The URL can be used to link to this page

Home My WebLink About[06] Park Terrace Final Assessment Hearing 6 Council Agenda Item MEETING DATE: May 1, 2014 AGENDA ITEM: Public Hearing – 2014 Park Terrace Improvement SUBMITTED BY: Administration - Engineering BOARD/COMMISSION/COMMITTEE RECOMMENDATION: PREVIOUS COUNCIL ACTION: 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, Kuechle. The purpose of the hearing is to discuss the amount assessed, not the merit of the project as that was the topic of the public improvement hearing. The assessment have been prepared in accordance with both the benefit analysis as prepared by Bill Waytas and the adopted assessment policy. 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 City has received on contention to the assessment. At the close of the public hearing the Council has the option of adopting the final assessments or waiting until the contention period ends. If the final assessment is adopted the Council would be ready to award the bid to Kuechle Underground. BUDGET/FISCAL IMPACT: Tax Levy Increase – 15 year debt, average annual levy $ 138,000 ATTACHMENTS: Request for Council Action Resolution 2014-016 – Adopting Assessment Resolution 2014-017 – Award the Contract Public Hearing Notice Individual Assessment Worksheets, sorted alphabetically Niedenfuer Contention REQUESTED COUNCIL ACTION: Two separate actions are being requested at this meeting: 1.Authorize the Mayor and Administrator to execute Resolution 2014-016 adopting the Assessment Roll for the 2014 Park Terrace Street Improvement, setting the terms for the assessment. 2.Authorize the Mayor and Administrator to execute Resolution 2014-017 awarding the bid for the 2014 Park Terrace Street Improvement to the lowest responsible bidder, Kuechle Underground. THIS PAGE INTENTIONALLY LEFT BLANK Resolution 2014-016 Adopting Final Assessment 2014 Park Terrace Improvements (STJOE 125809) 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 2014 Park Terrace Improvements which affects the following areas: along the north side of Minnesota Street (CSAH 2) between a point 400 feet west of 4th Ave NW and 3rd Ave NW, along 4th Ave NW between Minnesota Street W (CSAH 2) and Birch Street W, along 5th Ave NW between 4th Ave NW, and a point 200 feet north of Birch Street W, along Ash Street W between 5th Ave NW and 2nd Ave NW, and along Old Highway 52 between Birch Street W and a point 200 feet NW of Birch 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 15 years, the first of the installments to be payable on or before the first Monday in January 2015, 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, 2014. 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 3rd day of May 2014. Mayor City Administrator THIS PAGE INTENTIONALLY LEFT BLANK RESOLUTION 2014-017 RESOLUTION AWARDING BID 2014 Park Terrace Improvements WHEREAS, pursuant to an advertisement for bids for the 2014 Park Terrace improvements affecting the following areas: along the north side of Minnesota Street (CSAH 2) between a point thrdth 400 feet west of 4 Ave NW and 3 Ave NW, along 4 Ave NW between Minnesota Street W thth (CSAH 2) and Birch Street W, along 5 Ave NW between 4 Ave NW, and a point 200 feet north thnd of Birch Street W, along Ash Street W between 5 Ave NW and 2 Ave NW, and along Old Highway 52 between Birch Street W and a point 200 feet NW of Birch Street W. Bids were received, opened and tabulated according to law, and the following bids were received complying with the advertisement: C&L Excavating, Inc. $ 1,586,112.88 Kuechle Underground 1,521,703.33 Larson Excavating, Inc. 1,571,795.71 Latour Construction, Inc 1,737,704.01 R.L. Larson Excavating, Inc. 1,728,764.35 Kuechle UndergroundKimball AND WHEREAS, it appears that of is the lowest responsible bidder. NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF ST. JOSEPH, MINNESOTA: The Mayor and City Administrator are hereby authorized and directed to enter into the attached contract with Kuechle Underground of Kimball in the name of the City of St. Josephfor the 2014 Park Terrace Improvements as described above according to the plans and specifications therefore approved by the city council and on file in the office of the City Administrator. 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 this 3rd day of May , 2014. ____________________________ Mayor ATTEST ____________________________ City Administrator THIS PAGE INTENTIONALLY LEFT BLANK City of St. Joseph Public Hearing Proposed Assessment – 2014 Park Terrace Improvements TO WHOM IT MAY CONCERN: Notice is hereby given that the council will meet at 6:30 p.m. on May 1, 2014, at the St. Joseph City Hall, 25 College Avenue North to consider, and possibly adopt, the proposed assessment for the 2014 Park Terrace improvement which affects the following areas: along the north side of Minnesota Street (CSAH 2) between a point 400 feet west of 4th Ave NW and 3rd Ave NW, along 4th Ave NW between Minnesota Street W (CSAH 2) and Birch Street W, along 5th Ave NW between 4th Ave NW, and a point 200 feet north of Birch Street W, along Ash Street W between 5th Ave NW and 2nd Ave NW, and along Old Highway 52 between Birch Street W and a point 200 feet NW of Birch Street W. 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 15 years, the first of the installments to be payable on or before the first Monday in January 2015, 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, 2014. 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. The proposed assessment roll is on file for public inspection at the city clerk’s office. The total amount of the proposed assessment is $ 2,129,342.92. 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 Publish: April 11, 2014 April 18, 2014 II FINAL ASSESSMENT WORKSHEET r c tyofxsjoscph.corn 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Anderson,Patrick J. &Carolyn A. PID: 84.53764.000 Legal Description: Lot 25 &N48'of Vacated Ohio Street&Alley abutting Said Lot 25,Park Terrace Property Address: 24 4th 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 or per unit charge for water and sewer. 4it 1 its '164 f` i: Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 165.86 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 103.79 LF Sewer Main $ 2,212.84/EA Assessed Footage 103.79 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $11,789.50 Water-#Main Units 1.00 EA City Subsidy $ ($1,789.50) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interact Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311_39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839 41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 ihfiki FINAL ASSESSMENT WORKSHEET r.cityofstjoscph,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Aschnewitz,Daniel&Patricia PID: 84.53783.000 Legal Description: Lot 44,Park Terrace Property Address: 408 Birch Street 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 or per unit charge for water and sewer. + I !, t{ nj i Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 82.10 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 82.10 LF Sewer Main $ 2,212.84/EA Assessed Footage 82.10 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $10,601.11 Water-#Main Units 1.00 EA City Subsidy $ ($601.11) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362 93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661_69 2023 684.87 311_39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 FINAL ASSESSMENT WORKSHEET aft4L91"r-isli\m+w.cityofsgoseph,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Bader,Michael P. I PID: 84.53752.000 Legal Description: Lot 13 and that Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 13 Property Address: 101 5th 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 or per unit charge for water and sewer. x x , ,}g ,,,,,,,,,„td,„ , a Vi�,,3 \ .A, ,4.,„ ,..41 x.a t . ,, Si _ , : % :,,, « r_- Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $7,162.64 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $7,162.64 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. 