F8

Estimated per-unit assessment for Old Viking Blvd if 50% assessed on a per unit basis. Bucket: Old Viking Blvd

F008

Estimated assessment per benefited unit for the Krypton Street, 183rd Ave., and Merle's Lane project; Potassium Street was later added by amendment. Bucket: Krypton Street, 183rd Ave., and Merle's Lane assessment per unit

FF-14

Approximate assessment per parcel for the Old Viking overlay before possible revisions; the transcript gives this as “about forty two hundred.” Bucket: Old Viking assessment per unit before revisions

Projected special assessment per benefiting unit for Krypton Street, 183rd Ave., and Merle's Lane road improvements.

There are 29 units that would benefit which results in an assessment of $4,200 per unit.

F4

Estimated assessment per unit when 50 percent of the Old Viking project is spread over 65 properties. Bucket: Old Viking Boulevard assessment

F-9

Old Viking Blvd proposed per-unit assessment for 65 direct-access properties (city paying 50%). Bucket: road_improvement_old_viking_blvd

F15

Resident and mayor discussed the prior Old Viking Blvd assessment estimate when the project was only an overlay. Bucket: Old Viking Blvd prior overlay assessment discussion

Prior-year assessment amount for Old Viking Blvd road improvement project.

Don Emmerick 7223 Old Viking Blvd explained that the culvert in the road has the water running down into the ditch. His bigger concern though is how did they got from $4,000 to $6,000 in one year. He agrees that Old Viking Blvd is the worst road and would like some maintenance on it. Mayor Pilon explained that the difference in the price from last year at $4,000 to this year at $6,000 is that they were only doing an overlay last year. The overlay will not be sufficient for this road and now they are having to do a full reclaiming.

2018 assessment per parcel for Old Viking Blvd road improvement.

Mayor Pilon explained that the difference in the price from last year at $4,000 to this year at $6,000 is that they were only doing an overlay last year.

FF-15

Approximate revised Old Viking assessment per unit after changing a primary access, reducing width to 22 feet, and adding street-access overlays; transcript states “39 verses 42.” Bucket: Old Viking assessment per unit after possible revisions

Proposed assessment per unit

Proposed assessment amount per unit for benefiting properties. Bucket: 2025 Overlay Project assessment

Overlay per-parcel assessment / St. Francis fair share

Estimated per-unit assessment and proposed City of St. Francis contribution for one benefited unit. Bucket: 2026 Overlay Project per-unit assessment

2026 overlay per-property assessment

Proposed assessment per benefiting property for the 2026 overlay project. Bucket: Per-unit proposed assessment

F11

Proposed per-unit assessment: “Proposed Assessment = $3,560 / Unit”. Bucket: 2026 Overlay Project

F13

Assessment roll summary: “Assessment Amount - Direct Access $ 3,560.00”. Bucket: 2026 Overlay Project

F-003

Estimated assessment amount per benefiting unit for the Rolling Hills project. Bucket: Rolling Hills assessment per unit

Assessment amount per benefitting property with direct access for Rolling Hills.

Rolling Hills Number of Benefitting Properties - Direct Access 11 Assessment Amount - Direct Access $3,540.00

F35

Per-property direct access assessment amount. Bucket: Rolling Hills direct access assessment

Original proposed assessment per property with direct access for Rolling Hills project.

Original Proposed Assessment Amount - Direct Access $3,540.00

Assessment per property with direct access for Rolling Hills project.

Assessment Amount - Direct Access $3,540.00

F13

Proposed assessment per benefitting unit. Bucket: 2025 Overlay proposed per-unit assessment

Per-unit assessment for benefitting properties for the 2025 Overlay Project.

52 Benefitting Properties identified 50% of Overlay Improvement Project Cost Assessed ($183,040) Proposed Assessment = $3,520 / Unit Amortized over time, typically 10 years

2025 Overlay estimated per-unit assessment

Estimated per-unit assessment for 52 benefiting properties. Bucket: 2025 Overlay project assessments

Holzem Driscoll Street contribution

Holzem lot split condition requiring a cash payment equivalent to Rolling Hills 2019 street improvement assessment before recording the lot split. Bucket: Driscoll Street contribution

FIN-027

Per-property direct access assessment for Rolling Hills. Bucket: Rolling Hills direct-access assessment

Payment amount required from Holzem property owners toward Driscoll Street improvements as condition of lot split approval.

3. Contribute $3,380 toward the Driscoll Street improvements ... 9. A cash payment equivalent to the assessment amount paid by residents of Rolling Hills for street improvements in 2019 ($3,380.00) shall be paid to the City prior to recording of the lot split.

Contribution required from Holzem for Driscoll Street improvements as part of flag lot consideration.

