HomeMy WebLinkAbout2016-05-10 Special Meridian Development Corporation MeetingIDIANr---
_MERIDIAN
development corp.
SPECIAL JOINT CITY COUNCIL D
MERIDIAN DEVELOPMENT O ,.
AGENDAMEETING
City Council Chambers
33 East Broadway Avenue
Meridian, Idaho
Tuesday, May 10, 2016 at 5:30 PM6:32 PM
1. Roll -Call Attendance
Anne Little Roberts Joe Borton
_
® Ty Palmer ®_ Keith Bird
_ Genesis Milam Luke Cavener
_ Mayor Tammy de Weerd®
Jim Escobar — Chairman
_® Dan Basalone — Vice -Chairman
X Dave Winder— Secretary/Treasurer
® Tammy de Weerd — Member
Eric Jensen — Member
® Calvin Barrett — Member
Todd Lakey — Counsel
® Ashley Squyres — Administrator
2. Adoption of the Agenda Adopted
_ Keith Bird - Member
_ Kit Fitzgerald — Member
® Callie Zamzow — Member
3. Presentation and Discussion of Hilltop's Survey Results
4. Amended onto the agenda: Ten Mile Urban Renewal District Plan Update Motion
approved to accept the updated Ten Mile Urban Renewal District Plan as adopted
by Meridian DevelopmentCorporationResolutionNo. • # to • •the Kennedy
Lateral to the plan and to provide the updated information to all of the taxing
districts and the Planning and Zoning Commission.
Meridian City Council and MDC JOINT Meeting Agenda — Tuesday, May 10, 2016 Page 1 of 1
All materials presented at public meetings shall become property of the City of Meridian.
Anyone desiring accommodation for disabilities related to documents and/or hearing,
please contact the City Clerk's Office at 888-4433 at least 48 hours prior to the public meeting.
MERIDIAN DEVELOPMENT CORPORATION
THE URBAN RENEWAL AGENCY OF THE CITY OF MERIDIAN
RESOLUTION NO. 16-019
BY THE BOARD OF COMMISSIONERS OF THE URBAN RENEWAL AGENCY
OF MERIDIAN, IDAHO, A/K/A THE MERIDIAN DEVELOPMENT CORPORATION:
A RESOLUTION OF THE BOARD OF COMMISSIONERS
OF THE URBAN RENEWAL AGENCY OF MERIDIAN,
IDAHO, ADOPTING AND APPROVING THE PROPOSED
MODIFICATIONS TO ITS PREVIOUSLY APPROVED
URBAN RENEWAL PLAN FOR THE TEN MILE ROAD
URBAN RENEWAL PROJECT (PLAN) AND
RECOMMENDING THAT THE CITY OF MERIDIAN
APPROVE SAID PLAN INCLUDING THE ATTACHED
MODIFICATIONS; AUTHORIZING THE CHAIRMAN OR
ADMINISTRATOR TO TRANSMIT THE PLAN
MODIFCIATIONS AND THIS RESOLUTION TO THE CITY
COUNCIL OF THE CITY OF MERIDIAN REQUESTING ITS
APPROVAL OF THE PROPOSED PLAN MODIFICATIONS;
AND PROVIDING AN EFFECTIVE DATE.
RECETV'P-.
_- r
��
CITY= C411,P
CITY CLERKSH
THIS RESOLUTION, made on the date hereinafter set forth by the Urban
Renewal MDC of the City of Meridian, Idaho, an independent public body corporate and
politic, authorized under the authority of the Idaho Urban Renewal Law of 1965, as
amended, Chapter 20, Title 50, Idaho Code, a duly created and functioning urban
renewal MDC of the City of Meridian, Idaho, hereinafter referred to as the "MDC."