1 ,:', „..r.,..-1,..,..:,..,!. tea., _ ;..,` ON, d. 't Final Assessment $$7,162.64 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 7,162.64 2015 319.63 393.95 262.63 976.21 6,843.01 2016 337.21 376.37 713.58 6,505.80 2017 355.76 357.82 713.58 6,150.03 2018 375.33 338.25 713.58 5,774.70 2019 395.97 317.61 713.58 5,378.73 2020 417.75 295.83 713.58 4,960.98 2021 440.73 272.85 713.58 4,520.24 2022 464.97 248.61 713.58 4,055.27 2023 490.54 223.04 713.58 3,564.73 2024 517.52 196.06 713.58 3,047.21 2025 545.98 167.60 713.58 2,501.22 2026 576.01 137.57 713.58 1,925.21 2027 607.69 105.89 713.58 1,317.52 2028 641_12 72.46 713.58 676.40 2029 676.38 37.20 713.58 0.02 FINAL ASSESSMENT WORKSHEET vr,,ciiyofstjoscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Barthel,Donald&Arlene PID: 84.53762.000 Legal Description: Lot 23,Park Terrace Property Address: 12 4th 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 or per unit charge for water and sewer. soon* At{ :ro '12,y, 4 iii, Benefitting Footage-Long Side 110.00 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $ $10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 +411\1Ao"S?"'- -)1111\ FINAL ASSESSMENT WORKSHEET vvow cityo}apoacph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Breuer, Scott R. PID: 84.53825.0000 Legal Description: TOWNSITE OF ST JOSEPH Lot 8 Block 6 AND E 2.5'OF N 29.5'OF S 119.30' OF LOT 7&VAC ALLEY ADJ TO LOT Property Address: 319 Minnesota Street 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 or per unit charge for water and sewer. 1. a ba a * - � Z 14 , :� ,_ r " . F ',K ;` i., t ,, * $ Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side LF Sewer Main $ 2,212.84/EA Assessed Footage 0.00 LF Water-# Service Units EA Sub Total Assessment $ $2,212.84 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $2,212.84 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. .. '..'4,; ,,4" '' P i s'Ke i .1 z � Final Assessment $$2,212.84 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest Interest Payment Balance 2,212.84 2015 98.75 121.71 81.14 301.60 2,114.09 2016 104.18 116.28 220.46 2,009.92 2017 109.91 110.55 220.46 1,900.01 2018 115.96 104.50 220.46 1,784.06 2019 122.34 98.12 220.46 1,661.72 2020 129.07 91.39 220.46 1,532_66 2021 136.16 84.30 220.46 1,396.50 2022 143.65 76.81 220.46 1,252.86 2023 151.55 68.91 220.46 1,101.31 2024 159.89 60.57 220.46 941.42 2025 168.68 51.78 220.46 772.75 2026 177.96 42.50 220.46 594.79 2027 187.75 32.71 220.46 407.05 2028 198.07 22.39 220.6 208.98 2029 208.97 11.49 220.46 0.02 FINAL ASSESSMENT WORKSHEET INI'A'l-7AAL rte.cityo{stjoscph,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Bruemmer,James W. PD: 84.53779.000 Legal Description: Lot 40,Park Terrace Property Address: 415 Ash Street 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 93.46 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 93.46 LF Sewer Main $ 2,212.84/EA Assessed Footage 93.46 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $11,223.52 Water-#Main Units 1.00 EA City Subsidy $ ($1,223.52) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 55000 366.67 1,362 93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661_69 2023 684.87 31 1_39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51_94 996.26 0.01 JkA,"9kA.-'lli\ FINAL ASSESSMENT WORKSHEET *rem cityofstiosepb.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Brummer,Josephine A. I PID: 84.53758.000 Legal Description: Lot 19,Park Terrace and that part of Outlot A of Clinton Village Southerly of North line of said Lot 19 Extended West Across Outlot A Property Address: 11 4th 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 or per unit charge for water and sewer. vx a: i,„:7,,,4,• >+v.,''.1.t sue',,'..?, , f,, ,;. ,3: r 'x ,* '4 k ';' 'g 3 x t ': Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 113.08 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 113.10 LF Sewer Main $ 2,212.84/EA Assessed Footage 113.10 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $12,299.60 Water-#Main Units 1.00 EA City Subsidy $ ($2,299.60) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. ' 2014 Total Year Principal_ Interest Interest Payment Balance 10.000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 99626 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 Et FINAL ASSESSMENT WORKSHEET %rvcityoistiosrph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Carlson,Cole W. PID: 84.53757.000 84.53472.023 Legal Description: Lot 18,Park Terrace Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 18,Park Terrace Property Address: 17 5th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 102.30 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 104.40 LF Sewer Main $ 2,212.84/EA Assessed Footage 104.40 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $8,499.52 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $8,499.52 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Paid MSeSiMatit Final Assessment $$8,499.52 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 15 years with an interest rate of 5.5%. 