HomeMy WebLinkAboutSewer Line Late Comer Agreement With Sundance Limited Partnership for Five Mile Trunk
ADA COUNTY RECORDER J, DAVID NAVARRO
BOISE IDAHO 02121/03 01:17 PM
~~~~~6E~o~~nEeQm~~e~F 111111111111111I111111111111111111111
MERIDIAN CITY 103029055
AMOUNT .nn
14
This Sheet has been added to the document to
accommodate recording information.
Amended Sewer Latecomers Agreement
Five Mile Trunk Sewer Extension
Sundance Investments Limited Partnership
This amended version to replace previously
recorded agreement (inst # 102109359).
Amended due to incorrect figures
" ~
FIVE MILE TRUNK SEWER EXTENSION
SUNDANCE INVESTMENTS LIMITED PARTNERSHIP
IG-.{
AJA-
-A Mf,NllRD- SRWF:R T JNF. T,A TR COMRRS AGRRF,MF.NT
This Agreement made and entered into this ~ day of :s ..."""'-{ 200ll, by and between I ~
SUNDANCE INVESTMENTS LIMITED PARTNERSHIP, an Idaho Limited Partnership,
hereafter referred to as "Developer", and the CITY OF MERIDIAN, hereafter referred to as "Cityt!
WITNESSETH:
WHEREAS, the City limits extend east of Eagle 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 east 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 on Exhibit "Bn, which is attached hereto and by this reference
incorporated herein as if set forth in full, with land use densities shown on Exhibit IlBIl, there could be
2007 equivalent residential units (ERU) in the 1082,82 acres; that the Developers subdivision(s)
consists of98 ERU; that on the land not included in the Developer's subdivision, there could be 1909
SEWER LINE LATE COl\1ERS AGREEl\1ENT
Page - 1 of6
ERU;and
WHEREAS, the sewer line constructed by the Developer will benefit land other than only the
land developed by Developer; that the land 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 not included in the Developer's
subdivision would be developed in ten years, the term a late comers Agreement is allowed to run, and
WHEREAS, the total cost of constructing the said sewer line borne 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 4.90.10 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 Developerts cost share, the total cost to all late comers is
$780,32625; 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; and there should be a late comers
fee of $977.47, plus interest, per ERU as shown in Exhibit t<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 nonnally
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 IILate Comer Feell; the above ordinance section provides that the late
SEWER LINE LATE COMERS AGREEMENT
Page - 2 of6
comers fee may be used to reimburse the person or persons so extending the sewer line(s).
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 performed 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 IISewer
Construction Equivalency Feell.
NOW, THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:
1. The above recitals are contractual and are incorporated herein as ifset forth in full.
2. That the Developer has paid for engineering, planning and construction of the sewer
line shown in Exhibit IIA", and which will benefit the land also shown in Exhibit IlAII.
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 IlA" subsequently connecting to the sewer line referred to in
Exhibit IlAn, except the land in Developer's Subdivision(s), the City will charge the sum of $977.47
plus interest, per ERU as shown in Exhibit "C"; such users shall hereafter be referred to as IlLATE
COI\1ERS It; that the charge is the sewer construction equivalency fee authorized in 9-1-12 and
established by this Agreement, which fee shall herein be referred to as IILATE COMERS FEEtI; the fee
SEWER LINE LATE COMERS AGREEMENT
Page - 3 of6
is in addition to any other sewer charges for connection to the sewer system; the computation of the
Late Comers Fee is shovm on Exhibit nc" 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
deposited to a special account to be designated the "FIVE MILE TRUNK SEWER EXTENSlON
(SUNDANCE) PROJECT REIMBURSEMENT ACCOUNT" and shall reflect interest at a rate of
6.2% to be accrued on the unpaid balance once a year at the City's Fiscal Year End (9/30) each year I~
for the term 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 ofnzoi<l per annum as shown in Table I of Exhibit "c",
IOk
RIA
7, That the late comer fees shall be collected by the City from all users subsequently
connecting to the sewer line shown in Exhibit IlN' for the land also shown in Exhibit tiN', 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 basis 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 ofits administrative costs,
10, It is agreed that the sewer line(s) referenced in Exhibit nAil is the property of the City
and shall henceforth be maintained by the City at its sole cost and expense.