WHEREAS, the MDC, an independent public body, corporate and politic, is an
urban renewal MDC created by and existing under the authority of and pursuant to the
'Idaho Urban Renewal Law of 1965, being Idaho Code title 50, chapter 20, as amended
and supplemented, and the Local Economic Development Act of 1988, being Idaho
Code, Title 50, Chapter 29; as amended and supplemented (collectively the "Act");
WHEREAS, the MDC was established by Resolution No. 01-367 of the City
Council of the City of Meridian, Idaho (hereinafter the "City Council"), adopted July 24,
2001;
WHEREAS, the City Council of the City of Meridian, Idaho (the "City"), on
October 8, 2002, after notice duly published, conducted a public hearing on the
Meridian Revitalization Plan (the "Revitalization Plan");
WHEREAS, following said public hearing the City adopted its Ordinance No. 02-
987 on December 3, 2002, approving the Revitalization Plan and making certain
RESOLUTION NO. 16-019 (Modifications to Ten Mile Urban Renewal Plan) - 1
Z - (ugId ItINnauoN Mgafl OPW uaZ of suoiltIO ipoW) 6I0 -9I 'ON Nolifillosa I
'lenopdda pue uo!}dopa sl! uodn
Alalaipauaupl loalla pue eopol llnl ui aq hays uo!lnlosay sm leuI, uo!}oaS
'suo!}eolllpoua veld pasodoad ay} anopdde
pue pap!suoo I!ounoO ay} ley} 6u!}sanbaa i!ounoO Allo uelp!JGVI
ay} o} uaid ayl o} suOPOillpoup ay} }!Wsuepl o} paztaoylne Agapay
sl Jo}ep}slulwpy Jo saauo!ssiwwoO to paao8 ay} to p!ego ay} }eyl uo!}oaS
'suo!leollipow
pies yl!M uaid ay} anopdde Al!O ay} leyl spuaupWOOap pua veld ayl
o} suo!leoll!pow pasodoad ayl s}dopa pua sanoadde ppe08 ay} leyl 'Z uoi}oaS
}oappoo pue anal ape s}uaupa}els Gnoge ay} leyl l uo!}oaS
:SM011oj
S`d `OH`dal `MdlalAb3VV JO OaW IVM3N32} Nd8?jfl 3Hl JO S213NOISSIWWOO JO
a WOU 3Hl JO S2138VUN 3Hl AB a3nlOS3b ll 38 `3:10J32J3H1 `MON
Id l!q!gx3
se olapay payoe}le ape veld ay} o} suo!leoll!pow pasodoad ay} `S`d3213HM
`Ienopdde pol 6u!aap!suOO si }! ley} veld lennaua�l uegpn aim ual ay} to
ped se suolleoll!poua payoe}le ay} apnlou! Al !o ayl legl saa!sap 00H `Sd3:13HM
:ueld pasodoad ay} o} payoal}e s}peyO pue sdeua ay}
ul slsoo 6u!puodsappoo pue leaalel ApauuG}l ay} to uolloas a apnloui o} sailsap ppe08
ay} 0(]n Aq s}uaupanopdup! Al!i!Oel G6eu!eap pue uoile6ipai to }uawasanqualaa aol lellua}od
Gy} spanOO ueld pasodoad }uappno ay} gbnoglle }eyl sleal OaW `S`d3�J3HM
`OQW Aq papunl
aq Aew }eqm to }ped 6u!aq se s}uaupanopdwi pue aan}ona}seplui oygnd aay}o e sal!! d l
96eulepp pue uo!le6!apl o} seouapalap sapnlou! Apeaple MZ-`LZduo
_I! d p
veld ay} to uo!saan luaiino ay} ley} sa6palm0uA0e OQIN ayl `SH32l3HM
:ueld pasodoad ay} of
pagoelle sluaupanopdua! pals!l Alleo!lpads ay} ui papnloui aq of papeau lepalel Apauua}l
ay} of sluauaanopdwi paylaynn }noge pap!nbu! }o!plsla lemaua�l uegan al!W ual pasodoad
ay} ui papnloui aq pinom ley} spaumo A}padopd ay} to Guo 6uPOW ley} JG}le pue
9�OZ `LZ I!pdy uo 6u!}Gaup s}! le veld pasodoad ay} panoadde OaW `S`d32:13HM
`sbulpull
PASSED AND ADOPTED by the Urban Renewal Agency of the City of
Meridian, Idaho, a/k/a, the Meridian Development Corporation, on May 10th, 2016.
Signed by the Chairman of the Board of Commissioners, and attested by the Secretary
to the Board of Commissioners, on this 10th day of May, 2016.
By _ 062
Jim Esco ar, Chairman
ATTEST:
By
Da finder, Secretary
RESOLUTION NO. 16-019 (Modifications to Ten Mile Urban Renewal Plan) - 3
ti - (T Id Wnnauag uegzn altW uaI 01 suot��ot�!POW) 6I0 -9I 'ON NOILIl'IOSHN
l33M' ld -IVM3N:R:1 Nvmm GVO2l 311W N31
3Hl �:10-A NV -Id IVM3N3�1 NVMm Ol SNOUVO1314OIN
V I!q!gx3
RECEIVE
Developer Projects: Ten Mile A Urban Renewal District
Secure
Funding
(TIF
City of
Meridian
Loan)
Potent!
al
Funding
egment 1
$462,308
$690,685
$1,160,586
$1,967,642
$1,094,947
$1,645,222
$4,284,734
$3,442,813
$2,223,384
$959,575
$905,984
$3,000,000
$251,570
$1,100,000
$223,850
$23,413,300
Segment 2
Segment 3
Segment 4
Segment 5
Segment 6
Segment 7
Segment 8
Segment 9
Segment 10
Segment 11
Segment 12 Kennedy Lateral
Segment 13 (Street Lights on Ten Mile & Franklin Rd)
Segment 14 (Traffic signals at 4 intersections)
Segment 15 (Ten Mile and Franklin Street Frontage Improvements)
Total Project Costs (un -inflated dollars)
Cost of Operations and Improvements by Year (2017-2037)
Year
Secure
Funding
(TIF
City of
Meridian
Loan)
Potent!
