HomeMy WebLinkAboutFive Mile Sewer Latecmr Agrmt
City of Meridian
Public Works Dept.
Memo
ImCEIVED
SEP 0 6 2002
City Of Meridian
~CityClerk ~
To: Mayor Corrie & City Council
From: Brad Watson, P.E.
CC: File, Gary Smith, PE, C1IyClel1t.
Date: 91612002
Re: Proposed Agenda Items for September 10 City Council Meeting
The Public Works Department respectfully requests that the following items be placed on the
September 10 City Council agenda, on the Consent Agenda, for Council's consideration:
1) Five Mile Sewer Trunk Extension Latecomer Aareement - Sundance Develooment
Comoanv (Silverstone). This latecomer agreement, an unsigned copy of which is
attached, reflects changes I discussed with City Council last month regarding to the
Silverstone latecomer agreements. Attached is a copy of the agreement signed by
The Sundance Development Company.
Recommended Council Action: Approve the sewer latecomer agreement with
Sundance Development Company and authorize the Mayor to sign and City
Clerk to attest
Thank you for your consideration.
~
. Page 1
SEWER LINE LATE COMERS AGREEMENT
FIVE MILE TRUNK SEWER EXTENSION
SUNDANCE INVESTMENT LIMITED PARTNERSHIP
This Agreement made and entered into this S!b day of 5{pL",,~<r 2002, by and between
SUNDANCE INVESTMENT LIMITED PARTNERSHIP, an Idaho Pamership, hereafter
referred to as "Developer", and the CITY OF MERIDIAN, hereafter referred to as "City"
W IT N E SSE T H:
WHEREAS, the City limits extend south of Overland Road, but prior to this Agreement and
the construction referred to herein, such area was not provided sewer service by the City; and
WHEREAS, the Developer constructed a sewer line from an existing sewer line to an area
south of Overland Road and ea~t and west of Eagle Road, as shown in "Exhibit A", which sewer
line is able to provide service to land south of Victory Road and east and west of Eagle Road to the
land shown in Exhibit "A" which is attached hereto and by this reference incorporated as if set
forth in full; that the Total Service Area is approximately 1082.82 acres which, if developed
under the land use density projections shown 011 Exhibit "B", which is attached hereto and by this
reference incorporated herein as if set forth in full, with land use densities shown on Exhibit "B",
there could be 2007 equivalent residential units (ERU) in the 1082.82 acres; that the Developer's
there could be 1909 ERU; and
subdivision(s) consists of 98 ERU; that on the land not included in the Developer's subdivision,
withr,
/7T '"
"-..1 i \
,;: .'J;:--1 "
\, '
.......1 .
Page - 1 of 8
SEWER LINE LATE COMERS AGREEMENT
WHEREAS, the sewer line constructed by the Developer will benefit land other than only
the land developed by Developer; that the lalld that can be served by the said sewer line is shown in
Exhibit "A"; that the developable land that can be served by the sewer line could contain 2007
ERU's; that the existing developed areas that eventually connect to the sewer line serviced by the
City will be subject to the latecomer fees described herein; that 46% of the land llot included in the
Developer's subdivision would be developed in ten years, the terrn that a late comers Agreement is
allowed to run, and
WHEREAS, the total cost of constructing the said sewer line bome by the Developer was
$820,384.91; whereas the sewer line will benefit the Developer's Subdivision(s) which could
contain 98 ERU's, or 4.9% of the total area to be benefited by the construction of the sewer line;
therefore the cost to Developer to construct the sewer line to his own subdivision(s) would be
$40,058.66; that by subtracting this amount as the total Developer's cost share, the total cost to all
late comers is $780,326.25; and then adding 10% for the City Administrative Fee; and then
dividing by 46% of the remaining number of ERU's that could be served by the sewer line, there
should be a late comers fee of $888.61, plus interest. per ERU as shown in Exhibit "C"; and
WHEREAS, Section 9-4-19 of the Sewer Ordinance provides that the City may enter into
sewer line extension and reimbursement agreements and that section further provides that sewer
users who subsequently connect to the extended sewer line(s) shall be charged an eight (8) inch
diameter sewer line equivalency fee; said fees are in addition to the connection and user charges
norrnally assessed a user due to the fact the user has not contributed to the cost of the extended line;
the above fee is hereafter referred to as "Late Comer Fee"; the above ordinance section provides
\fI~ti,'r!.'l
//-T '-''-
, \
::\~:
'_1
SEWER LINE LATE COMERS AGREEMENT
Page - 2 of 8
that the late comers fee may be used to reimburse the person or persons so extending the sewer
line(sJ.