11. The term of this Agreement shall be until Developer has been reimbursed the principal
SEWER LINE LATE COMERS AGREElvIENT
Page - 4 of6
sum of $780,326.25, plus interest, as determined in Paragraph 6 or, if this is not achieved, for a period
often (10) years Of, 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 (10) 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 't...<,f day of ~\<\"'''''H1
, 2001-2.
I~
ATTEST:
~MEmDiJ
L?t~ ,~
R . RT D. CORRIE, MAYOR
BY:
SUNDANCE INVESTMENTS LIMITED PARTNERSHIP
(corporate seal)
By
"--
SEWER LINE LATE COMERS AGREEMENT
Page - 5 of6
STATE OF IDAHO,)
: S8.
County of Ada, )
On this 1L'%ay of kbfUltU{' , 200ll, 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
'1:10"'0"'0
~G~ON S<JQ(j
CJ~oTAJ;~.A~o.
oC"J/ ~ :A \~o
13 , l P
El , I 0
'" I : !)l
El I I Q
a , , a
€I \ " 0
G -" !:Pm.; C' Ii:!
Q d'I~.. ;\! ~~O '"
.Q:~OiiP~~Q
oI'Ioll 11 I'll QsQ
9hM~M-Itv
NOTARYPUBLICFORIDAHOtr ~~ i._
RESIDING AT }l6l.a.. ~Un iafUJ
I
MY COMMISSION EXPIRES - D5
STATE OF IDAHO,)
: ss.
County of Ada, )
On this 2l()' day of )....Ao.l,.._~ ' 20012, before me, the undersigned, a Notary Public in and I (). ~
for said State, personally appeared yan Anderson, known to me to be a partner of SUNDANCE
INVESTMENTS LIMITED PARTNERSHIP, and who executed the within instrument on behalf
of said corporation, and aclmowledged 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.
-;:; -;-~ ~ ;",? t il. J ;:f}i!/Jl;,t'-
<'..~'~ p~ {\F J~1 " .t~~
,.^~ ".1 <-
./: (1-;,,'J:G'''ih1~O(:l G~ .('~
~~" a,,'Or::Y~ 0(:}", P -r~
13J" c{ _ ~o '(. A "'"t.
'c" ItJ "C".r' A " ~ '"' '( "
';" /;'\1 f:: ~ (l j" 1.-:(;, At_ I' "Q ,........0 '~;b,
;;-7 ".( 0 );<1 '" ""' Q \-P, ~
;S'P1A'[, . 't, ,.~~ %
f;, 1:'1-{ ,J ~o..,z:;;:- 0 ~
~.:. ,~_~J % 3 i
t:1 ~~\ -m (" 0,__ ~
'c\ 'i$) 0", PUB t.. 1. v ,} c~O ''':
~ ;> o~Q ,riP ~'7 iY
"'4' 01 0"00'"00,,0 \~,.'"
~4'q/ )";;;. O'lrl \V ~:,';>..
(?fjq"'" ).:" '1;'lJ'"
1I<1~<lUU~Dun~\\~
Qtr;.ULOj tln-n ~
NOTARYPUBL~AH~
RESIDING AT ," J
MYCOM1"lISSIONEXPlRES /)7,/tJ 7
SEWER LINE LATE COMERS AGREEMENT
Page - 60f6
EXHIBIT "A"
FIVE MILE TRUNK SEWER
SILVERSTONE BENEFIT AREA
POOR C~\t ff.
VERLA
aie;
. c:.!2 .
00
..........................11:>
.-' .', '..
.. ", -.-'.
. ," ' " -' . .
. '. ,'.
-,--', --.
.'. ,.- -.
St-VERSTONE SEWER
EXTENSION BENEFIT
'"
'\ AREA
,
,
\
VI
'il
\
~'I'Z;loemftam@eu~~
f
o
~
0::
LEGEND
EXISTING FlJTURE
~ ~etm~1cr
~1ll:!$.I&ael3-CriZ:lo1Z"
~ ~e;;oEOl~1S-
~ ~<SZ:I~ffl01e-
21.
24"
R-c,-:> = = {,73;- zr-
~ ~mQ~SO-
':fP/t~e._~E9.t::)Ol2:llc:aQG
-~;;. "'\,~
~ ~-Ci:!3G!:1CZl)as-
~ ,,~,~
~ ~m':J~~42.
"~, ,~
- - - - PRESSURE
C}O DIVERSION
""(;:?
~~~~,E&Q;)~~~c2m_~~
@ ."
