,400 Ridgewood Ct $0.12/SF x 85,000 SF Average lot area: 85,000 sq feet = $10,200 6 Next Steps... • Public Improvement Hearing April 25 • Design May • Advertise for bids late May • Open bids mid June • Sp. Assessment Hearing early July • Award contract early July • Construction August-September • Construction complete October 2013 Questions? 4pli;11 • • • O O ,,,ii, r, .r -1' :,:„ i, "V 7 THIS PAGE INTENTIONALLY LEFT BLANK CITY OF ST. JOSEPH Resolution 2013-026 Adopting Assessment 2013 Bituminous Overlay Improvement (STJOE 123390) WHEREAS, pursuant to proper notice duly given as required by law, the council has met and heard and passed upon all objections to the proposed assessment for the 2013 Bituminous Overlay Improvement which affects the following areas: Baker Street, from 2nd Avenue SE to 7th Avenue SE; 7th Avenue SE from Baker Street to Minnesota Street E; Ridgewood Court, from Ridgewood Road (CR 134) to the cul- de-sac, approximately 1,100 feet west of Ridgewood Road (CR 134); Cedar Street E, from 1st Avenue NE to Northland Drive; 1st Avenue NE, from Cedar Street to Date Street E; Date Street E, from College Avenue N (CSAH 2) to 1st Avenue NE; Date Street W, from 1st Avenue NW to College Avenue N (CSAH 2); and 1st Avenue NW, from CSAH 75 to Date Street W NOW THEREFORE,BE IT RESOLVED BY THE CITY COUNCIL OF ST. JOSEPH,MINNESOTA: 1. Such proposed assessment, a copy of which is attached hereto and made a part hereof, is hereby accepted and shall constitute the special assessment against the lands named therein, and each tract of land therein included is hereby found to be benefited by the proposed improvement in the amount of the assessment levied against it. 2. Such assessment shall be payable in equal annual installments extending over a period of 10 years,the first of the installments to be payable on or before the first Monday in January 2014, and shall bear an interest rate of 5.5 percent per annum from the date of the adoption of this assessment resolution. To the first installment shall be added interest on the entire assessment amount from the date of this resolution until December 31,2013. To each subsequent installment when due shall be added interest for one year on all unpaid installments. 3. The owner of any property so assessed may,at any time prior to certification of the assessment to the county auditor, pay the whole of the assessment on such property, with interest accrued to the date of payment, to the city treasurer, except that no interest shall be charged if the entire assessment is paid within 30 days from the adoption of this resolution; and the property owner may at any time thereafter, pay to the city treasurer the entire amount of the assessment remaining unpaid, with interest accrued to December 31 of the year in which such payment is made. Such payment must be made before November 15 or interest will be charged through December 31 of the succeeding year. 4. The clerk shall forthwith transmit a certified duplicate of this assessment to the county auditor to be extended on the property tax lists of the county. Such assessments shall be collected and paid over in the same manner as other municipal taxes. Adopted by the council this 9th day of July 2013. Rick Schultz, Mayor Judy Weyrens, City Administrator THIS PAGE INTENTIONALLY LEFT BLANK • CITY OF ST. JOSEPH Resolution 2013-027 Accepting Bid for the 2013 Bituminous Overlay Improvement (STJOE 123390) WHEREAS,pursuant to an advertisement for bids for the 2013 Bituminous Overlay improvement which affects the following areas: Baker Street, from 2nd Avenue SE to 7th Avenue SE; 7th Avenue SE from Baker Street to Minnesota Street E;Ridgewood Court, from Ridgewood Road (CR 134)to the cul-de-sac,approximately 1,100 feet west of Ridgewood Road(CR 134); Cedar Street E, from 1st Avenue NE to Northland Drive; 1st Avenue NE, from Cedar Street to Date Street E; Date Street E, from College Avenue N(CSAH 2)to 1st Avenue NE;Date Street W,from 1st Avenue NW to College Avenue N(CSAH 2); and 1st Avenue NW, from CSAH 75 to Date Street W,bids were received,opened and tabulated according to law,and the following bids were received complying with the advertisement: 1. Knife River Corp $ 312,501.25 2. Hardrives Inc $ 318,646.63 AND WHEREAS,it appears that Knife River Corp. of Sauk Rapids MN is the lowest responsible bidder. NOW THEREFORE,BE IT RESOLVED BY THE CITY COUNCIL OF ST. JOSEPH, MINNESOTA: 1. The Mayor and City Administrator are hereby authorized and directed to enter into the attached contract with Knife River Corp of Sauk Rapids MN in the name of the City of St.Joseph for the improvement entitled 2103 Bituminous Overlay(STJOE 123390)as described according to the plans and specifications therefore approved by the city council and on file in the office of the City Administrator. 2. The City Administrator is hereby authorized and directed to return forthwith to all bidders the deposits made with their bids,except that the deposits of the successful bidder and the next lowest bidder shall be retained until a contract has been signed. Adopted by the Council 9th day of July,2013. Rick Schultz,Mayor Judy Weyrens,Administrator THIS PAGE INTENTIONALLY LEFT BLANK SEH Building a Better World for All of Us June 12, 2013 RE: St Joseph,Minnesota 2013 Bituminous Street Improvements SEH No. STJOE 124425 7 Honorable Mayor and Members of the City Council c/o Judy Weyrens City Administrator City of St.Joseph 25 College Avenue North PO Box 668 St.Joseph,MN 56374-0668 Dear Mayor and Members of the City Council: Bids were opened in the City Hall at 11:00 a.m.on Wednesday,June 12,2013,for the above-referenced improvement.The low bid was submitted by Knife River Corporation,of Sauk Rapids,Minnesota.A complete tabulation of bids is enclosed. We know of no reason the project should not be awarded to the low bidder for the amount of $312,501.25. Please contact me if you have any questions. Sincerely, at/4 /add- Randy J. Saban,PE City Engineer mrc Enclosure c: Terry Thene, City of St.Joseph(w/enclosure) p:\pt\s stjoe\24425\t-gen\14-cotr\t-city recommend-061213.doc Engineers I Architects I Planners I Scientists Short Elliott Hendrickson Inc.,1200 25th Avenue South,P.O.Box 1717,St.Cloud,MN 56302-1717 SEH is an equal opportunity employer I www.sehinc.com I 320.229.4300 I 800.572.0617 I 888.908.8166 fax 1 :2/ Page 1 SEH TABULATION OF BIDS PROJECT NO.: STJOE 124425 NAME: 2013 BITUMINOUS OVERLAY IMPROVEMENT OWNER: CITY OF ST.JOSEPH,MN BID DATE: WEDNESDAY,JUNE 12,2013 @ 11:00 AM 1 2 ENGINEER'S ESTIMATE KNIFE RIVER CORP. HARDRIVES INC. ITEM QUANTITY UNIT DESCRIPTION UNIT TOTAL UNIT COST TOTAL UNIT COST TOTAL 1 1.00 LUMP SUM MOBILIZATION $8,000.00 $8,000.00 $8,750.00 $8,750.00 $9,000.00 $9,000.00 2 1.00 LUMP SUM TRAFFIC CONTROL $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,626.15 $4,626.15 3 29.00 EACH INLET PROTECTION $100.00 $2,900.00 $130.00 $3,770.00 $131.00 $3,799.00 4 475.00 LIN FT REMOVE CONCRETE CURB $4.00 $1,900.00 $3.90 $1,852.50 $4.27 $2,028.25 AND GUTTER 5 105.00 SQ YD REMOVE CONCRETE WALK $6.00 $630.00 $5.75 $603.75 $6.30 $661.50 6 350.00 SQ YD REMOVE BITUMINOUS $3.50 $1,225.00 $2.95 $1,032.50 $3.23 $1,130.50 PAVEMENT 7 920.00 LIN FT SAWING BITUMINOUS $4.50 $4,140.00 $2.75 $2,530.00 $3.01 $2,769.20 PAVEMENT 8 155.00 LIN FT SAWING CONCRETE $6.50 $1,007.50 $4.20 $651.00 $4.60 $713.00 PAVEMENT 9 223.75 SQ FT SIGN PANELS,TYPE C $43.00 $9,621.25 $34.00 $7,607.50 $37.00 $8,278.75 10 27.00 EACH STREET NAME SIGN $300.00 $8,100.00 $200.00 $5,400.00 $219.00 $5,913.00 ASSEMBLY 11 11,095.00 SQ YO MILL BITUMINOUS SURFACE $0.80 $8,876.00 $1.70 $18,861.50 $1.45 $16,087.75 (0-1") 12 1,175.00 SQ YD MILL BITUMINOUS SURFACE $1.25 $1,468.75 $3.50 $4,112.50 $3.70 $4,347.50 (3") 13 370.00 TON TYPE SP 12.5 WEARING $64.00 $23,680.00 $59.00 $21,830.00 $56.70 $20,979.00 COURSE MIXTURE(2,B) 14 2,535.00 TON TYPE SP 9.5 WEARING $64.00 $162,240.00 $60.00 $152,100.00 $60.25 $152,733.75 COURSE MIXTURE(2,B) 15 1,515.00 GAL BITUMINOUS MATERIAL FOR $2.50 $3,787.50 $2.50 $3,787.50 $2.25 $3,408.75 TACK COAT 16 350.00 SQ YD FULL DEPTH STREET $45.00 $15,750.00 $31.30 $10,955.00 $32.74 $11,459.00 RESTORATION 17 50.00 CU YD AGGREGATE SHOULDERING $20.00 $1,000.00 $49.00 $2,450.00 $40.00 $2,000.00 CLASS 1 (LV) 18 20.00 SQ YD COMMERCIAL BITUMINOUS $35.00 $700.00 $70.00 $1,400.00 $32.69 $653.80 DRIVEWAY 19 60.00 SQ YD COMMERCIAL GRAVEL $20.00 $1,200.00 $10.00 $600.00 $11.82 $709.20 DRIVEWAY 20 18.00 EACH ADJUST MANHOLE CASTING $300.00 $5,400.00 $175.00 $3,150.00 $346.06 $6,229.08 21 6.00 EACH ADJUST FRAME&RING $500.00 $3,000.00 $375.00 $2,250.00 $382.63 $2,295.78 CASTING 22 4.00 EACH EXTERNAL CHIMNEY SEAL $250.00 $1,000.00 $175.00 $700.00 $219.08 $876.32 23 1.00 EACH ADJUST CURB BOX $150.00 $150.00 $125.00 $125.00 $136.93 $136.93 24 22.00 EACH ADJUST VALVE BOX $200.00 $4,400.00 $150.00 $3,300.00 $237.10 $5,216.20 25 1.00 EACH CONNECT TO EXISTING $900.00 $900.00 $750.00 $750.00 $821.56 $821.56 ST(3,4AFoMirickson Inc.,1200 25th Avenue South,P.O.Box 1717,St.Cloud,MN 56302-1717 SEH is an equal opportunity employer I www.sehinc.com I 320.229.4300 I 800.572.0617 I 888.908.8166 fax 6/12/2013 Page 2 SEH TABULATION OF BIDS PROJECT NO.: STJOE 124425 NAME: 2013 BITUMINOUS OVERLAY IMPROVEMENT OWNER: CITY OF ST.JOSEPH,MN BID DATE: WEDNESDAY,JUNE 12,2013 @ 11:00 AM 1 2 ENGINEER'S ESTIMATE KNIFE RIVER CORP. HARDRIVES INC. ITEM QUANTITY UNIT DESCRIPTION UNIT TOTAL UNIT COST TOTAL UNIT COST TOTAL 26 1.00 EACH CONSTRUCT DRAINAGE $2,000.00 $2,000.00 $1,950.00 $1,950.00 $2,136.06 $2,136.06 STRUCTURE DES 48-4020 27 1.00 EACH CONSTRUCT DRAINAGE $1,500.00 $1,500.00 $1,700.00 $1,700.00 $1,862.20 $1,862.20 STRUCTURE DESIGN H 28 21.00 LIN FT 12"RCP PIPE SEWER DESIGN $40.00 $840.00 $57.50 $1,207.50 $62.99 $1,322.79 3006,CL V 29 945.00 SQ FT 6"CONCRETE WALK W/SAND $4.25 $4,016.25 $6.00 $5,670.00 $10.41 $9,837.45 BEDDING 30 2.00 EACH BOLLARD $300.00 $600.00 $1,000.00 $2,000.00 $328.63 $657.26 31 120.00 SQ FT TRUNCATED DOMES $42.00 $5,040.00 $40.00 $4,800.00 $38.34 $4,600.80 32 20.00 LIN FT CONCRETE VALLEY GUTTER $36.00 $720.00 $37.00 $740.00 $21.91 $438.20 33 455.00 LIN FT CONCRETE CURB&GUTTER, $22.00 $10,010.00 $27.00 $12,285.00 $26.11 $11,880.05 DESIGN 8618 34 105.00 LIN FT CONCRETE CURB&GUTTER, $20.00 $2,100.00 $35.00 $3,675.00 $20.63 $2,166.15 DESIGN V 35 1,350.00 SQ YD TURF ESTABLISHMENT $5.00 $6,750.00 $2.50 $3,375.00 $2.74 $3,699.00 (INCLUDES SEEDING,SEED MIX,FERTILIZER,AND HYDRO MULCH) 36 270.00 CU YD SCREENED TOPSOIL $16.00 $4,320.00 $20.00 $5,400.00 $21.91 $5,915.70 BORROW(LV) 37 450.00 LIN FT 24"STOP LINE WHITE-EPDXY $9.00 $4,050.00 $7.00 $3,150.00 $7.67 $3,451.50 38 1,700.00 LIN FT 4"SOLID LINE WHITE-EPDXY $0.65 $1,105.00 $1.40 $2,380.00 $1.53 $2,601.00 39 275.00 LIN FT 6"SOLID LINE WHITE-EPDXY $1.00 $275.00 $4.00 $1,100.00 $4.38 $1,204.50 GRAND TOTAL BID $318,902.25 $312,501.25 $318,646.63 P:\PTSSTJOE1244251Bidding Dccumentsbidteb.xls Short Elliott Hendrickson Inc.,1200 25th Avenue South,P.O.Box 1717,St.Cloud,MN 56302-1717 SEH is an equal opportunity employer I www.sehinc.com I 320.229.4300 I 800.572.0617 I 888.908.8166 fax 6/12/2013 This page intentionally left blank • \ CITY OF ST. J OSFPH \vvrw.cityof stjoseph.com City of St.Joseph Public Hearing Proposed Assessment—2013 Bituminous Overlay Administrator June 22,2013 Judy Weyrens Kerry&Kim Kaluza 516 Graceview Loop St.Joseph,MN 56374 Mayor Rick Schultz Councilors Notice is hereby given that the council will meet at 6:30 p.m.on July 9,2013,at the St.Joseph Steve Frank City Hall,25 College Avenue North to consider,and possibly adopt,the proposed assessment Bob Loso for the 2013 Bituminous Overlay Improvement which impacts the following areas:Baker Renee Symanietz Street,from 2nd Avenue SE to 7th Avenue SE; 7th Avenue SE from Baker Street to Dale Wick Minnesota Street E;Ridgewood Court,from Ridgewood Road(CR 134)to the cul-de-sac, approximately 1,100 feet west of Ridgewood Road(CR 134);Cedar Street E,from 1st Avenue NE to Northland Drive; 1st Avenue NE,from Cedar Street to Date Street E;Date Street E,from College Avenue N(CSAH 2)to 1st Avenue NE;Date Street W,from 1st Avenue NW to College Avenue N(CSAH 2);and 1st Avenue NW,from CSAH 75 to Date Street W. The amount to be specially assessed against your particular lot,piece,or parcel of land is $162.24. Adoption by the council of the proposed assessment may occur at the hearing. The area listed above is proposed to be assessed. The proposed assessment is proposed to be payable in equal annual installments extending over a period of 10 years,the first of the installments to be payable on or before the first Monday in January 2014,and will bear interest at the rate of 5.5 percent per annum from the date of the adoption of the assessment resolution. To the first installment shall be added interest on the entire assessment from the date of the assessment resolution until December 31,2013.To each subsequent installment when due shall be added interest for one year on all unpaid installments. You may at any time prior to certification of the assessment to the county auditor,pay the entire assessment on such property,with interest accrued to the date of payment,to the City of St.Joseph.No interest shall be charged if the entire assessment is paid within 30 days from the adoption of this assessment.You may at any time thereafter,pay to the City of St.Joseph the entire amount of the assessment remaining unpaid,with interest accrued to December 31 of the year in which such payment is made. Such payment must be made before November 15 or interest will be charged through December 31 of the succeeding year.If you decide not to prepay the assessment before the date given above the rate of interest that will apply is 5.5 percent per year.You have the right to partially prepay the assessment with any balance being certified to the County Auditor for collection under the terms described above. zs College Avenue North • p0 Box 668 Saint Joseph, Minnesota 56374 Phone 2.o.363.7zoi Fax 320.363.0344 The proposed assessment roll is on file for public inspection at the city clerk's office.The total amount of the proposed assessment is$338,808.00. Written or oral objections will be considered at the meeting.No appeal to district court may be taken as to the amount of an assessment unless a written objection signed by the affected property owner is filed with the Municipal clerk prior to the assessment hearing or presented to the presiding officer at the hearing.The council may upon such notice consider any objection to the amount of a proposed individual assessment at an adjourned meeting upon such further notice to the affected property owners as it deems advisable under Minn. Stat. §§435.193 to 435.195 and city Ordinance No. 38,the council may,in its discretion,defer the payment of this special assessment for any homestead property owned by a person 65 years of age or older or retired by virtue of a permanent and total disability for whom it would be a hardship to make the payments.When deferment of the special assessment has been granted and is terminated for any reason provided in that law and Ordinance (Resolution),all amounts accumulated plus applicable interest become due.Any assessed property owner meeting the requirements of this law and Ordinance No.38,may,within 30 days of the confirmation of the assessment,apply to the city clerk for the prescribed form for such deferral of payment of this special assessment on his/her property. An owner may appeal an assessment to district court pursuant to Minn. Stat. §429.081 by serving notice of the appeal upon the mayor or clerk of the city within 30 days after the adoption of the assessment and filing such notice with the district court within ten days after service upon the mayor or clerk. Judy Weyrens Administrator � " ST.CITY OF wfrA JOSEPH W.VW..cityofstioseph.corn Date: June 27,2013 Administrator Judy'eyrens CORRECTION NOTICE Mayor Rick Schultz Please be advised that the Notice of Hearing for the 2013 Bituminous Overlay Improvement that you received contained an error on the Assessment Worksheet. The Councilors Assessment rates for your project were listed incorrectly. The attached final Steve Frank assessment worksheet identifies the correct assessment rate. While the rate per foot Bob Loso was listed incorrectly,the total amount of your assessment was listed correctly. The Renee Symanietz error did not affect the amount proposed to be assessed to your property. The City Dale\Vick apologizes for any inconvenience this may have caused. 2.5- College Avenue North • PCB Box 668 • Saint Joseph, Minnesota c6374 Phone 3zo.363. 7zoi Lix 3z0.363•0342' This page intentionally left blank April 25, 2013 13 Page of Pursuant to due call and notice thereof, the City Council for the City of St. Joseph met in special session on Thursday, April 25, 2013 at 6:30 PM in the St. Joseph Community Fire Hall. Members Present: Mayor Rick Schultz. Councilors Bob Loso, Dale Wick, Renee Symanietz, Steve Frank. Administrator Judy Weyrens. City Representatives Present: City Engineer Randy Sabart, City Attorney Tom Jovanovich. Others Present: Tom Klein, Brad Veenstra, Al Stellmach, Greg Kacures, Gladys Schneider, Don Schneider. 2013 Street Improvement Public Hearing: Mayor Schultz opened the public hearing and stated the purpose of the hearing is to consider the making of an improvement on the following streets: Baker Street, from 2nd Avenue SE to 7th Avenue SE; 7th Avenue SE from Baker Street to Minnesota Street E; Ridgewood Court, from Ridgewood Road (CR 134) to the cul-de-sac, approximately 1,100 feet west of Ridgewood Road (CR 134); Cedar Street E, from 1st Avenue NE to Northland Drive; 1st Avenue NE, from Cedar Street to Date Street E; Date Street E, from College Avenue N (CSAH 2) to 1st Avenue NE; Date Street W, from 1st Avenue NW to College Avenue N (CSAH 2); and 1st Avenue NW, from CSAH 75 to Date Street W by bituminous overlay Sabart stated that streets are typically designed for a twenty year life, which can be extended by routine maintenance such as crack sealing and seal coating. The streets being considered for improvement are those that have been identified in the 2008 Street Maintenance Plan in need of repair. Within the project area, the majority of the utilities are relatively new and operational; however there is one section along Cedar Street and 1st Avenue NW that has old cast iron pipes that need replacement. Ridgewood Court is unique as water service is not available and properties are serviced by wells but sewer service is provided. Sabart presented illustrations of the pavement deterioration on each section of the project. The proposed improvement will include a 1.5 inch Bituminous Overlay, with a six foot wide edge mill, some areas will include a reclaim and pave which includes pulverizing existing pavement into aggregate mixture and pave new bituminous base and wear course. Other improvements include replacing sidewalk and pedestrian ramps at intersections, replace street/name and regulatory signs as needed and replacing pavement markings. The proposed improvements include reclaiming the existing pavement and constructing new bituminous base and wear course, replacing the sidewalk and pedestrian ramps, replacing street name/regulatory signs, and replacing street marking on Cedar Street. The following is a summary of probable costs: Construction $ 307,300 Contingency 30,800 Engineering 52,300 Soil Borings 3,500 Fiscal/Legal/Engineering 30,800 Total $ 424,700 Sabart stated that it has been the past practice of the City to assess the affected property owners a portion of the cost. In this case it is proposed that the property owners be assessed 60% of the costs based on the front footage with the exception of the property located adjacent to Ridgewood Court. Due to the configuration of the lots abutting Ridgewood Court/Road, the proposed assessment is based on total area. The proposed assessments are consistent with the Assessment Policy adopted by the City Council. Constructing a public improvement and assessing a portion of the costs requires a series of public hearings. The first hearing, being conducted at this time is to determine if the project is needed. The second hearing is an assessment hearing, where the actual assessment cost per lot is prepared and the April 25, 2013 23 Page of Council is considering adopting and certify the assessment, passing the costs to the affected property owners. In conclusion Sabart stated that if the Council adopts a resolution at this meeting ordering the improvement, the project will be designed and bid. The Council would conduct an assessment hearing in late July and construction could begin in August. The project is a relatively small project and will only require one to two weeks for construction. At this time Mayor Schultz opened the floor to those present for questions. Al Stellmach, owner of Ridgewood Storage requested clarification on how the property owners abutting Ridgewood Road are being assessed as he has a large front footage compared to others and they will all enjoy the same benefit. Sabart responded that the project as it relates to Ridgewood Road is being assessed on a total square footage due to the configuration of lots. All the property owners who access their property via Ridgewood Road are being assessed on a per square foot basis. Greg Kacures, 307 1st Ave SE, stated it is his opinion that Date Street is not in need of repair and has seen streets in worse condition. He further stated that if the City is not reconstructing the streets the cracks will only come back after time. In addition he stated that Minnesota Street West is in need of repair and maybe the City should consider putting the resources on that street rather than Dale Street. Sabart responded that the City is proposing the improvement to Date Street to extend the life of the street. The goal of the City is to get 30 t0 35 years of life on the streets. If the City waits until the street is in too bad of shape, then the only recourse is reconstruction which is more costly. Sabart concurred with Kacures that the existing cracks will eventually surface again, but that is where the City maintenance plan is important. The City reviews streets and seal coats and crack fills area routinely to maximize the life of the road. With regard to the condition of Minnesota Street West, that road is under control of Stearns County and the City is in the process of negotiating the terms of the turn back and what improvements will be required. Al Stellmach questioned access during construction. Sabart stated that the project proposed is relatively quick with the work being completed in one to two days. The only time that access will be limited is when the pavement is being laid down and by the end of the day access will be provided. rd Gladys Schneider, 118 – 3 Ave SE, questioned the need for the project. She stated that Baker Street was reconstructed in 1992 and in her opinion is not a road that is heavily traveled and is in good shape. She further stated that the road cracked within the first year after reconstruction and questions why now it needs to be repaired. Sabart responded the purpose of the improvement is to extend the life of the road to get the most life out of the street before having to reconstruct again. It is important to complete maintenance before the streets are too are gone. The public hearing was closed at 7:05 PM. Schultz questioned what percentage of streets in the City go through the process of maintenance as proposed at this time. Sabart state that all streets are reviewed with the goal of protecting the investment in infrastructure. The timing of the improvement is based on the life cycle of the street. The City tries to keep street from deteriorating by making overlay improvements. The goal of the City is to preserve the investment in the most cost effective manner. Schultz questioned how much longer