WHEREAS. pursuant to Section 9-4-18 of the Sewer Ordinance. the City is required to
charge a Sewer Construction Equivalency Fee to any person or property owner who has not
otherwise paid for, or contributed proportionately toward the costs and expenses of constructing a
sewer line. whether that construction has been perforrned by the City, a local improvement district
or a private entity, or combination thereof, and who subsequently desires to connect to the City
sewer system, shall be required to pay an additional connection charge which shall be known and
referred to as the "Sewer Construction Equivalency Fee".
NOW. THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:
I. The above recitals are contractual and are incorporated herein as if set forth in full.
2. That the Developer has paid for engineering, planning and construction of the sewer
line shown in Exhibit "A", and which will benefit the land also shown in Exhibit "A".
3. The Developer has contributed $820,384.91 to total construction costs of the said
sewer line, of which Developer is entitled to be reimbursed the sum of $780,326.25 plus interest,
which represents land that could be served by the sewer line but is not included in Developer's
subdivision.
4. That for all land in Exhibit "A" subsequently connecting to the sewer line referred to
in Exhibit "A". except the land in Developer's Subdivision(s), the City will charge the sum of
$888.61 plus interest, per ERU as shown in Exhibit "C"; such users shall hereafter be referred to as
"LATE COMERS": that the charge is the sewer construction equivalency fee authorized in 9-1-12
\\\\ti,gl.;-
/,--"-r~---'.
!~'Jf
.,
~.
SEWER LINE LATE COMERS AGREEMENT
Page - 3 of 8
and established by this Agreement, which fee shall herein be referred to as "LATE COMERS FEE";
the fee is in addition to any other sewer charges for connection to the sewer system; the
computation of the Late Comers Fee is shown on Exhibit "C" attached hereto and by this reference
incorporated herein.
5. That all the late comer fees assessed above in Paragraph 4 shall be set aside and
depo~ited to a special account to be designated the "FIVE MILE TRUNK SEWER
EXTENSION (SUNDANCE) PROJECT REIMBURSEMENT ACCOUNT" and shall reflect
interest at a rate of 2% to be accrued on the unpaid balance once a year at the City's Fiscal Year
End (9/30) each year for the terrn of the agreement, and shall be distributed quarterly to the
Developer.
6. That the late comer fees assessed, which will go into the FIVE MILE TRUNK
SEWER EXTENSION PROJECT (SUNDANCE) REIMBURSEMENT ACCOUNT, shall
increase at a rate of 2% per annum as shown in Table I of Exhibit "C".
7. That the late comer fees shall be collected by the City from all users subsequently
connecting to the sewer line shown in Exhibit "A" for the land also shown in Exhibit "A", except
the land in Developer's Subdivision.
8. That the City shall charge the FIVE MILE TRUNK SEWER EXTENSION
(SUNDANCE) PROJECT REIMBURSEMENT ACCOUNT the 10% fee authorized by 9-1-13.
9. That the City shall have prepared on an annual ba~is an audit of all funds collected
pursuant to this Agreement, which audit shall coincide with the general audit of the City; that the
cost of this audit shall be paid by the City as part of its administrative costs.
\ni ;l~(:
/-'.
~
,"~
'i:: :
1
SEWER LINE LATE COMERS AGREEMENT
Page - 4 of 8
10. It is agreed that the sewer line(sl referenced in Exhibit "A" is the property of the
City and shall henceforth be maintained by the City at its sole cost and expense.
SEWER LINE LATE COMERS AGREEMENT
Page - 5 of 8
\l\iti3!,
.....-T-.
.' \ "\
i ..../ i
\~i
. ,.1 ~-,-'
11 The terrn of this Agreement shall be until Developer has been reimbursed the
principal sum of $780,326.25, plus interest, as detetmined in Paragraph 6 or, if this is not achieved.
for a period of ten (10) years or, until such time the sewer line described herein is abandoned. If the
Developer has not been reimbursed the principal sum plus interest less administrative fees after ten
(I Q) years from the date of this Agreement, the Agreement may be renewed by mutual Agreement
of the City and the Developer, at such time as the City ordinance allows for extension of a ten year
time frame. If the City does not amend this ordinance, then this agreement shall have a ten year life
span.
12. This Agreement shall be binding on the assigns and successors of the parties hereto.
DATED this 51.~ day of S < fl..." b L' , 2002.
BY: CITY OF MERIDIAN
ROBERT D. CORRIE, MAYOR
ATTEST:
WilLIAM G. BERG, JR., CITY CLERK
Approved By City Council:
By
\-nW~/f
'j'/,,'{'
': ,I
\'.;
1
SUNDANCE INVESTMENT LIMITED PARTNERSHIP
'<'--
SEWER LINE LATE COMERS AGREEMENT
Page - 6 of 8
ST ATE OF IDAHO,)
: ss.
County of Ada,
On this _ day of , 2002, before me, the undersigned, a Notary Public
in and for said State, personally appeared ROBERT D. CORRIE and WILLIAM G. BERG, JR.,
known to me to be the Mayor and City Clerk of the CITY OF MERIDIAN, Idaho, and who
executed the within instrument, and acknowledged to me that the CITY OF MERIDIAN executed
the same.
IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official seal the day
and year first above written.
SEAL
NOTARY PUBLIC FOR IDAHO
RESIDING AT
MY COMMISSION EXPIRES
STATE OF IDAHO,)
: ss.
County of Ada, )
On this~ay of Jt ,,.,bnJ;.v.., ,2002, before me, the undersigned. a Notary Public in and
for said State, personall~Y AN ANDERSON, known to me to be a partner of
SUNDANCE INVESTMENT LIMITED PARTNERSHIP, and who executed the within
instrument on behalf of said corporation, and acknowledged to me that said corporation executed
the same.
IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official seal the day
and year first above written.
SEAL
,...........,
..... ^ H J ",<<
.' O\\. . .A_ ~...
~:. ~ ............7 ,
~~~ .. ..~ "
i Qi' -,oTA~y \+ \
. ~ 'C
: . ...- .. * =
-*- . .
\ \ PUB\..ty\\CC J :
" tP)> ... .....':.~Q
~l'~f \9t-
.....u..
:)tL-&L
NOTARY PUBLIC
RESIDING AT ~ I 'k-
MY COMMISSION EXPIRES
SEWER LINE LATE COMERS AGREEMENT
Page - 7 of 8
\u\tlnh
",.,r- !
\~~
J
SEWER LINE LATE COMERS AGREEMENT
Page - 8 of 8
\!,jt[:i~f
/7
:'{"f;,
1
EXHIBIT RAR
FIVE MilE TRUNK SEWER
SilVERSTONE BENEFIT AREA
~---,
~."\
"
N. 1:3
t
- \
\
,
\
\.
VICTORY
Q
~
a::
",,--W-
...J
C>
~I
'''----"
",~
'",-
LEGEND
EXISTING FUTURE
___11r
__U"
__18'
__18"
--------, 21"
...
-..-U
----------
--...
-01"
-<Z"
[-84
~-
.J" 0lYEIlSI0N
AMITY ROAD
UFTSTATION
BlACK CAT 1RlJN( SBMCEAFIEA
DIllCHARGEl.OCAllOtl
I LATECOMER AREA
r:-?:~~~~fC:?;,r~:!0 DEVELOPER'S AREA
l,_'_'.',,__~,:".<U".,<./L,//tJ
ROAD
ROAD
\~,\i"~I\\tiab
;w,y- /1
" ,
'. -. ."
EXHIBIT 'B"
Page 1 014
FIVE MILE TRUNK SEWER EXTENSION (Sundancel
ERU & Flow Calculations
Single family Dwemng
Avg, SFD density
Per acre flow for SFR
250 gpd
2,6 DUlacre (equates 10 ERU's1Acre)
700 gpdlacre
Commercial mostly office
Commercial. CllIxed U81:o
Commercial - (elall/restaurant
Model Flow
gpd/acre
200
500
800
ERU's
per acre
0,29
0,71
1.14
Parcels trom Ada County GI S Mapprng
Developer's Benefit Area
S11:l1Z232BS SUNUANl.;t: INVt.S tMeN rs L1MJ II:.U f-'ARl Nt:KSHIP
51121223276 SUNOANCE INVESTMENTS LIMITED PARTNERSHIP
Sutherland Fanns purchase
bll,S9
19.42
7,63
B~Jj4
Land Use
MU
MU
MU
ERU's
per acre
1-14
114
114
Pro/ected
ERU's
lj/
22
9
96.0
Parcels from Ada County GI S Mapping
VOigt Benefit Area - Determine those within SunClance Benefit Area ER U's Projected
land-Use per acre ERU's
511 :l0244300 MERIUIAN JOINT SCHOUl 01::) I NU 2 bb.UU actual: fo
51117346600 HOWELLWILLARDW&ANGELAR 27,44 MU 1.14 31
51120212415 RESOLUTION BUSINESSPARKLLC 22,07 MU 114 25
51120223150 SMCPROPERTIESLLC 14.74 MU !.14 17
51117346610 HOWELLWILLARDW&ANGELAR 5.67 MU 114 7
51117346660 HOWELLW/LLARDW&ANGELAR 0,32 MU ; 14 0
-----------------------------------1~-------------~~--
51117438625 VANAUKERRONALDW 1914 MU '14 22
51117436450 VANAUKERRONALDW 16,17 MU "4 16