@
L UFT STATION
I LATECOMER AREA
DEVELOPER'S AREA
EXHIBIT "B"
Page 1 ot 4
FIVE MILE TRUNK SEWER EXTENSION (Sundance)
ERU & Flow Calculations
Single Family Dwelling
Avg. SFD density
Per acre now for SFR
250 gpd
2.8 DU/acre (equates to ERU's1Acre)
700 gpdlacre
Commercial - mostly office
Commercial - mixed use
Commercial - retail/restaurant
Model Flow
gpdlacre
200
500
600
ERU's
per acre
0.29
0.71
1.14
Parcels from Ada County GIS Mapping
Developer's Benefit Area ERU's Projected
Land Use per acre ERU's
S 1121223285 SUNDANCE INVESTMENTS LIMITED PARTNERSHIP 58.59 MU 1,14 67
S1121223278 SUNDANCE INVESTMENTS LIMITED PARTNERSHIP 19.42 MU 1.14 22
Sutherland Farms purchase 7.83 MU 1.14 9
85.84 98.0
Parcels from Ada County GIS Mapping
Voigt Benefrt Area - Determine those within Sundance Benefit Area ERU's Projected
Land Use per acre ERU's
S1120244300 MERIDIAN JOINT SCHOOL DIS I NO 2 55.00 actual: 75
S1117346600 HOWELL WILLARD W & ANGELA R 27.44 MU 1.14 31
S1120212415 RESOLUTION BUSINESS PARK LLC 22.07 MU 1.14 25
S1120223150 S M C PROPERTIES LLC 14.74 MU 1.14 17
S1117346610 HOWELL WILLARD W & ANGELA R 5.87 MU 1.14 7
S1117346660 HOWELL WILLARD W & ANGELA R 0.32 MU 1.14 0
-----------------------------------1~-------------rn~--
S1117438625 VAN AUKER RONALD W 19.14 MU 1.14 22
S1117438450 VAN AUKER RONALD W 16.17 MU 1.14 18
S1120131315 COULTER KENNETH D & CONNIE 12.30 MU 1.14 14
S1120121000 KENAI PARTNERS LLC 10.01 MU 1.14 11
S1120120910 COULTER KENNETH D & CONNIE 9.91 MU 1.14 11
S1120131400 KENAI PARTNERS LLC 7.81 MU 1.14 9
S1120120800 VAN AUKER RONALD W 1.00 MU 1.14 1
76,34 86.00
Latecomer Area
ERU's Projected
Parcel Owner Acreage Land Use per acre ERU's
S1120141905 GRIFFIN JAMES F 83,57 MU 1.14 96
S1121110552+ BIENAPFL FAMILY LIMITED PARTNERSHIP 75.24 MU 1.14 86
S1121212485 KEPUS CHRISTOPHER J & KATHLEEN 67,73 MU 1.14 77
S1116325510 IDAHO ELKS REHAB HOSPITAL INC 52.62 MU 1,14 60
S 1120120630 VAN AUKER RONALD W 32.90 MU 1,14 38
S 1121336565 GREAT SKY INC 28.50 MU 1.14 33
S1121325426 SUTHERLAND FARM INC 27,09 RES 2.8 76
S1121427950 SUTHERLAND FARM INC 26.28 RES 2.8 74
S1121314875 SUTHERLAND FARM INC 21.52 RES 2.8 60
S1121325852 SUTHERLAND FARM INC 7.68 RES 2.8 21
subtracted 7.83 acres from this 15.05 ac. Sutherland parcel which is Swetstone #2
S1121120650 BIENAPFL WILLIAM P & SUSAN MARIE 11.92 RES 2.8 33
S1116336205 RACKHAM L L C 10.91 RES 2.8 31
S1128427855 MILLER RONALD J & DEBBIE 10.15 RES 2.8 28
S1117 449560 TERTELlNG COMPANY INC 9.90 RES 2.8 28
S1121212550 KEPUS CHRISTOPHER J & KATHLEEN 9.77 RES 2.8 27
S1128131500 HENDRIKSEN DONALD G 9.42 RES 2.8 26
S1116336510 SPOFFORD CONNIE L & HARTMAN PHILIP \ 9.40 RES 2.8 26