2014 Total 'Ilneill I Princlpal lintsrast lntsrsst Payrsmsnt Balarlcs 8,499.52 2015 379.30 467.47 311_85 1,158_4.2 8,120.22 2016 400.16 446.61 846.77 7,720.06 2017 422.17 424.60 846.77 7,297.89 2018 445.39 401_38 848.77 6,852.50 2019 409.88 376.89 846.77 6,382.02 2020 405.73 351 04 846.77 5,886.89 2021 522.99 323.78 846.77 5,363.90 2022 551_70 205.01 840.77 4,812.14 2023 582.10 264.67 846.77 4,230.04 2024 614.12 232.65 846.77 3,615.92 2025 647.89 108.88 846.77 2,988.03 2026 083.53 163.24 846.77 2,284.50 2027 721_12 125.65 846.77 1,5e3 38 2028 760.78 85.99 846.77 802.60 2029 802.63 44.14 846.77 (0.03) NAAIA9/Vt'- )1\ FINAL ASSESSMENT WORKSHEET nvvv.cityofstjoscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Dieger,Amelia PID: 84.53748.000 Legal Description: Lot 9 and that Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 9 Property Address: 201 5th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 112.07 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 99.76 LF Sewer Main $ 2,212.84/EA Assessed Footage 99.76 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $11,568.70 Water-#Main Units 1.00 EA City Subsidy $ ($1,568.70) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. s r, ^.x ==. ,=mow ^` 7 1-,. , Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 44626 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413_02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661_69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839_41 2028 895.09 101.17 996.26 944.33 2029 944.32 51_94 996.26 0.01 • I FINAL ASSESSMENT WORKSHEET ..s cityof tloscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Dobis,Marlys M. PD: 84.53767.000 Legal Description: Lot 28 &W2 of Vacated Alley abutting Said Lot Property Address: 40 4th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 131.30 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 126.95 LF Sewer Main $ 2,212.84/EA Assessed Footage 126.95 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $13,058.44 Water-#Main Units 1.00 EA City Subsidy $ ($3,058.44) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000 00 2015 446.26 550_00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661_69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 te FINAL ASSESSMENT WORKSHEET ,e.*catyo{stpscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Eiynck,Ronald&Rosanne PID: 84.53760.000 Legal Description: Lot 21 &E45'OF S80'OF Lot 20,Park Terrace Property Address: 13 4th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side 155.00 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. .Mal r yl� gyyp: Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 10,000.00 2015 44626 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661 69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996,26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 I FINAL ASSESSMENT WORKSHEET vow rayofstimrpli,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Eizenhoeffer,Nathanial PID: 84.53765.000 Legal Description: Lot 26,Park Terrace ' Property Address: 30 4th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 75.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 75.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 75.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,212.10 Water-#Main Units 1.00 EA City Subsidy $ ($212.10) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final S neant,,, . Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 1 0,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 31 1.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 I FINAL ASSESSMENT WORKSHEET vol,.ruuyofstiosrnh,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Evans,Ryan PID: 84.53740.000 Legal Description: Lot 1,Park Terrace Property Address: 221 Birch Street 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 or per unit charge for water and sewer. t Yy ( 8 a-,, t t)r- '„ 4N Benefitting Footage-Long Side 126.65 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 100.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 69.61 LF Sewer Main $ 2,212.84/EA Assessed Footage 69.61 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $9,916.78 Water-#Main Units 1.00 EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $9,916.78 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$9,916.78 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 9,916.78 2015 442.55 545.42 363.62 1,351.58 9,474.23 2016 466.89 521.08 987.97 9,007.35 2017 492.57 495.40 987.97 8,514.78 2018 519.66 468.31 987.97 7,995.13 2019 54824 439.73 987.97 7,446.89 2020 578.39 409.58 987.97 6,868.51 2021 610.20 377.77 987.97 6,258.31 2022 643.76 344.21 987.97 5,614.56 2023 679.17 308.80 987.97 4,935.39 2024 716.52 271.45 987.97 4,218.88 2025 755.93 232.04 987.97 3,462.95 2026 797.51 190.46 987.97 2,665.45 2027 841.37 146.60 987.97 1,824.08 2028 887.65 100.32 987.97 936.44 2029 936.47 51.50 987.97 (0.03) FINAL ASSESSMENT WORKSHEET vr.,.cayofstjoscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Evens,Kevin L. &Joann PID: 84.53754.000 Legal Description: Lot 15,Park Terrace Property Address: 35 5th 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 or per unit charge for water and sewer. ` 1 ' t i p r.'',t'�a'� " Yd 4.F a�'3� » !:- � 4. � 2 v- 's' h x92. MY.hi}�'x x^ Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $7,162.64 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $7,162.64 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. miewiat, # i Final Assessment $$7,162.64 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 7,162.64 2015 319.63 393.95 262.63 976.21 6,843.01 2016 337.21 376.37 713.58 6,505.80 2017 355.76 357.82 713.58 6,150_03 2018 375.33 338.25 713.58 5,774.70 2019 395.97 317.61 713.58 5,378.73 2020 417.75 295.83 713.58 4,960.98 2021 440.73 272.85 713.58 4,520.24 2022 464.97 248.61 713.58 4,055.27 2023 490.54 223.04 713.58 3,564.73 2024 517.52 196.06 713.58 3,047.21 2025 545.98 167.60 713.58 2,501_22 2026 576.01 137.57 713.58 1,925.21 2027 607.69 105.89 713.58 1,317.52 2028 641.12 72.46 713.58 676.40 2029 676.38 37.20 713.58 0.02 III FINAL ASSESSMENT WORKSHEET •ro.celyof xtlosepb com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Fries,Robert L. &Carol A. I HD: 84.53781.000 Legal Description: Lot 42,Park Terrace Property Address: 403 Ash Street 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 or per unit charge for water and sewer. i .,.. <> .."-,,v, zE, ✓ "" Lx*i .9..i' ,a<«s" 1.74'. � .�., 4:4,t .$r at. Benefitting Footage-Long Side 110.45 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 100.53 LF Water Service $ 566.60/EA Adjusted Footage-Long Side 55.23 LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 100.53 LF Sewer Main $ 2,212.84/EA Assessed Footage 155.76 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $14,636.94 Water-#Main Units 1.00 EA City Subsidy $ ($4,636.94) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $ $10,000.00 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 15 years with an interest rate of 5.5%. ' 2014 Total Year Principal lntereat Interest Payment Balancer 10,000.00 2015 446.26 550.00 366.67 1,362.93 9.553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 i' FINAL ASSESSMENT WORKSHEET I 14 V*cityof stjos'ph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: I Goltz,Cassandra 1 PID: 84.53769.000 Legal Description: That Part of Lots 29&30 Lying Northwesterly of a line DA Fbeg 10.15' Southeasterly of Property Address: 26 5th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 145.61 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 94.50 LF Sewer Main $ 2,212.84/EA Assessed Footage 94.50 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $7,957.10 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $7,957.10 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final t , , Final Assessment $$7,957.10 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 7,957.10 2015 355.09 437.64 291.76 1,084.49 7,602.01 2016 374.62 418.11 792.73 7,227.39 2017 395.22 397.51 792.73 6,832.17 2018 416.96 375.77 792.73 6,415.21 2019 439.89 352.84 792.73 5,975.32 2020 464.09 328.64 792.73 5,511.22 2021 489.61 303.12 792.73 5,021.61 2022 516.54 276.19 792.73 4,505.07 2023 544.95 247.78 792.73 3,960.12 2024 574.92 217.81 792.73 3,385.20 2025 606.54 186.19 792.73 2,778.66 2026 639.90 152.83 792.73 2,138.76 2027 675.10 117.63 792.73 1,463.66 2028 712.23 80.50 792.73 751.43 2029 751.40 41.33 792.73 0.03 JL• 111\ FINAL ASSESSMENT WORKSHEET %vv..coryo{sryoseph.cam 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Hartung,Cheryl PID: 84.53749.000 Legal Description: Lot 10 and that Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 10 Property Address: 115 5th 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 or per unit charge for water and sewer. w ` �At� ( 3 } G t # ti4 A,z? Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $7,162.64 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $7,162.64 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Hut Assessment ,,:. Final Assessment $ $7,162.64 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 7,162.64 2015 319.63 393.95 262.63 976.21 6,843.01 2016 337.21 376.37 713.58 6,505.80 2017 355.76 357.82 713.58 6,150.03 2018 375.33 338.25 713.58 5,774.70 2019 395.97 317.61 713.58 5,378.73 2020 417.75 295.83 713.58 4,960.98 2021 440.73 272.85 713.58 4,520.24 2022 464.97 248.61 713.58 4,055,27 2023 490.54 223.04 713.58 3,564.73 2024 517.52 196.06 713.58 3,047.21 2025 545.98 167.60 713.58 2,501.22 2026 576.01 137.57 713.58 1,925.21 2027 607.69 105.89 713.58 1,317_52 2028 641.12 72.46 713.58 676.40 2029 676.38 37.20 713.58 0.02 0,f1A'riV\ FINAL ASSESSMENT WORKSHEET +va,cayofstjoseph'com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Hartung,Greg A. ND: 84.53784.000 Legal Description: Lot 45,Park Terrace Property Address: 412 Birch Street 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 or per unit charge for water and sewer. .;;,-, '0Y„as "i i . , " , i"' `. ,14 . „e ?t" q '"1 '4/4 , "* y ' 1..4.,1;41X.!* x : x�f i,`"* y4 , Y, � ;:"1.',> Sm .Ata, : ,-x sm ,.-,._`_. _ { Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 82.10 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 82.10 LF Sewer Main $ 2,212.84/EA Assessed Footage 82.10 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,601.11 Water-#Main Units 1.00 EA City Subsidy $ ($601.11) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362 93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311_39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101_17 996.26 944.33 2029 944.32 51_94 996.26 0.01 FINAL ASSESSMENT WORKSHEET ry cityof stuoscph.rom 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Heurung,Molly J. PID: 84.53774.000 Legal Description: Lot 35,Park Terrace Property Address: 107 4th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side 110.76 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 100.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side 55.38 LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 100.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 155.38 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $14,616.12 Water-#Main Units 1.00 EA City Subsidy $ ($4,616.12) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. . and MOssf le . , . , . . Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 99626 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.28 944.33 2029 944.32 51.94 996.26 0.01 $1,4‘,"94A,-'111\ FINAL ASSESSMENT WORKSHEET VIM.ciryof swerph,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Holthaus,Mark S. PID: 84.53763.000 Legal Description: Lot 24,Park Terrace Property Address: 22 4th Avenue NW Rates: This section represents how the assessments for the above property were calculated.The left side of this section identifies the specific street footage(s)for your property. The right side illustrates the proposed rates per lineal foot or per unit charge for water and sewer. _ : '$ r '+` 3t .,q e'', `. ° w T ,, " ,a, Mid ..,,` 3..7«„ 1 � �, g'al'ifi °`L°�*`^�fd`f#+3� • a . ,p. � '4 Vy ft2 nss.. .' 'uk,,f �a� 1 -x ,t'.'zk- J.: �z. ;;•' .. .r^ Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192_06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 01\1) 11\l\ FINAL ASSESSMENT WORKSHEET vvircityofsgoseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Husen,Marlene M. PID: 84.53756.000 84.53472.024 Legal Description: Lot 17,Park Terrace Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 17 -Property Address: 25 5th 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 or per unit charge for water and sewer. y _ * f fr ''''r . re,'?E ,i''''''7114"fer/3 ,1 ''ASF Z'' 4 ,t I''' *x s ' Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 100.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 101.20 LF Sewer Main $ 2,212.84/EA Assessed Footage 101.20 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $8,324.19 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $8,324.19 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$8,324.19 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 8,324.19 2015 371.47 457.83 30522 1,134.52 7,952.72 2016 391.90 437.40 829.30 7,560.82 2017 413.46 415.84 829.30 7,147.35 2018 436.20 393.10 829.30 6,711.15 2019 460.19 369.11 829.30 6,250.96 2020 485.50 343.80 829.30 5,765.46 2021 512.20 317.10 829.30 5,253.25 2022 540.37 288.93 829.30 4,712.88 2023 570.09 259.21 829.30 4,142.79 2024 601_45 227.85 829.30 3,541_34 2025 634.53 194.77 829.30 2,906.80 2026 669.43 159.87 829.30 2,237.37 2027 706.24 123.06 829.30 1,531.13 2028 745.09 84.21 829.30 786.04 2029 786.07 43.23 829.30 (0.04) /141L;41I'llAt FINAL ASSESSMENT WORKSHEET +rev rotyofstioseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Johnson,Gerald L. &Theresa PM: 84.53780.000 Legal Description: Lot 41,Park Terrace Property Address: 409 Ash Street 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 93.56 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 93.56 LF Sewer Main $ 2,212.84/EA Assessed Footage 93.56 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $11,229.00 Water-#Main Units 1.00 EA City Subsidy $ ($1,229.00) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment . Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. F 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1.362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 /41/ "'-f-'Aj\ FINAL ASSESSMENT WORKSHEET www.ciryrofaposcph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Kacures,Edward J. PDD: 84.53472.021 84.53751.000 Legal Description: Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 12 Lot 12,Park Terrace Property Address: _ 107 5th 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 or per unit charge for water and sewer.p Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-# Service Units EA Sub Total Assessment $ $6,596.04 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $6,596.04 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$6,596.04 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest interest Payment Balance 6,596.04 2015 294.35 362.78 241.85 898.99 6,301.69 2016 310.54 346.59 657.13 5,991.14 2017 327.62 329.51 657.13 5,663.52 2018 345.64 311.49 657.13 5,317.87 2019 364.65 292.48 657.13 4,953.22 2020 384.70 272.43 657.13 4,568.51 2021 405.86 251.27 657.13 4,162.65 2022 428.18 228.95 657.13 3,734.46 2023 451.73 205.40 657.13 3,282.73 2024 476.58 180.55 657.13 2,806.15 2025 502.79 154.34 657.13 2,303.35 2026 530.45 126.68 657.13 1,772.90 2027 559.62 97.51 657.13 1,213.27 2028 590.40 66.73 657.13 622.87 2029 622.87 34.26 657.13 (0.01) /NOILIC)%kji\l\ FINAL ASSESSMENT WORKSHEET vwv.cityofstioscph,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Keller,David H.