51120131315 COULTER KENNETH D & CONNIE 12,30 MU 114 14
5'1120121000 KENAI PARTNERS LLC 10,01 MU 114 11
31120120910 COULTER KENNETH D&CONNIE 9,91 MU <14 "
5112013'1400 KENAI PARTNERS LLC 7,81 MU 114 9
S1120120B00 VANAUKERRONALDW 1,00 MU 114 1
16.34 66.00
Latecomer Area
ERU's Projected
Parcel OWner Acreage Land Use per acre ERU's
S1120141YU:> (3l-(lFFIN JAMeS F /:5;:5.t)! MU 114 "li
51121110552" BIENAPFL FAMILY LIMITED PARTNERSHIP 75,24 MU 1,14 86
S11212124B5 KEPUS CHRISTOPHER J & KATHLEEN ~73 MU 1 14 77
SI116325510 IDAHO ELKS REHAB HOSPITAL INC 52,62 MU 1.14 60
51120120630 VAN AUKER RONALD W 32,90 MU 114 38
S1121336565 GREAT SKY INC 26,50 MU 1 14 33
S 1121325426 SUTHERLAND FARM INC 27,09 RES .2.6 76
51121427950 SUTHERLAND FARM INC 26,26 RES 2.6 74
S1121314875 SUTHERLAND FARM INC 21,52 RES 2.8 60
51121325652 SUTHERLAND FARM INC 7,68 RES 2.8 21
subrracred? 83 acres from this 15.05 ae. Sutherland parcel which;s Silverstone #2
S1121120650 BIENAPFL WILLIAM P & SUSAN MARIE 11,92 RES 2.8 33
51116336205 RACKHAM L L C 10,91 RES 29 31
SI128427855 MILLER RONALD J & DEBBIE 1015 RES .2.8 28
S 1117449560 TERTElING COMPANY INC 9,90 RE5 2J:l 26
51121212550 KEPUS CHRISTOPHER J & KATHLEEN 9,77 RES 2.8 '27
51128131500 HENDRIKSEN DONALD G 942 RES 1.8 26
S1116336510 SPOFFORD CONNIE L & HARTMAN PHILIP \ 940 RES 28 26
51116426010 PETERSON ALAN V 8_79 RES :':.8 25
S112132566li SHAN NONS FINE FOODS & SPIRITS 6"l4 RES 2.d 18
S1128428210 KINGSLEY MICHAEL T & MARLEEN M 6.01 RES 1,6 17 t
R107642Q050 JOHNSON DANIEL H 575 RES 2.8 16
Rl078420010 CHRISTIANSEN RICHARD 5,69 RES 2_8 16
R3193200000 BARCLAY DAVID J & SUE H 543 RES 2.8 15
R1076420030 LAViGNE DAVID A & VALERIE 541 RES 2.8 15 'I "
Rl078420040 BECKER LESA L & ROBERT J 540 RES 2.8 15 \'(
R 1078420020 .JOHNSON DAVID R & rHACKER DEBBIE 526 RES 2.8 15 " ..'
ERU Calcs-Ex,B
Silverstone Sewer L_C,alternate2.last
EXHIBIT "B" Page 20f4
ERU'. Projected
Parcel Owner Acreage Land Use per acre ERU'.
311 ~1336300 CARPENTER ROBERT S & NEDRA J 5,11 RES 2,8 14
F< -1 07ii420060 FIVECOA r BILL & MARYANN 5,05 RES 2,8 14
Rl0"78420070 ROllERTSON TRACY J & SHELLlE M 5.05 RES 2.8 14
H1193~1()OO25 REINKE REVOCABLE FAMILY TRUS, 5,01 RES 2,8 14
';11:.1"1346850 SASSER GALt: M & SHERRY K 5,00 RES 2.B 14
.; I (1-; .336840 LYON .IULlE D 5,00 RES 2,8 14
.~ 11-L: 3361 0(, MCKIBBIN UENNIS P & DEBRA J 4,90 RES 2,8 14
--:.-1 j-~'.1.)46fl,.:~' CRON JAME-:: I.ii CORRINE M 480 RES 2.8 13
i"':-'; ~ 9320C1Q!" FELLOWS LiIllDON M & JANET J 4,62 RES 2.8 13
".:.; : 1 16136'152 RACKHAM u'WRENCE H & J'DEANNE F TRI 444 RES 2.8 12
2-; r 2'; -J25521 HILi.. WAY INC 440 RES 2.8 12
R:,rj93200175 MONCARR ERNEST LEE JR & SANDY L 4,40 RES 2.8 12
:3 I f l 6438900 STEFFENS JOSEPH LAWRENCE & ROSE LE 4.21 RES 1.8 12
S /"1 i 6336262 RACKHAM L L C 4,19 RES 2.8 12.