an overlay improvement will extend the life of the street to which Sabart responded at least ten years. The City typically sees a life of 30 to 35 years by constructing the improvements. Frank questioned that one area does not have water and would it make sense to include water at this time. Sabart stated that the area that does not have water is on Ridgewood Road/Court. Due to financial constraints the project does not include the extension of water service, but it could be added if the Council is inclined to do so. At the time the City installed sewer, the improvements were placed in the boulevard, April 25, 2013 33 Page of not in the street; therefore, if water is not extended at this time, the road would not have to be disturbed in the future. Loso made a motion authorizing the Mayor and Administrator to execute Resolution 2013-017 ordering the 2013 Street Improvement. The motion was seconded by Symanietz. Discussion: Wick clarified that at this time the Council is authorizing the design of the project which will then be presented to the Council for authorization to advertise for bids. Sabart affirmed and stated that after the bids are received the City Council will conduct a special assessment hearing. All affected residents will be mailed a notice which illustrates the exact amount to be assessed for the project. If the Council accepts the assessment roll the project is awarded after the appeal time period has expired. It is at this time that the project officially moves forward. Frank questioned the ability to add water service to the project for those areas where water is not available. Sabart stated that he could estimate the cost of the project and bring back to the Council at a future meeting. Property owner Al Stellmach stated that in his opinion the properties on Ridgewood Road do not have a need for water and it might be cost prohibitive. Loso stated the water improvements being th discussed would also benefit property to North, adjacent to 19 Ave NE. The motion carried unanimously. Frank made a motion to adjourn at 7:15 PM; seconded by Wick and passed unanimously. Adjourn: Judy Weyrens Administrator This page intentionally left blank Page# Last First PROPERTY ADDRESS TOTAL ASSESSMENT 1 Albrecht Joyce M. 217 CSAH 75 W 3,829.61 2 Alexis Properties LLC 303 College Avenue N 1,102.18 3 Backes Ethel L. 602 Graceview Loop 162.24 4 Baer Kimberly S. 547 Graceview Loop 162.24 5 Birr Laurie 614 Graceview Drive 162.24 6 Bladed Wedge Properties LLC 548 Graceview Loop 162.24 7 Borgert Lisa M. 516 Graceview Loop 162.24 8 Borresch Rev Trust Thomas R. 8856 Ridgewood Court 9,561.48 9 Brothers and One Inc. 219 Cedar Street E 3,736.21 10 Bruno Mary Ann 154 5th Ave SE 1,704.00 11 Burg Jennifer J. 517 Graceview Loop 162.24 12 C and L Properties of St.Joseph 207 Cedar Street E 1 3,665.97 13 Campina Daniel 23 7th Ave SE 1,488.72 14 Central Motorcar Specialties 103 Cedar Street E 2,447.22 15 Churng/Chen Peter and Yick 608 Graceview Loop 162.24 16 Clapper Matthew A. 518 Graceview Drive 162.24 17 Clement Carol 522 Graceview Drive 162.24 18 Clements Nicole 519 Graceview Drive 162.24 19 Coborns Incorporated 304 College Ave N 1,980.19 20 Conradson Leon M. 511 Graceview Drive 162.24 21 Czech Patricia A. 515 Graceview Loop 162.24 22 Dahlgren Rhonda 518 Graceview Loop 162.24 23 Daniel Bryan 520 Graceview Drive 162.24 24 Danzl Margaret 126 7th Ave SE 1,920.00 25 Deutz Michael J. 11 Date St E 1,905.47 26 Deutz Housing LLC 123 Cedar Street E 1,232.95 27 Deutz Housing LLC 301 1st Avenue NE 1,868.10 28 Deutz Housing LLC 400 1st Avenue NE 1,120.86 29 DeWenter Bruce 501 Eastern Ct 864.00 30 DM Partners Enterprises LLC 235 Cedar Street E 704.46 31 DM Partners Enterprises LLC 235 Cedar Street E 704.46 32 Eaton Graham&Barbara 130 4th Ave SE 1,536.00 33 Eich Rev.Trust Frances C. 702 Minnesota St E 1,980.00 34 Eldred Katie 519 Graceview Loop 162.24 35 Erickson Laurie 546 Graceview Loop 162.24 36 Eveslage Donna 103 7th Ave SE 1,980.96 37 Flan Jeremy 211 CSAH 75 W 1,251.63 38 Frank Scott 132 7th Ave SE 2,400.00 39 From Kenneth 402 1st Avenue NW 1,139.54 40 Gallant Joanne 541 Graceview Loop 162.24 Page# Last First PROPERTY ADDRESS TOTAL ASSESSMENT 41 Green Tree Servicing LLC 130 4th Ave SE 1,536.00 42 Grimsmer Tamara J. 504 Graceview Drive 162.24 43 Grove Nathan R. 605 Graceview Loop 162.24 44 H and S Company 8854 Ridgewood Court 10,465.91 45 Halverson Jennifer 604 Graceview Loop 162.24 46 Happe Mark J. Outlot A 559.31 47 Harlander Jean M. 709 Graceview Drive 162.24 48 Healthy Tan LLC 235 Cedar Street E 704.46 49 Herkenhoff Mary 513 Graceview Drive 162.24 50 Herron Marshall R. 544 Graceview Loop 162.24 51 Hirsch Kathryn L. 603 Graceview Loop 162.24 52 Hoffmann Heidi A. 545 Graceview Loop 162.24 53 Independent School District No.742 124- 1st Ave SE 6,324.00 54 Jacobson Ken 109 Cedar Street E 3,726.87 55 Jacobson Tory J.and Nicole 502 Graceview Drive 162.24 56 Jenkins John G. 506 Graceview Loop 162.24 57 Johnston Keith 502 Eastern Ct 1,116.00 58 Jungck Michael L. 546 Graceview Loop 162.24 59 Kacures LLC 307 1st Avenue NE 1,569.21 60 Kaluza Kerry and Kim 506 Graceview Loop 162.24 61 Kamakahi Jeffrey J.and Katherine 550 Graceview Loop 162.24 62 Keller Lynn A. 549 Graceview Loop 162.24 63 Kessler Lucinda 515 Graceview Drive 162.24 64 Killoren Peggy M. 616 Graceview Drive 162.24 65 Klein Kristen B. 513 Graceview Loop 162.24 66 Kresky Joseph R.and Brenda M. 138 6th Ave SE 1,339.20 67 Kroll Robert J.and Darlene J. 125 7th Ave SE 2,778.72 68 Lahr Karen A. 615 Graceview Drive 162.24 69 Lakeland Construction Finance LLC 534 Graceview Loop 162.24 70 Lakeland Construction Finance LLC 536 Graceview Loop 162.24 71 Lakeland Construction Finance LLC 538 Graceview Loop 162.24 72 Lakeland Construction Finance LLC 540 Graceview Loop 162.24 73 Lakeland Construction Finance LLC 704 Graceview Drive 162.24 74 Lakeland Construction Finance LLC 706 Graceview Drive 162.24 75 Lakeland Construction Finance LLC 715 Graceview Drive 162.24 76 Lee April S. 603 Graceview Drive 162.24 77 Leedahl Wesley C.and Ann M 610 Graceview Drive 162.24 78 Lindsay Dori 606 Graceview Loop 162.24 79 Logan Cari S. 518 Graceview Loop 162.24 80 Lyon Robert B.and Kathleen 131 7th Ave SE 2,778.20 Page# Last First PROPERTY ADDRESS TOTAL ASSESSMENT 81 Malamen James M.and Debra 503 Eastern Ct 480.00 82 Marthaler Allen J.and Jean S. 139 7th Ave SE 3,739.20 83 Miro Inc. 235 Cedar Street E 704.46 84 Miro Inc. 235 Cedar Street E 704.46 85 Mitra Madhuchhanda 503 Graceview Loop 162.24 86 Mulvaney John P.and Rebecca D. 705 Graceview Drive 162.24 87 Nahan Sheila 138 7th Ave SE 2,308.80 88 Nelson Steven E.and Julie 502 Graceview Loop 162.24 89 Niemi Sally J. 607 Graceview Drive 162.24 90 Oboyle Cleo 620 Graceview Drive 162.24 91 O'Connor Brigid 509 Graceview Drive 162.24 92 Olufson Glenyce 604 Graceview Drive 162.24 93 Omann Investments 305 Cedar St E 2,818.03 94 P&J Landholders 8805 Ridgewood Court 2,554.92 95 P&.1 Landholders 8805 Ridgewood Court 2,401.60 96 P&J Landholders 8858 Ridgewood Court 13,750.12 97 Pfannenstein Harold 612 Minnesota St E 1,488.72 98 Pflueger Herbert and Dorothy 122 7th Ave SE 1,920.00 99 Pirkl Robert A.and Regina 119 7th Ave SE 3,984.00 100 PWR Properties LLC 225 Cedar Street E 2,428.53 101 Quality Care Investments LLC 119 3rd Ave SE 1,800.00 102 Reber Donald E.and Irene M. 118 2nd Ave SE 2,284.32 103 Ridgewood Investments 8914 Ridgewood Court 9,240.65 104 Robideaux Bethann 106 7th Ave SE 3,840.00 105 Robideaux Bethann 1,200.00 106 Rose Andrew C. 606 Graceview Drive 162.24 107 Rueckert Raymond G.and Joann 107 7th Ave SE 1,992.00 108 St.Joseph's Student Housing LLC 131 & 133 Cedar St E 1,232.95 109 Salzer Anthony J.and Catherine 131 4th Ave SE 1,527.36 110 Sand\Elert Linda\Barry 548 Graceview Loop 162.24 111 Schaff David A. 514 Graceview Loop 162.24 112 Schiemann Bethany T. 501 Graceview Loop 162.24 113 Schirber Tamara F. 522 Graceview Loop 162.24 114 Schneider Dale A.and Diane T. 403 College Avenue N 1,401.08 115 Schnieder Donald P.and Gladys 118 3rd Ave SE 1,663.68 116 Schneider Neil M. 205 4th Ave SE 1,750.56 117 Schulman Mark A. 116 7th Ave SE 1,920.00 118 Smith Timothy W. 307 College Avenue N 1,401.08 119 Squibb Molly A. 618 Graceview Drive 162.24 120 State of Minnesota 515 Faith Lane 162.24 Page# Last First PROPERTY ADDRESS TOTAL ASSESSMENT 121 State of Minnesota 517 Faith Lane 162.24 122 State of Minnesota 519 Faith Lane 162.24 123 State of Minnesota 521 Faith Lane 162.24 124 State of Minnesota 505 Graceview Drive 162.24 125 State of Minnesota 507 Graceview Drive 162.24 126 State of Minnesota 517 Graceview Drive 162.24 127 State of Minnesota 611 Graceview Drive 162.24 128 State of Minnesota 703 Graceview Drive 162.24 129 State of Minnesota 510 Graceview Loop 162.24 130 State of Minnesota 526 Graceview Loop 162.24 131 State of Minnesota 528 Graceview Loop 162.24 132 State of Minnesota 530 Graceview Loop 162.24 133 Stewart,Sr. Ronald L. 516 Graceview Drive 162.24 134 Sunset Properties Inc. 15 Date Street E 1,232.95 135 Suwareh Ousman and Bernadette 608 Graceview Drive 162.24 136 Symanietz Rev.Trust Irene V. 155 5th Ave SE 1,536.00 137 Tamm Roger M. 203 Cedar Street E 934.05 138 Tamm Roger M. 203 Cedar Street E 934.05 139 Teal Andrea R. 521 Graceview Drive 162.24 140 Thelen Thomas F.and Judith M 501 Graceview Drive 162.24 141 TKR Properties 119 Cedar Street E 1,120.86 142 Truhler Erin J. 543 Graceview Loop 162.24 143 Vandeneind Gerald and Judith 24 7th Ave SE 3,960.00 144 WJ Properties Inc. MFHC Park 5,510.90 145 Weick Diane M. 607 Graceview Loop 162.24 146 Welch Kyle 520 Graceview Loop 162.24 147 Wenderski Ross M. 403 1st Avenue NE 2,092.28 148 Westerhoff Patricia C. 702 Graceview Drive 162.24 149 Willis Rev.Trust Jebb D. 601 Graceview Loop 162.24 150 Wilson Bernadette R. 608 Graceview Drive 162.24 151 Zenzen Kathleen M. 713 Graceview Drive 162.24 152 Ziebol Andrew 608 Graceview Loop 162.24 153 Ziebol Joseph J.and Karin J. 139 6th Ave SE 1,339.20 154 Zinken Jackie L. 614 Graceview Drive 162.24 II FINAL ASSESSMENT WORKSHEET x *c ryofstiosc)h.com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Joyce M.Albrecht PD: 84.53796.0009 Legal Description: Lot 013 Block 002 of LOSO'S 3RD ADD LOTS 13 THRU 15 LESS E 18'OF LOT 15 (PARCEL B) (RESTAURANT), Loso's 3rd Addition Property Address: 217 CSAH 75 W Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. t s q a te ' ',.---'":$1. 1. ''':7,' em 4, r <�a� �' :'c # '`! t n :3:7-1;1. EC. � � ...,.. _ ..... ,,.....,.2•_ �` _... ":".4".:-fa .� �. � >*. Benefitting Footage-Long Side 150 LF Benefitting Footage-Short Side 130 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 75 LF Adjusted Footage-Short Side 130 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 205 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. »4-g,.: ��_ ! t i I j" p.. , r 1 JA.a �'; "-. .; . .. .,1; y Preliminary Assessment $4,266.02 Final Assessment $3,829.61 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Prince Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 3829.61 3,532.17 297.44 210.63 105.31 613.38 297.44 210.63 2014...... 2015 3,218.38 313.80 194.27 508.07 ! 611.23 404.90 2016, 2,887.32 331.06 177.01 508.07 942.29 , 581.91 2017 2,538.06 349.26 158.80 508.07 1,291.55 740.71 2018 2,169.59 368.47 139 59 508.07 1,660.02 88030 2019 1,780.85 388.74 119.33 508.07 2,048 76 999.63 2020 1,370.73 410.12 97.95 508.07 2,458.88 1,097.58 2021 93805 432.68 75.39 508.07 2,891.56 1,172.97 2022 481.58 456.47 51.59 508.07 3,348.03 1,22436 2023 (0 00)' 481.58 26.49 508 07 3,829.61 1,251.05 1 i FINAL ASSESSMENT WORKSHEET ,ry cityofst,osrph,&'arn 7-,Y OF� ST. JOSEPH 2103 Bituminous Overlay Property Owner Alexis Properties LLC PID: 84.53647.0000 Legal Description: Lot 17,Block 2, Loso's 3rd Addition,W 1/2 VAC ALLEY Lying S OF N LN LOT 3 EXT W TO E LN OF LOT 17 and P/O VAC CEDAR Property Address: 303 College Avenue N Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per �llineal foot. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 59 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 59 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 59 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,227.78 Final Assessment $ 1,102.18 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest • 2013 Annual Printer Interest Payment Payment Interest Payment To Date To Date 1102.18 2014 1,016.58 85.60 60.62 3031 17633 85.60 60.62 2015 926.26 9031 55.91 146.22 175.92 116.53 2016 830.98 95 28 50.94 146.22 271.20 167.48 2017', 730.47 100.52 45.70 146 22 371.71 ! 21118 2018 624.42 106.05 4018 146.22 477.76 25336 2019 512.54 111.88 34.34 '.. _v 146.22 589.64 287.70 2020 394.50 118.03 28.19 146.22 707.68 315.89 2021 269.98 124.53 21.70 146.22 832.20 33739 2022 138.60 13138 14.85 146.22 963.58 352.43 2023 (0.00)' 138.60 7.62 146.22 1,102.18 360.06 2 IA I,. FINAL ASSESSMENT WORKSHEET ' c+rvofstiosrph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Ethel L. Backes PIP: 84.53533.0092 Legal Description: Lot 75,Block 3, Graceview Estates Property Address: 602 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. _.i .. n. N.f..t..stro oal -n- ., . . .�.; .,„xx v,,�. -14,,,,,-. i i . Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest r 2013 Annual Princes Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 ! 12.60 8.92 4.46 25.99 12.60 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14 03 7.50 2132 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91 91 15.61 5.91 21.52 70.33 37/9 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 4630 2021! 39.74 1833 3.19 2152 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023. (0.00), 20 40 1.12 21.52 162.24 53.00 3 FINAL ASSESSMENT WORKSHEET vet,.c tyof stiosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Kimberly S. Baer PID: 84.53533.0082 Legal Description: Lot 65,Block 3, Graceview Estates Property Address: 547 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date , 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 ' 13.29 8.23 21.52 25.89 !! 17.15 "I 2016 12232 14.03 , 7.50 21.52 39.92 24 65 2017 107.52 ' 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 7033 3729 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 1833 : 3.19 21.52 12230 49.69 2022', 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 4 III FINAL ASSESSMENT WORKSHEET %:coyof sttoscph:com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Laurie Birr PID: 84.53533.0058 Legal Description: Lot 41,Block 3, Graceview Estates Property Address: 614 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ,� ., �, �, ,..,., �' r a .�..," ;" � r� x r ry �s s��.c�>r =�.«�t as�zY �� rur ..ae:L: ?XA"k� t w,.4xi.n. .. . Street l " N..,.tcO..M�f:., .. .. i;. .-S.,f...36..D'!awow.... ?e.�trd�I .:..r L.0 Ai ,d, i3'.6$t.,v, Y «x*i Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Merest Payment Payment Interest Payment To Date To Date 16224 2014 149.64 1160 8.92 446 25.99 12.60 8.92 2015 13635 1319 813 21.52 25.89 17.15 2016 122.32 14.03 7.50 • 21 52 39.92 24.65 2017 107.52 ! 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 2152 70 33 3729 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 46.50 2021, 39.74 1833 3.19 21.52 122.50 49.69 !: 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)! 20A0 1.12 21.52 '' 16224 . 53.00 5 ,/' FINAL ASSESSMENT WORKSHEET %r+otvo{.xtiosrph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Bladed Wedge Properties LLC PD: 84.53533.0094 Legal Description: Lot 77,Block 3, Graceview Estates Property Address: 548 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. k .$.. S'1 ,, , .. e% ! , 7 & a rp { , i* Ya iirete ' '-( r 3 .�t4 r{ Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. s 't' ' 1 I i N''.. °cry i' 'i :£y i%k r'1ka =75'714'it a: z ri 7 r' x $ ' Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Merest r 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 13635 13.29 8.33 21.52 25 89 17.15 2016 12232 14.03 7 50 21 52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91 91 ! 15.61 5.91 21 52 7033 37.29 2019 75.44 16 47 5.06 21.52 86 80 4235 2020 58.07 ! 1737 4.15 21.52 104.17 ' 4630 2021 39.74 1833 319 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 6 FINAL ASSESSMENT WORKSHEET IS ''cfn•ofsyosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lisa M.Borgert PD: 84.53533.0077 Legal Description: Lot 60,Block 3, Graceview Estates Property Address: 516 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. *6444477.7,s ::7 .. 7:77:1717 ^ 1 eiibimeiRl`I�16 T t Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Animal Prince Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.4.6 25.99 12.60 8.92 2015 136.35 13.29 8.23 21 52 25.89 17.15 2016 122.32 14 03 7.50 21.52 39.92 24.65 2017. 107.52 14.80 . 6.73 21.52 54.72 3138 2018 91.91 ! 15.61 5.91 21.52 70.33 3729 2019 75.44 , 16.47 5.06 21 52 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 I8.33 3 19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)! 20.40 1.12 21.52 162.24 53.00 7 • FINAL ASSESSMENT WORKSHEET vv.*ci)•ofupsrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Thomas R.Borresch Rev. Trust PID: 84.53734.0012 Legal Description: Lot 2,Block 1,Neu Addition Property Address: 8856 Ridgewood Court Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage—Long Side SQ FT Benefitting Footage—Short Side 168.80 SQ FT Preliminary Assessment Rate $00.09/SQ FT Final Assessment Rate $00.1173/SQ FT Assessed Square Feet 81,509 SQ FT Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $7,742.33 Final Assessment $ 9,561.48 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tenn Principal Principal Interest . 2013 Amoral Principal Interest Payment Payment Interest Payment To Date To Date 9561.48 2014 8,818.86 ! 742.62 525.88 262.94 1,531.44 742.62 525.88 2015. 8,035.40 783.46 485.04 1268.50 1,526.08 1,010.92 7,208.85 826.55 441.95 1,268.50 2,352.63 1,452.87 2016 2017 6,336.83 872.01 396.49 1,268.50 , 3,224.65 1,849.35 2018 5,416.86 919.97 348.53 1,268.50 4,144.62 2,197.88 2019 4,446.28 970.57 297.93 1,268.50 5,115.20 2,495.80 2020', 3,42233 1,023.95 244.55 1,268.50 6,139.15 2,74035 2021 2,342.06 1,080.27 188.23 1,268.50 7219.42 2,928.58 2022', 1,202.37 1,139.69 128.81 1,268.50 8,359.11 3,05739 2023 (0.00) 1,20237 66.13 1,268.50 9,561.48 3,123.52 8 FINAL ASSESSMENT WORKSHEET r.,,...cityofstlosrph.iorn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Brothers and One Inc. PID: 84.53425.0004 Legal Description: .75A W 200 OF E 631.57 OF SE4NW4 Lying N OF HWY 52 and S OF RR LESS .07A FOR HWY Property Address: 219 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. .�.�..�xt�� r a�e�rwp,��hf��sr�. 't^,�, � � !`?x '�, �riWY.�illL , ;; r.,.',�n n�,+'§"."'7� Benefitting Footage-Long Side LF Benefitting Footage-Short Side 200 LF Preliminary Assessment Rate $27.32/LlN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 200 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 200 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. �. a '�'t i_ ., Preliminary Assessment $4,161.97 Final Assessment $3,736.21 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 3736.21 2014 3,446.03 290.18 205A9 102/5 598.42 290.18 205.49 2015 3,139.88 306.14 18933 49567 59633 395.02 2016, 2,816.90 322.98 172.69 495.67 919.31 567.72 2017 2,476.16 340.74 154.93 495.67 1,260.05 722.65 2018 2,11667 359.49 136.19 49567 1,61954 858.83 . 20191 1,737.41 379_26 116.42 495.67 1,998.80 975.25 2020 1,33730 ! 400.12 9536 49567 2,398.91 1,070.81 2021 915.17 ! 422.12 73.55 495.67 2,821.04 1,144.36 2022 469.83 ! 445.34 5033 495.67 3,26638 1,194.70 2023 (0.00) 469.83 25.84 495.67 3,736.21 1,220.54 9 l FINAL ASSESSMENT WORKSHEET "vivo cztiofstio•rph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner MaryaAnn E.Bruno PID: 84.53493.0000 Legal Description: Lot 13,Block 2,Eastern Park Addition Property Address: 154 5th Ave SE Rates: This section represents how the assessments for the above property were calculated. The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street F, , l es . is , Assessment hates ' ,.,,„., 3 Benefitting Footage-Long Side 142 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 71 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 71 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. - Pre"Ilminai y A meat „ ; ;Thud Aisimsament ..,.,. -; .17 Preliminary Assessment $ 1,939.50 Final Assessment $ 1,704.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1704.00 2014 1,571.65 132.35 93.72 46.86 272.93 132.35 93.72 2015 1,432.03 139.62 86.44 226.07 271.97 180.16 2016 1,284.72 147.30 78.76 226.07 419.28 258.92 2017 1,129.32 155.41 70.66 226.07 574.68 329.58 2018 965.37 163.95 62.11 226.07 738.63 391.69 2019 792 39 172.97 53.10 226.07 911.61 444.79 2020 609.91 182.48 43.58 226.07 1,094.09 488.37 2021 417.39 192 52 33.55 226.07 1,286.61 521.92 2022 214.28 203.11 22.96 226.07 1,489.72 544.87 2023 (0.00) 214.28 11.79 226.07 1,704.00 556.66 10 • FINAL ASSESSMENT WORKSHEET %V'c+t}•0{S4oscph..com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Jennifer J. Burg PID: 84.53533.0073 Legal Description: Lot 56,Block 3, Graceview Estates Property Address: 517 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. . .v.,. ti .,, ,_.... <.Sti E otitiii ,,f7:1211'7:7:71 ...... ,1::Ai:.:. Clit*tCirlI 712.7 v. lam Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Annual Principal Interest P aymentt Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39_92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023; (0.00) 20.40 1.12 21.52 162.24 53.00 11 ill FINAL ASSESSMENT WORKSHEET • 'catYofsiosraph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner C and L Properties of St.Joseph PD: 84.53733.0177 Legal Description: Lot 3,Block 1,Miller East Cedar Property Address: 207 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ,a. . . W... , u�. ;street F�:: � ,,� 5 ,.�.....� �, . .x� � ..... ._.... ;74�� ; �,� ,. �� ,fin; Benefitting Footage-Long Side LF Benefitting Footage-Short Side 196.24 LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 196.24 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 196.24 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. 1.'i7z.. r7 a3 ii It "tt kC ,. ,aA ..a!-- i 1 '°.< A"°a," Preliminary Assessment $4,083.72 Final Assessment $3,665.97 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Teem Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date r, 3665.97 2014 3,381.24 284.73 201.63 100.81 587.17 284.73 201.63 2015 3,080.85 30439 185.97 486.36 585.12 387.60 2016. 2,763.95 ! 316.91 169.45 486.36 902.02 557.04 2017 2,429.61 334.34 152.02 486.36 1,236.36 709.06 2018 2,076_88 352 73 133.63 486.36 1,589.09 842.69 2019' 1,704.75 372.13 114.23 486.36 1,961.22 95692 2020 1,312.16 392.59 93.76 486.36 2,353.81 1,050.68 2021 897.97 414.19 72.17 486_36 2,768 00 1,122.85 2022, 461.00 436.97 49.39 486.36 3,204.97 1,172 24 2023 (0.00)L 461.00 2536 486.36 3,665.97 1,197.59 12 It FINAL ASSESSMENT WORKSHEET �"sr ci vof59osrrh.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Daniel L. Sr.Campina PID: 84.53935.0005 Legal Description: Lot 12,Block 1,Wagner-Notch Subdivision Property Address: 23 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ,: iti , �P l"t , 7 w:... :'::1--.'' S#te�t Foots• �,., � .�, � � � :�Aaeestalaaeat .l �.�,. .,� _.�. „ Benefitting Footage-Long Side 124.07 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 62.031 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 62.03LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. + s's.:n; .P'ah'.", ?.i .ti'`:E"�" , 'v e ' r .., �% .:Pf 7�r "^� ,aa� .p . .