&Joann A. PID: 84.53761.000 Legal Description: Lot 22&E45'of N80'of Lot 20,Park Terrace Property Address: 19 4th 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 or per unit charge for water and sewer.viii *x K,7,4,4 yi. „`,s,f`" _ P :;,n `P": t., i,'_. .+'des,!; , r c .f. ./ t _ -'- ,,ix wp.,s: Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. rya 5�,. r k Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 99626 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 FINAL ASSESSMENT WORKSHEET vol.cit ofatjoswph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Koenig,Chad PID: 84.53745.000 Legal Description: Lot 6,Park Terrace Property Address: 407 Birch Street 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. ,. 'VW Assetsitteld , , Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal _ Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362 03 9,553.74 2016 470.80 525.48 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.28 6,310.85 2022 649.16 347.10 996.26 5,661_69 2023 684.87 311_39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51_94 996.26 0.01 0,1\141)1/sV FINAL ASSESSMENT WORKSHEET ww.cityofstjoscpkcam 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Kramer,Jason P1D: 84.53771.000 Legal Description: Lot 32,Park Terrace Property Address: 35 4th 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 or per unit charge for water and sewer. ''..1" s x ' '''f'1" r< c M' s t t .. ;¢ 1. qk N M d".:-A 0144.:%., a Y�• ,. �a „' , �ff.a�� .�'ta�=�� e1 ,}-ffi��'°'i.§<..'�* . �N�:�z xv<_ M t? . ,,.r�-:�i Z"��'�� 3+a;u� ,.� ..� ... .. , Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 85.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 85.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 85.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,760.00 Water-#Main Units 1.00 EA City Subsidy $ ($760.00) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. �" �� ,� x `* a r.`1 war q - '12,1-S4. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.28 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 ill FINAL ASSESSMENT WORKSHEET ..v.rityofstjostph.ram 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Majorie A. Lesnik Trust PID: 84.53770.000 Legal Description: Lot 31,Park Terrace Property Address: 32 5th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 87.93 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 87.93 LF Sewer Main $ 2,212.84/EA Assessed Footage 87.93 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $7,597.12 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $7,597.12 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. . , Mows cut , , Final Assessment $ $7,597.12 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 7,597.12 2015 339.03 417.84 278.56 1,035.43 7,258.09 2016 357.67 399.20 756.87 6,900.42 2017 377.35 379.52 756.87 6,523.08 2018 398.10 358.77 756.87 6,124.98 2019 420.00 336.87 756.87 5,704.98 2020 443.10 313.77 756.87 5,261.88 2021 467.47 289.40 756.87 4,794.42 2022 493.18 263.69 756.87 4,301.24 2023 520.30 236.57 756.87 3,780.94 2024 548.92 207.95 756.87 3,232.02 2025 579.11 177.76 756.87 2,652.92 2026 610.96 145.91 756.87 2,041.96 2027 644.56 112.31 756.87 1,397.40 2028 680.01 76.86 756.87 717.39 2029 717.41 39.46 756.87 (0.01) PsfilLA'-'111\ FINAL ASSESSMENT WORKSHEET vino otyofstioseph.com 2014 Park Terrace Improvement C1TY OF ST. JOSEPH Property Owner: Lorenz,William J.&Sally J. I PID: 84.53777.000 Legal Description: Lot 38 &W20'of Lot 37 Property Address: 40 5th 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 or per unit charge for water and sewer. 40ti r.,:b.. 1,:;3 - .`°s.z`i ." .,a- .. -?;r , '� ;'',;',„4,tts', ,,,,,.0',, .a ..<r;- n Benefitting Footage-Long Side 120.00 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 112.07 LF Water Service $ 566.60/EA Adjusted Footage-Long Side 60.00 LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 112.07 LF Sewer Main $ 2,212.84/EA Assessed Footage 172.07 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $12,207.16 Water-#Main Units EA City Subsidy $ ($2,207.16) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. ,3$' ,,J--; {{��44� * i. 444 4 'c Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74. 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.20 2,687.84 2027 848.43 147.83 996.26 1,839_41 2028 895.09 101.17 996.26 944.33 2029 944.32 51_94 996.26 0.01 IhniLf/ FINAL ASSESSMENT WORKSHEET vim.ciryofsgoscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Loso,Andrew L.&Lisa A. 1 MD: 84.53824.0000 Legal Description: TOWNSITE OF ST JOSEPH Lot 7 Block 6 LESS E 2.5'OF N 29.5'OF S 119.30' THEREOF AND VAC ALLEY&ST ADJ TO LOT Property Address: 323 Minnesota Street 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 or per unit charge for water and sewer. r..,�° ±aRi, 'fw : .a _ N -sre _�. `m #h# m Z.,,'k a t t„" '�` If 4 ri �' Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side LF Sewer Main $ 2,212.84/EA Assessed Footage 0.00 LF Water-#Service Units EA Sub Total Assessment $ $2,212.84 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $2,212.84 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$2,212.84 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest Interest Payment Balance 2,212.84 2015 98.75 121.71 81.14 301.60 2,114.09 2016 104.18 116.28 220.46 2,009.92 2017 109.91 110.55 220.46 1,900.01 2018 115.96 104.50 220.46 1,784.06 2019 122.34 98.12 220.46 1,661.72 2020 129.07 91.39 220.46 1,532.66 2021 136.16 84.30 220.46 1,396.50 2022 143.65 76.81 220.46 1,252.86 2023 151.55 68.91 220.46 1,101.31 2024 159.89 60.57 220.46 941.42 2025 168.68 51.78 220.46 772.75 2026 177.96 42.50 220.46 594.79 2027 187.75 32.71 220.46 407.05 2028 198.07 22.39 220.46 208.98 2029 208.97 11.49 220.46 0.02 r' FINAL ASSESSMENT WORKSHEET vvv.crq•ofstjoseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Loso,Robert C. &Noreen T. PID: 84.53742.000 Legal Description: Lot 3,Park Terrace Property Address: 301 Birch Street 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 or per unit charge for water and sewer. °a ^• .', ,-1 <: -7 ` 4^; '14- `" ,, -, 7,7' a '`'r .y, ''-', sir '+q f Si Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. ,. lash # ,,... , , ,. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 44626 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586 25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 31 1.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 Jild .4;4"'-/j1j\ FINAL ASSESSMENT WORKSHEET vim stioscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Meyer,Roman V. &Dorothy 1 P1D: 84.53750.000 Legal Description: Lot 11,Park Terrace Property Address: 111 5th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 90.