S1116428010 PETERSON ALAN V 8.79 RES 2.8 25
'S1121325800 SHA:NNONSrINE-FaOOS-&-SPIRITS 6:34 RES 2:-8 f8
S1128428210 KINGSLEY MICHAEL T & MARLEEN M 6,01 RES 2.8 17
R107842oo50 JOHNSON DANIEL H 5.75 RES 2.8 16
R1 07842001 0 CHRISTIANSEN RICHARD 5.69 RES 2.8 16
R3193200000 BARCLAY DAVID J & SUE H 5.43 RES 2.6 15
R107842oo30 LAVIGNE DAVID A & VALERIE 5.41 RES 2.8 15
R1078420040 BECKER LESA L & ROBERT J 5.40 RES 2.8 15
R1078420020 JOHNSON DAVID R & THACKER DEBBIE 5.26 RES 2.8 15
ERU Calcs-Ex.B
Silverstone Sewer L_C.altemate2.10-2-D2
EXHIBIT "B" Page 2 of 4
ERU's Projected
Parcel Owner Acreage Land Use per acre ERU's
S1121336300 CARPENTER ROBERT S & NEDRA J 5.11 RES 2,8 14
R1078420060 FIVECOAT BILL & MARYANN 5.05 RES 2.8 14
R107842oo70 ROBERTSON TRACY J & SHELLlE M 5.05 RES 2.8 14
R3193200025 REINKE REVOCABLE FAMILY TRUST 5.01 RES 2.8 14
S1121346850 SASSER GALE M & SHERRY K 5.00 RES 2,8 14
S1121336840 LYON JULIE 0 5.00 RES 2.8 14
S1121336100 MCKIBBIN DENNIS P & DEBRA J 4.90 RES 2.8 14
S1121346802 CRON JAMES J & CORRINE M 4.80 RES 2.8 13
R31932oo200 FELLOWS LINDON M & JANET J 4.62 RES 2.8 13
S1116336152 RACKHAM LAWRENCE H & J'DEANNE F TRI 4.44 RES 2.8 12
81121325521 HILL WAY INC 4.40 RES 2.8 12
R3193200175 MONCARR ERNEST LEE JR & SANDY L 4.40 RES 2.8 12
S1116438900 STEFFENS JOSEPH LAWRENCE & ROSE LE 4.21 RES 2.8 12
S1116336262 RACKHAM L L C 4.19 RES 2.8 12
R1071520081 * WANNER WALTER R & SAUNDRA L 4.07 RES 2.8 11
S1128212590 JOHNS LESTER P & BARBARA M TRUST 3.86 RES 2.8 11
R3193200250 ALLEN PHILIP L & LAURIE C 3.74 RES 2.8 10
S1128131270 KEMPTHORNE ROY M & NANCY J 3.57 RES 2.8 10
R3193200225 WHALEY MARK D & SHARON A 3.53 RES 2.8 10
S1121336500 CARPENTER ROBERT S & NEDRA J 3.43 RES 2.8 10
R7333000140 BURKES DON L & THERESA A 3.02 RES 2.8 8
S1121325826 PAPENFUSS HERBERT D & KATHLEEN P 3.01 RES 2.8 8
S1120120700 VAN AUKER RONALD W 2.98 RES 2,8 8
R7333000100 HACKBORN R A & S S LVNG TRST 2.94 RES 2.8 8
R7333000240 PRESSMAN SCOTT H & BEVERLY K 2.93 RES 2.8 8
S1121336225 THOMASON MARTY & LEETA 2.91 RES 2.8 8
S1121346900 ROWE GREGG R & LEAH M 2.89 RES 2.8 8
S1121347165 HOLTRY BERYL E & PATRICIA A 2.85 RES 2.8 8
S1121347155 KNAPP GRANT RUSSELL 2.85 RES 2.8 8
S1128212635 STARN MARGARET S 2.73 RES 2.8 8
R107152oo12 BRUNELLE NICHOLAS J & LAURIE J 2.73 RES 2.8 8
R7333000180 TURNER REX E & JOSIE 2.69 RES 2.8 8
R4626240722 DE BOER JAN & ROSEMARIE 2.66 RES 2.8 7
R7555000120 HILLMAN BOB R & MARTHA A 2.43 RES 2.8 7
S1121347010 SMITH ROY B & LORI REA 2.3770 RES 2.8 7
R0330770010 FARNLUND DOUGLAS & EVA 2.25 RES 2.8 6
R4626240075 STEAR DAVID & REVA 2.15 RES 2.8 6
R7333000340 * RUEB JOHN J & ARLENE M 2.14 RES 2.8 6