RI071520061 . WANNER WALTER R & SAUNDRA L 4,07 RES 2,8 11
51128212590 JOHNS LESTER P & BARBARA M TRUST 3.66 RES 2,8 II
R3193200250 ALLEN PHILIP L & LAURIE C 3,74 RES 2.8 10
S1126131270 KEMPTHORNE ROY M & NANCY J 3,57 RES 2.8 10
R3193200225 WHALEY MARK D & SHARON A 3,53 RES 2,8 lD
S1121336500 CARPENTER ROBERT S & NEDRA J 3,43 RES 2,8 10
R7333000140 BURKES DON L & THERESA A 3.02 RES 2,8 B
S1121325626 PAPENFUSS HERBERT D & KATHLEEN P 3,01 RES 2.8 8
51120120700 VAN AUKER RONALD W 2.9B RES 2.8 8
R?3330001oo HACKBORN R A & S S LVNG TRST 2.94 RES 2,8 8
R73330oo24O PRESSMAN SCOTT H & BEVERLY K 2,93 RES 2.8 a
s 1121336225 THOMASON MARTY & LEET A 2.91 RES '2.8 8
S 11 21 346900 ROWE GREGG R & LEAH M 2.89 RES 2,8 9
S1121347~65 HOLTRY BERYL E & PATRICIA A 2.65 RES 2,8 ,
.'~ 1121347155 KNAPP GRANT RUSSELL 2,65 RES 2.3 g
:, J 126212635 STARN MARGARET S 2,73 RES 2.8 .3
R,107152OG12 BRUNELLE NICHOLAS J & LAURIE J 2,73 RES 2.8 ..
r!1'333000180 TURNER REX E & JOSIE 2.69 RES 2.B :::
R 46262407::!2 DE BOER JAN & ROSEMARIE 1,66 RES 2.B
R:7:=i55OQ0120 HILLMAN BOB R & MARTHA A 1,43 RES 2.8
S'112'!347010 SMITH RO" B & LORI REA 2.3770 RES 2.8
R033077oolO FARNLUND DOUGLAS & EVA 2,25 RES 2.8 -
R4626240075 STEAR DAVID & REVA 2,15 RES 2,8 6
R7333000340 . RUEB JOHN J & ARLENE M 2,14 RES 2,8 6
R75550oo160 JAMISON JOHN E & THERESE J 2.06 RES 2,8
R6744600162 ADAMS WILUAM B & IRENE F 2,02 RES 2,8 6
R7333000040 DEANGELIS JOSEPH W & ANNETTE F 2.02 RES 2.6 n
R7333000120 PARADIS DANIEL L & KATHLEEN J 2,00 RES 2,8 ~
R75550oo1oo rURNBOUGH DAVID M & DONNA L 2,00 RES 2,6 ..
S1128212550 HERRON THOMAS P & FREDA KATHLEEN 2.00 RES 2,8 "
R6461500300 GEAR HEARD KARLA j & WADE A 2.00 RES 2,B 0
R8461500400 MORGAN ALBERT H & CHERYL A 1.00 RES 2.8 c.
R6461500200 COBB JOE DELANO & ROBERTA J 199 RES 2.8 B
R7333000060 HUDDLESTON JOHN R & PAMELA A 1,96 RES 2,8 5
51121314975 SUTHERLAND FARM iNC 196 RES 2_8 5
R7133000260 WA rSON ROBERT E & BARBARA D 1,95 RES 2.8 5
R 7333000260 ROUNDY E SPREGG & JOYCE 1.93 RES 2,8 5
R7555000010 BOYACK RICHARD D & KIMBERLY I 1.69 RES 2B 5
R7333000220 THOMAS RONALD G & JAMIE A 1,6B RES 2.8 ..
R6744Bl1lJ055 HUTT DONALD 0 & KARYN MARIE 1.66 RES 2,8
51128212490 BOWLER WILLIAM T & ANNIE D 1,66 RES 2.B 5
R755-'iOOO151 SPENCER CHRISTOPHER G & REED-SPENt 1.85 RES 28 5
R7333DOO200 MCCOY EVELYN 1,79 RES 2.B
5'll:':1'5:36275 SHARP JOHN W & JUANITA D 1,7B RES 2.8 ~
S \ i H3336452 TIBBETTS JERRY L & CAMILE A 176 RES 2.8 S
"7333000020 . KRUEGER ROBERT f 176 RES 2.9 0
rl "7"~f5LinC?4') NELSON. ROBE.R \" /3., &. : ;\EE\~ l. ~ 75- RES lA ..
,-{ '7 3~i~~(J(;(J'I '~jl': !(RUEGER RGBERT f. ~ 7! RES 2.8 ..