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 90.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 90.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $7,710.54 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $7,710.54 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. •', +;y ;,ze"d,t iii .E}" r'� ' "- '%...-"'-,„-,4,1t-,;;-, ti Final Assessment $$7,710.54 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 15 years with an interest rate of 5.5%. ' 2014 Total Year Principal interest Interest Payment Balances 7,710.54 201 5 344.09 424.08 282.72 1,050.89 7,366.45 2016 363.02 405.15 768.17 7,003.44 2017 382.98 385.19 768.17 6,620.46 2018 404.04 364.13 768.17 6,216.42 2019 426.27 341.90 768.17 5,790.15 2020 449.71 318.46 768.17 5,340.45 2021 474.45 293.72 768.17 4,866.00 2022 500.54 267.63 768.17 4,365.46 2023 528.07 240.10 768.17 3,837.40 2024 557.11 211.06 768.17 3,280.29 2025 587.75 180.42 768.17 2,692.54 2026 620.08 148.09 768.17 2,072.46 2027 654.18 113.99 768.17 1,418.29 2028 590.16 78.01 768.17 728.13 2029 728.12 40.05 768.17 0.01 FINAL ASSESSMENT WORKSHEET 104/ L'AP-fA k..c,tyof stpseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Niedenfuer,John S.&Mary E. PID: 84.53747.000 Legal Description: Lot 8,Park Terrace Property Address: 202 5th 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 or per unit charge for water and sewer. 'axt r -m 44, c 1, .', P - r , ar ,_,firs } "4, +,' �, . �!S nn s . A,,, 2 M ..tkk 3, 4 ^ :b '�1 '' .1i, Benefitting Footage-Long Side 112.07 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 98.87 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 142.59 LF Sewer Main $ 2,212.84/EA Assessed Footage 142.59 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $13,915.36 Water-#Main Units 1.00 EA City Subsidy $ ($3,915.36) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. *fit .2,_ g. ., ., Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 'Total Year Principal Interest interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 99626 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347,10 996.26 5,661.69 2023 684.87 311,39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51_94 996.26 0.01 a• FINAL ASSESSMENT WORKSHEET -coyofstloseph.cam 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Pfannenstein,Dennis J.&J M HD: 84.53776.000 Legal Description: Lot 37 Less W 20' Property Address: 414 Ash Street 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 82.21 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 82.27 LF Sewer Main $ 2,212.84/EA Assessed Footage 82.27 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,610.42 Water-#Main Units 1.00 EA City Subsidy $ ($610.42) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest Interest Payment Balance 10.000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 58324 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839 41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 CAF' FINAL ASSESSMENT WORKSHEET rw ciryofstjoscph.cam 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Philippi,David A. PID: 84.53826.0000 Legal Description: TOWNSITE OF ST JOSEPH Lot 9 Block 6 LOT 9&VAC ALLEY BLK 6 Property Address: 315 Minnesota Street 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 or per unit charge for water and sewer. X . t s 4 1.4 4M d wt` I. " ,ti 'r, 4 k " '4!,Mr.. T Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side LF Sewer Main $ 2,212.84/EA Assessed Footage 0.00 LF Water-#Service Units EA Sub Total Assessment $ $2,212.84 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $2,212.84 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. e ✓ * ..x'aks'.iCg44e., . ''1,-.:A.,.. .�s41<; Final Assessment $$2,212.84 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest Interest Payment Balance 2,212.84 2015 98.75 121.71 81.14 301.60 2,114.09 2016 104.18 116.28 220.46 2,009.92 2017 109.91 110.55 220.46 1,900.01 2018 115.96 104.50 220.46 1,784.06 2019 122.34 98.12 220.46 1,661.72 2020 129.07 91.39 220.46 1,532_66 2021 136.16 84.30 220.46 1,396.50 2022 143.65 76.81 220.46 1,252.86 2023 151.55 68.91 220.46 1,101.31 2024 159.89 60.57 220.46 941.42 2025 168.68 51.78 220.46 772.75 2026 177.96 42.50 220.46 594.79 2027 187.75 32.71 220.46 407.05 2028 198.07 22.39 220.46 208.98 2029 208.97 11.49 220.46 0.02 y, FINAL ASSESSMENT WORKSHEET ...c yoistjosrph,eom 2014 Park Terrace Improvement CITY CAP ST. JOSEPH Property Owner: Potter,Charles H.&G K PID: 84.53759.000 Legal Description: Lot 20 Less E45'Thereof&Less part W of Line from NWCOR Lot 20 To PT 24' E of SWCOR Property Address: 423 Minnesota Street 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 or per unit charge for water and sewer. 1,. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 149.49 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 0.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 0.00 LF Water-#Service Units EA Sub Total Assessment $ $2,212.84 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $2,212.84 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. i MsttOnlinr -, . , Final Assessment $$2,212.84 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 2,212.84 2015 98.75 121.71 81.1 d 301.60 2,114.09 2016 104.18 116.28 220.46 2,009.92 2017 109.91 110.55 220.46 1,900.01 2018 115.96 104.50 220.46 1,784.06 2019 122.34 98.12 220.46 1,661.72 2020 129.07 91.39 220.46 1,532.66 2021 136.16 84.30 220.46 1,396_50 2022 143.65 76.81 220.46 1,252.86 2023 151.55 68.91 220.46 1,101.31 2024 159.89 60.57 220.46 941.42 2025 168.68 51.78 220.46 772.75 2026 177.96 42.50 220.46 594.79 2027 187.75 32.71 220.46 407.05 2028 198.07 22.39 220.46 208.98 2029 208.97 11.49 220.46 0.02 /41\1A-j-7111\ FINAL ASSESSMENT WORKSHEET m.r,.cityofsioseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Ratliff,Mie I PID: 84.53773.000 Legal Description: Lot 34,Park Terrace Property Address: 45 4th 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 or per unit charge for water and sewer. z h - - �yet s. :h4-144%.,.;,t,� * t * w ,5� ' r. ; a t' { Benefitting Footage-Long Side 166.09 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 166.09 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 111.56 LF Sewer Main $ 2,212.84/EA Assessed Footage 111.56 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $12,215.22 Water-#Main Units 1.00 EA City Subsidy $ ($2,215.22) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest interest Payment Balance 10.000 00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311 39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101_17 996.26 944.33 2029 944.32 51.94 996.26 0.01 FINAL ASSESSMENT WORKSHEET »my,cityofstioseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Retterath,Ricky D. &Marsha L. PID: 84.53746.000 Legal Description: Lot 7,Park Terrace Property Address: 411 Birch Street 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-# Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362 93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661_69 2023 684.87 31 1 