•. tills i � ,ffi.it •. a '�'- Preliminary Assessment $ 1,694.47 Final Assessment $ 1,488.72 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest • 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1488.72 2014 1373.09 115 63 81.88 40.94 238.44 115.63 81.88 2015 1,251.11 121.98 75 52 197.51 237.61 157.40 2016 1,122.42 128.69 68.81 197.51 366.30 226.21 2017 986.64 ' 13537 61.73 197.51 502.08 287.94 2018 843.40 143.24 54.27 19751 64532 34211 2019 692.29 151.12 46 39 19751 796.43 388.60 2020 532.86 159.43 38.08 19751 955.86 426.67 2021 364.66 168.20 2931 19751 1,124.06 455.98 2022 187.21 177.45 20.06 197.51 1,301.51 476.04 2023 0.00 187/1 1030 197.51 1,48832 486.33 13 Ili FINAL ASSESSMENT WORKSHEET ♦qtr s c tyO Stiosrph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Central Motorcar Specialties PD: 84.53575.0000 Legal Description: All of Block 22 LESS HY, Loso's Addition Property Address: 103 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ,,, 1t`E.., ".. ,W rya' • : ;,1'-'''''::,5.¢ r "'�''» -51-,7;+ v.�74rAi=T� iiii p.^5'r,°' .^ 1. asz d .. - �..; .. . . .,=..._.,., .. ^ ...: �x .. ,.._<. .v. '�. .. . - 1 ;Pry&. ,..,x .. . au fir: Benefitting Footage-Long Side 150 LF Benefitting Footage-Short Side 68 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 75 LF Adjusted Footage-Short Side 56 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 131 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. sii�;lr tl". - $ I 1 .a Preliminary Assessment $2,726.09 Final Assessment $2,447.22 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 2447.22 2014 2,257 15 190.07 134.60 67.30 391.97 190.07 134.60 2015 2,056.63 20032 124.14 324.67 39039 258.74 2016 1,845.07 ! 211_55 113.11 324.67 602.15 371.85 2017 1,621.88 223.19 101.48 324.67 825.34 47333 2018 1386.42 ! 235.46 89.20 324 67 1,060_80 562.54 2019 1,138 01 248.41 76.25 324.67 1,309.21 638.79 2020 875.93 262.08 6239 324.67 1371.29 701.38 2021 599.44 276.49 48.18 324.67 1,847.78 749.56 2022 307.74 291.70 3297 324.67 2,139.48 78233 2023 (0.00)! 307.74 16.93 324.67 2,447.22 79945 14 FINAL ASSESSMENT WORKSHEET w.rit+ f stiosrph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Churng/Chen,Peter and Yick PD: 84.5353.0089 Legal Description: Lot 72,Block 3, Graceview Estates Property Address: 608 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. t # .. ' ., 0W . , „ . a ur :S a .: t. ✓v ,.� , .< «x a ,. xt°hf- -, 's Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. r t g ° i i p i , • , : ' L , :: Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal _ Principal Interest ' 2013 w_ Aiming Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017', 107.52 14.80 6.73 21.52 54.72 3138 2018 91 91 ! 15 61 5.91 21.52 70.33 37.29 2019 75 44 16.47 5.06 21.52 86.80 42.35 20204 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 15 U FINAL ASSESSMENT WORKSHEET vv..citvof stiosrph.corn CITY OF ST. JOSEPH . 2013 Bituminous Overlay Property Owner Matthew A. Clapper PD: 84.53533.0065 Legal Description: Lot 48,Block 3,Graceview Estates Property Address: 518 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Street*ootaaes., .. . .,...,. . , y:, . . . .. AaisessmetafRa#e, _ - ; , r Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. 7. ( II i 7,..,-- _�. .. t�� I „,,,,641.. ., i.,d x'^"' .Jli .7:Y -::7:, :.. . . - w£ .,.. .,,..,��..�� � - bra.. ..E' :.Z,ar a41 ,..,x'. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Amual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 2152 25.89 17.15 2016' 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21 52 54.72 31381 2018 91 91 15.61 5.41 21.52 70.33 37.29 2019 75.44 . 15.47 . 5.06 21 52 86.80 42.35 2020. 58.07 17.37 ! 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 16 III 0. FINAL ASSESSMENT WORKSHEET rrY coyo{stlosrph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Carol Clement PID: 84.53533.0063 Legal Description: Lot 46,Block 3,Graceview Estates Property Address: 522 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. . g. ,gtrcet Footlsgca..,. .t , 7 : . ,.. . : Y wAse nnept 4. ',IGiiirt Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. I g �,. teat w r �? ? :a r '- " 11� iii Ali s,r..,��MR,`�'�" r�11# Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.351 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018, 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 z 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21 52 141.84 51.88 2023! (0.00) 20.40 1.12 21.52 162.24 53.00 17 Ili FINAL ASSESSMENT WORKSHEET vr.cna'offt)osrphxorn CITY OF ST. JOSEPH . 2013 Bituminous Overlay Property Owner Nicole Clements PID: 84.53533.0041 Legal Description: Lot 24,Block 3,Graceview Estates Property Address: 519 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. uxr.. Ailissment"Rstes Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015', 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 % 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 12230 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 18 lb FINAL ASSESSMENT WORKSHEET •'er.cd..of stjosrpk corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Coborns Incorporated PD: 84.53572.0000 Legal Description: Lot 1 Less W 12 for RD all of Lots 2-3-4 and PT OF VAC CEDAR ST ADJ TO SAID LOT, Loso's Addition Property Address: 304 College Ave N Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. a, Benefitting Footage-Long Side 212 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 106 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 106 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $2,205.84 Final Assessment $ 1,980.19 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal ., Principal Interest ' 2013 Annual Principe Interest Payment Payment Interest Payment To Date To Date 1980.19 2014 1,82639 153.80 108.91 54.46 317.16 153.80 108.91 2015 1,664.14 162.26 100.45 262.71 316.05 209.36 2016 1,492.96 171.18 9153 262.71 487.23 300.89 2017 1,312.36 180.59 82.11 262.71 667.83 383.00 2018 1,121.84 190.53 72 18 262.71 858.35 455.18 2019 920.83 201.01 61.70 ! 262.71 . 1,059.36 516.88 2020, 708.77 212.06 50.65 262.71 1,271.42 567.53 2021 485.04 223.73 38.98 262.71 1,495.15 606.51 2022 249.01 % 236.03 26.68 262.71 1,731.18 633.19 2023 0.00 ! 249.01 13.70 262.71 1,980.19 646.88 19 FINAL ASSESSMENT WORKSHEET %.+cdtva{st'osrph.corn CITY OF ST JOSEPH 2013 Bituminous Overlay Property Owner Leon M. Conradson PHI 84.53533.0037 Legal Description: Lot 20,Block 3, Graceview Estates Property Address: 511 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149-64 12.60 8.92 4.46 25.99 12 60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016! 122.32 ! 14 03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 7033 37.29 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 18.33 3-19 21.52 122.50 49.69 2022 i 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00)! 20.40 1.12 21.52 16124 53.00 20 f� FINAL ASSESSMENT WORKSHEET ,,yr citvofstioscph.com CITY OF ST, JOSEPH 2013 Bituminous Overlay Property Owner Patricia A. Czech PD: 84.53533.0072 Legal Description: Lot 55,Block 3,Graceview Estates Property Address: 515 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. .a _s_au I I J I I II pub'4 s_ r :::,,7;:4,-,,,,„;1-,--,,,:4,.. ., „te)' 17' i, 4 '1'''''' I .s C 7,:< b'", xa: Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Teem Primipal Prioapai Interest ' 2013 Annual Prim Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.921 2015 136.35 13.29 8.23 2132 25.89 17.15 2016 122.32 14 03 730 21.52 39 92 24.65 2017 10752 14.80 6.73 2132 54.72 3138 2018 9191 15.61 5.91 21.52 70.33 37.29 2019 75 44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 21 1# FINAL ASSESSMENT WORKSHEET .,r caayof,ci,yscph.con, CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Rhonda Dahlgren PD: 84.53533.0080 Legal Description: Lot 63,Block 3,Graceview Estates Property Address: 518 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. k p, ro S ! i 1 s #t , A sitiiiffiCli Aifii � SFr Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ,€t o a walk ti-4.3„.:,,,,7, w,, z $ . Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 , Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4A6 25.99 12.60 892 2015 13635 ! 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7150 21.52 39.92 24.65 2017 107.52 ! 14.80 6.73 21.52 5432 31.38 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122 50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 !, 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 22 , SI FINAL ASSESSMENT WORKSHEET '" w Cityof ctiocrpkcon, CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Bryan Daniel PID: 84.53533.0064 Legal Description: Lot 47,Block 3, Graceview Estates Property Address: 520 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. w.. ; sheet l'+ + F !s n Assessment' Cite . . u t., Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. + r � • x . . .re. .,., .. .9 �.r � ,4, :SFr v-• i�� Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Merest 2013 Annual Primps Interest Payment Payment Interest Payment To Date To Date 16224 i 2014 149.64 ! 12.60 8.92 446 25.99 12.60 8.92 2015 136.35 1329 8.23 21.52 25.89 17.15 2016 122.32 ! 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 2152 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022 20-40 1934 2-19 2152 141.84 51.88 2023 (0.00) 20.40 1.12 2152 162.24 ! 53.00 23 FINAL ASSESSMENT WORKSHEET III ...cuvofst,osrph.com CITY OF ST. JOSEPH ....... 2013 Bituminous Overlay Property Owner Margaret T Danzl PD: 84.534300.034 Legal Description: .23A S80 OF N1128 OF W 125 OF NE4SE4 Property Address: 126 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Sired Footxges ,, .Assessment Rates,:;, ,ia,,_ r Benefitting Footage-Long Side LF Benefitting Footage-Short Side 8OLF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 80 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 80 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Piathilnary mitisimeit , :; -, v Final; lsaegalment ,,.,M ,„ Preliminary Assessment $2,185.36 Final Assessment $ 1,920.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tam Principal Principal Interest ' 2013 Anal Principal Interest Payment Payment Interest Payment To Date To Date 1920.00 2014 1,770.88 149.12 105.60 52.80 307.52 149.12 105.60 2015 1,613.55 157.32 97.40 254.72 306.45 203.00 2016 1,447.58 165.98 88.75 254.72 472.42 291.74 2017 1,272.47 175.11 79.62 254.72 647.53 371.36 2018 1,087.74 184.74 69.99 254.72 832.26 44135 2019 892 84 ! 194.90 59.83 254 72 1,027.16 501 17 2020 687.22 205.62 49.11 254.72 1,232.78 55028 2021 470.30 216.92 37.80 254.72 1,449.70 588.08 2022 241.44 228.86 25.87 254.72 1,678.56 613.94 2023', (0.00) 241.44 13.28 254.72 1,920.00 ! 62722 24 1,. FINAL ASSESSMENT WORKSHEET %v.coyofstjosrph.con) CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Michael J Deutz PID: 84.53580.0010 Legal Description: Lots 8 and 9 Less E 10 Lot 9 Block 23,Loso's Addition Property Address: 11 Date St E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 102 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 102 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 102 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. e�s+ �'"^ �' W x ;, 1. �:" Preliminary Assessment $2,122.60 Final Assessment $ 1,905.47 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' _....2013 Annual Primal Interest Payment Payment Interest Payment To Date To Date 1905.47 2014 1,757.48 147.99 104.80 52.40 305.19 147.99 104.80 I 2015 1,60134 ! 156.13 96.66 252.79 304.13 201.46 2016 1,436.62 164.72 88.07 252.79 468.85 28934 2017 1,262.84 173.78 79.01 252.79 642.63 36835 2018 1,079.50 18334 69.46 252.79 825.97 438.01 2019 886.08 193 A2 59-37 252.79 1,019.39 49738 2020 682.02 204.06 48.73 252.79 1,223.45 546.11 2021 466 74 215.28 37.51 252.79 1,438.73 583.63 2022 239.62 227.12 25.67 252.79 1,665.85 60930 2023 (0.00); 239.62 13.18 252.79 1,905.47 622.47 !, 25 • FINAL ASSESSMENT WORKSHEET ■ti'"cityof stjoscph,com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Deutz Housing LLC PID: 84.53467.0000 Legal Description: .30 A. S200 OF W66 OF E132 FT of Lot 4,Auditors Subdivision No. 9 Property Address: 123 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. e. Street t 1 1 F � � ' _ .a n Ski 'f.: �"'MT"r Benefitting Footage-Long Side LF Benefitting Footage-Short Side 66 LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 66 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 66 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. .;.,. ., £ t K ' ' �• -,4; # , t9 l I `4 t tp i i /h'"',- rt; , k . 1 I L.t.' :i4: 4, Preliminary Assessment $ 1,373.45 Final Assessment $ 1,232.95 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tam Principal Principal Interest r 2013 Aral Principal- Interest Payment Payment Interest Payment To Date To Date 1232.95 2014 1,137.19 95.76 ! 67.81 3391 197 48 95.76 67.81 2015 1,036.16 101.03 62.55 16337 196.79 13036 2016 929.58 ! 106.58 56.99 163.57 303.37 ! 18735 2017 817.13 112.45 51.13 163.57 415.82 238.471 2018 698.50 ! 118.63 44.94 163.57 534.45 283.42 2019 57335 ( 125.16 38.42 163.57 659.60 321.83 2020 441.31 132.04 31.53 16337 79164 353.37 2021 302.01 : 13930 ' 24.27 163.57 930.94 377.64..,... .. 2022 155.05 ! 146.96 16.61 16357 1,07790 39425 2023', (0.00); 155.05 8.53 163.57 1,23295 ! 402.78 26 FINAL ASSESSMENT WORKSHEET •v+c tyof stioscph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Deutz Housing LLC PID: 84.53574.0000 Legal Description: S2/3 OF Lotd5-6 and 7 BLK 21 and PT OF VAC CEDAR ST ADJ TO SAID LOTS,Loso's Addition Property Address: 301 1st Avenue NE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 100 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 100 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 100 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. : Preliminary Assessment $2,080.98 Final Assessment $ 1,868.10 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest • 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1868.10 2014 1,723.01 145.09 102.75 51.37 299.21 145.09 102.75 2015 1,569.94 153.07 94.77 247.84 298.16 197.51 2016 1,408.45 161.49 86.35 247.84 459.65 283.86 2017, 1,238.08 170.37 77.46 247.84 630.02 36132 2018 1,05833 179.74 68.09 247.84 809 77 429.42 2019 868.70 189.63 58.21 247.84 999.40 487.62 2020'. 668.65 200.06 47.78 247.84 1,199.45 535.40 . 2021 457.59 211.06 36.78 24784 1410.51 572.18 2022 234.92 ! 222.67 25.17 247.84 1,633.18 59735 2023 (0.00), 234.92 12.92 247.84 1,868.10 ! 61027 27 Olt FINAL ASSESSMENT WORKSHEET .'ti•cityofstyosrph,com CITY OF ST. JOSEPH • , 2103 Bituminous Overlay Property Owner Deutz Housing LLC PD: 84.53464.0000 Legal Description: .34 A.Lot 3 Less N20,Auditors Subdivision No. 9 Property Address: 400 1st Avenue NE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. fi 6 y �"Vf'` ��',�� ;".s..�`5°: z y,+h�• II 7.' "5 '4T:?' :,-,f,-q% � a ..� ,� ;,"741-Ee a ' .. .tt�n .�..Y t}, crfj n -',:o ' Benefitting Footage-Long Side LF Benefitting Footage-Short Side 60 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 60 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 60 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. $, v ;,„,r s °� r , + . ...w °V des 71:4: . , "ri ..� `Y d` ?� *' •� :,(!�i � 'ys�4 •� r i i t s ,�fy tr "..:' '` �r.'`� �,,;�� '��"f�r 6 ���L.. ��n,:,.;-1, .�£„i W .;�r"`�:a'�' Preliminary Assessment $ 1,248.59 Final Assessment $ 1,120.86 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest • 2013 Annual Prior Interest Payment Payment Interest Payment To Date To Date. 1120.86 2014 1,033.81 87.05 61.65 30.82 179.53 87.05 61.65 2015 941.96 91 84 56.86 148.70 178.90 118.51 2016. 845.07 96.89 51.81 148.70 275.79 170.31 2017 742.85 102.22 46.48 148.70 378.01 216.79 2018 635.00 107.85 40.86 148.70 485.86 257.65 2019 521 22 113.78 34.92 148.70 599.64 292.57 2020 401.19 120.03 28.67 148.70 719.67 321.24 2021 274 55 126.64 22.07 148.70 846.31 343.31 2022 140.95 133.60 15.10 148.70 979.91 358.41 2023 (0.00) 140.95 7.75 148.70 1,120.86 366.16 28 y►4. , U FINAL ASSESSMENT WORKSHEET .441 1 cityof stioscph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Bruce A.DeWenter PD: 84.53492.0000 Legal Description: Lot 12,Block 2, Eastern Park Addition Property Address: 501 Eastern Ct Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. SreFootme . x. AS' a seat Rs e . tetA , 4 m „ ,P,�4Gt a„,A., Benefitting Footage-Long Side 72 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 36 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 36 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $983.41 Final Assessment $ 864.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 864 00 2014 796 90 67.10 47.52 23.76 138 38 67.10 47.52 2015 726 10 70.80 43.83 114 62 137.90 91.35 2016 651.41 74.69 39.94 114.62 . 212.59 131.28 2017 572.61 78.80 35.83 114.62 291.39 167.11 2018 489.48 83.13 3149 114.62 374.52 198.61 2019! 401.78 87.70 26.92 114.62 462.22 22533 2020 309.25 92.53 22.10 114.62 554.75 247.63 2021 211 63 97.62 17.01 114.62 652.37 264.63 2022 108.65 102.99 11.64 114.62 755.35 276.27 2023 (0.00) 108.65 5.98 114.62 ! 864.00 282.25 29 II FINAL ASSESSMENT WORKSHEET vv.c.vofxt,osrph.con CITY OF ST. JOSEPH ..... 2103 Bituminous Overlay Property Owner DM Partners Enterprises LLC PID: 84.53470.0300 Legal Description: Lot 1,Block 1, Cedar East Property Address: 235 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. K 1 1 ... .. _ ''-'11-1,':',''''' x +.s1,x h .,- jif :111,:. ,_ „„,._„.t....„..,,,;,, ti- Benefitting Footage-Long Side LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 37.71 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 37.71 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $784.74 Final Assessment $704.46 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 704.46 2014 649.75 , 54.71 38.75 1937 112.83 54.71 38.75 2015 592.02 , 57.72 35.74 93.46 112.44 74.48 2016 531.13 60.90 32.56 93.46 173.33 107.04 2017 466.88 64.25 29.21 93.46 237.58 136.25 2018 399.10 67.78 25.68 93.46 30536 161.93 2019 327.59 ! 7151 21 95 93A6 376.87 183.88 2020 252,15 75.44 18.02 9346 452 31 201.90 2021 172.56 79.59 13.87 93.46 531.90 215.77 2022 88.59 83.97 9.49 93.46 615.87 22526 2023 0.00 ! 88 59 4.87 93A6 704.46 230.13 30 1 • iv FINAL ASSESSMENT WORKSHEET %w riNnf syosrrh Corr) CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner DM Partners Enterprises LLC PIP: 84.53470.0300 Legal Description: Lot 1,Block 1, Cedar East Property Address: 235 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. '...3.. .. .:'St ss i i f ',5,,, w. ;� .. fa :. 'sits Y!i all ' ;4 '.. s Benefitting Footage-Long Side LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 37.71 LF Final Assessment Rate $24.00/L1N FT Assessed Footage 37.71 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $784.74 Final Assessment $704.46 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 704 46 2014 649.75 54.71 38.75 19.37 112.83 54.71 38.75 2015 592.02 ! 57.72 35.74 93.46 112.44 74.48 2016 531.13 60.90 32.56 93.46 17333 107.04 2017 466.88 64.25 29.21 93.46 237.58 136/5 2018 399.10 67.78 25.68 93.46 305.36 161.93 2019 327.59 71.51 21.95 93.46 376.87 183.88 2020 252.15 75.44 18.02 93.46 452.31 201.90 2021 172.56 79.59 13.87 93 46 531.90 215.77 2022; 88.59 83.97 9.49 93.46 615.87 225.26 . 2023 000 : 88.59 4 87 93.46 704.46 230.13 31 FINAL ASSESSMENT WORKSHEET • %rrr.t.tyo{stjoscph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Graham&Barbara Eaton PD: 84.53508.0000 Legal Description: Lot 12,Block 3, Eastern Park Addition Property Address: 130 4th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 128 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 64 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 64 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,748.29 Final Assessment $ 1,536.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Peal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1536.00 2014 1416.70 119.30 84.48 4224 246.02 11930 84.48 2015 1,290.84 125.86 77.92 203.78 245.16 162A0 2016 1,158.06 132.78 71.00 203.78 377.94 233.40 2017 1,017.98 140.08 63.69 203.781 518.02 297.09 2018 870.19 147.79 55.99 203.78 665.81 353.08 2019, 714 27 155.92 47.86 203.78 821.73 400.94 2020 549.78 16449 39.28 203.78 986.22 44022 2021 376.24 173 54 30.24 203.78 1,159.76 470A6 2022 19115 18108 20.69 203.78 1,342.85 491.15 2023 0.00 193.15 10.62 20178 1,536.00 501.78 32 • FINAL ASSESSMENT WORKSHEET wrvv cityofstjoseph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Frances C Eich Rev.Trust Pm: 84.53430.0020 Legal Description: .39A N165 OF W102 S OF RD OF NE4SE4 Property Address: 702 Minnesota St E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street Fvotaes r . . ., ., _ v, Asiaeeameat Rstes�;ar ._.. Benefitting Footage-Long Side 165 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 82.5 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 82.5 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $2,253.65 Final Assessment $ 1980.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1980.00 2014 1,826 22 15178 108.90 54.45 317.13 153.78 108.90 2015 1,663.98 162.24 100.44 262.68 316.02 20934 2016 1,492.81 171.16 91.52 262.68 487.19 300.86 2017 1,312.24 180.58 82.10 262.68 667.76 382.97 2018 1,121.73 190.51 72.17 262.68 858.27 455.14 2019 920.74 200.99 61.70 262.68 1,05926 516.83 2020 708.70 212.04 50.64 262.68 1,271.30 567.47 2021 485.00 223 70 38.98 262.68 1,495.00 606.45 2022 248.99 236.01 26.67 262.68 1,731.01 633.13 2023 0.00 24899 13.69 262.68 1,980.00 646.82 33 FINAL ASSESSMENT WORKSHEET ' I citv«{ftioacph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Katie Eldred PID: 84.53533.0074 Legal Description: Lot 57,Block 3,Graceview Estates Property Address: 519 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ,,. 7:. Street Foggia. . ..: T ime !l Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. : .. .i i ' i ;' i ent:;'a r ';i+z ..' T.14: Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Prim Interest Payment Payment Interest Payment To Date To Date 162/4 2014 149.64 12 60 ! 8.92 4.46 ! 25.99 12.60 8.92 2015', 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 3992 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019! 75.44 ! 16 47 5.06 21.52 86.80 ! 4235 2020', 58.07 1737 4.15 2132 104.17 ! 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 2040 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 34 FINAL ASSESSMENT WORKSHEET ,,,ThiLt .*tr.c.tyofsryosrph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Laurie Erickson PID: 84.53533.0095 Legal Description: Lot 78,Block 3,Graceview Estates Property Address: 546 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. . `" _ i+t "."'` _is pfd«t `'.' i ;71` a. �, 7.1.. �,r.,. . . ._ s,, x, q E- , .. �,,.+.,,, r 9.,.�': Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 16224 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 . 12232 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 3729 2019 75.44 ! 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 ..__._ .46_50 2021 39.74 18.33 3.19 21.52 122 50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2021 (0.00) 20 40 1.12 21.52 162.24 53.00 35 • FINAL ASSESSMENT WORKSHEET ♦er riryofstiosrph.rom CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Donna Eveslage PD: 84.53936.0000 Legal Description: Lot 1,Block 2,Wagner-Notch Subdivision Property Address: 103 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 5rx. itaiii74 ., 04, Benefitting Footage-Long Side LF Benefitting Footage-Short Side 82.54LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 82.54 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 82.54 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. -�• , Preliminary Assessment $2,254.74 Final Assessment $ 1,980.96 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ► 2013 Anne Principal Interest Payment Payment Interest Payment To Date To Date 1980.96 2014 1,827.10 153.86 108.95 54.48 317.29 153.86 • 108.95 2015 1,664.78 16232 100A9 262.81 316.18 209.44 2016 1;493.54 171.25 91.56 262.81 487.42 301.01 2017 1,312.87 180.66 ! 82.14 262.81 668.09 383.15 2018 1,122.27 190 60 72.21 262.81 858.69 45536 2019 921.19 20108 61.72 262.81 1,059.77 517.08 2020 709.04 ! 212.14 50.67 262.81 1,271.92 567.75 2021. 485.23 223.81 39.00 262.81 1,495.73 606.75 2022 249.11 236.12 26.69 262.81 1,731.85 633.43 2023! (0-00) 249.11 13.70 262.81 1,980.96 647.14 36 jia.A...