R7J33000060 GILLETTE GARY LYNN & JEWELDEAN 1,70 RES 2,8 i \mtia/s
S"j -116336402 COLUMBIA INVESrMENT LLC 167 RES 2.8 5 ;~
R4626240015 FISHER JOHN R 167 RES 2.8 5
RT333000'300 . BALDRIDGE THOMAS A & ALICE j 163 RES 1B i
R6~/44O(]O'! f.,-i, BARTON LEWIS E & MARY ANN 163 RES 2,8 5
k 462ti24CJ4 j i;' MAC DONALD DONNA & rlEY DAVID 161 RES 2,8 5
ERu Ca\cs-Ex.B S~verstone Sewer L~C alternate2.last
EXHIBIT "B" Page 3 of 4
ERU's Projected
Parcel Own..- Acreage Lana Use per acre ERU's
R7555000200 WISDOM ADELLE J & DONALD S 160 RES 2.8 4
R 7555000210 DOLAN BONNIE J 158 RES 2,8 4
R0330770050 GRA TIOT RICHARD F JR 156 RES 2,8 4
R0330770040 ROSCHECK RICHARD E & MARLENE 156 , RES 2,8 4
R0330T!OO20 c,LLlOTT JOHN C 156 RES 2.8 4
RQ330770030 ROSCHECK RICHAD E & MARLENE 156 RES 28 4
R T5~~JaOO140 iJA VIS KARL LYNN & BARBARA LOUISE 151 RES 2,8 4
.S i : ,::. ~ ~}'::w.s2(it, fHOMASuN MARTY ,( & LEETA G 150 RES 2.8 4
3.: 1 1 ~CO(Wi410 :GLUMBIA INVESTMENTS LLC 1.45 RES 2.S 4
R7J33000320' BALORIDGE THOMAS A & ALICE J 1.42 RES 2,8 4
P?555000130 COURSEY BELFORD T & DEBORAH A 140 RES 2,8 4
P7555000230 BELL STEVEN C & HAYNES PAMELA 131 RES 2,8 4
R7555000220 SCRIVNER ELVIN L & DIXIE 131 RES 2,8 4
RI07152008"2 PETSCHE TIM & LISA 130 RES 2.8 4
R7555000031 MARTIN DUANE E & VICKI R 1,29 RES 2,8 4
R7555000280 DANSEREAU LEON W & FLORENCE M 1.27 RES 2-8 4
R7555000270 DANSEREAU LEON W & FLORENCE M 1.20 RES 2,8 3
R7555000190 EASTMAN ALICIA B 1.20 RES 2,B 3
R7555000OS0 PAYTON LISA G & JEFFREY G 1,19 RES 2,8 3
R7555000180 UPSHAW WAYNE S & MARTHA J 116 RES 2,8 3
R75S5000021 RHEES STANLEY 115 RES 2.8 3
R8461500100 GIBBONS MELVIN M & L ARLENE 1.13 RES 2.8 3
R4626240125 LEDBETTER RANDALL D & TERESA A 1,13 RES 2.8 3
S1121336250 BAUGHMAN ARLlS DANIEL & DARLENE H 1,13 RES 2,8 3
R7555000171 UPSHAW WAYNE S & MARTHA J 112 RES 2.B 3
S1121427830 VII & S INVESTMENTS INC 1.09 RES 2.8 3
R7555000070 BERTH ELSON LARENE 1.09 RES 2,8 3
R4626240425 ':OLSON GLEN D JR 1.08 RES 2,8 3
R7555000090 WATTLES GARYM & JEANETTE E 1.08 RES 2.8 3
R7555000080 DA Y' BRUCE C & CARROL M 1.00 RES 2.8 3
R4626240300 NIELSEN TODD C 106 RES 2,8 3
R7555000060 3ERTHELSON LERENE 1.04 RES 2.8 3
R"i071520030 BRENDER SUSAN I 1.02 RES 2J3 3
Rl071520060 WOKERSIEN VIRGINIA N & KENT J 102 RES 2,5 3
R 1 071520040 MONTGOMERY FRANCES E & WILLIAM C 101 RES 2.8 3
R1071520071 PETSCHE TIM & LISA I.Dl RES 2,8 3
R67 44800170 GREEN ROBERT W & ELIZABETH A 1.01 RES 2,8 3
R 1071520050 SICKINGER ROBERT T & RAMIREZ IRENE 1.01 RES 2.8 3
R 1071520024 LARSON GERALD A & SUSAN L 1,00 RES 2.e 3
31121347125 MURDOCK RICHARD D & TRINA A 1,00 RES 2,8 3
R6744800030 !(ELLER LANCE 1.00 RES 2.8 3
S 1128131300 KEMPTHORNE ROY M & NANCY J 1.00 RES 2_8 3
R6744800020 BEITZ LEONARD F & NANCY H 1.00 RES 2.8 3
R4626240150 KELLY RONALD LEE 1.00 RES 2,8 3
R462624OOB5 STEAR DAVID J & REVA M 1.00 RES ~.8 3
R67 44800040 KELLER LANCE H 0.99 SFD I
R4628240385 KORN GREGORY A & CONNIE J 0.99 sm 1
R7555000041 HUBBS RICHARD J 0,99 SFD 1
R4626240600 PRATHER DAWN 0.98 SFD 1