39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839 41 2028 895.09 101.17 996.26 944.33 2029 944.32 51_94 996.26 0.01 OfAtA■ FINAL ASSESSMENT WORKSHEET wvir cityofstjoscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Richardson, Scott&Shirley S. PH): 84.53744.000 Legal Description: Lot 5,Park Terrace Property Address: 401 Birch Street 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 or per unit charge for water and sewer. $y 7m Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 1 0,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 99626 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 99626 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 FINAL ASSESSMENT WORKSHEET mwmv.cityofat oscph.som 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Rieke,Ross A. &Mary A. PID: 84.53472.022 84.53472.020 84.53753.000 Legal Description: Tract G:That Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 15 That Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 14 Lot 14,Park Terrace Property Address: 41 5th 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 or per unit charge for water and sewer. „ sr x _r"'7b-y" n11 �'s' �EY y� .mss.I4 v;'".re:.. "�,'�#�"i; '. �^�h+', y�`�,-,.. e^��.. e;` mP.w,,.°R ''",s�'`». 9°�y, ,,wa rS'�°9.-.�k r, Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 90.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 90.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 90.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $7,710.54 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $7,710.54 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$7,710.54 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 15 years with an interest rate of 5.5%. 2014 -rots 'rem.r I rirs 1 Iritsr+sst Iretsrsst IP•ameemerret Balsa moor 7,710_54 2015 344.09 424.08 282.72 1,050.89 7,366.45 2010 363.02 405.15 768.17 7,003.44 2017 382.98 385.19 708.17 6,620.46 2018 404.04 364.13 768.17 6,216.42 2019 428.27 341.90 768.17 5,790.15 2020 449.71 318.40 788.17 5,340 4-5 2021 474.45 293.72 708.17 4,800.00 202.2 500.54 207.63 708.17 4,365.46 2023 528.07 24-0_10 708_17 3,837.40 2024 557.1 1 211_00 708_17 3,280.29 2025 587.75 180.42 768.17 2,092.54 2020 620_08 148.09 708.17 2,072.48 2027 054_18 113_99 768.1 7 1,4-18_29 2028 090.10 78.01 708.17 728.13 2029 728.12 40.05 7438.17 0.01 FINAL ASSESSMENT WORKSHEET JmiL94`A'1-111\-vw.cityof sposeph,corn 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Rolling,Robin R. &Judith L. I PID: 84.53766.000 Legal Description: Lot 27,Park Terrace and the South hald of Vacated alley Lying North of& Adjacent Lot 9,Block 6 Property Address: 34 4th 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 or per unit charge for water and sewer. n w.5 . - i.,. §w^. '' ''N.';', ,{ .4 s� ,I., ,w -4,,,„ ",egg ww-` , k -; - ,� r r *9' c! o.' a `,ti.,i ' :< iry ''f'` ,KW TZ »`gip w• y'. r S .' ! e. '�.r , ..� ;+� t'�d iz ., ��. .ffi* ':, S& fir^ ra � �. t » sa Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. ! -' !, Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 99626 8,586.25 2018 524_02 472.24 996.26 8,062.24 2019 55284 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 P4ALA■°"49/1/4/1'/-1 FINAL ASSESSMENT WORKSHEET swv.cityofstioseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Schatz,Nathan J. & Sherrin K. PID: 84.53743.000 Legal Description: Lot 4,Park Terrace Property Address: 307 Birch Street 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 or per unit charge for water and sewer.•2 ac '' 9 t s f of .g� i 0ttSY; f c A t ;r>'.,,} „ 4 , _ Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 80.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,486.05 Water-#Main Units 1.00 EA City Subsidy $ ($486.05) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. . ,"1,&.*"1-tip. .1.: t _w.1 .. y.. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 1 0.000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 fi\fld ‘'jli%\'s FINAL ASSESSMENT WORKSHEET www.cityofstioseph,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Schuerman,Nicholas HD: 84.53778.000 Legal Description: Lot 39,Park Terrace Property Address: 421 Ash Street 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 or per unit charge for water and sewer. q Benefitting Footage-Long Side 112.07 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 100.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 154.86 LF Sewer Main $ 2,212.84/EA Assessed Footage 154.86 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $14,587.63 Water-#Main Units 1.00 EA City Subsidy $ ($4,587.63) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 • FINAL ASSESSMENT WORKSHEET vv.,c tyo{stioseph,com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Schuh,John E. PID: 84.53755.000 Legal Description: Lot 16 and that Part of Outlot A which lies between the Westerly Extension of the North and South lines of Lot 16 Property Address: 31 5th 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 or per unit charge for water and sewer. � V r 't v s .: '' x' 7„p'a ms � Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 100.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 100.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 100.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $8,258.44 Water-#Main Units EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $8,258.44 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. `* r. Final e`ine ,. xs 'J , Final Assessment $$8,258.44 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest Interest Payment Balance 8,258.44 2015 368.54 454.21 302.81 1,125.56 7,889.90 2016 388.81 433.94 822.75 7,501_09 2017 410.19 412.56 822.75 7,090.89 2018 432.75 390.00 822.75 6,658.14 2019 456.55 366.20 822.75 6,201_59 2020 481.66 341.09 822.75 5,719.93 2021 508.15 314.60 822.75 5,211_78 2022 536.10 286.65 822.75 4,675.67 2023 565.59 257.16 822.75 4,110.08 2024 596.70 226.05 822.75 3,513.38 2025 629.51 193.24 822.75 2,883.87 2026 664.14 158.61 822.75 2,219.73 2027 700.67 122.08 822.75 1,519.05 2028 739.20 83.55 822.75 779.85 2029 779.86 42.89 822.75 (0.01) yikA,SZVAIN., FINAL ASSESSMENT WORKSHEET k,aw cuyof tjoseph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Suzick,William L. &Gail A. PID: 84.53772.000 Legal Description: Lot 33,Park Terrace Property Address: 39 4th 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 85.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 85.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 85.00 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $10,760.00 Water-#Main Units 1.00 EA City Subsidy $ ($760.00) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal interest interest Payment Balance 10,000.00 2015 446.26 550A)0 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 FINAL ASSESSMENT WORKSHEET k.R+crtyofstioscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Tangredi,Michael P. &Julia M. PID: 84.53775.000 Legal Description: Lot 36,Park Terrace Property Address: 408 Ash Street 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 102.21 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 102.21 LF Sewer Main $ 2,212.84/EA Assessed Footage 102.21 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $11,702.94 Water-#Main Units 1.00 EA City Subsidy $ ($1,702.94) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. . t Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 684.