„.. .-7,,Ai\ FINAL ASSESSMENT WORKSHEET Mery cityo(fto€Mph corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Jeremy Flan PID: 84.53796.0012 Legal Description: E 18 OF LOT 15 AND ALL OF LOT 16,Block 2,Loso's 3rd Addition Property Address: 211 CSAH 75 W Rates:This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. .7:'-':;-:. t...':::7''':t7AFtliiiiii7'",7177 ii:,,';?,;-.,:';,',,,,3 rit77,7M",-77z !„::::,,i,-,,,-,.,---2,1,7,--,1,2„ ,ti.,4*,,,,,,„:., ,,,,::411 Benefitting Footage-Long Side LF Benefitting Footage-Short Side 67 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 67 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 67 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. !;12;',11,,i .:,s. .t e;' � - t t i r .i ., t, .° .:��r. .. ,a ;A ,.:.-: ..; rs,.Yd Preliminary Assessment $ 1,394.26 Final Assessment $ 1,251.63 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Primal Principal Interest r 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 1251.63 2014 1,154 42 97.21 68.84 34.42 200.47 97 21 68.84 2015 1,051.86 10236 63.49 166.05 199.77 13233 2016! 943.66 108.20 57.85 166.05 307.97 190.19 2017 829.51 114.15 51.90 166.05 422.12 ! 242.09 2018 709.08 120 43 45.62 166.05 542.55 287 71 2019 582.03 127.05 39.00 166.05 669.60 326.71 2020 447.99 ! 134.04 32.01 166.05 803.64 358.72 2021 306.58 141.41 24.64 166.05 945.05 38336 2022 157.39 149.19 ! 16.86 166.05 1,094.24 40022 2023 15739 8.66 166.05 1,251.63 408.88 37 . FINAL ASSESSMENT WORKSHEET ...ci vof st osrph;'em CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Scott A Frank PID: 84.53472.0030 Legal Description: Lot 1,Block 4, Cloverdale Estates Property Address: 132 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Strict:F :Aasesameat.11 tr 6. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 100LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 100 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 100 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. *PrelininsiyA ieisient 1 �s ,, 1 Preliminary Assessment $2,731.70 Final Assessment $2,400.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Merest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 2400.00 2014 2,21160 186.40 132.00 66.00 384.40 186.40 132.00 2015 2,016.94 ! 196.65 121.75 318.40 383.06 253.75 2016! 1,809A7 207.47 110.93 318.40 590.53 364.68 2017 1,590.59 218.88 99.52 318.40 809.41 ! 464.20 2018! 1,359.67 230.92 87.48 318.40 1,04033 551.68 2019 1,116 05 243.62 74.78 318.40 1,283.95 j 626.46 2020 859.03 257.02 61.38 318.40 1,540.97 ! 687.85 2021 587.87 271.16 47.25 318.40 1,81213 735.09 2022 301.80 286.07 32.33 318.40 2,098.20 767.43 2023 (0 00) 301.80 16.60 318.40 2400.00 784.03 38 FINAL ASSESSMENT WORKSHEET III .,..c.tyof t,orcph.com , CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Kenneth From PID: 84.53641.0000 Legal Description: W11 OF LOT 10 and ALL OF LOT 11 BLK 1, Loso's 3rd Addition Property Address: 402 1st Avenue NW Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ,,,v Y v t°h x a ‘I IV 7 ,k e ✓ , .,•Benefitting Footage-Long Side LF Benefitting Footage-Short Side 61 LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 61 LF Final Assessment Rate $24.00/L1N FT Assessed Footage 61 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,269.40 Final Assessment $ 1,139.54 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 And Principal Interest Payment Payment Interest Payment To Date To Date 1139.54 2014 1,051.03 ! 88.51 62.67 3134 182.52 88.51 62.67 2015 957.66 9337 57.81 151.18 . 181.88 120.48 2016 859.15 98.51 52.67 151.18 280.39 173.15 2017 755.23 103.93 47.25 151.18 38431 220.41 2018 645.58 109.64 41.54 15118 493.96 261.94 2019 529.91 115.67 35.51 151.18 609.63 297.45 2020 407.87 12204 29.15 151.18 731.67 326.60 2021 279.13 128.75 22.43 151.18 860.41 349.03 2022 143.30 135.83 15.35 151.18 996.24 36438 2023'', 0.00 14330 7.88 151 18 1,139.54 372.26 39 II FINAL ASSESSMENT WORKSHEET mom.c+tvofstIosrph.cotn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Joanne Gallant PID: 84.53533.0076 Legal Description: Lot 59,Block 3,Graceview Estates Property Address: 541 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per �llineal�froot. isi{ y,, Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. x Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Pry Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014, 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 136.35 13.29 ! 8.23 2152 25.89 17.15 2016 122.32 14.03 7.50 21 52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91 91 ! 15.61 5.91 21 52 70.33 3729 2019 75.44 16 47 5.06 21.52 86.80 42.35 2020', 58.07 1737 4.15 2132 104.17 4650' 2021 39-74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 40 i. FINAL ASSESSMENT WORKSHEET v•rvr c ryofst,osrph c m CITY OF ST. JOSEPH . 2013 Bituminous Overlay Property Owner Green Tree Servicing LLC PID: 84.53508.0000 Legal Description: Lot 12,Block 3,Eastern Park Addition Property Address: 130 4th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Stream:Faotuges Assessment°Rl<tes Benefitting Footage-Long Side 128 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 64 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 64 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. f!'��Melllt :a 1(s a Preliminary Assessment $ 1,748.29 Final Assessment $ 1,536.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest r 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1536.00 2014 1,416.70 119.30 84.48 42.24 246.02 119.30 84.48 2015 1,290.84 125.86 77.92 203.78 245_16 162.40 2016 1.158.06 132.78 71.00 203.78 37794 233.40 2017 1,017.98 140.08 63.69 203.78 ' 518.02 297.09 2018 870_19 147.79 55.99 203.78 665.81 353.08 2019 714.27 155.92 47.86 203.78 821.73 400.94 2020 549.78 164.49 39.28 203/8 986.22 440.22 2021 376.24 173.54 30.24 203_78 1,159.76 470.46 2022 193.15 183.08 20.69 203.78 1,342.85 491.15 2023 0.00 193.15 10.62 203.78 1,536.00 501.78 41 • FINAL ASSESSMENT WORKSHEET ...CAVOf StIOSCIA,COO CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Tamara J. Grismer PID: 84.53533.0067 Legal Description: Lot 50,Block 3,Graceview Estates Property Address: 504 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 750 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91 91 15.61 5.91 21.52 7033 37/9 1 86.80 4235 2019 75.44 16.47 5.06 21.521 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022. 20.40 1934 2.19 2152 141.84 51.88 2023 (0.00)' 20.40 1.12 2132 16224 53.00 42 FINAL ASSESSMENT WORKSHEET aer cit}•ofstpsrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Nathan R. Grove PD: 84.53533.0087 Legal Description: Lot 70,Block 3,Graceview Estates Property Address: 605 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ..r, , . Street Fiiotat , ' .w ., ; ... : ,,ri.s . sm t r .r it m Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Prince Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 17 37 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 12230 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)! 20A0 1.12 21.52 162.24 53.00 43 • FINAL ASSESSMENT WORKSHEET % ci yof stjosaph,com CITY OF ST. JOSEPH _.. 2013 Bituminous Overlay Property Owner H and S Company PID: 84.53734.0013 Legal Description: Lot 3,Block 1,Neu Addition Property Address: 8854 Ridgewood Court Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. �Y 4 a zK $' �kl�Kk�, da�'N-" v"r�7 77s "Kw Fr T'''' "'k; vs A riiiY! .i... L jo r i6 ' Benefitting Footage—Long Side SQ FT Benefitting Footage—Short Side 912.64 SQ FT Preliminary Assessment Rate $00.09/SQ FT Final Assessment Rate $00.1173/SQ FT Assessed Square Feet 89,219 SQ FT Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 8,474.68 Final Assessment $ 10,465.91 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tam Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment . To Date To Date 10465.91 2014 9,653.05 812.86 575.63 287.81 1,676 30 812.86 575.63 2015 8,795A7 857.57 530.92 1588.49 1,670.44 1,10634 2016 7,890.74 904.74 483.75 1,388.49 2,575.17 159019 2017 6,93614 954.50 433.99 1,388.49 3,529.67 2,024.28 2018 5,92914 1,007.00 38149 1,388A9 4536 67 2,405.78 2019 4,866.86 1,06238 326.11 1,388.49 5,599.05 2,731.89 2020 3,746.05 1,120.81 267.68 1,388.49 6,719.86 2,999.56 2021 2,563.59 ! 1,182.46 206.03 1,388.49 7,902.32 3,205.60 2022 1,316.10 1,247.49 141.00 1,388.49 9,149.81 3,34659 2023 (0.00)• 1,316.10 72.39 1,388.49 10,465.91 3,418.98 44 II ;' FINAL ASSESSMENT WORKSHEET :mss cityof stiocrph tam CITY 01 ST. JOSEPH 2013 Bituminous Overlay Property Owner Jennifer Halverson PID: 84.53533.0091 Legal Description: Lot 74,Block 3,Graceview Estates Property Address: 604 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. :.: .. i ,,,. iii Pax ^" C x r ,.. :. z' °'S s P' �^ Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. 4 ,, al� i� i 'vAmiiih' ,, %,"fKu.. k °.'; n4 fix.° ,`' a ' y .. *w��;��� Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term__ Principal Principal Interest 2013 Antes Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7 50 21.52 39.92 24 65 2017 107.52 14.80 6.73 2132 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019' 75.44 16.47 5.06 21.52 86.80 42.35 2020, 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022 20.40 ! 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 !, 162.24 53.00 45 ID FINAL ASSESSMENT WORKSHEET :-r:c tyofsgoseph,com CITY OF ST. JOSEPH ..... 2013 Bituminous Overlay Property Owner Mark J Happe PID: 84.53733.0110 Legal Description: Outlot A,Mill Addition Property Address: Outlot A Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. y. . "° 6 s#` '� s �'�r=�x.,r?r x:a� �s ,. �' ��E' k x,�€�"��'4+-. S 7yn�'��'"°,c" ... ' �� .. .� wrn�{` ,.ka Sh R. ...,. „i s....�.s= L. t r. -..,i,'.s,...p;"va r1 i F "�v'°.J��i' `y,,f�.'u; - Benefitting Footage-Long Side SQ FT Benefitting Footage-Short Side 40.44 SQ FT Preliminary Assessment Rate $00.09/SQ FT Final Assessment Rate $00.1173/SQ FT Assessed Square Feet 4,768 SQ FT Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. s t< M i I i, w, i g: +r • f i 'ACM.:4:4,i. ,+4 ,..t K<=: Preliminary Assessment $452.90 Final Assessment $ 559.31 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Term Principal Prixipal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 559.31 2014 515.87 43.44 30.76 15 38 89.58 43.44 30.76 2015 470.04 45.83 28.37 74.20 89.27 iii 59.13 2016 42169 48.35 25.85 74.20 137.62 84.99 2017 370.68 51.01 23.19 74.20 188.63 108.18 2018 316.87 53.81 20.39 74.20 242.44 128.57 2019 260.09 56.77 17.43 74.20 ' 299.22 146.00 20201 200.19 59.90 14.30 74.20 359.12 16030 2021 137.00 63.19 11.01 74.20 422.31 17131 2022 70.33 66.67 7.54 74.20 488.98 178.85 2023 (0.00)', 7033 3.87 74.20 559.31 182.71 46 FINAL ASSESSMENT WORKSHEET 1,. rv.,cm•ofstioscph,con, CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Jean M.Harlander PD: 84.53533.0049 Legal Description: Lot 32,Block 3, Graceview Estates Property Address: 709 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. .rv„ .,.,, :LS1i-i ::Wo ages ....,r.:. x„:... 1;;,.,, ,i. ,, '''f::::s; „t,L 'a16flt �..,•7z : " , r ,`, Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 . 2014 149.64 12 60 8.92 4.46 25.99 12.60 8.92 2015', 136.35 13.29 8.23 21.52 25.89 17.15 2016. 122.32 14.03 7.50 21.52 39.92 24.65 20171 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 ' 15.61 5.91 21.52 70.33 37.29 2019. 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39 74 18 33 3.19 21.52 122.50 49.69 2022', 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 47 FINAL ASSESSMENT WORKSHEET yvw.clty of stjosrph,com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Healthy Tan LLC PD: 84.53470.0302 Legal Description: Lot 2,Block 1,Cedar East Property Address: 235 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. �y� t ,,3:..,! .._ .ec.:+, ...1 f f t"_ �', 2 �, wk.:. .,,...�`..,;::;;7',,:,r!.1. 3�. 6 ,�. "'rail' yEl ,^�o..,:.4 a✓ 0" Benefitting Footage-Long Side LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 37.71 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 37.71 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. r V4 .. .w,F ' 4�i :v,:,,�., `', s > *my Preliminary Assessment $784.74 Final Assessment $704.46 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest • 2013 Annual Principal Interest_ Payment Payment Interest Payment To Date To Date 704.46 2014 649.75 54.71 38.75 1937 112.83 54.71 38.75 2015 592.02 57.72 35.74 9346 112.44 74.48 2016 53113 60.90 32.56 93A6 17333 107.04 2017 466.88 64.25 29.21 93.46 237.58 136.25 2018 399.10 67 78 25.68 93.46 30536 161.93 2019 327.59 71.51 21.95 93.46 376.87 183.88 2020 252.15 75.44 18.02 93 46 452.31 201.90 2021 172.56 79.59 13.87 93A6 531.90 215.77 2022 88.59 83.97 9.49 93.46 615.87 225.26 2023 0.00 88.59 4.87 93.46 704.46 230.13 48 , IIII YNCI FINAL ASSESSMENT WORKSHEET ..,v1,c t ofstioorph,Com CITY �� ST. � SEPH 2013 Bituminous Overlay Property Owner Mary Herkenhoff PD: 84.53533.0038 Legal Description: Lot 21,Block 3, Graceview Estates Property Address: 513 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. £ x �;* ':.t:.. :.„, „. „ vy ^„ " ... .mss, .,: ".. K' Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ` -° . i," � 4■ Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest r 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 16224 2014 149.64 12.60 892 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14 03 7.50 21.52 39.92 24.65 2017 107.52 ! 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21 52 7033 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 18 33 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 2132 162.24 53.00 49 II FINAL ASSESSMENT WORKSHEET ...cir ofscioscph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay • Property Owner Marshall R.Herron PID: 84.53533.0096 Legal Description: Lot 79,Block 3,Graceview Estates Property Address: 544 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. .^ �Nsr ^� "fir'` .::. .: ",''..777.777:77:7,'�t x P r,r^;x'w .. a7 ;rma^x F, r Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. .,PRIAi7.:1 -:• r: 9', .F, i 3 ir.. `.,,7?,,5.., ... .,d '°,'`A Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 1 Arcing Principal Interest Payment Payment Interest Payment To Date To Date 16224 2014, 149.64 12.60 8 92 4.46 25.99 12.60 8.92 2015 136.35 13 29 8.23 21.52 25.89 17.15 ■ 2016! 12232 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 7033 3729 2019 75.44 16 47 5.06 21.52 8b.80 4235 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 18.33 3.19 21.52 122 50 49.691 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)! 2040I 1.12 21.52 162.24 53.00 50 FINAL ASSESSMENT WORKSHEET %rrss,..rm•of stioscph.con CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Kathryn L.Hirsch PID: 84.53533.0086 Legal Description: Lot 69,Block 3,Graceview Estates Property Address: 603 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. , . .Street Ig'"'r ie 7 Fl!, :;. s Aas int"R i fi Ai . Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. -44"W44444.... . ..... I. ,.'1 .. I i :> as( k f'14, -;.'7 ', A44 k:, I a &: # Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 . 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 2132 7033 37.29 2019 75.44 16 47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 ' 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 2132 162.24 53.00 51 FINAL ASSESSMENT WORKSHEET .r'.citvofstiosr h corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Heidi A.Hoffmann PD: 84.53533.0079 Legal Description: Lot 62,Block 3, Graceview Estates Property Address: 545 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. f.1 ,,ti.< .i.... . maw"Street;Fen ,x r .x.... . k �,,,„ k ���_ ,„,kasment : ,,. .., Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. $ .:"t''''r w" - ii 1 1 I '.. 7Rau .; s; 1 T. 3..'i' F f f Ciii a� _ Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest • 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 1260 892 446 2599 1260 892 2015 136.35 13.29 833 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 ! 3138 2018 91.91 15.61 5.91 21.52 70.33 3739 2019', 75 44 16 47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122 50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023. (0.00) 20.40 1.12 21.52 162.24 ! 53.00 52 • FINAL ASSESSMENT WORKSHEET r% citvof stiosrph.cam CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Independent School District No742 PID: 84.53457.0005 Legal Description: 16.94 A. PART OF SE4SW4&PART LOT 31 AUD SUBD 4 DAF: COMM AT NECORSE4SW4-S686'-WALGNROW TOELNLOT31 -CONTWTO CL OF WISCONSIN ST-N 274'-E 213.95'-N 136.14'TO N LN LOT 31 -E TO POB Property Address: 124- 1st Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street Foota l es Benefitting Footage-Long Side 527 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 263.5 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 263.5 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. t ,5 » 'f.,o. .-,,.fy^. 11 � ,� A+. " Preliminary Assessment $7,198.02 Final Assessment $6,324.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 6324.00 2014 5,832.83 491.17 347.82 173.91 1,012.90 491.17 347.82 2015 5,314.64 518.19 320.81 838.99 1,009.36 668.63 2016 4,767.96 546.69 292.31 838.99 1,556.04 960.93 2017 4,191.20 576.75 262.24 838.99 2,132.80 1,223.17 2018 3,582.73 608.47 230.52 838.99 2,741.27 1,45168 2019 2,940.79 64194 197.05 838.99 3,383.21 1,650.74 2020 2,263.54 677.25 161.74 838.99 4,060.46 1,812.48 2021. 1,549.05 714.50 124.49 838.99 4,774.95 1,936.97 2022 795.25 75179 85.20 838.99 5,528.75 2,022.17 2023 (0.00)' 795.25 43.74 838.99 6,324.00 2,065.91 53 IIII FINAL ASSESSMENT WORKSHEET a...covof stjoscph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Ken Jacobson PID: 84.53451.0000 Legal Description: Lot 19 and that part of Lot 4 OF AUD SUBD.No9 Lying W OF E LN W 7 thereof and Property Address: 109 Cedar Street E Rates:This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 199.5 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 199.5 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 199.5 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. { F Preliminary Assessment $4,151.56 Final Assessment $3,726.87 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Prixipal Interest 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 3726.87 2014 3,437.41 289.46 204.98 102.49 596.92 289.46 204.98 2015 3,132.03 305.38 189.06 494.44 594.84 394.04 2016 2,809.86 322.17 172.26 494.44 917.01 56630 2017 2,469.97 339.89 154.54 494.44 1,256.90 720.84 2018 2,111.38 358 59 135.85 494.44 1,615.49 856.69 2019 1,733.07 37831 116.13 494 44 1993.80 972.81 2020 1,333.95 399.12 9532 494.44 2,39292 1,068.13 2021 912.89 421.07 73.37 494.44 2,813 98 1,14150 2022 468.66 444.23 50.21 494.44 3,258.21 1,191.71 2023 (0.00) 468.66 25.78 494.44 3,726.87 1,217.49 54 j FINAL ASSESSMENT WORKSHEET ...covofstiasrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Tory J. and Nicole Jacobson PID: 84.53533.0.68 Legal Description: Lot 51,Block 3, Graceview Estates Property Address: 502 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ' gsvm Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015', 136.35 13.29 8.23 21.52 25.89 17.15 2016 12232 ! 14.03 7.50 21.52 39.92 ' 24.65 107.52 1 6.73 . _. 2017 4.80 2152 5472 31.38 - . 2018 91.91 15.61 5.91 21.52 70.33 3729 2019, 75A4 16 47 5.06 21.52 86.80 42.35 2020 58.07 17.37 ', 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 55 3. FINAL ASSESSMENT WORKSHEET vv v cityof cryoscph,rom CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner John G.Jenkins PD: 84.53533.0031 Legal Description: Lot 14,Block 3, Graceview Estates Property Address: 506 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. v< 'm .. ,� ..,, ., ,.. 5 + alb � �' ,,. �k',py' pf` `�'� .:' Strreet'Fao xgee .w ; i, . 7 Aaisesiment li tli l„ Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Antral Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 892 446 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122:32 14.03 7.50 21.52 39.92 , 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15 61 5 91 21 52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 2132 104.17 46.50 2021 39 74 1833 3.19 21.52 122.50 49.69 2022 20A0 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20A0 1.12 21.52 162.24 ! 53.00 56 lu ,r' FINAL ASSESSMENT WORKSHEET i . '•or cdvof stjoscph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Keith Johnston, PID: 84.53491.0000 Legal Description: Lot 11,Block 2, Eastern Park Addition Property Address: 502 Eastern Ct Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Str 'Fvotmf ., .. . AaaeaiamentA. Benefitting Footage-Long Side 93 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 46.5 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 46.5 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,270.24 Final Assessment $ 1,116.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Prnc pal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1116-00 2014 1,029 32 86.68 61.38 30.69 178.75 86.68 61.38 2015 937_88 91.44 56.61 148.06 178.12 117.99 2016 841.40 96 47 51.58 148.06 274.60 169.58 2017 739.62 101.78 46.28 148.06 376.38 215.85 2018 632.25 10738 40.68 148.06 483.75 256.53 2019 518.96 113.28 34.77 148.06 597.04 29131 2020 399.45 119.51 28.54 148.06 716.55 319.85 2021 273.36 126.09 21.97 148 06 842.64 341.82 2022 140.34 133.02 15.03 148.06 975.66 356.85 2023 - 14034 7.72 148-06 1,116.00 364.57 57 FINAL ASSESSMENT WORKSHEET ...cityofst,osrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Michael L.Jungck PD: 84.53533.0095 Legal Description: Lot 78,Block 3,Graceview Estates Property Address: 546 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. -,.. x«H x -7 ...-T Y '0,1'2, 2 „ Wit+^^ .14 .s §s+ Street Footagte , ")i` s w ,r .v. ,` ....,"leelimeMYRItei , ' Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. r;: 4?(, i ,y' 1 fiat ... 1 Y m '� " . -' r 3, , `�^�.� .: t 1 i i i .� �� ;'.4;-' �' r0..�' '`� �'`� 'i _ . � r§;;�x �. ;� Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest , 2013 Amami __.__.Ptroapal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149 64 12.60 8.92 4.46 : 25.99 1 2.60 8.92 2015 136.35 ! 13.29 8.23 21.52 25.89 17.15 2016 122.32 ' 14.03 7 50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 2040 1934 2.19 21.52 141.84 51.88 2023 (0.00); 20.40 1.12 21.52 162.24 53.00 58 • FINAL ASSESSMENT WORKSHEET .,,,c.tyof stiosrph.com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Kacures LLC PD: 84.53573.0000 Legal Description: N1/3 OF Lots 5-6 and 7 BLK 21,Loso's Addition Property Address: 307 1st Avenue NE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. .111t'44-r r 7� !a x � ��, l F '' 7 x:ge7'' '1/4 n ova .r . i7iii-7 - Benefitting Footage-Long Side 168 LF Benefitting Footage-Short Side 50 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 84 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 84 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. iii i I i,; '1 i a i t ,. r a _ 1 F . 6 Preliminary Assessment $ 1,748.03 Final Assessment $ 1,569.21 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 . Amual Principal Interest Payment Payment Interest Payment To Date To Date 1569.21 2014 1,447.33 121.88 86.31 43.15 251.34 121.88 8631 2015 1,318.75 128.58 79.60 208.18 250.46 16591 2016 1,183.10 135.65 72.53 208.18 386.11 23844 2017 1,039.99 143.11 65.07 208.18 529.22 30351 2018 889.00 150.98 57.20 208.18 680.21 360.71 2019 729 71 159.29 48.90 208.18 839.50 409.61 2020, 561.67 168.05 40.13 208.18 1,007.54 449.74 2021; 38437 177.29 ! 30.89 208.18 1,184.84 480.63 !: 2022 19733 187.04 ! 21.14 208.18 1,371.88 501.77 2023 (0.00)! 197.33 10.85 208.18 1.56911 512.63 59 I FINAL ASSESSMENT WORKSHEET towr.citvof 5tloscph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Kerry&Kim Kaluza PID: 84.53533.0031 Legal Description: Lot 14,Block 3,Graceview Estates Property Address: 506 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. _ Street F s , " i:: > .,w, . f , Aasessmes t Rates, .F : ,. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ,r ':Pre `Asan m it °a ; s „filial As sn ' ii i Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Primal Interest r 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39 92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 2152 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 60 sr FINAL ASSESSMENT WORKSHEET %..',c3ty of stiosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Jeffery J. and Katherine Kamakahi PD: 84.53533.0093 Legal Description: Lot 76,Block 3, Graceview Estates Property Address: 550 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. w. .}...t. =..::, ..,x Street.:..•ootages®. . :::'. !,:1£1:',7rw'r's;' "Y?4✓x'' k w Hw...7 :frAi ii7Y i -., ry„0P : Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal , 2013 Ammal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 1260 892 2015 136.35 13.29 8.23 21 52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 ' 54.72 3138 2018 91.91 15.61 5.91 21.52 7033 3729 2019', 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 18 33 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 2152 ! 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 61 FINAL ASSESSMENT WORKSHEET I . ciwofst,osrph.etrm CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lynn A.Keller ND: 84.53533.0083 Legal Description: Lot 66,Block 3,Graceview Estates Property Address: 549 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street Fob ,.# :. '4 : Aeeeiiemenk: tsiaei Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. €'r . , " It it ' "ft. .,;' r i:, " spa,, ,^;: ,it:`., a' r..T i ..li Jd'x ���9��.. ,.m .u��_„ Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest r 2013 Annual P Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 1260 8.92 2015 136.35 13.29 8.23 2132 25.89 17.15 2016 122.32 14.03 730 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 ! 5.91 21.52 7033 3729 2019 75.44 16.47 5-06 21.52 86 80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39 74 1833 3.19 2152 12250 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 : 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 62 MI FINAL ASSESSMENT WORKSHEET %%►c rYofstiosrph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lucinda Kessler PD: 84.53533.0039 Legal Description: Lot 22,Block 3,Graceview Estates Property Address: 515 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. .. , Street Foots_ ti ... . ,. AasesslAieat-. 4 _,41„ Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LENT FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LENT FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. n A Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 1319 8.23 21.52 25.89 17.15 2016 122.32 ! 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75 44 16 47 5.06 21 52 86.80 42.35 2020, 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 ! 1934 2.19 21.52 141.84 51.88 2023 (0.00)1 20.40 1.12 21.52 16224 53.00 63 II FINAL ASSESSMENT WORKSHEET lrssr.cityof sttoorph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Peggy M. Killoren PIP: 84.53533.0057 Legal Description: Lot 40,Block 3,Graceview Estates Property Address: 616 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. mint Nob' :a,z... , A83!CSS1QlC1Cltita111Ed., .,a,. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. .,, ii i ` ais ' a k z t fa u m Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 ! 12.60 8.92 446 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016! 12232 14.03 7.50 21.52 39.92 24.65 2017', 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 ! 15.61 5.91 21.52 70.33 37.29 2019', 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022: 20.40 1934 2.19 21.52 141.84 51.88 2023, (0.00). 20.40 1.12 21.52 162.24 53.00 64 1 II 1 FINAL ASSESSMENT WORKSHEET %%'dtvofst,oscph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Kristen B.Klein PID: 84.53533.0071 Legal Description: Lot 54,Block 3, Graceview Estates Property Address: 513 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest 2013 Aannal Prime Interest Payment Payment Interest Payment To Date To Date 16224 2014 149.64 12.60 8.92 4.46 25.99 12.60 , 8.92 2015 136.35 1329 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 2132 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 372911 2019 75.44 16A7 5.06 21.52 86.80 4235 2020', 58.07 1737 4.15 2132 ! 104.17 46.50 2021 39.74 18.33 3.19 21 52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20A0 1.12 21.52 16224 53.00 65 III • FINAL ASSESSMENT WORKSHEET vv►Cu vofsrjosrpk,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Joseph R. and Brenda M.Kresky PD: 84.53529.0008 Legal Description: Lot 4,Block 2, Eastern Park 1st Addition Property Address: 138 6th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street Footages r, 7::: .....AAt :sntent Itit ,. ...t . ' w :; ', Benefitting Footage-Long Side 111.61 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 55.80 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 55.80 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. i i o i AisesSme»it;�`:. ' ,. ::,: ;� 11i N4 y�. Preliminary Assessment $ 1,524.29 Final Assessment $ 1,339.20 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Merest • 2013 Anal Principal Interest Payment Payment Interest Payment To Date To Date 1339.20 2014', 1,235.19 104.01 73.66 36.83 , 214.50 104.01 73.66 2015 1,125.45 ' 109.73 67.94 177.67 213.75 14139 2016 1,009.69 115.77 61.90 177.67 329.51 203A9 2017 887.55 122.14 55.53 177.67 451.65 259.02 2018 758.70 128.85 48.82 177 67 580.50 307.84 2019! 622.76 135.94 41.73 177.67 716.44 349.57 2020 479.34 143.42 34.25 177.67 859.86 383.82 2021 328.03 15131 26.36 177.67 1,011.17 410.18 2022 168.41 159.63 18.04 177.67 1,170.79 428.22 2023 0.00 168.41 9.26 177.67 1,339.20 437.49 66 • FINAL ASSESSMENT WORKSHEET WV*c,tyofsttoseph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Robert J and Darlene J Kroll PID: 84.53406.0000 Legal Description: .30 A.W111.6 OF E171.6 OF N115.78 OF S331.56 OF NW4 SE4 CITY OF ST. JOSEPH Property Address: 125 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street E i,t �'k' yy g7 M "�' r ^a^r 'W[C4 '��t t"rtr- ", ' ti Benefitting Footage-Long Side LF Benefitting Footage-Short Side 115.78LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 115.78 LF Final Assessment Rate $24.00/L1N FT Assessed Footage 115.78 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. J[i� WR7L'` ¢ ' °,g "� ,.: 701er f o' '. z Preliminary Assessment $3,162.76 Final Assessment $2778.72 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Payment Payment Interest Payment To Date To Date 2778.72 2014 2,562.90 215.82 152.83 76.41 445.06 215.82 152.83 2015 2335.22 227.69 140.96 368.65 443.50 293.79 2016 2,095.01 240.21 128.44 368.65 683.71 422.23 2017 1,841.59 253A2 115.23 368.65 937.13 537.45 2018 1,574.23 267.36 101.29 368.65 1,204A9 638/4 2019 1,292.16 282.06 86.58 368.65 1,486.56 72532 2020 994.58 297.58 71.07 368 65 1,784.14 79639 2021 680.64 313.94 54.70 368.65 2,098.08 851.09 2022 349.43 331.21 37.44 368.65 2,429.29 888.53 2023 0.00 349 43 19.22 368.65 2,778.72 907/5 67 III ,, FINAL ASSESSMENT WORKSHEET %„,...cItyOfst,ph crm CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Karen A. Lahr PD: 84.53533.0046 Legal Description: Lot 29,Block 3, Graceview Estates Property Address: 615 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. streeIF'','o ` :ea ;; A hill Imie> tiii7 ` . Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. .r . : „ sell eny Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 7033 3729 ' 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 . 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20A0 1.12 21.52 162.24 5100 68 ' FINAL ASSESSMENT WORKSHEET r-grti cavof tiosrph..corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lakeland Construction Fin LLC PD: 84.53533.0100 Legal Description: Lot 83,Block 3,Graceview Estates Property Address: 534 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 16224 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 ! 8.23 21.52 : 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 2152 54.72 3138 2018 91.91 15.61 5.91 2152 70.33 37.29 2019' 75 44 16.47 5.06 21.52 86.80 4235 2020, 58.07 1737 4.15 21.52 104.17 4630 2021'', 39.74 18 33 3.19 2152 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)' 20.40 1.12 21.52 162.24 53.00 69 i•' FINAL ASSESSMENT WORKSHEET vrw,cityo{stiosrph,eom CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lakeland Construction Fin LLC PD: 84.53533.0099 Legal Description: Lot 82,Block 3,Graceview Estates Property Address: 536 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. a, `;ttr ».. 1 IF, x�s�� 4,;.:vimf,. .';' cMeE ''' s 777 *A �: Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Principal Interest 2013 , Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8 92 2015 13635 ! 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21 52 39.92 24-65 2017 107.52 i 14.80 6.73 2132 54.72 3138 2018 91.91 15.61 5.91 2132 70.33 3729 2019 75.44 16.47 5-06 21.52 86.80 ! 4235 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 1833 3.19 ` 21.52 122.50 49.69 2022 20.40 19.34 2-19 2132 141.84 51.88 !, 2023 (0.00) 20.40 1.12 2132 162.24 53.00 70 • r,. FINAL ASSESSMENT WORKSHEET %ter covof stioscph.con) CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lakeland Construction Fin LLC PID: 84.53533.0098 Legal Description: Lot 81,Block 3,Graceview Estates Property Address: 538 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. )o , '7,-,,r--,�a.... rt 1 ,r tt,7 � R, a .x ,... ,,,v s It.$1,. ,''� 1 ,r0. , ._.d�v e:F s ro a 7 � ..5 x{...,,. + Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. 4 ;f 'I'M;i °' i' 4 .. ii t ',; I z , ° E' iffy . . ,*A -1-,, ,,.,011 Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 16224 2414, 149.64 12.60 8.92 4.46 25.99 1260 892 2015 136.35 1329 813 2132 25.89 17.15 2016 122.32 ! 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018, 9191 15.61 5.91 21.52 70.33 3729 2019 75.44 16 47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 18.33 3.19 21.52 122 50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 71 1 Ili FINAL ASSESSMENT WORKSHEET rvlow c+t'}of sposrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lakeland Construction Fin LLC PD: 84.53533.0097 Legal Description: Lot 80,Block 3, Graceview Estates Property Address: 540 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. r: '' xv :Tye r ...0 z>,r^r rf,l 77 I 4 'Y} z - t :,n Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. '` it r-`. Fox W". a -.&aa; i4 y Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Merest r 2013 Annual Principal Interest Payment Payment Interest , Payment To Date To Date 162.24 2014 149.64 !, 12.60 8.92 4.46 25.99 12.60 892 2015 136.35 13.29 8.23 2132 25.89 17.15 2016 122.32 14.03 7.50 2132 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15 61 5.91 21.52 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 72 ta FINAL ASSESSMENT WORKSHEET vrrr cnvo f Xtiosrph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lakeland Construction Fin LLC PID: 84.53533.0053 Legal Description: Lot 36,Block 3,Graceview Estates Property Address: 704 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. S#reet lodta ee : Aisse�smcnt Rates Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. „...'.;' its..{ d 1 t i As1 iiiiiV~ 3 rze -:itit ..3w 74 .. :i I. T'''..i ix .... ` Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 10732 14.80 6.73 2.1.52 54.72 3138 2018 91.91 15.61 5.91 2132 70.33 3739 2019 75.44 16.47 5.06 2132 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 ` 18 33 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 2132 141.84 51.88 2023 (0.00)' 20.40 1.12 2152 162.24 53.00 73 • 1 FINAL ASSESSMENT WORKSHEET CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lakeland Construction Fin LLC PID: 84.53533.0052 Legal Description: Lot 35,Block 3,Graceview Estates Property Address: 706 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 1 1 f .. ... .. .. _... .. sa r , is r _ r... _w..a..e; T:',04*': Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. c';'''''''',-:_.,.,. ( I i IiiiiiiiIV H i ,,','i5,4* i :.,, -,,,,k ,k'L =E Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Teem Principal Principal . Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 1160 8.92 4.46 ! 25.99 12.60 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 2152 39.92 24.65 2017 107.52 14.80 6.73 2152 54.72 31.38 2018 91.91 ! 15.61 5.91 21 52 70.33 3739 2019 75.44 1617 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1 12 2152 162.24 53.00 74 FINAL ASSESSMENT WORKSHEET ID ves c;t>,ofstiosrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Lakeland Construction Fin LLC PID: 84.5353.0051 Legal Description: Lot 34,Block 3,Graceview Estates Property Address: 715 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. . ....,, . . ,.i.Ali ns, a.«m.t r i,,, s., ,. �� ....r'. .,,„,- aJ�l i .a`K,�' !+u%" ' . 'GZ Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. :mom .x 5€ + -rr .,. r x `� w5-9 wxK,a y.-, .�. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 . Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12 60 8.92 446 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 2152 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16 47 5.06 21.52 86.80 42 35 2020 58.07 1737 4.15 21.52 104.17 4630 2021, 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 75 ,,. FINAL ASSESSMENT WORKSHEET w.rityof cttosrph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner April S. Lee PD: 845.3533..0043 Legal Description: Lot 26,Block 3,Graceview Estates Property Address: 603 Graceview Drive Rates:This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 16224 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 136.35 1329 823 21.52 25 89 17.15 2016 12232 14.03 7.50 21.52 39.92 24.65 2017 107.52 % 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 3729 2019 75.44 16.47 5.06 2152 86.80 4235 2020 58.07 1737 4.15 2132 104.17 4650 2021 39.74 18.33 3.19 21 52 12230 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 76 • FINAL ASSESSMENT WORKSHEET .v.roryofgpsrpli corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Wesley C.and Ann M. Leedahl PID: 84.53533.0059 Legal Description: Lot 42,Block 3,Graceview Estates Property Address: 610 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. s ,w -. '... m x u+7 77-7-?:7'c ' % # z x .:. gnu 4 , _ l� F x., � ..boa ,.,77,': ,. .... k Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest • 2013 Amual Principal Interest Payment Payment interest Payment To Date To Date 16224 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 10752 14.80 6.73 2132 54.72 3138 2018 91.91 15.61 5.91 21.52 7033 3729 2019 75.44 16.47 5.06 2152 86.80 4235 2020', 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21 52 141.84 51.88 2023 (0.00)! 20.40 112 2132 162.24 5100 77 II • FINAL ASSESSMENT WORKSHEET vv.crtyof st oxcph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Dori Lindsay Pm: 84.53533.0090 Legal Description: Lot 73,Block 3,Graceview Estates Property Address: 606 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ,,,. 1 ,. I ii ii If « ' H . ,, o +'. iii i'l- fi .ti "'.a,. a, ,a.:iT.M, Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Amoral Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014', 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 2132 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 . 24.65 2017 107.52 _ ..._.. . 14.80. 6.73 2152 ._._ 54.72 3138 2018 91 91 15.61 ! 5.91 21.52 7033 37.29 2019'' 75.44 . 1647 5.06 2152 . 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 ! 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00), 20.40 1.12 21.52 162.24 53.00 78 1 III FINAL ASSESSMENT WORKSHEET %Vva cm'of tioxrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Logan, Cari S. PID: 84.53533.0080 Legal Description: Lot 63,Block 3,Graceview Estates Property Address: 518 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ,w A7i1 FR'I`. _.,. :x • :i;.., i a,�.. .�,f.. .. „ ' Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. gyp- a 6 iii. : r.,M, ,:..L'l�" alie it ' gi '1'4,7, si r �A a '-. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Priam Principal Interest ' 2013 Antaaal Principal Interest Payment Payment Merest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 136351 13.29 8.23 21.52 25.89 17.15 2016 12232 14.03 7.50 21.52 39.92 24.65 2017' 107.52 14.80 6.73 2152 54.72 3138 2018 91.91 15.61 5.91 21.52 7033 37.29 2019! 75.44 16 47 5.06 21.53 86 80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021! 39.74 1833 3.19 21.52 122.50 49.69 2022 20A0 1934 2.19 21.52 141.84 51.88 2023 (0.00), 20.40 1.12 21.52 162.24 53.00 79 • FINAL ASSESSMENT WORKSHEET vv.,.of yof st1osrph rem CITY OE ST. JOSEPH 2013 Bituminous Overlay Property Owner Robert B.Jr. and Katleen Lyon PD: 84.53407.0000 Legal Description: .30 A.BEG 60 W and 215.78 N OF SE COR OF NW4SE4-W 111.6-S116.38- E11 l.6-N115.78 Property Address: 131 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 115.78LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 115.78 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 115.78 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 3,162.76 Final Assessment $2,778.20 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tenn Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 2778.20 2014 2,562A2 215.78 152.80 76.40 444 98 215 78 152.80 2015 2334.78 227.64 140.93 36838 443.42 293.73 2016 2,094.61 240.16 128.41 368.58 683.59 422.15 2017 1,841.24 25337 115.20 368.58 936.96 53735 2018 1373.93 26731 101.27 368.58 1,204.27 638.62 2019 1,291.92 282.01 86.57 368.58 1,486.28 725.19 2020 994.40 29752 71.06 368.58 1,783.80 796.24 2021'', 680.51 ! 313.89 54.69 368.58 2,097.69 850.93 2022 349.36 331.15 37.43 368.58 2,428.84 88836 2023 0.00 34936 19.21 368.58 2,778.20 ! 907.58 80 fb u FINAL ASSESSMENT WORKSHEET ...c tvof st osrph,corn CITY 01 ST. JOSEPH 2013 Bituminous Overlay Property Owner James M and Debra A.Malamen PID: 84.53490.0000 Legal Description: Lot 10,Block 2, Eastern Park Addition Property Address: 503 Eastern Ct Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street F > . : .. t ,r. . , , ,'- �� �. Benefitting Footage-Long Side 40 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 20 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 20 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $546.34 Final Assessment $480.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Anal Principal Interest Payment Payment Interest Payment To Date To Date 480.00 2014 442.72 37.28 26.40 13.20 76.88 3728 26.40 2015 40339 3933 2435 63.68 76.61 50.75 2016 361.89 41 49 22.19 63.68 ' 118.11 72.94 2017 318.12 43.78 19.90 63.68 161.88 92.84 2018 271.93 46.18 17.50 63.68 208.07 110.34 2019 22321 48.72 14.96 63.68 256.79. 125.29 2020'. 171.81 51.40 12.28 63.68 308.19 13737 2021 117 57 54.23 9.45 63.68 362.43 147.02 2022 60.36 57.21 . 6.47 63.68 419.64 153.49 2023 (0.00) 6036 332 63.68 480.00 156.81 81 FINAL ASSESSMENT WORKSHEET •-r ti cm of stioscph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Allen J and Jean S Marthaler PD: 84.53408.0000 Legal Description: .26 A. W111.6 OF E171.6 OF S100 OF NW4SE4 CITY OF ST.JOSEPH Property Address: 139 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. '771' StreetF =5 s Benefitting Footage-Long Side 111.60 LF Benefitting Footage-Short Side 100LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 55.80 LF Adjusted Footage-Short Side 100 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 155.80 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $4,255.98 Final Assessment $3739.20 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tenn Principal Principal Interest 2013 Annual Primal Interest Payment Payment Interest Payment To Date To Date 3739.20 2014 3:448.78 290.42 205.66 102.83 598.90 290.42 205.66 2015 3,142.40 306.39 189.68 496.07 596.80 395.34 2016 2,819.16 32324 17183 496.07 920.04 568.17 2017 2,478.14 341.02 155.05 496.07 1,261.06 723.22 2018 2,118.37 359.77 136.30 496.07 1,620 83 859.52 2019 1,738.80 379.56 116.51 496.07 2,000.40 976.03 2020 1,33837 400.44 95.63 496.07 2,400.83 1,071.67 2021 915.91 422.46 73.61 496.07 2,82329 1,145.28 2022 47021 445.70 5037 496.07 3,268.99 1195.65 2023 0.00 47021 25.86 496.07 ! 3,739.20 1221.51 82 FINAL ASSESSMENT WORKSHEET r..cityof xtfpsrph.com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Miro Inc. PD: 84.53470.0304 Legal Description: Lot 3,Block 1,Cedar East Property Address: 235 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. .. r' ,:: ,Utiet F t 1 6 3:.:.,,:� , r, s a U+ cll< '1...,- ",fir t Benefitting Footage-Long Side LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 37.71 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 37.71 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. 7. ; _ 1 1 I1 ,, tI1 . i ; +r. :,.. G i,.,z '..... - .ti ,. i,:i,; . .if, Preliminary Assessment $784.74 Final Assessment $704.46 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Primp' al _ 2013 Ana Principal Interest Payment _ Payment Interest Payment To Date To Date 70446 2014 649-75 54.71 38-75 19.37 112.83 54.71 38.75 2015. 592.02 57.72 35.74 93.46 112.44 74.48 2016 53113 60.90 32.56 93.46 173.33 ! 107.04 2017 466.88 64.25 29.21 93.46 237.58 136.25 2018 399.10 67.78 25.68 93-46 305.36 161.93 2019 327.59 71.51 21-95 93.46 376.87 183.88 2020 25215 , 75.44 18.02 93.46 452.31 ! 201.90 2021 ... , 172.56 79.59 13-87 93.46 53190 215.77 2022, 88.59 8197 ! 9.49 93.46 615.87 225.26 2023 0.00 88.59 4.87 93.46 704-46 230.13 83 FINAL ASSESSMENT WORKSHEET II %vY.c,yof tp eph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Miro Inc. PID: 84.53470.0306 Legal Description: Lot 4,Block 1, Cedar East Property Address: 235 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 37.71 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 37.71 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ,,rc "k." I I i I.. ..5, °' I ;: ";yti' 3 Yi r I I f I .,r;Witiil.,,,g;,-ual Preliminary Assessment $784.74 Final Assessment $704.46 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal . . Interest _ 2013 Am Principal Interest Payment Payment Interest Payment To Date To Date 70446 2014, 649.75 54.71 38.75 1937 112.83 54.71 38.75 2015 592.02 57.72 35.74 93.46 112A4 74.48 2016 531.13 60.90 ! 32.56 93.46 173.33 107.04 2017 466.88 64.25 29.21 93.46 237.58 136.25 2018 399.10 67.78 25.68 93.46 305.36 161.93 2019 327.59 71.51 21.95 93.46 376.87 183.88 2020 252.15 75.44 18.03 93A6 45231 201.90 2021 172.561 79.59 13.87 93A6 531 90 215.77 2022 88.59 8397 9.49 93.46 615.87 . _ 225.26 2023 0.00 88.59 4.87 93.46 70446 230.13 84 FINAL ASSESSMENT WORKSHEET sw r.cityof stiosrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Madhuchhanda Mitra PID: 84.53533.0070 Legal Description: Lot 53,Block 3, Graceview Estates Property Address: 503 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. a:Stream' oot .::::,.:11;':":''''::: ',`., 7z::.,,'''`i:J„ . $$$fl1 . . •• Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. e ;, _, ., L1�lYWjIA tjtsa1i '3��... -:', :,4::::' ,gip f �' �"a 61 t' i 1.6 w� i ,ir' S'e ,. iJ... r `d sa„ .�. �4�'i�ry�iA $vk S�w.' Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term PmcipA Principal Interest , 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 ! 13.29 8.23 21.52 25.89 17.15 2016 122 32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 9191 15.61 5.91 21.52 70.33 3729 2019 75.44 16.47 506 21.52 86.80 4235 2020, 58.07 17.37 4.15 21.52 104.17 4.6.50 2021 39.74 18.33 3.19 21 52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 ' 51.88 2023 (0.00) 20A0 1.12 21.52 162241 53.00 85 ,,. FINAL ASSESSMENT WORKSHEET ...rityofstjoscph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner John P. and Rebecca D.Mulvaney PD: 84.53533.0048 Legal Description: Lot 31,Block 3,Graceview Estates Property Address: 705 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. z. - .. _. , g ") ,. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 3992 24.65 2017 107.52 ! 14.80 6.73 21.52 54.72 3138 2018 _. _ ..___ 91 91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 ! 1833 3.19 21 52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00)! 20.40 1.12 21.52 162.24 53.00 86 • ,• FINAL ASSESSMENT WORKSHEET r trw.cityof stjosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Sheila M.Nahan ND: 84.53472.0032 Legal Description: Lot 2,Block 4,Cloverdale Estates Property Address: 138 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 1. .';',,7;: *'i'a Foota g es ,� 1 �€' .. , ,Aiiiisinielittitioia7raffr1721 Benefitting Footage-Long Side LF Benefitting Footage-Short Side 96.20LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 96.20LF Final Assessment Rate $24.00/LIN FT Assessed Footage 96.20LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. " rd. >l�AsiiiiiiMCHt '� -,:',,?,;:4:i',..''':'''. `Iiiitt�89CIfilriCflt r 0V ..._;�A Preliminary Assessment $2,627.89 Final Assessment $2,308.80 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest r 2013 Annual Principal. Interest Payment Payment Interest Payment To Date To Date 2308.80 2014 2,129A8 17932 126.98 63A9 369.80 17932 126.98 2015 1,94030 189.18 117.12 306.30 368.50 244.11 2016 1,740.71 ! 199.59 106.72 30630 568.09 350.82 2017 1,530.15 210.56 95.74 30630 778.65 446.56 2018 1,308-00 222.15 ! 84-16 306.30 1,000.80 530.72 2019 1,073.64 234.36 71.94 306.30 1,235.16 602.66 2020 826.39 ! 247.25 59.05 306.30 1,482.41 661.71 2021 565.53 260.85 45.45 306_30 1,743.27 707.16 2022 29033 275.20 31.10 30630 2,01847 738.27 2023 0.00 29033 15.97 30630 2,308.80 754.23 87 ID FINAL ASSESSMENT WORKSHEET va•cayofstioscpk com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Steven E. and Julie Nelson PID: 84.53533.0032 Legal Description: Lot 15,Block 3, Graceview Estates Property Address: 502 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 'StreetwFeetageS ., E r,.. ' , . ., , • seSameat Ratei w ,, .'z ,r1 Z Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. a ,:,.,, -.4-:.' ,,;1 i `�u:`: � :,.--.-� z -_ e• 7,17.( 3-',',:'w" :t ..r F ,�s.;�. � ro. eF J r � �' 1 I I � t a�F�+u01��'`,�"k^ S k;.. ... .., .:' �4V0� 4 k �'"' Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 892 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14 03 7.50 21.52 3992 24 65 2017 107.52 14.80 6.73 31.52 54.73 31.38 2018 91.91 15 61 5 91 21.52 70 33 37.29 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 88 • FINAL ASSESSMENT WORKSHEET *IF*.cItyo{s tiosr ph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Sally J.Niemi PD: 84.535330.0044 Legal Description: Lot 27,Block 3,Graceview Estates Property Address: 607 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. : . %-.„,,,,,,,,-, Street Foot:ages el. K nt Rat F Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7 50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 3739 2019, 75 44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 2132 141.84 51.88 2023 (0.00); 20.40 1.12 21.52 162.24 53.00 89 , FINAL ASSESSMENT WORKSHEET %%,..catyof tiowcpk corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Cleo Oboyle PID: 84.53533.0055 Legal Description: Lot 38,Block 3,Graceview Estates Property Address: 620 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ,, ;Street F g 7 r w .I" .x. � - a,�� r � � ,M ��ei�i �1,;., Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. k^r.,, 1 ,- l ll>mi»ry, iti ht z- . " :. + 1i Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015, 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 5432 3138 2018 91.91 15 61 5.91 21.52 7033 37.29 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122 50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023! (0.00) 20.40 1 12 21 52 162.24 53.00 90 FINAL ASSESSMENT WORKSHEET v s s,fit y..of stIOSCph,COM CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Brigid O'Connor PID: 84.53533.0036 Legal Description: Lot 19,Block 3, Graceview Estates Property Address: 509 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. .Street Foo des '' t w Ass. •. •eit tat -`,vim. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Pmck3a1 Principal Merest r 2013 Annual Principe Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 1160 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122 32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 ! 6.73 21.52 54.72 3138 2018 91 91 15.61 5 91 21.52 70.33 3729 2019 75.44 16A7 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21_52 122 50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 91 • FINAL ASSESSMENT WORKSHEET wvip c yof stjosrph.con, CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Glenyce Olufson PD: 84.53533.0062 Legal Description: Lot 45,Block 3,Graceview Estates Property Address: 604 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. h e i may' .. iii ai ''M .„ r , , tiII lu •* Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest - 2013 Annual Principal Interest . ......-.-. Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 12232 14 03 7.50 21.52 39.92 24.65 2017 107.52 ! 14 80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75 44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 ! 53.00 92 i FINAL ASSESSMENT WORKSHEET '..cm•ofstpsrph.com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Omann Investments ND: 84.53470.0310 Legal Description: Lot 6,Block 1, Cedar East Property Address: 305 Cedar St E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ''Street F ,. sessiuieat ® '- Benefitting Footage-Long Side LF Benefitting Footage-Short Side 150.85 LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 150.85 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 150.85 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $3,139.17 Final Assessment $2,818.03 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Principal Interest 2013 Anal Principal Interest Payment Payment Interest Payment To Date To Date _ _...._ 2818.03 2014, 2,599.16 218.87 154.99 77.50 451.36 218.87 154.99 2015 2368.25 230.91 142.95 373.86 449.78 297.95 2016 2,124.64 243.61 130.25 373.86 693.39 428.20 2017, 1,867.64 257.01 116.86 373.86 950.39 545.05 2018 1596.50 271.14 102.72 373.86 1,22153 647.77 2019 1310.44 286 05 87.81 373.86 1507.59 ! 73558 2020 1,008.65 301.79 ! 72.07 373.86 1,809.38 807.66 2021 690.27 318 39 55.48 373.86 . 2,127.76 863.13 2022 35437 335.90 37.96 373.86 2,463.66 901.10 2023 (0.00) 35437 19.49 373.86 2,818.03 920.59 93 IS FINAL ASSESSMENT WORKSHEET .'.c.r>•ofsr+oseph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner P and J Landholders PID: 84.53733.0100 Legal Description: Lot 1,Block 1,MJH Addition Property Address: 8805 Ridgewood Court Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. .. S 1 B 6 ^ -.. *?5c*. ;`.. , 3; t s n='l11C114 '0,.1." s, Benefitting Footage-Long Side SQ FT Benefitting Footage-Short Side 101.63 SQ FT Preliminary Assessment Rate $00.09/SQ FT Final Assessment Rate $00.1173/SQ FT Assessed Square Feet 21,780 SQ FT Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. r• rw - ; ,, 9:c i Nis 7V9s_,• 4. ;,:g .n:'. 4, ...P:.4:`" 4•. Preliminary Assessment $2,068.83 Final Assessment $ 2,554.92 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 2554.92 2014 2356.49 ! 198.43 140.52 70.26 L 409.22 198.43 14032 2015 2,147.14 209.35 129.61 338.96 407.78 270.13 2016 1,926.27 220.86 118.09 338.96 628.65 38822 2017 1,693.26 233.01 105.95 338.96 861.66 494.16 2018' 1,447A4 245.83 93.13 338.96 1,107.48 587.29 2019 1,188.09 259.35 79.61 338.96 1,366.83 666.90 2020 914.48 273.61 65.34 338.96 1,640.44 73225 2021 625.82 288.66 50.30 338.96 1,929.10 782.54 2022 321.28 304.54 34.42 338.96 2,233.64 ! 816.96 2023 (0.00) 321.28 17.67 338.96 2,554.92 834.64 94 . FINAL ASSESSMENT WORKSHEET W'h`•'.citya{stio r1h.ram CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner P and J Landholders PID: 84.53733.0105 Legal Description: Lot 2,Block 1,MJH Addition Property Address: 8805 Ridgewood Court Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ' w.. g a a s , s -: ;a 2 wa , -,r .: m : ,Q 74 *" ` iii r -'fit' ry Benefitting Footage-Long Side SQ FT Benefitting Footage-Short Side 128.5 SQ FT Preliminary Assessment Rate $00.09/SQ FT Final Assessment Rate $00.1173/SQ FT Assessed Square Feet 20,473 SQ FT Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,944.68 Final Assessment $ 2,401.60 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. ■ Tenn Principal Principal Interest , 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 2401.60 2014 2,215.07 186.53 132.09 66.04 384.66 186_53 ` 132.09 2015' 2,018.29 196.79 121.83 318.61 383.31 253.92 2016 1,810.68 207.61 111.01 318.61 590.92 ' 364.92 2017 1,591.65 219.03 99.59 ! 318.61 809.95 464.51 2018 1,360.58 231.07 87.54 318.61 1,041.02 552 05 2019' 1,116.79 243.78 74.83 318.61 1,284.81 626.88 2020 859.60 257.19 61.42 318.61 1,542.00 68831 2021! 588.26 271.34 47.28 318.61 1,813.34 735.58 2022 302.00 286.26 32.35 318.61 2,099.60 767.94 2023: 000 302 00 16.61 318.61 2,401.60 784.55 95 FINAL ASSESSMENT WORKSHEET vv.*cityof stiosrph,corn CITY ST. JOSEPH 2013 Bituminous Overlay Property Owner P and J Landholders PIP: 84.53794.0400 Legal Description: Lot 1,Block 1,RMR Addition and adjacent footage Property Address: 8858 Ridgewood Court Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ire 7: ` "•' , 1x Benefitting Footage—Long Side 513.53SQ FT Benefitting Footage—Short Side SQ FT Preliminary Assessment Rate $00.09/SQ FT Final Assessment Rate $00.1173/SQ FT Assessed Square Feet 17,216 SQ FT Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. e,G., ;A`^1,I mss;:' . � J „:,..= ed v�`s�' �1 Preliminary Assessment $ 11,134.05 Final Assessment $ 13,750.12 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 13750.12 2014 12,682.18 ! 1,067.94 756.26 378.13 ! 2,202.33 1,067.94 756.26 2015 11,555.50 1,126.68 697.52 1,824.20 ! 2,194.62 1,453.78 2016 10,366.86 1,188.65 635.55 1,824.20 3,383.26 2,08933 2017 9,112.84 1,254.02 570.18 1,824.20 4,637.28 2,65931 2018 7,789.84 132299 50121 1,824.20 5,960.28 3,160.71 2019 6,394.09 1,395.76 428.44 1,82420 7,356.03 3,589.15 2020 4,921.56 1,472.52 351.67 1,824.20 8,828 56 ! 3,940.83 2021 3,368.05 1,553.51 270.69 1,82410 10,382.07 4,211.51 2022 1,729.10 1,638.95 185.24 1,82410 12,021.02 4396.76 2023 0.00 1,729.10 95.10 1,824.20 13,750.12 4,491.86 96 • I FINAL ASSESSMENT WORKSHEET vor cityofstiosrph.cotn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Harold and M. Pfannenstein PD: 84.53926.0000 Legal Description: Lot 1,Block 1,Wagner-Notch Subdivision Property Address: 612 Minnesota St E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ,:siiiiiip4! P? wSr.„. F =� rk '�n4 Benefitting Footage-Long Side 124.07 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 62.03 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 62.03LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ,.. ,..„ .4 .. # ,a .'h a., _, .", .a'. 'u�= i,.,. .r ..l p. .. 1:-:-.',s , ., s . x=. Preliminary Assessment $ 1,694.47 Final Assessment $ 1,488.72 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal merest Payment Payment merest Payment To Date To Date 1488 72 2014 1,373.09 115.63 81.88 40.94 238.44 115.63 81.88 2015 1,251.11 121.98 75.52 197.51 237.61 157.40 2016 1,122.42 128.69 68.81 197.51 366.30 226.21 2017, 986.64 135.77 61.73 197.51 502.08 ! 287.94 2018 84140 143.24 54.27 197.51 64532 34221 2019 692.29 151.12 4639 197.51 796.43 388.60 2020 532.86 159.43 38.08 197.51 955.86 426.67 2021 364.66 16820 2931 197.51 1,124.06 455.98 2022 187.21 177.45 20.06 197.51 1,30131 476.04 2023 0.00 18721 1030 197.51 1,488.72 48633 97 FINAL ASSESSMENT WORKSHEET ,...cityof stiosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Herbert and Dorothy Pflueger PID: 84.53430.0018 Legal Description: .23A S80 OF W125 OF N 1048 OF NE4SE4 Property Address: 122 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. t: '. Stiia F a + d x, : , 'w , .. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 8OLF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 80 LF Final Assessment Rate $24.00/L1N FT Assessed Footage 80 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. :: ,. ,x, I I I k ki>l�f111li1it, V 41'!4 "^ ' S ,=; 1.,AsmW sk. ... ili44v:.if$ Preliminary Assessment $2,185.36 Final Assessment $ 1,920.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tenn Principal Principal Interest • 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date ....1920.00 . 2014 1,770.88 149.12 105 60 52.80 307.52 149.12 105.60 2015 1,613.55 15732 97.40 254.72 306A5 203.00 2016 1,447.58 165.98 88.75 254.72 472.42 291.74 2017 1,272.47 175.11 79.62 254.72 647.53 371.36 2018 1,087.74 184.74 69.99 254.72 83226 441.35 2019 892.84 194.90 59.83 254.72 1,027.16 501.17 2020 687.22 205.62 49.11 254.72 1,232.78 550.28 2021•; ._._.._..47030 .. _. __._..__.. ..___._._._.- 216.92 37.80 254.72 1.449.70 588.08 2022 241.44 228.86 25.87 254.72 1,678.56 61194 2023 (0 00) 241 44 1318 254.72 1,920.00 62722 98 �JLeskAe-l'Aj\ F INAL ASSESSMENT WORKSHEET c tyof stlosrph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Robert A. and Regina M. Pirkl PD: 84.53938.0000 Legal Description: Lots 3 and 4,Block 2,Wagner-Notch Subdivision Property Address: 119 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 166LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 166 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 166 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ' ? Preliminary Assessment $4,534.62 Final Assessment $3,984.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest 2013 Annual Principal _.... Interest Payment Payment Interest Payment To Date To Date 3984.00 2014 3,674.57 309.43 219.12 109.56 638.11 309.43 219.12 2015 3,348.12 326.45 202.10 528.55 635.88 42122 2016 3,003.72 344A0 184.15 528.55 980 28 605.37 2017': 2,640.38 363.34 165.20 528.55 ' 1,343.62 770.57 2018 2,257.05 ! 383.33 145 22 528.55 1,726.95 915.79 2019 1,852.64 ! 404.41 124.14 528.55 ' 2,131.36 1,039.93 2020 1,425.99 426.65 101.90 528.55 2,558.01 1,141.83 20211, 975.87 450.12 78.43 528.55 3,008.13 1,220.26 2022': 500.99 ! 474.88 53.67 528.55 3,483.01 1,273.93 2023 (0.00) 500.99 27.55 528.55 3,984.00 1,301.48 99 • ,•• FINAL ASSESSMENT WORKSHEET *vs cItyof tjnsrph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner PWR Properties LLC PID: 84.53425.0000 Legal Description: .33A. W 130 OF E 431.57 of that part of SE4NW4 Lying N OF CO RD 75 and S OF RR Property Address: 225 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. t Benefitting Footage-Long Side LF Benefitting Footage-Short Side 130 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 130 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 130 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. xis z ..G.' „„ r . ,=�'V rr limit- s" , 4 a , .-.. .:., ti' , Preliminary Assessment $2,705.28 Final Assessment $2,428.54 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 2428.54 2014 2,239.92 ! 188.62 133.57 66.78 388.97 188.62 133.57 2015 2,040.93 198.99 123.20 322.19 387.61 256.77 2016 1,830 99 209.94 112.25 322.19 597.55 369.02 2017 1,609.50 221.48 100.70 32/19 819.04 469.72 2018 1,375.84 233.67 88.52 322.19 1,05/70 558.24 2019 1,129 32 246.52 75.67 322.19 1,299.22 633.91 2020 869.24 260.08 62.11 32119 1,55930 696.03 2021 594.86 274.38 47.81 32219 1,833.68 743.84 2022 30539 ! 289.47 32.72 32219 2,123.15 776.55 2023 (0.00)! 305.39 16.80 322.19 2,428.54 793.35 100 II x++11' ;,U FINAL ASSESSMENT WORKSHEET +rj .otyo(st osrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Quality Care Investments LLC PID: 84.53560.0000 Legal Description: Lots 4 and 5,Block 2, Lodermeiers Addition Property Address: 119 3rd Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ,s s. .Streit C ! t 77:77V, t.` i „' :k,t_ i16aiit ,! .tt.F�«` 6 Benefitting Footage-Long Side 150 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 75 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 75 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $2,048.77 Final Assessment $ 1,800.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Ptincipal Interest ' 2013 Anal Principal Interest Payment Payment Interest Payment To Date To Date 1800-00 2014 1,660.20 139.80 99.00 49.50 288.30 139.80 99.00 2015 1,512/1 147.49 9131 238.80 287.29 19031 2016 1,357.10 155.60 83.20 238.80 442.90 27331 2017 1,192.94 164.16 74.64 238.80 607.06 348.15 2018 1,019.75 ! 173.19 65.61 238.80 780.25 413.76 2019 837.04 182.72 56.09 238.80 962.96 469.85 2020 644/7 192.76 4.6.04 238.80 1,155/3 515.89 2021 440.90 203.37 35.43 238.80 1 1,359.10 551.32 2022 226.35 214.55 24.25 238.80 1,573.65 575.57 2023', 0.00 226.35 12 45 238.80 1,800.00 588.02 101 ,,. FINAL ASSESSMENT WORKSHEET vvw coyofxtioseph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Donald E.and Irene M.Reber PID: 84.53679.0000 Legal Description: LOT 8 and S30.57 OF LOT 9 BLK 3 ALSO SWLY 5 TRIANGLE OF N 19.43 OF LOT 9,Loso's 4th Addition Property Address: 118 2nd Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 190.37 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 95.18LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 95.18 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ti Air..- .. ,. ,.:�. . >. t rw x: � x' � �3 C i Aa A`. . � :�.m �.,, ' ,ear°' ,.. s .� Preliminary Assessment $2,600.03 Final Assessment $2,284.32 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Prime Interest • 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 2284.32 2014 2,10690 177.42 125.64 62.82 365.87 177.42 ! 125.64 2015 1,919.73 187.18 115.88 303.06 364 59 241.52 2016 1,722.26 197 47 105.58 303.06 562.06 347.10 2017 1,513.92 208.33 94.72 303.06 770.40 441.83 2018 1,294.13 219.79 83.27 303.06 99019 525.09 2019 1,06226 23].88 ! 71.18 303.06 1,22206 59627 2020 817.62 244.63 58.42 303.06 1,466.70 654.69 2021 559.54 ! 258 09 4497 303.06 1,724.78 699.66 2022 287.26 272.28 30.77 303.06 1,997.06 730.44 2023 (0.00) 287.26 15.80 303.06 2,284.32 746.24 102 i FINAL ASSESSMENT WORKSHEET .-V.ca vof stJo rph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Ridgewood Investments PID: 84.53734.0011 Legal Description: Lot 1,Block 1,Neu Addition Property Address: 8914 Ridgewood Court Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. r%ss w x s w �!R,fr.ff,. " "x' ' r", r177 7: x r''' a' iri <4.a^ " : q Benefitting Footage—Long Side SQ FT Benefitting Footage—Short Side 153.23 SQ FT Preliminary Assessment Rate $00.09/SQ FT Final Assessment Rate $00.1173/SQ FT Assessed Square Feet 78,774 SQ FT Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. v_, ..,".. - t i i D i :, .. ;i ..3 E n;$;;M 'a, , '' ° 1 'f , l, . Ka.,,; ;+ Preliminary Assessment $7,482.54 Final Assessment $ 9,240.65 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tenn Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 9240.65 2014 8,522.95 717.70 508.24 254.12 1,480.05 717.70 508.24 2015 7,765.78 . 757.17 468.76 1,225.94 1,474.87 977.00 2016 6,966,96 798.82 427.12 1,225.94 2,273.69 1,404.12 2017! 6,124.20 842.75 383.18 1,225.94 , 3,116.45 1,78730 2018 5,235.10 889.11 336.83 1,225.94 4,005.55 2,124.13 2019 4,297.09 938.01 287.93 1,225.94 4,943.56 2,412.06 2020 3,307.49 989.60 236.34 1,225.94 5,933.16 2,648.40 !: 2021 2263.47 1,044.02 181.91 1,225.94 6,977.18 2,83031 2022 1,162.03 1,101.45 124.49 1,225.94 8,078.62 2,954.80 2023 0.00 ! 1,162.03 63 91 1,225.94 9,240.65 3,018.71 103 lv FINAL ASSESSMENT WORKSHEET t 'cm•ofstjoseph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Bethann Robideaux PID: 84.53430.0028 Legal Description: .46A S160 OF N888 OF W125 OF NE4SE4 Property Address: 106 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Street Footm Assessment Rates Flexx,,, ..,x. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 160LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 160 LF Final Assessment Rate $24.00/111•1 FT Assessed Footage 160 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. . . / Fiwtl. esumelltt Preliminary Assessment $4,370.71 Final Assessment $3,840.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tenn Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 3840.00 2014 3,541.76 298.24 ! 211.20 105.60 615.04 298.24 211.20 2015 3,227.11 314.65 194.80 509.44 612.89 406.00 2016 2;895.15 331.95 177.49 509.44 944.85 58149 2017 2,544.94 350.21 159.23 509.44 1,295.06 742.72 2018 2,175.47 369.47 139.97 509.44 1,664.53 882.69 2019 1,785.68 389.79 1 19.65 509.44 2,054.32 1,002.34 2020, 1,374.45 411.23 98.21 509.44 2,465.55 1.100.56 2021, 940.60 433.85 75.59 509.44 2,899.40 1,176.15 2022 482.89 457.71 51.73 509.44 1357.11 1,227.88 2023 (0.00) 482.89 26.56 509.44 3,840.00 1,254.44 104 FINAL ASSESSMENT WORKSHEET vetvw cftyof cWosrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Bethann Robideaux PIP: 84.53430.0029 Legal Description: Lot 9,Block 4, Cloverdale Estates Property Address: Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Street F©otages .,, 1_:. , Assessment Rates..«t 4144v:44 , Benefitting Footage-Long Side LF Benefitting Footage-Short Side 5OLF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 50 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 50 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. i l l i smenC... i u Preliminary Assessment $ 1,365.85 Final Assessment $ 1,200.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Term Principal Principal Interest r 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1200.00 2014 1,106_80 93.20 66.00 33.00 192.20 93.20 66.00 2015 1,008A7 9833 60.87 159.20 191.53 126.87 2016 904.74 103.74 55.47 159.20 295.26 18234 2017 79530 109.44 49.76 159.20 404.70 232.10 2018 679 83 115.46 43.74 159.20 520.17 275.84 2019 558.02 121.81 37.39 I59.20 641.98 31323 2020 429.51 128.51 30.69 159.20 770.49 343.92 2021 293.94 135.58 23.62 159.20 906 06 367.55 2022, 150.90 143.03 16.17 159.20 1,049.10 38331 2023', (0.00) 150.90 8.30 159.20 1,200.00 392.01 105 II FINAL ASSESSMENT WORKSHEET "C citvofsti(sr.ph,rom CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Andrew C.Rose PD: 84.53533.0061 Legal Description: Lot 44,Block 3,Graceview Estates Property Address: 606 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. t, ,. 'Street Fv ..���.� �.:;x. � :i .. . . _ . <Ausessime�t� -° r Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment:This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 16224 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 1329 8.23 2132 25.89 17.15 2016 122 32 14.03 7.50 21 52 39.92 73 2 14 80 6 21.52 54 24313.65 8 107.5 . .72 2017 . _ _ .. 2018 91.91 15.61 5.91 21_52 70.33 3729 !: 2019 75.44 16.47 5.06 21.52 ' 86.80 . 4235 2020 58.07 17.37 4.15 21.52 104.17 4630 2021 39 74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 16214 53.00 106 FINAL ASSESSMENT WORKSHEET vrr c tyof stposcph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Raymond G. and Joann Rueckert PD: 84.53937.0000 Legal Description: Lot 2,Block 2,Wagner-Notch Subdivision Property Address: 107 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. : Stree#F ea ., IL . sesameat 1 itea 4iY, . Benefitting Footage-Long Side LF Benefitting Footage-Short Side 83LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 83 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 83 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $2,267.31 Final Assessment $ 1,992.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest r 2013 Aral Interest Payment Payment Interest Payment To Date To Date 1992.00 2014 1,837.29 154.71 109.56 54.78 319.05 154_71 10956 2015 1,674.06 16322 10105 264.27 317.94 210.61 2016 1,501.86 172.20 92.07 264.27 490.14 ! 