In exchange for flag lot consideration, the Holzem's are willing to: 3. Contribute $3,380 toward the Driscoll Street improvements

Total assessment for Rolling Hills road improvements, with interest if not prepaid.

Rolling Hills: $3,380 total assessment, plus 6% interest if not prepaid by November 15th. After that date, it will go on their 2020 property taxes with the 6% interest.

Assessment-equivalent payment required from Holzem for Driscoll Street improvements.

A cash payment equivalent to the assessment amount paid by residents of Rolling Hills for street improvements in 2019 ($3,380.00) shall be paid to the City prior to recording of the lot split.

Assessment amount due from Holzem prior to recording of lot split for Driscoll Street improvements.

In the Holzem's case, the recommendation would be to require $3380 due prior to recording of lot split (which will be after Nov 15). In order to record the split, all assessments would have to be paid anyway.

Flat fee contribution for Driscoll Street improvements related to Holzem Lot Split.

Driscoll Street Contribution Robert T. Ruppe Couri & Ruppe, P.L.L.P. 705 Central Avenue East St. Michael, MN 55376 (763) 497-1930 Office (612) 210-8679 Cell (763) 497-2599 Fax flat fee $3,380.00 (no interest)

Assessment payment required from Holzem applicants for Driscoll Street improvements.

9. A cash payment equivalent to the assessment amount paid by residents of Rolling Hills for street improvements in 2019 ($3,380.00) shall be paid to the City prior to recording of the lot split.

Total assessment amount for Rolling Hills residents for Driscoll Street improvements.

Rolling Hills: $3,380 total assessment, plus 6% interest if not prepaid by November 15th.

Payment required from Holzem prior to recording lot split for Driscoll Street improvements.

In the Holzem's case, the recommendation would be to require $3380 due prior to recording of lot split (which will be after Nov 15).

Flat fee payment required from Holzem for Driscoll Street improvements as part of lot split.

flat fee $3,380.00 (no interest)

Cash payment required from Holzem for Driscoll Street improvements as part of lot split approval.

Exhibit D - Email from Staff re: $3,380 payment toward Driscoll Street upgrades

Payment by Holzem applicants toward Driscoll Street improvements as part of lot split/CUP.

Exhibit D - Email from Staff re: $3,380 payment toward Driscoll Street upgrades

Payment by Holzem applicants toward Driscoll Street improvements as part of lot split/CUP.

3. Contribute $3,380 toward the Driscoll Street improvements

F6

2022 Tentative Assessment Roll total for Bashir Moghul (5833 Norris Lk. Rd.) Bucket: Unpaid special charges assessments

5833 Norris Lake Road assessment

Assessment total payment for 5833 Norris Lake Road after the final motion left four properties for certification. Bucket: 2023 special assessments

Total assessment (principal plus interest) for Bashir Moghul property.

for a total of $3,237.48 pursuant to Minnesota Statutes Section 429.101.

Total payment due for special assessment at 5833 Norris Lake Rd.

<td>Bashir Moghul</td> <td>6%</td> <td>$3,200.00</td> <td>2022</td> <td>$3,200.00</td> <td>$37.48</td> <td>$3,237.48</td>

Total assessment for Bashir Moghul (multiple citations).

$3,237.48

Total assessment (principal + admin fees) for 5833 Norris Lk. Rd.

<tr> <td>6/1/22</td> <td>$ 800</td> <td>$14.47</td> <td>$3,237.48</td> </tr>

2022 special assessment for unpaid fines at 5833 Norris Lake Road.

This property owner has been on the assessment list in years past and was assessed $3,200 plus interest in 2022. On or about the last month of 2022, a sheriff's sale was noticed for February 8, 2023 but was called off after Mr. Mogul paid off the mortgage.

Assessment to be certified to Anoka County Auditor for Bashir Moghul property.

the amount of the unpaid amounts as well as any corresponding interest to the Anoka County Auditor in the amount of $3,200.00 plus administrative fees of 6% per year ($37.48) for a total of $3,237.48

Principal amount of special assessment for unpaid charges at 5833 Norris Lake Rd.

<td>Bashir Moghul</td> <td>6%</td> <td>$3,200.00</td> <td>2022</td> <td>$3,200.00</td> <td>$37.48</td> <td>$3,237.48</td>

F-3

Unpaid administrative citation penalties total assessment listed for Jerry Bauer, Jr., 21226 St. Francis Blvd (citation). Bucket: 2015 assessed properties for unpaid fire calls and other services

F12

2015 assessed properties for unpaid fire calls and other services: Jerry Bauer, Jr. citation total assessment. Bucket: Delinquent admin citations assessments

F23

Revised assessment amount per benefitting property for the 2025 Overlay Project. Bucket: 2025 Overlay per-property assessment