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 odif\AA1/4Ar-1-) FINAL ASSESSMENT WORKSHEET Irv"'coyofstioscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Trinklein,Robert A. &Carol S. 1 HD: 84.53785.000 Legal Description: Lot 46,Park Terrace Property Address: 416 Birch Street 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 or per unit charge for water and sewer. ,„S n ti` - � . y y1 k . ".,C l 9 !, �',2 -, .R y ix,. 1„-,i§' . . 9 ,�k T Benefitting Footage-Long Side 112.07 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side 56.04 LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 136.04 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $13,556.48 Water-#Main Units 1.00 EA City Subsidy $ ($3,556.48) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362_93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 998.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661 69 2023 684.87 311_39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 998.28 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 silkAkA'-f-1 .1\ FINAL ASSESSMENT WORKSHEET wv*..ciprofst oscph.corn 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Weis,Lisa M. PD: 84.53782.000 Legal Description: Lot 43,Park Terrace Property Address: 123 4th 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 or per unit charge for water and sewer. s.. r a , , ;, z 5-:- { , E wY_s"3''�`'11,r, f a4."Ii yr 'Y R y Ls,'¢ . , , sa. . . !° �.^- a .' _ , �° .r.r a.�* „i"-.�-±.?,i.., u. . .,` , ":'r ��w��' ,"=i. ° Benefitting Footage-Long Side 110.46 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 80.00 LF Water Service $ 566.60/EA Adjusted Footage-Long Side 55.23 LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 80.00 LF Sewer Main $ 2,212.84/EA Assessed Footage 135.23 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $13,512.10 Water-#Main Units 1.00 EA City Subsidy $ ($3,512.10) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. F Mil Assessineit g , Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362 93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661 69 2023 684.87 31 1 39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492.03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 sitALASZkAr-'4)\/\ FINAL ASSESSMENT WORKSHEET '4`i'Y cltyof stpsrph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Weisser,Daniel&Patricia PID: 84.53741.000 Legal Description: Lot 2,Park Terrace Property Address: 225 Birch Street 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 or per unit charge for water and sewer. Benefitting Footage-Long Side LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 86.40 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 66.63 LF Sewer Main $ 2,212.84/EA Assessed Footage 66.63 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $9,753.51 Water-#Main Units 1.00 EA City Subsidy $ $0.00 Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $9,753.51 Assessment: This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $ $9,753.51 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest Interest Payment Balance 9,753.51 2015 435.26 536.44 357.63 1,329.33 9,31825 2016 459.20 512.50 971.70 8,859.05 2017 484.45 487.25 971.70 8,374.60 2018 511.10 460.60 971.70 7,863.50 2019 539.21 432.49 971.70 7,324.29 2020 568.86 402.84 971.70 6,755.43 2021 600.15 371.55 971.70 6,155.29 2022 633.16 338.54 971.70 5,522.13 2023 667.98 303.72 971.70 4,854.15 2024 704.72 266.98 971.70 4,149.43 2025 743.48 228.22 971.70 3,405.95 2026 784.37 187.33 971.70 2,621.58 2027 827.51 144.19 971.70 1,794.07 2028 873.03 98.67 971.70 921.04 2029 921.04 50.66 971.70 0.00 JkA1'1111\ FINAL ASSESSMENT WORKSHEET w+.cityo{agoscph.com 2014 Park Terrace Improvement CITY OF ST. JOSEPH Property Owner: Ziebol,Andrew J. &Laurie L. 1 PID: 84.53768.000 Legal Description: Lots 29&30 LESS PART TO BUETTNER Property Address: 27 4th 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 or per unit charge for water and sewer. �,,,,a� q 6 J S,'''.p t ,� of'tt" C <' "9+,��'',�V#�s .. 4� vr,,,,,,,�k t,.9z �•p'4'„`2, :s:±l . re* '•t 6 .a ,'i'ai -k b`.4.'`,z .. ih . .-. .. Benefitting Footage-Long Side 152.86 LF Residential Street $ 54.79/LF Benefitting Footage-Short Side 100.59 LF Water Service $ 566.60/EA Adjusted Footage-Long Side LF Water Main $ 3,323.41/EA Adjusted Footage-Short Side 193.68 LF Sewer Main $ 2,212.84/EA Assessed Footage 193.68 LF Water-#Service Units 1.00 EA Sub Total Assessment $ $16,714.58 Water-#Main Units 1.00 EA City Subsidy $ ($6,714.58) Sanitary Sewer-#Main Units 1.00 EA Adjusted Assessment $ $10,000.00 Assessment:This amount represents the amount that the property above will be assessed for the 2014 Park Terrace Improvements. The assessments have been calculated based on 35%of the eligible costs, capped at$ 10,000. Therefore,if an assessment exceeded the cap,the difference is identified as a City Subsidy. Final Assessment $$10,000.00 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 15 years with an interest rate of 5.5%. 2014 Total Year Principal Interest interest Payment Balance 10,000.00 2015 446.26 550.00 366.67 1,362.93 9,553.74 2016 470.80 525.46 996.26 9,082.95 2017 496.70 499.56 996.26 8,586.25 2018 524.02 472.24 996.26 8,062.24 2019 552.84 443.42 996.26 7,509.40 2020 583.24 413.02 996.26 6,926.16 2021 615.32 380.94 996.26 6,310.85 2022 649.16 347.10 996.26 5,661.69 2023 884.87 311.39 996.26 4,976.83 2024 722.53 273.73 996.26 4,254.30 2025 762.27 233.99 996.26 3,492_03 2026 804.20 192.06 996.26 2,687.84 2027 848.43 147.83 996.26 1,839.41 2028 895.09 101.17 996.26 944.33 2029 944.32 51.94 996.26 0.01 ��`�� John Niedenfuer A P R 14 2 014 Mary Niedenfuer 202 Fifth Avenue NW �i�i�°(OF�T: JC�SEPH Saint Joseph,MN 56374 320-363-8324 April 14, 2014 Judy Weyrens Administrator City of St. Joseph 25 College Avenue North St. Joseph, MN 56374 Dear Judy, According to your notice in the Newsleader, 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(s)is filed with the municipal clerk prior to the assessment hearing or presented to the presiding officer at the hearing. Please consider this our most strenuous objection to the assessment proposed for our property in the matter of the Park Terrace"improvements." In the last paragraph of that notice,you state that after the hearing a property owner would have 30 days to appeal the assessment to district court pursuant to Minnesota Statute 429.081, by serving notice of the appeal upon the mayor or the clerk of the city. I take that to mean that the appeal process is initiated by another letter such as this delivered to you or the mayor within 30 days of the assessment roll being approved. Please let me know if I've misinterpreted your language,because it is our intent to appeal if the roll is approved. Sincerely, � � Jo S.Niedenfuer ��`� � I � Mary E. iedenfuer