302.68 2017 1320.19 181.67 82.60 26427 671.81 385.29 2018 1,128.53 191.66 72.61 264.27 863.47 457.90 2019, 926.32 202.21 62.07 264.27 1,065.68 519.97 2020 71299 21333 5095 264.27 1,279.01 570.91 2021 48793 225.06 39.21 264.27 1,504.07 610.13 2022 250.50 237.44 26.84 264.27 1,741.50 636.96 2023 (0.00) 250.50 13.78 264.27 1,992.00 650.74 107 III FINAL ASSESSMENT WORKSHEET •W"c tyofsgosrph.com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner St. Josephs Student Housing LL PID: 84.53735.0010 Legal Description: Lot 2,Block 1,North Park Addition Property Address: 131 & 133 Cedar St E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. e'*r , ; ter.: a Ir'7, �r t ,r a .:a . .s 'eet F Benefitting Footage-Long Side LF Benefitting Footage-Short Side 66 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 66 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 66 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,373.45 Final Assessment $ 1,232.95 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% T ......,m Interest • _...2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1232.95 2014 1,137.19 95.76 67.81 3391 197.48 95.76 67.81 2015 1,036.16 101.03 62.55 163.57 196.79 130.36 2016 929.58 106.58 56.99 163.57 303.37 18735 2017 817.13 112.45 51.13 163.57 415.82 238.47 2018 698.50 118.63 44.94 163.57 , 534.45 283.42 2019 573.35 125_16 38.42 163.57 659.60 321.83 2020 441.31 132.04 31.53 163.57 791.64 35337 2021 302.01 139.30 24.27 163.57 930.94 : 37764 2022 155.05 146.96 ! 16.61 163.57 ! 1,077.90 ! 394.25 2023. (0.00) 155.05 8.53 163.57 1,232.95 402.78 108 til FINAL ASSESSMENT WORKSHEET ,,,,,,.cilyof styosr ph.corn CITY $T. ©SHAH - 2013 Bituminous Overlay Property Owner Anthony J and Catherine Salzer PID: 84.53528.0000 Legal Description: Lot 14,Block 4,Eastern Park Addition Property Address: 131 4th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. pN� ._ r Street Eootal es .,. n 4%glieagment RsSea. %%:.-o- ,A Benefitting Footage-Long Side 127.28 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 63.64 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 63.64 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. s .:xI v :, . .,. 1��Yf aorswMAment4: - 17 . 77 M ,,. 4.r ? ..,. i' i N+4E-13 CN "ar„�+'ke k f: Preliminary Assessment $ 1,738.45 Final Assessment $ 1,527.36 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1527.36 2014 1,408.73 118.63 84.00 42.00 244.63 118 63 8400 2015 1,283.58 125.15 77.48 202.63 243.78 161.49 2016 1,151.55 132.03 70.60 202.63 375.81 232.08 2017 1,012.25 13930 6334 202.63 515.11 295.42 2018! 865.29 146.96 55.67 202.63 662.07 351.09 2019 710.25 155.04 47.59 202.63 817.11 398.68 2020 546.69 163.57 39.06 202.63 980.67 437.75 2021 374.12 172.56 30.07 202.63 1,153.24 467.81 2022 192.07 182.05 20.58 202.63 1,335.29 48839 2023 (0.00) 192.07 1056 202.63 152736 498.95 109 Si FINAL ASSESSMENT WORKSHEET v err citvof st,oscph.corrt CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Linda Sand&Barry Elert PID: 84.53533.0094 Legal Description: Lot 77,Block 3, Graceview Estates Property Address: 548 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. y ..0 5,.,r. ,.,ges,. s,..,.,.. Y .,r a Y&" w,1::; ...* .a,. .. .. s. #. w..„zu.», M'a4.'„r f Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. t 4_ .. S..j st r - t ' 'r)" .-: ..'.. <,''14r, lit�A . j :'ied: Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014'; 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14 03 7.50 21.52 39.92 24.65 2017, 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 2152 70.33 37.29 µ 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020'. 58.07 17.37 4.15 21.52 104.17 , 46.50 2021' 39 74 18.33 3.19 21.52 122 50 49.69 2022 20 40 19.34 2.19 21.52 141.84 51.88 2023 (0.00)', 20.40 1.12 21.52 162.24 53.00 110 • FINAL ASSESSMENT WORKSHEET v yr ctiyofstiosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner David A. Schaff PID: 84.53533.0075 Legal Description: Lot 58,Block 3,Graceview Estates Property Address: 514 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 74::::1,,'4.:,:::!T,. ..:, . . ;: S#e Fuutitt t :,,,, ‘. ...,:7rw.,w• 1 .:... . :rf : Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%•Term Principal Pracipal Interest ,_ 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 ! 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14 03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70 33 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 18.33 ! 3.19 21.52 . 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00)' 20.40 1.12 21.52 162.24 53.00 111 • r,. FINAL ASSESSMENT WORKSHEET ...ciiY'ofstiostph,corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Bethany T. Schiemann PID: 84.53533.0069 Legal Description: Lot 52,Block 3,Graceview Estates Property Address: 501 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. , ¥ �.,,�."« .,<. ►Sti'cet ,O•a6 ,, , �BC�iIn y� %, fin " sm.. .. ..�. .a.�#x�k^ Y. ... .,k,.?„ .w,. ,aw p'So-a .�', ., .x.;:o-�:x.... d._.. ,.x�9" #°z,. >,,.ad.w �3� �r� Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment:This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 1.62.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Print Principal Interest ' 2013 Anne Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 4 . . . 122 32 14 65 03 750 2152 39.92 2 . 2016 2017 107.52 14.80 6.73 21.52 54 72 3138 2018 91.91 15.61 5.91 21.52 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 : 4.15 21.52 104.17 46.50 2021 39.74 18 33 3.19 21.52 122 50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00)', 20.40 1.12 21.52 162.24 53.00 112 ID 0. FINAL ASSESSMENT WORKSHEET sss,dtyofstrosrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Tamara F. Schirber PID: 84.53533.0084 Legal Description: Lot 67,Block 3,Graceview Estates Property Address: 522 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. K! Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. • : 1 n i + u i 3' i , 6 , 'li '' Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Principal Interest ' 2013 Amaral Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 12132 ! 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 113 III 1 . i■• FINAL ASSESSMENT WORKSHEET ...cityofst,oarph,com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Dale A. and Diane T Schneider PID: 84.53639.0000 Legal Description: Lot 6,Block 1,Loso's 3rd Addition Property Address: 403 College Avenue N Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. 4;. w-�. ,.*iiiit"t" ji74 . . . - V7 r te: .,.. rs- .., 06,:. Benefitting Footage-Long Side 150 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 75 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 75 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. 4 P ,l w ii ,I i i 'i ;1 I 1 ..` b .."' ;hM'." 't i ;.JZ.:.; ;y i c ,f,•: .:' Preliminary Assessment $ 1,560.74 Final Assessment $ 1,401.08 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Aral Principal Interest Payment Payment Interest Payment To Date To Date 1401 08 2014 1,292.26 108 82 77.06 38.53 224 41 108.82 77.06 2015 1,177.46 114.80 71.07 185.88 , 223.62 148.13 2016 1,056.34 121.12 64.76 185.88 344.74 212.89 2017 928.56 127.78 58.10 185.88 472.52 270.99 2018 793_75 134.81 51.07 185.88 607.33 322 06 2019 651.53 142.22 43.66 185.88 749.55 365.72 2020, 501.49 150.04 35.83 185.88 899.59 401.55 2021, 343.19 15830 27.58 185.88 1,057 89 429.14 2022 176.19 167.00 18.88 185.88 1,224.89 448.01 2023 0.00 ! 176_19 9.69 185.88 1,401.08 457.70 114 II FINAL ASSESSMENT WORKSHEET wr-cityof stjosrph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Donald P.and Gladys Schneider PD: 84.53556.0000 Legal Description: Lot 6,Block 1,Lodermeiers Addition Property Address: 118 3rd Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 138.65 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 69.32 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 69.323 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,893.61 Final Assessment $ 1,663.68 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Prn ippat Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1663 68 2014 1,534 47 129.21 91.50 45.75 266.47 129.21 91.50 2015 1398.14 136.32 84.40 220.72 265.54 175.90 2016 1,254.33 143.82 76.90 220.72 409.35 252.80 2017 1,102.60 151.73 68.99 220.72 561.08 321.78 2018 942_52 160.07 60.64 220.72 721.16 382.43 2019 773.65 ! 168.88 51.84 220.72 890.03 434.27 2020 595.48 178.17 42.55 220.72 1,068.20 476.82 2021, 407.51 187.97 32.75 220.72 1,256.17 509.57 2022 209.21 ! 198.30 22.41 220.72 1,454.47 531.98 2023'. (0.00); 209.21 11.51 220.72 1,663.68 543.49 115 fib FINAL ASSESSMENT WORKSHEET v�r ca of ct oscph con CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Neil M. Schneider PID: 84.53533.0007 Legal Description: Lot 8,Block 1, Graceview Estates Property Address: 205-4th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. i .�StreetFootagea. . .a' r .. _. ... .....Aas s>0 eatitatea...,.:_. ti . r:., .; Benefitting Footage-Long Side 145.89 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 72.94LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 72.94 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. "',;4'.;',.7.7.2;'-''''''!:,q' ( l i i ',Assessment 0 r ^r . t:::;W:l. i.:38 f 0"' mine pwr` 2, Preliminary Assessment $ 1,992.50 Final Assessment $ 1,750.56 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tam Principal Principal Interest ,._ 2013 Annual Principal Interest Payment Payment Interest , Payment To Date To Date 1750.56 2014...... 1,614.60 135.96 96.28 48.14 280.38 135 96 96.28 2015 1,471.16 143 44 88.80 232.24 279.40 185.08 2016 1,319.83 151.33 80.91 232.24 430.73 266.00 2017 1,160.18 159.65 72.59 232.24 590.38 33859 2018 991.74 168A3 63.81 232.24 758.82 402.40 2019 814.05 177.70 5435 232.24 936.51 456.94 2020 626.58 187 47 4437 232.24 1,123.98 501.72 2021 428.79 197_78 34.46 23124 1,321.77 536.18 2022! 220.14 208.66 23.58 232.24 1330.42 559.76 : 2023 (0.00)'; 220.14 12A1 232.24 !, 1,750.56 571.87 116 • FINAL ASSESSMENT WORKSHEET .-..c•th•ofstiosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Mark A. Schulman PID: 84.53430.0032 Legal Description: .23A S80 OF N968 OF W 125 OF NE4SE4 Property Address: 116 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Strut# potagt Assessment Rstes. . x.. r kt,E `; Benefitting Footage-Long Side LF Benefitting Footage-Short Side 8OLF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 80 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 80 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ���� .aiaaesa>ait�� rr.. . . Preliminary Assessment $2,185.36 Final Assessment $ 1,920.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Term Principal Principal Interest r 2013 Anal Principal Interest Payment Payment Interest Payment To Date To Date 1920.00... 2014 1,770.88 149.12 105.60 5180 307_52 149_12 105.60 2015 1,613.55 15732 97.40 254.72 306A5 203.00 : 2016 1,447 58 165.98 88.75 254 72 472.42 291.74 2017 1,272.47 175.11 79.62 254.72 647.53 371.36 2018 1,087.74 ! 184.74 69.99 254.72 832.26 44135 2019 892.84 194.90 59.83 254.72 1027.16 501.17 2020 687.22 205.62 49.11 254.72 1,232.78 55028 2021 470.30 216.92 37.80 254.72 1,449.70 588.08 2022 241.44 228.86 25.87 254.72 1,678.56 613.94 2023 (0.00), 241.44 13.28 254.72 1,920.00 627.22 117 • FINAL ASSESSMENT WORKSHEET Irv*c+dyof t eph,con) CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Timothy W. Smith PD: 84.53642.0000 Legal Description: Lot 1,Block 2,Loso's 3rd Addition Property Address: 307 College Avenue N Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. - ; 1 s ,:i4 'fox Guy Benefitting Footage-Long Side 150 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 75 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 75 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. 7,14' I 1 7 I `.t t:4 I iiii x Preliminary Assessment $ 1,560.74 Final Assessment $ 1,401.08 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 1401.08 2014 1,292.26 108_82 77.06 3833 224.41 108.82 77.06 2015 1,177.46 114.80 ! 71.07 185.88 223.62 148.13 2016 1,056.34 121.12 64.76 185.88 344.74 ! 212.89 2017 928.56 127.78 58.10 185.88 472.52 270.99 2018 793.75 134.81 51.07 185.88 607.33 322.06 2019 651.53 142.22 43.66 185.88 749.55 365.72 2020, 50149 150.04 35.83 185.88 89959 40135 2021 343.19 15830 27.58 185.88 1,057.89 429.14 2022, 176.19 167.00 18.88 185.88 1224.89 448.01 2023 0.00 176.19 9.69 185.88 1,401.08 457/0 118 -'' FINAL ASSESSMENT WORKSHEET '..c.t.f taosrpb corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Molly A. Squibb PID: 84.53533.0056 Legal Description: Lot 39,Block 3, Graceview Estates Property Address: 618 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 9: '"'"':77::t7 .'Street:Footages , ., },...n,. . . .. 4.:_. A ts4s�nzeat list . , Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. �av ,.'. r, n; r„.. " .,,r, ,,,,3"' r,w fl ✓`3x ^w ,Fte.°' ,� y se iia §' ,r� Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Amtral Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 892 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24 65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 3739 2019 75.44 16.47 5.06 2152 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 2132 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 119 • FINAL ASSESSMENT WORKSHEET +r+cncvofftioSrph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PID: 84.53533.0101 Legal Description: Lot 84,Block 3,Graceview Estates Property Address: 515 Faith Lane Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. w { IT.,:-1:',„L:1',' .. s::..x.. ,sx St eet'F001g$ :- : ., .. 1'�..,,. ''u.'`�. :.r:'; .,,._ . .„ BCSilf>mCIIt, 1 fC a ra' y;. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ' a rem, # a Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 , 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 ! 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91 91 15.61 5.91 2132 70.33 37.29 2019 75.44 16.47 5.06 2152 86.80 42.35 2020 58.07 1737 4.15 2132 104.17 4650 2021! 39.74 1833 3.19 21.52 122.50 4969 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 2132 162.24 1 53.00 120 r!' FINAL ASSESSMENT WORKSHEET wrrs cityofstioscph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota P1D: 84.53533.0102 Legal Description: Lot 85,Block 3, Graceview Estates Property Address: 517 Faith Lane Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. :� : 2. n_ tree `F' , x.d., V. ._ 'eaamrf t. ,- ;r1,,'�: �,. w. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Animal Principe Interest Payment Payment Interest Payment To Date To Date 162.24 2014', 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75 44 16 47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 . 46_50 2021 39.74 1833 3.19 ' 21.52 122.50 . 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 121 I i FINAL ASSESSMENT WORKSHEET %., c+tyof stiosrph.cum CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PD: 84.53533.0103 Legal Description: Lot 86,Block 3,Graceview Estates Property Address: 519 Faith Lane Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 1�w � - °° ,� r rj .r a i � � EE�/,� �? ,v • , v,.. a...},,...0 .:.. ;. . .:Stlrriet 1` .., ..,. :ice'.::.,::. a.. „ o w ,....Ea,. .-. ....:i:AssFssnien., ::b�...a .-z`;'; t., Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. r ,, Pd w;; '? ti l 11 MI.;'.......- . n I i: _ �,.". % x'. i..ttirI _ {} 44a l.„_.,2 Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal ! Principal Interest ' 2013 Annual Principal" Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 ! 8.92 2015' 13633 ]3.29 8.23 21.52 25.89 17.15 2016 12232 14.03 7.50 21.52 39.92 24.65 2017. 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75 44 16.47 5.06 21.52 86.80 42.35 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 18.33 3_19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023, (0.00) 20.40 1.12 21.52 162.24 53.00 122 Ill FINAL ASSESSMENT WORKSHEET ..o.rstyofst,osrph.rorn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PID: 84.53533.0104 Legal Description: Lot 87,Block 3, Graceview Estates Property Address: 521 Faith Lane Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. trcet r''1'.r r,� 4 r � z xr iE1[t'R1iRi Benefitting Footage-Long Side 13.52 LF. Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Prinx�pai Priorapal Interest ' 2013 Annual Principal Interest Payment Payment Interest , Payment To Date To Date 162.24 2014',, 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016'' 12232 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018! 91.91 15.61 5.91 21.52 7033 37.29 2019 75.44 16.47 5.06 21.52 86.80 : 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021: 39.74 18.33 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023; (0.00) 20.40 1.12 2152 162.24 : 53.00 123 U FINAL ASSESSMENT WORKSHEET .w..ciwofs osrph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PID: 84.535330034 Legal Description: Lot 17,Block 3, Graceview Estates Property Address: 505 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. S1Teet Foofages ,, t�8$giII1e1 11t1tiE$.,. ,�3z Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ' '..°, ",- 'r. a `-FinaI'.Aise sisit 3' Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Merest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14 03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75 44 16.47, 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 2132 104.17 4630 2021 39 74 1833 3.19 21.52 12250 49.69 2022 20A0 1934 2.19 21.52 141.84 51.88 2023 (0.00)' 20.40 1.12 21.52 162.24 53.00 124 tr• FINAL ASSESSMENT WORKSHEET .•.cieyof tiosrph c cum CITY Of ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PD: 84.53533.0035 Legal Description: Lot 18,Block 3, Graceview Estates Property Address: 507 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. *reetiOotageiT ., .. A33CS8ffieDt isms Z Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. , „'' .gym : - - ii � 71,1 ;:e '1:-:':,:::,'' ':.-;'- x W'. 1 k Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 892 4.46 ! 25.99 1160 8.92 2015 136.35 1319 813 2132 ! 25.89 ! 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017! 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 7033 37.29 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 2152 104.17 4630 2021 39 74 1833 3.19 21.52 122 50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 125 U• FINAL ASSESSMENT WORKSHEET .r.ciivofstjosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota HD: 84.53533.0040 Legal Description: Lot 23,Block 3,Graceview Estates Property Address: 517 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. !StreetFootsiiea,y ,..,. ` : , F,, :. 'f Aisaasmcrit .I e . n - , Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ,' �� . y. a rt Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest 2013 Annual Principal Merest Payment Payment Interest Payment To Date To Date 162 24 2014 149.64 12.60 LL 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 12232 !: 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 2L52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 18 33 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)! 20 40 1.12 21 52 162.24 53.00 126 ,r FINAL ASSESSMENT WORKSHEET ..%c tvofxtirrrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PID: 84.53533.0045 Legal Description: Lot 28,Block 3,Graceview Estates Property Address: 611 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ti iiit FOOtilgC6 : 77::Asiiiiiii. ,7Z:71ti C E'x.� 5' Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. , ; Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Merest 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 L.I 2016 122 32 14 03 7.50 2152 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72. 3138 2018 91.91 15.61 5.91 2152 70.33 3729 2019. 75.44 16.47 5.06 21.52 86.80 42.35 2020, 58.07 17.37 4.15 21.52 104.17 46.50 2021 39 74 1833 3"19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 127 IIIII FINAL ASSESSMENT WORKSHEET vvr ritpofstiosrph.torn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PID: 84.53533.0047 Legal Description: Lot 30,Block 3,Graceview Estates Property Address: 703 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Street°Fo W , , ,0,, i, .w of,,, Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. i K Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principe Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016, 12232 14.03 7.50 21.52 39.92 24.65 2017 107.52 ! 14.80 6.73 2132 54.72 ! 3138 2018! 91.91 ! 15.61 5.91 21.52 70.33 37.29 2019 75.44 16A7 5.06 21.52 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 ': 2021 39.74 18.33 3.19 21.52 122 50 49 69 2022 20.40 , 19.34 2.19 21.52 141.84 51.88 2023, (0.00) 20.40 1.12 21.52 162.24 53.00 128 . FINAL ASSESSMENT WORKSHEET 'v.."c+eyof stiosrph..com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PIP: 84.535330.030 Legal Description: Lot 13,Block 3,Graceview Estates Property Address: 510 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s) for your property. The right side illustrates the proposed rates per lineal foot. . Street Foots = , r a ,, k Assessment Rates. ,.�.. z :,;. ,p_ � Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal Prime Interest 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 122:32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019. 75.44 16.47 5.06 21 52 86.80 42.35 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)' 20.40 1.12 21.52 162.24 53.00 129 i FINAL ASSESSMENT WORKSHEET Iry ii cityo(stiosrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PID: 84.53533.0029 Legal Description: Lot 12,Block 3, Graceview Estates Property Address: 526 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. , tiTeit l0 01 Ci :. �..,.:.r 1-:r772,77 3, �. . nis i ii iiiii ti a J 1:Ma ' Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 136.33 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 10752 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 2152 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21 52 122.50 49.69 2022 20A0 19.34 2.19 2152 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 130 oil FINAL ASSESSMENT WORKSHEET stir nryofstjoscph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PID: 84.53533.0028 Legal Description: Lot 11,Block 3,Graceview Estates Property Address: 528 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment:This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. `� :..,, . . ��yy�wr ,. �, �vw g„ ? x zr, t r W f' '. `n�rl;g �v:: �...7-i''''' '',51':', ,,.r1Z I^i 1 t 'x M# 1mCnt° �' :`` . "" i r: 4 4 ffi -, Y. '�„'s• Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Anneal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 !. 2016 122 32 14.03 7 50 21.52 39.92 24.65 2017. 107.52 14.80 6.73 21.52 ! 54.72 3138 2018 91.91 15.61 591 21.52 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 ! 4235 2020, 58.07 17.37 . 4.15 21.52 104.17 46.50 2021 39.74 18 33 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00)' 20.40 1.12 21 52 162.24 53.00 131 • FINAL ASSESSMENT WORKSHEET %v+citvo(st osrph,cr,m CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner State of Minnesota PD: 84.53533.0027 Legal Description: Lot 10,Block 3,Graceview Estates Property Address: 530 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ti.M , .u. ;�..x.....�St7<'eet F a.�, ��.-I., � , , . . ...A ��►�e1eII MM PO.,.�a�.k.._x,,. � sSid ,,: a� Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest r 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12 60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016- 122.32 14.03 7-50 2152 39.92 24.65 2017 107.52 14.80 6.73 2152 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 7544 16.47 5.06 21.52 86 80 4235 2020' 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023' (0.00) 20.40 1.12 21.52 162.24 53.00 132 II r FINAL ASSESSMENT WORKSHEET CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Ronald L. Sr. Stewart PD: 84.53533.0066 Legal Description: Lot 49,Block 3, Graceview Estates Property Address: 516 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. w. S1 FootA�ea . :.. ,.. , Aaeeeme>ad Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tema Principal Principal Merest r 2013 Am nal Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 ' 12.60 ! 