al
Funding
District
Operating
Expenses
OPA
Debt Service
City Loan
Debt
Service
Add'I
Principal
Payment
Total Project
Liabilities
2017
$50,000
$0
$25,000
$0
$0
$0
$25,000
2018
$3,535
$0
$25,000
$0
$0
$0
$25,000
2019
$358,006
$0
$35,901
$287,205
$11,000
$0
$334,105
2020
$429,474
$0
$42,947
$343,579
$11,000
$0
$397,527
2021
$685,569
$0
$50,000
$548,455
$11,000
$0
$609,455
2022
$764,912
$0
$50,000
$611,930
$11,000
$0
$672,930
2023
$1,037,504
$0
$50,000
$830,003
$11,000
$0
$891,003
2024
$1,061,572
$0
$50,000
$849,258
$0
$0
$899,258
2025
$1,924,457
$0
$50,000
$1,539,566
$0
$500,000
$2,089,566
2026
$1,690,202
$0
$50,000
$1,352,162
$0
$500,000
$1,902,162
2027
$1,967,722
$0
$50,000
$1,574,178
$0
$100,000
$1,724,178
2028
$2,797,673
$0
$50,000
$2,234,138
$0
$900,000
$3,184,138
2029
$2,577,728
$0
$50,000
$2,062,182
$0
$250,000
$2,362,182
2030
$2,887,603
$0
$50,000
$2,310,082
$0
$500,000
$2,860,082
2031
$3,592,793
$0
$50,000
$2,874,234
$0
$500,000
$3,424,234
2032
$3,623,529
$0
$50,000
$2,898,823
$0
$750,000
$3,698,823
2033
$3,737,660
$0
$50,000
$2,990,128
$0
$1,000,000
$4,040,128
SZ8`61L`9£$ 000`000`S$ 000`SS$ LL6`SB9`0£$ BVR'RL6$ 0$ 696`TVT'gt$ Iel0l
0$
0
0
0
0$
0$ 8£OZ
000`OS$
0$
0$
0$
000`OS$
0$
E-WLO8`V$ LEOZ
000`OS$
0$
0$
0$
000`OS$
0$
L;V9`EZ6`V$ 9EOZ
000`OS$
0$
0
S00`IZ9`E$
000`OS$
0$
9SZ`9zs$$ SEOZ
6-b0`608`E$
0$
0$
6;V0`6SL`E$
000`OS$
0$
ZZ8`689`f,$ ibEOZ
T-7
III
IN
Cn Cn Cn
fD fD fD
CA
fD
CA
fD
CA
N
C�
fD
C�
fD
Cn Cn C� C�
fD fD fD fD
� 'v
N
�
,�„�„ �
a
CL
lD tD (D
(D
(D
(D
(D
(D
fD (D (D (D
N
Cat —' O
-S-TEN
1--
-MILE-
----
l
a
r�
12
-7
m.
M_P�l
£f r
®
I
1?
> -�,,
7
T-7
III
IN
Ten Mile Urban Renewal District
Cash Flow Analysis -- April 2016
R . -,CET-" 1"
CITY OFCITYCLERKS `r � W
F
2017 i
2018
2019
2020
2021
2022
2023
2024
Beginning Balance
$ -
$ 25,000
$ 3,535
$ 28,436
$ 60,383
$ 136,497
$ 228,479
$ 374,980
Source of Funds
Revenue Allocation
$ -
$ 3,535
$ 359,006
$ 429,474
$ 685,569
$ 764,912
$1,037,504
$1,061,572
City of Meridian Loan *
$ 50,000
$ -
$ -
$
$ -
$ -
$ -
$
Revenue Bond - Infrastructure
$ -
$ -
$ -
$ -
$ -
$
$
Total Funds Available
$ 50,000
$ 28,535
$ 362,541
$ 457,910
$ 745,952
$ 901,409
$1,265,983$1,436,552
Use of Funds
District Operating Expenses
$ 25,000
$ 25,000
$ 35,901
$ 42,947 1
$ 50,000
$ 50,000
$ 50,000
$ 50,000
Total OPA Debt Service Obligation
Additional Principal
Total Debt Service
$ -
$ -
$ 287,205
$ 287,205
$ 343,579
$ 343,579
$ 548,455
$ 548,455
$ 611,930
$ 611,930
$ 830,003
$ 830,003
$ 849,258
$ 849,258
pay City of Meridian Loan @ 3.5%
$ -
$ -
$ 11,000
$ 11,000
$ 11,000
$ 11,000
$ 11,000
$ -
Total Use of Funds
$ 25,000
$ 25,000
$ 334,105
$ 397,527
$ 609,455
$ 672,930
$ 891,003
$ 899,258
Ending Balance
$ 25,000
$ 3,535
$ 28,436
$ 60,383
$ 136,497
$ 228,479
$ 374,980
$ 537,294
2028
2029
2030
2031
2032
2033
2034