R462624O"/75 FONTAINE RODNEY J 0,97 SFD I
R4628240325 GRIFFIN JOHN MICHAEL & JANICE 0,97 SFD 1
R4626240050 ATWOOD DARRELL J & CINDI 0,96 SFD 1
R4626240100 FULTON GARY R & DEBORAH K 0,96 SFD I
R4626240275 HALE WESLEY D 0,96 SFD J
R?555000255 ROGERS JAMES L & PAMELA A TRUST 0,95 SFD 1
R 4628240350 FULTON DAVID G & SHIRLEY J 0,93 SFD
R4626240225 HOLADAY RAY H & CAROL R 0,93 SFD
R 4626240200 STEWART ROBERT N & COUCHER PATRIC 0,93 SFD
R4626240250 BYRD MAX STEVE 0,93 SFD
R 7555000155 CORNELL IDA M Q 93 sm
s: '111336050 MCKJBBIN DENNIS P & DEBRA J C 93 SFi~
;::>I1':':t33617:5 P-IOMASON MARTY i 8. LEETA G 0_91 SFD \\\\tiah
R7555000265 MURPHY BELINDA A 0,92 SFD
R4626240450 HARRIS DAVlO G & RHONDA R 092 SFD ~
R4626240025 RACKHAM LAWRENCE H & J'DEANNE F TRI 092 SFD
R4626240550 BIEHL KENNETH R & KATHY J 0,92 SFD
P4616:240525 ,:.OX DAIL ROBERT JR & SHIELA F 0.92 SFD J
R -1626240500 THOMAS EDWARD J & JANELLE B 0,92 sm
ERU Calcs-Ex.B
Silverstone Sewer L_ C.alternate2.last
EXHIBIT "B" Page 4 of 4
ERU's Projected
Parcel Owner Acreage Land Use per acre ERU's
R4626240475 TAYlOR ROBERT N & LAURA B 0,92 SFD 1
R4626240000 KELLER RAY N 0,92 SFO 1
R4626240575 RANTALA GREG A & TERISA A 0,92 SFD 1
R0330nOO55 MORALES KRISTI CARROL 0,91 SFD 1
R4626240675 GALLAGHER ROBERT J & ANtrA L 0,91 SFD 1
R4626240650 LAURSEN JAMES W & KARMEl A 0,91 SFD 1
R 4626240625 HUCKE DONALD W & ROBERrA J 0,90 SFD 1
" 4626240700 FEHRINGER BiLl. J & NANCY K 0190 SFD 1
," 110347190 ROE SANDRA J 0,88 SFD 1
S 1121325875 HILL WAY INC 085 SFD 1
R7555000261 STOCKDALE RICK ALAN 0,85 SFD 1
R0330nOO6O GRA TIOT RICHARD F JR 084 SFD 1
SII28212460 GRAVES LARRY VAN & TERRY SUE 0.81 SFD 1
R7555000251 SPARKS HERMIS E & CHARLOTTE A 0,81 SFD 1
R6744800008 FAZENBAKER GARY L & DEBRA G 0,79 SFD 1
S i 121347026 CARLETON JOE R & TRACEY L 0,74 SFD 1
S112843ll410 PARKIN BENJAMIN G & SHANDY M 0,74 SFD 1
R7555000025 HUBBS RICHARD J 0,74 SFD 1
S1121325775 HILL WAYtNC 0,81 SFD 1
S1117449302 SWEET JAMES EDWARD JR & JOY 060 SFD 1
R56BnOO190 COULSON LEE R & HEIDI ANN 0.58 SFD I
R56BnlO460 KNOLL HARVEY & LYNDA 0,52 SFD 1
R588nOOI80 BOWER DEAN A & PHILLIS I 0.51 SFD 1
R588nl0410 W & S INVESTMENTS INC 0,46 SFD 1
R67446oo192 SWEET JAMES E JR & JOY L 0,43 SFD 1
R588n10020 PARK WAYNE R & CAROL A 0.42 SFD 1
R4626240390 KORN GREGORY A & CONNIE J 0.41 SFD 1
R588nOO170 W & S INVESTMENTS INC 0,39 SFD 1
R56BnlO390 BK BUILDERS LLC 039 SFD 1
R588nOO200 W & S INVESTMENTS INC 0,38 SFO 1
R4626240375 KORN GREGORY A & CONNIE J 0,38 SFD 1
R56Bnl0420 GRAY BLAKE W 0,38 SFD 1
R56BnOOO20 TAYLOR R DANIEL & ANGIE F 037 SFD 1
R588nl0070 ROBERTS RHODONNA & JOSEPH W 0.37 SFD 1
R588nl0010 FOISY LEANNE & PHILLIPS JEFF 0,37 SFD I
R588nl04OD SVOBODA LEE P & FRANK JANICE M 0,35 SFD 1
R56BnlO44O WEST JOHN W & CAROLE 0,35 SFD 1
R588nl0430 HOBBS LARRY K & VICKI 0.35 SFD 1
R588n1ClO60 LEWIS WILLIAM H & JUDY 0.34 SFD 1
R58877D022D BERNASCONI JOHN L & MISTE R 0.31 SFD I
R588nl003D JARED ENTERPRISES INC 0.31 SFD I
R588nl0050 NEWSOM TERRY W & STEVENSON-NEWSI 0.31 SFD 1
R588n00210 DEVEREAUX KEVIN & JILL 0,30 SFD 1