8.92 2015 136.35 13.29 833 21.52 25.89 ' 17.15 2016 12232 14 03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 37.29 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4 15 2152 104.17 '1 46.50 2021. 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 1 162.24 53.00 133 FINAL ASSESSMENT WORKSHEET vv..'owof stjoscph,corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Sunset Properties Inc PID: 84.53580.0000 Legal Description: E 10 Lot 9 and Lot 10 Block 23, Loso's Addition Property Address: 15 Date Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 3 ;.�a�t'r° � ,� *' -.: ,:,,;. � �r� `�,2`�{ +�� ':����'.m r 4"�°�" ray g t�:rsrce.Y*�7.�Y;'.�.:°° i k� % i Street*lE'i i tr t��,'-.t� ` a r 1FM- 1 �( , {"*""��''," Benefitting Footage-Long Side LF Benefitting Footage-Short Side 66 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 66 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 66 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 1,373.45 Final Assessment $ 1,232.95 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Team Principal i Principal....... Interest , 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 1232.95 2014 1,137.19 95.76 67 81 33.91 197.48 95.76 67.81 2015 1,036.16 101.03 62.55 163.57 196.79 13036 2016 929.58 106.58 56.99 163.57 30337 187.35 2017! 817.13 112.45 51.13 163.57 415.82 238.47 2018 698.50 118.63 44.94 163.57 534.45 283.42 2019 573.35 125.16 38.42 163.57 659.60 321.83 2020 441.31 132.04 31.53 163.57 791.64 353.37 2021 302.01 139.30 24.27 16337 930.94 377.64 2022 155.05 146.96 16.61 163.57 1,077.90 394.25 2023 (0.00): 155.05 833 163.57 1,232.95 402.78 134 • FINAL ASSESSMENT WORKSHEET .„,.cityofstjosrpk corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Ousman&Bernadette Suwareh PID: 84.53533.0060 Legal Description: Lot 43,Block 3, Graceview Estates Property Address: 608 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. } �t ,es 4 h9 7 5 F.,X ^,3k z�x g: w , 7" o, 7ii0 int r F"' S 31t....,ty,, . Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Annum Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 12232 14 03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 3739 2019'! 75.44 ! 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39 74 ! 1833 3.19 21 52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52' __ 162.24 5100 135 III 1I. FINAL ASSESSMENT WORKSHEET ♦-v.c,tyofsgosrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Irene V Symanietz Rev. Trust PD: 84.53507.0000 Legal Description: Lot 11,Block 3,Eastern Park Addition Property Address: 155 5th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. time Footagee ', Asseaauent itaiei, Benefitting Footage-Long Side 128 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 64 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 64 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. _ ,Preiiniliia A s iiimai : 1: , n ii ieaimen ,. t. Ste, l; Preliminary Assessment $ 1,748.29 Final Assessment $ 1,536.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest , 2013 Annual Principal Merest Payment Payment Interest Payment To Date To Date 1536.00 2014 1,416.70 11930 84.48 42.24 246.02 119.30 84.48 2015 1,290.84 125.86 77.92 203.78 245.16 162.40 2016 1,158.06 132.78 71.00 203.78 377.94 ! 233.40 2017 1,017.98 140.08 63.69 203.78 518 02 297.09 2018 870.19 147.79 55.99 20178 665.81 353 08 2019 714.27 155.92 47.86 203.78 821.73 400.94 2020 549.78 164.49 39.28 203.78 986.22 44022 2021 37624 173.54 30.24 203.78 1,159.76 470.46 2022 193.15 183.08 20.69 203.78 1,342.85 491.15 2023 0.00 193.15 10.62 203.78 1,536.00 ! 501.78 136 FINAL ASSESSMENT WORKSHEET al %V*ctyofstjosrph,com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Roger M Tamm PD: 84.53428.0000 Legal Description: .21A OF SE4NW4-W'LY 50'OF THAT PART OF SE4NW4 E OF LOT 16 AUD SUBD 4&N OF HWY 52& S OF RR LESS N.19A TO FROEHLE Property Address: 203 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. , _ �. ; , , .-. . . A . d � x tea. s " ��j���y��y�� � 7[:t o}}i��' u1' o�,e As m.n. Benefitting Footage-Long Side LF Benefitting Footage-Short Side 50 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 50 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 50 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract .,. ��f . ... . con tract documents. .;A. ' 2 I i 'z i � t *Rr3 .a ' � 1. W i i , 4:, 4:,., v ,', 1 Preliminary Assessment $ 1040.49 Final Assessment $934.05 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest ' 2013 Animal Principal Interest Payment Payment Interest Payment To Date To Date 934.05 2014, 861.50 72.55 51.37 25.69 149.60 72.55 5137 2015 784.97 76.54 47.38 123.92 ! 149.08 98.76 2016 704.22 80.75 43.17 123.92 229.83 141.93 2017 619.04 85.19 38.73 123.92 315.01 ! 180.66 2018 529.17 89.87 34.05 123.92 404.88 214.71 2019 43435 ! 94.81 29.10 123.92 499.70 243.81 2020! 33432 100.03 23.89 123.92 599.73 267.70 2021 228.79 ! 105.53 1839 123.92 705.26 286.09 2022 117.46 111.33 12.58 123.92 816.59 298.67 2023' (0.00) 117.46 6.46 12192 934.05 305.13 137 FINAL ASSESSMENT WORKSHEET vvo,ciryofst,osrph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Roger M Tamm PID: 84.53430.0044 Legal Description: .24A FRL .16A OF SE4NW4 Property Address: 203 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. >k 5 Lim .,.3 Mr.e.. ..f.. . ,...",c..: "7,1... .; �...'_'1,00,g i,,'1:'::,:::4:40(., ,.. '5.., Benefitting Footage-Long Side LF Benefitting Footage-Short Side 50 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 50 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 50 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. i Preliminary Assessment $ 1,040.49 Final Assessment $934.05 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal Interest . 2013 Alward Primapal Interest Payment Payment Interest Payment To Date To Date 934.05 2014 861.50 72.55 5137 25 69 149.60 72.55 51.37 2015 784.97 ' 76.54 47.38 123.92 149.08 % 98.76 2016 704.22 80.75 43.17 123.92 229.83 141.93 2017 619.04 85.19 38.73 123.92 315.01 180.66 2018 529.17 89.87 34-05 123.92 404-88 214.71 2019 434.35 94.81 29.10 123 92 499.70 243.81 2020 334.32 100.03 23.89 123.92 __- 599.73 267.70 2021 228.79 105.53 18.39 123.92 705 26 286.09 2022 117.46 11133 12.58 123.92 816.59 . 298.67 2023 (0.00) 117.46 646 123.92 934_05 305.13 138 SI U FINAL ASSESSMENT WORKSHEET ,,,,....cityofstiosrph.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Andrea R.Teal PID: 84.53533.0042 Legal Description: Lot 25,Block 3,Graceview Estates Property Address: 521 Graceview Drive . Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. k , S iF '„ Aasef3lt►C1 r x Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Prime Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015, 136.35 13.29 8.23 21.52 25.89 ' 17.15 2016 122 32 14 03 7.50 21.52 39.92 24.65 2017, 107.52 14 80 6.73 21.52 54.72 31.38 2018 91 91 , 15 61 5.91 21.52 70.33 3729 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 ! 17.37 4.15 21.52 104.17 46.50 2021 39 74 18.33 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)' 20.40 1.12 21.52 16224 53.00 139 ID ;, FINAL ASSESSMENT WORKSHEET ...c'tyofstiosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Thomas F. and Judith M.Thelen PID: 84.53533.0033 Legal Description: Lot 16,Block 3, Graceview Estates Property Address: 501 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ,n' Street Foota es . . . '7,'''''-!'-' .. 7 .. _ Aseessmeiitt Mites ,,.',;-;±'::.7.:: ': Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. w =,._ :' i i `.Ailtilimikiit.r a s i 4. P Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 446 25.99 12.60 8.92 2015', 136.35 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 2132 70.33 3729 2019 75.44 ! 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 140 iv FINAL ASSESSMENT WORKSHEET • %m otyolstiowph,com CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner TKR Properties PD: 84.53470.0000 Legal Description: .28 A S 200'OF LOT 4 BEG AT PT 132'W OF SE COR LOT 16-N TO RR R/W -WTOWLNLOT16- STOSECORLOT3 -E38'-STONLNPINEST-E 60'TO POB Property Address: 119 Cedar Street E Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. •;. x: FoOtsigeill ::,.: ,.. ..,1 ;,_ .., ... . .. #'. 4.. :,...a a,AsB+esi,s�ue>ut; h. .. , Benefitting Footage-Long Side LF Benefitting Footage-Short Side 60 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 60 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 60 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. , s e a % z :pr ;., a kili,,ir ? €ps .ij.j :., ' ";,4i '. Preliminary Assessment $ 1,248.59 Final Assessment $ 1,120.86 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest , 2013 Annual Pry Interest Payment Payment Interest Payment To Date To Date 120.86 . 2014' 111.47 939 6.65 3.32 19.36 939 6.65 2015 101.57 9.90 6.13 16.03 19.29 12.78 2016 91.12 10.45 5.59 16.03 29.74 1836 2017 80.10 11.02 5.01 16.03 40.76 2338 2018 6847 11.63 4A1 16_03 5239 27.78 2019 56.20 1227 3.77 16.03 64.66 31.55 2020 43.26 12.94 3.09 16.03 77.60 34.64 2021 29.60 13.65 2.38 16.03 91.26 37.02 2022 15.20 14.41 1.63 16.03 105.66 38.65 2023! 0.00 15.20 0.84 1603 120.86 39.48 141 • FINAL ASSESSMENT WORKSHEET vv.cayofitjrrsrp{1.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Erin J Truhler PD: 84.53533.0078 Legal Description: Lot 61,Block 3, Graceview Estates Property Address: 543 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. ,,W, Y '.o...7, .:. #74'l 14 : T. N71F7tN :_.;,� 7,7: ,,r ilYL 4,».. ,.. * 4' 0,. F Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest . 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 ! 13.29 8.23 21.52 25.89 17.15 2016 122 32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 ! 15.61 5.91 21.52 70.33 37.29 2019... 75.44 ......1647 ' 5.06 21.52 86.80 42.35 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021 39.74 18.33 3.19 21.52 122.50 49.69 2022' 20.40 19.34 2.19 21.52 141.84 51.88 2023' (0.00) 20.40 1.12 21.52 162.24 53.00 142 • ,, FINAL ASSESSMENT WORKSHEET .,r+cItyofstiosrph.com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Gerald and Judith Vandeneind PD: 84.53430.0016 Legal Description: .52A A BEG 165 S OF S R/W OLD HWY 52 ON W LINE OF NE4SE4 - S165 - E132 THENCE N175.96-S85D W132.46'TO POINT OF BEG CITY OF ST JOSEPH Property Address: 24 7th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. ( t A 11iidmEldt l4 11.;.t ' nt h t Benefitting Footage-Long Side LF Benefitting Footage-Short Side 165LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side LF Adjusted Footage-Short Side 165 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 165 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $4,507.30 Final Assessment $3,960.00 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5%. Tenn Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 3960.00 2014 3,652.44 307.56 217.80 108.90 63426 307.56 217.80 2015 3,327.96 324.48 200.88 525.36 632.04 418.68 2016 2,985.63 34233 183.04 52536 97437 601.72 2017 2,624.47 361.15 164.21 525.36 1,335.53 765.93 2018 2,243.46 381.02 144.35 525.36 1,716.54 910.28 2019 1,84148 401.97 123.39 525.36 2,118.52 1,033.67 2020 1,417.40 424.08 101.28 52536 2,542.60 1,134.95 2021 969.99 447.41 77.96 525 36 2,990.01 1,212.91 2022 497.98 472.01 5335 52536 3,462.02 1,266.25 2023 0.00 497 98 2739 525.36 3,960.00 1,293.64 143 ' FINAL ASSESSMENT WORKSHEET vv.*ciryof stiosrph.corn CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner W J Properties Inc. PID: 84.53796.0000 Legal Description: Lot 013 Block 002 of LOSO'S 3RD ADD LOTS 7 THRU 9&E 38'OF LOT 10&ALL OF LOTS 12 THRU 16 BLK 1 LOSO'S 3RD ALSO LOTS 1 THRU 3 BLK 1 &LOTS 5 THRU 14 BLK 2 LOSO'S 6TH ADD&LOTS 3 THRU 17 SCHNEIDER ADD LESS HWY (PARCEL A) Property Address: St.Joseph Manufactured Home Community Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. s a F43 4 .. ;, >. :,r x '1 7 7,,Z.,,,,,14.1.1.' ..#i"i -;."k r_N �v,y to 'as,i' a ,,,,I ►7 Benefitting Footage-Long Side 220 LF Benefitting Footage-Short Side 185 LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 110 LF Adjusted Footage-Short Side 185 LF Final Assessment Rate $24.00/LIN FT Assessed Footage 295 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ` r -4i,;:', . lit . e. l '''E Preliminary Assessment $6,138.90 Final Assessment $5,510.90 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Interest • 2013 Armand Principal Interest Payment Payment Interest Payment To Date To Date 5510.90 2014 5,082.88 428.02 303.10 151.55 882.67 428.02 ! 303.10 2015. 4,631.32 45156 279.56 731.12 879.58 582.66 2016 4,154.92 476.40 254.72 731.12 1,355.98 83738 2017 3,652.33 502.60 228.52 731.12 1,858.57 1,065.90 2018 3,122 09 530.24 200.88 731.12 2,388.81 1,266.78 2019 2,562.68 559 40 171.71 731.12 2,948.22 1,438.49 2020 1,972.51 j 590.17 ! 140.95 731.12 3,53839 1,579.44 2021 1349.88 622.63 108.49 731.12 4,161.02 1,687.931 2022 693.00 656.88 74.24 731.12 4,817.90 , 1,762.17 2023 - 693.00 38.12 731.12 5,510.90 1,800.29 144 FINAL ASSESSMENT WORKSHEET r.• cievofstiosrph,con) CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Diane M.Weick PD: 84.53533.0088 Legal Description: Lot 71,Block 3,Graceview Estates Property Address: 607 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal c : foot. #. .. : . rysiiiit r' ff .c 5;,::".7-7.':'''7. . , _ x . 3C$3IDCt* i i�i w� �:iteqi t .3£%w.n Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014, 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 13635 1329 8.23 21.52 25.89 17.15 2016 122.32 14.03 ' 730 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91 91 15.61 5.91 2152 7033 3729 2019 75.44 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 2132 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 ! 162.24 53.00 145 iv FINAL ASSESSMENT WORKSHEET vent,.c tvofftjosepf1.corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Kyle Welch PID: 84.53533.0081 Legal Description: Lot 64,Block 3, Graceview Estates Property Address: 520 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. �7.� :��`ry w ;'r �.^ ^� f'� sg fix" !'i+-7 � �, mw1 ^a>� m : .n ..r .. .7';, s.','''71;7 .....:.: I✓ 'Prf4 -- I^yam..:x,. " ,N n'✓ u n .{i .., N,' .alb„ Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Ii I n i6 '«w.. >_ � _hu , : urn .alitt:3 4, Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4A6 25.99 1160 8.92 2015 136.35 ! 13.29 8.23 21.52 25.89 17.15 2016 122.32 14 03 7.50 21.52 39 92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15 61 5.91 21.52 7033 3729 2019 75.44 . 16.47 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.24 53.00 146 . FINAL ASSESSMENT WORKSHEET %%w.c ryoh iosrph con, CITY OF ST. JOSEPH 2103 Bituminous Overlay Property Owner Ross M Wenderski PD: 84.53581.0000 Legal Description: S2 of Lots 11 Thru 14 Block 23, Loso's Addition Property Address: 403 1st Avenue NE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. 6r;'''' ,,.r., . ::.,��w 1t .7 r te :'77 -',' r,i ti s. _., Benefitting Footage-Long Side 224 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 112 LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 112 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. �n ,,' ' u : 1 i r ',7 7�I m t -�'-� at..4sc ?"=1 ,,,t),:viiti ,.,.t' :z' :: , _,r� Preliminary Assessment $2,330.70 Final Assessment $2,092.28 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal _.._. Principal Merest • 2013 Anneal Principal Interest Payment Payment Interest Payment To Date To Date 2092.28 2014 1,929.78 162.50 115.08 57.54 335.12 162.50 115.08 2015! 1,75834 171.44 106.14 277.58 333.94 22121 2016 1,57747 ! 180.87 96.71 277.58 514.81 317.92 '''. 2017 1,386.65 190.82 86.76 277.58 705.63 404.68 2018 1,185.34 20131 7617 277 58 906.94 480.95 !: 2019 972.95 21238 65.19 277.58 1,119.33 ! 546.14 2020 748 89 224.07 53.51 277 58 1,343.39 599.65 2021 512 50 236 39 41.19 277 58 1379 78 640.84 2022 263 11 24939 28.19 27738 1,829.17 669.03 2023 (0.00)' 263.11 ! 14 47 277.58 2,09218 68330 147 • FINAL ASSESSMENT WORKSHEET + ter cityo{stinsrph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Patricia C.Westerhoff PID: 84.53533.0054 Legal Description: Lot 37,Block 3, Graceview Estates Property Address: 702 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. x ��;F .• atred.Fl1 t ';-:it:: 7'''''' -;:':'''''''' '':::::!...7 S101ent•Ritfea 77�w.�x.�rr," Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. €r,M'r1: r' 1 111 1 I '.A1 « i■a" _ °'. .,.;.t . i"t. . w":Z.::: '} im-C ,.t N i Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 12232 14 03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 !; 2018 91.91 15 61 5.91 21.52 70.33 37.29 !. 2019 75.44 16.47 5.06 21.52 86.80 42.35 2020 58.07 1737 4.15 21.52 104.17 46.50 2021 39.74 1833 3.19 2152 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 112 2152 162.24 53.00 148 FINAL ASSESSMENT WORKSHEET VII,■CIt 0f St)C4C141 rom CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Jebb D.Willis Rev Trust PD: 84.53533.0085 Legal Description: Lot 68,Block 3, Graceview Estates Property Address: 601 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. l , x. ... :7 F kit ',x` !3":"'7 '*+C f , ilAl /, o gg-.,i. a d r. �. ....:.... ... i i � .. .....a.q:a' � .r4 a.v.. :.:. -..v x`'; Y 1� ,A _�,..,o, Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Antral Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 123.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 5.91 21.52 70.33 3729 2019 75.44 16.47 5.06 21 52 86.80 42.35 2020 58.07 17.37 4.15 21.52 104.17 46.50 39.74 1833 3.19 21.52 122.50 49.69 2021 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20.40 1.12 21.52 162.E i3.00 149 II iv FINAL ASSESSMENT WORKSHEET m,cdynfgjoscpb ccom CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Wilson,Bernadette R.Wilson PD: 84.53533.0060 Legal Description: Lot 43,Block 3, Graceview Estates Property Address: 608 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. '.!c.''' : .W., rE7.nf an a^'rl-;yd ro n r #� � ; z, ..a:.,,u--4�,.<� Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements. The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. f °4a.`~.r 'v �g,-..;,:.. 'iris 7, r .frk . � `' :- +''% 7.1i:47"7';:;:: ,, . .- ,w. W WL �g .a!G _ �'.. '�.. ' r zwf ?,; n ."f dl, , ''-... =, A'N.' Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Principal Principal ,� 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 14944 1240 8.92 4.46 25.99 12.60 8.92 2015! 13635 13.29 8.23 21.52 25.89 17.15 2016! 122.32 ! 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 21.52 70.33 3729 2019', 75.44 16A7 5.06 21.52 86.80 4235 2020 58.07 1737 4.15 2132 104.17 46.50 2021 39.74 18 33 3.19 21.52 122.50 4949 2022 20.40 19.34 2.19 21.52 141.84 51.88 2023 (0.00) 20A0 1.12 21.52 162.24 5100 150 FINAL ASSESSMENT WORKSHEET vtir cmofstioscpk corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Kathleen M.Zenzen PID: 84.53533.0050 Legal Description: Lot 33,Block 3, Graceview Estates Property Address: 713 Graceview Drive Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property.The right side illustrates the proposed rates per lineal foot. W e a l', Mme Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. ' IN."s .„;„: sa I I i i =.''Ai :. 1 7; r kNff ;,7,--i-,. ,:.;. a-_. 1 :.7 P, N. � 'AfkitiaLokii Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Tenn Princhai Principal Interest ' 2013 Annual Principal Interest Paymem Payment Interest Payment To Date To Date 162.24 . 2014 149.64 12.60 8.92 4.46 25 99 12.60 8.92 2015 136.35 13.29 8.23 21.52 25.89 17.15 2016 12232 14-03 7.50 2152 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 31.38 2018 91.91 15.61 591 21.52 70.33 37.29 2019 75.44 16.47 506 21.52 86.80 4235 2020 58.07 ! 1737 4.15 21.52 104.17 46.50 2021 39.74 18 33 3.19 2152 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0 00) 20.40 1.12 21.52. 162.24 53.00 151 i FINAL ASSESSMENT WORKSHEET ,,,..c tyofsriosrph,com CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Andrew Ziebol P1D: 84.5353.0089 Legal Description: Lot 72,Block 3,Graceview Estates Property Address: 608 Graceview Loop Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. T Y.€:" p,. . ?' "7 . r 4' A u,i4 sly Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Prince Principal Interest ' 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 ! 12.60 8.92 4.46 25.99 12.60 , 8.92 2015! 136.35 ! 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017 107.52 14.80 6.73 21.52 54.72 3138 2018' 91.91 15.61 5.91 21.52 70 33 3729 2019 75.44 ! 16A7 5.06 21.52 86.80 4235 2020 58.07 17.37 4.15 21.52 104.17 46.50 2021, 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 1934 2.19 21.52 141.84 51.88 2023 (0.00)', 20.40 1.12 21.52 162.24 53.00 152 . . FINAL ASSESSMENT WORKSHEET " cupof stiosrph corn CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Joseph J,And Karin J. Ziebol PID: 84.53529.0004 Legal Description: Lot 4,Block 1, Eastern Park 1st Addition Property Address: 139 6th Ave SE Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. Benefitting Footage-Long Side 111.61 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/LIN FT Adjusted Footage-Long Side 55.80LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/LIN FT Assessed Footage 55.80 LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. prelinii>Aary Preliminary Assessment $ 1,524.29 Final Assessment $ 1,339.20 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 An®at Principal Interest Payment Payment Interest Payment To Date To Date .....1339.20 2014, 1,235.19 104.01 73.66 36.83 214.50 104.01 73.66 2015 1,125.45 109.73 67.94 177.67 213.75 141.59 2016 1,009.69 115.77 61.90 177.67 329.51 203A9 2017 887.55 122.14 55.53 177.67 451.65 259.02 2018 758.70 128.85 48.82 177.67 580.50 307.84 2019 622.76 135.94 41.73 177 67 716.44 349.57 2020 479.34 143A2 34.25 177.67 859.86 383.82 2021 328.03 15131 26.36 177.67 1,011.17 410.18 2022 168.41 159.63 18.04 177.67 1,170.79 428.22 2023 0.00 168.41 9.26 177.67 1,339.20 437.49 153 1• FINAL ASSESSMENT WORKSHEET .v.Cat}'of stjosrph.COM CITY OF ST. JOSEPH 2013 Bituminous Overlay Property Owner Jackie L Zinken PID: 84.53533.0058 Legal Description: Lot 41,Block 3,Graceview Estates Property Address: 614 Graceview Drive , Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot. .:" :.:a f s ". ' .#4 !•■r°-:+ 4;vi' ? . a'.:m, v.77E.. ^ii hills bE/ ,' 7 ' as Benefitting Footage-Long Side 13.52 LF Benefitting Footage-Short Side LF Preliminary Assessment Rate $27.32/L1N FT Adjusted Footage-Long Side 6.76LF Adjusted Footage-Short Side LF Final Assessment Rate $24.00/L1N FT Assessed Footage 6.76LF Assessment: This amount represents the amount that the property above will be assessed for the 2013 Bituminous Overlay Improvements.The left side of this section identifies the preliminary assessment numbers and the right illustrates the final assessment numbers based on the actual contract documents. . ., W i 1 i j I gt.,...m '--; z z:<.:out!,, . _ - �a .' !; Preliminary Assessment $ 184.66 Final Assessment $ 162.24 Projected Amortization Schedule. This section represents the estimated payment schedule should you opt to have your entire assessment attached for collection with your real estate taxes. The payment term is 10 years with an interest rate of 5.5% Term Principal Principal Interest 2013 Annual Principal Interest Payment Payment Interest Payment To Date To Date 162.24 2014 149.64 12.60 8.92 4.46 25.99 12.60 ! 8.92 2015 13635 13.29 8.23 21.52 25.89 17.15 2016 122.32 14.03 7.50 21.52 39.92 24.65 2017, 107.52 14.80 6.73 21.52 54.72 3138 2018 91.91 15.61 5.91 2152 70.33 3729 2019 75.44 16.47 5.06 21.52 86 80 4235 2020, 58.07 1737 4.15 21.52 104.17 4630 2021 39.74 1833 3.19 21.52 122.50 49.69 2022 20.40 . 19.34 2.19 21.52 141.84 51.88 2023 (0.00); 20.40 ! 1.12 21.52 162.24 53.00 154