2035
Beginning Balance
$ 403,771
$ 12,305
$ 227,851
$ 255,371
$ 423,930
$ 348,636
$ 46,168
$ 935,930
Source of Funds
Revenue Allocation
$2,792,673
$ 2,577,728
$2,887,603
$3,592,793
$3,623,529
$3,737,660
$4,698,811
$4,526,256
City of Meridian Loan
$ -
$ -
$
$
$
$
$
$ -
Revenue Bond
$
$ -
$
$
$
$
$ -
$ -
TotaiFundsAvailable
$3,196,444
$ 2,590,033
$3,115,454
$3,848,164
$4,047,459
$4,086,296
$4,744,979
$5,462,186
Minus cumulative cash carryover
Use of Funds
District Operating Expenses
$ 50,000
$ 50,000
$ 50,000
$ 50,000
$ 50,000
$ 50,000
$ 50,000
$ 50,000
Total OPA Debt Service Obligation
Additional Principal
Total Debt Service
$2,234,138
$ 900,000
$ 3,134,138
$ 2,062,182
$ 250,000
$ 2,312,182
$2,310,082
$ 500,000
$ 2,810,082
$2,874,234
$ 500,000
$ 3,374,234
$2,898,823
$ 750,000
$ 3,648,823
$2,990,128
$1,000,000
$ 3,990,128
$3,759,049
$ 3,759,049
$3,621,005
$ 3,621,005
pay City of Meridian Loan @ 3.5%
$
Total Use of Funds
$ 3,184,138
$ 2,362,182
$ 2,860,082
$ 3,424,234
$ 3,698,823
$ 4,040,128
$ 3,809,049
$ 3,671,005
Ending Balance
$ 12,305
$ 227,851
$ 255,371
$ 423,930
$ 348,636
$ 46,168
$ 935,930
$1,791,181
Assumptions
It is anticipated that the City of Meridian will loan the new District $50,000 to fund operations until Tax receipts are available. The Loan'acc,
Provides for 10% of annual revenue allocation for administration and professional support. Capped at $50,000 annually. Adminstrative'.exp
Initial 2 years administativecost @ $25,000 for costs to establish District, then formula above thereafter
Assumes Developer installs ;improvements in 2016. $21,829,432 cost repaid with 80% of annual Revenue Allocation until paid in full @ S.&
Additional principal paid if surplus funds accrue at the discrstion of the Agency. Model assumes pay -out in 16 years
Obligation satisfied earlier if pace of taxable investment exceeds; conservative estimate (75% of Developer estimate)
R . -,CET-" 1"
CITY OFCITYCLERKS `r � W
F
9TOZ 1!jdV -- s!sAleuV molj yse:)
pp4s!a lemauaU ueq in aiiw ual
•o)
nuanar jo ryoz.fajeuidojdde slenba sasua
w-10; .JeaA -9 4J!M 01.5'E ae 4-041ki —W,
TL8'TZb'TT $
8Z8'b99'9 $
SZ8'6TL'9£ $
000'OS $
000'OS $
000'SS $
- $
$
LL6'S89'S£ $
- $
$
000'000'5 $
//6'S89'0£ $
8t,8'8L6 $
000'0S $
000'05 $
OT8'9S8'SZ $
(£L8'TZ£'S£) $
£89'8LT'T9 $
TL8'TLt,'TT $
8Z8'bTL'9 $
000'05 $
$
$
969'T60'8t, $
£t O'L08'b $
Lt,9'£Z6't7 $
L86'9£0'£T $
8Z8't,99'9 $
TST'T6L'T $
e;ol
LEOZ
9EOZ
TLL'£Ot, $
9ZZ'09T $
98T'ZL£ $
8LT'bZL'T $
Z9T'ZO6'T $
995'680'Z $
8LT'bL9'T $
Z9T'ZS8'1 $
99S'6£0'Z $
000'OOT $
000'00S $
000'005 $
8LT't,LS`T $-
Z9T'ZS£'T $
99S'6£S'T $
000'05 $
000'05 $
000'0S $
8t76'LZT'Z $
88£'Z90'Z $
ISL'T9t"Z $
ZZL'L96'T $
ZOZ'069'T $
LSt,'bZ6'T $
9ZZ'09T $
98T'ZL£ $
t76Z'L£S $
GZOZ
9ZOZ
sZOZ
9TOZ 1!jdV -- s!sAleuV molj yse:)
pp4s!a lemauaU ueq in aiiw ual