R588n00330 BRIGHTON CORPORATION 0.29 SFD 1
51128131350 KEMPTHORNE ROY M & NANCY J 0.29 SFD 1
R588nl0040 BROWN SCOTT L 0.27 SFD 1
S 1121347023 MURDOCK RICHARD D & TRINA A 0.27 5FD 1
Rl071520072 BAUMBACK DONALD F & PATRICIA S 0,22 SFD 1
S 1121336475 CARPENTER ROBERT S & NEDRA J 017 5FD 1
SI128212465 GRAVES LARRY VAN & TERRY SUE 0,16 SFD I
- uen01;es portlon at parcel wnnln latecomers area SUbtOtal: 9:20.64- ltlzj.OO
Note: Any parcel less than 1.0 acre not considered for redevelopment and assigned 1 ERU
Total Net Benelil Area (inct. developer's oreal: 1082.82 2007,00
rea
Basis Basis
Percentage DeveJopers: (.W%. 4.88%
Percentage latecomer's: 92.07% 95,12%
100,0% 1000%
Nrjl)~Contritllmng Area
S1 '121212480 ADA COl'NTY HIGHWA i DISTRICT 2,89
S1117449310 OVERLAND WAY HOA INC 0,08 \oi..th'"
R6744600012 OVERLAND WAY HOA INC 0.03 /i
SUbtotal: 'j,UO ~;
1
ERLJ Calcs.Ex.fJ Silverstone Sewer L_C,atternate2,last
"EXHIBIT C"
FIVE MILE TRUNK SEWER EXTENSION
SEWER LINE LATE COMERS' AGREEMENT
FEE COMPUT A nONS
AREA DETERMINATION:
Total Service Area =
1082.82 Gross Acres
Latecomers Area = Total Service Area - Developer's Area
TOTAL SERVICE AREA PROJECTED ERU's: I 2007,00
DEVELOPER'S AREA PROJECTED ERU's: I 98.00
LATE COMER'S PROJECTED ERU's: I 1909.00
FEE COMPUTATION:
DEVELOPER'S CONTRIBUTION:
$
820,384.9 I Verified from Billings
PORTION ATTRIBUTABLE TO DEVELOPER'S SUBDIVISION:
4.9%, x $820,384.91 = $40,058.66
%OF
TOTAL
100.0 I
%OF
TOTAL
4.9 l
%OF
TOTAL
95.1 I
PORTION OF DEVELOPER'S CONTRIBUTION EUGIBLE FOR REIMBURSEMENT.
Total Service Area (100%) - Developer's Percentage = Percentage Eligible = 95.\ %
95.I'k x $ 820,384.91
=
$780,326.25
LATE COMER FORMULA:
(Eligible ReimbursementlLate Comer's Service Area ERU's = Late Comer Fee per ERU)
$ 780,326.25 = $408.76
1909.00
REIMBURSEMENT BASIS:
Assume payback period of ten years and an overall growth rate of
within the Late Comer area over that ten years. The Adjusted Late Comer
fee per ERU =
$ 408.76
46%
=
$888.61
46%
~tiatr
,~
Page I
SewerL_C Agreement-ESj([yerstone Sewer L_C.alternate2.8,22-02I.xls
ADMINISTRATIVE FEE:
An administrative fee will be added to the latecomer fee to cover costs to 10'*'
Latecomer Fee wi City Administration Cost:
$888.61 x 10% = $977.47
REIMBURSEMENT SCHEDULE:
The Developer paid the costs of installing the sewer line. The Late
Comer fee paid by each parcel, or portion thereof, who connects to the
subject sewer line will be paid per the above agreement.
The fees assessed to each latecomer shall be adjusted annually on
October 1 st, at an annual percentage rate of 6%
The latecomer fees shall be:
Effective Date
October I, 2002
October 1,2003
Octo ber 1, 2004
October 1, 2005
October 1, 2006
October 1,2007
October 1,2008
October 1, 2009
October 1,2010
October 1, 2011
Latecomer Fee per ERU
$977.47
$1,036.12
$1,098.29
$1,164.19
$1,234.04
$1,308.08
$ \,386.57
$1,469.76
$1,557.94
$1.651.42
Table I
\}\\tWs
I~,)
\~U)
Page 2
SewerL_C Agreement-Eijlyerstone Sewer L_C.alternate2.8-22-021.xls