R7555000160 JAMISON JOHN E & THERESE J 2.08 RES 2.8 6
R6744800162 ADAMS WILLIAM B & IRENE F 2.02 RES 2.8 6
R733300004Q DEANGELIS JOSEPH W & ANNETTE F 2.02 RES 2.8 6
R7333000120 PARADIS DANIEL L & KATHLEEN J 2.00 RES 2.8 6
R75550oo100 TURNBOUGH DAVID M & DONNA L 2,00 RES 2,8 6
S1128212550 HERRON THOMAS P & FREDA KATHLEEN 2.00 RES 2.8 6
R8461500300 GEARHEARD KARLA J & WADE A 2.00 RES 2.8 6
R8461500400 MORGAN ALBERT H & CHERYL A 2.00 RES 2.8 6
R8461500200 COBB JOE DELANO & ROBERTA J 1.99 RES 2.8 6
R7333000080 HUDDLESTON JOHN R & PAMELA A 1.98 RES 2,8 6
S1121314975 SUTHERLAND FARM INC 1.96 RES 2.8 5
R7333000280 WATSON ROBERT E & BARBARA D 1.95 RES 2,8 5
R7333000260 ROUNDY E SPREGG & JOYCE 1.93 RES 2.8 5
R755500oo10 BOYACK RICHARD D & KIMBERLY I 1.89 RES 2.8 5
R7333000220 THOMAS RONALD G & JAMIE A 1.88 RES 2.8 5
R6744800055 HUTT DONALD 0 & KARYN MARIE 1.86 RES 2.8 5
S1128212490 BOWLER WILLIAM T & ANNIE D 1.86 RES 2.8 5
R7555000151 SPENCER CHRISTOPHER G & REED-SPENI 1.85 RES 2.8 5
R7333000200 MCCOY EVELYN 1.79 RES 2.8 5
S1121336275 SHARP JOHN W & JUANITA D 1.78 RES 2.8 5
S 1116336452 TIBBETTS JERRY L & CAMILE A 1.76 RES 2.8 5
R7333000020 . KRUEGER ROBERT E 1.76 RES 2.8 5
R7555000240 NELSON ROBERT A & KAREN L 1.76 RES 2.8 5
R7333000160 KRUEGER ROBERT E 1.71 RES 2.8 5
R7333000060 GILLETTE GARY LYNN & JEWELDEAN 1.70 RES 2.8 5
S1116336402 COLUMBIA INVESTMENT LLC 1.67 RES 2.8 5
R4626240615 FISHER JOHN R 1.67 RES 2.8 5
R7333000300 . BALDRIDGE THOMAS A & ALICE J 1.63 RES 2.8 5
R6744800182 BARTON LEWIS E & MARY ANN 1.63 RES 2.8 5
R4626240410 MAC DONALD DONNA & HEY DAVID 1.61 RES 2.8 5
ERU Calcs-EX.B
Silverstone Sewer L.- C,alternate2.1 0-2-02
EXHIBIT "B" Page 3 of 4
ERU's Projected
Parcel Owner Acreage Land Use per acre ERU's
R75550oo200 WISDOM ADELLE J & DONALD S 1.60 RES 2.8 4
R7555oo0210 DOLAN BONNIE J 1.58 RES 2.8 4
R033077oo50 GRATIOT RICHARD F JR 1,56 RES 2.8 4
R0330770040 ROSCHECK RICHARD E & MARLENE 1.56 RES 2.8 4
R0330770020 ELLIOTT JOHN C 1.56 RES 2.8 4
R033077oo30 ROSCHECK RICHAD E & MARLENE 1.56 RES 2.8 4
R7555ooo140 DAVIS KARL LYNN & BARBARA LOUISE 1.51 RES 2.8 4
S1121336200 THOMASON MARTY Y & LEETA G 1.50 RES 2.8 4
S1116336420 COLUMBIA INVESTMENTS LLC 1.45 RES 2.8 4
R73330oo320 . BALDRIDGE THOMAS A & ALICE J 1.42 RES 2.8 4
R75550oo130 COURSEY BELFORD T & DEBORAH A 1.40 RES 2.8 4
R7555ooo230 BELL STEVEN C & HAYNES PAMELA 1.31 RES 2.8 4
R7555ooo220 SCRIVNER ELVIN L & DIXIE 1.31 RES 2.8 4
R1071520082 PETSCHE TIM & LISA 1.30 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
R75550oo270 DANSEREAU LEON W & FLORENCE M 1.20 RES 2.8 3
R75550oo190 EASTMAN ALICIA B 1.20 RES 2.8 3
R75550oo050 PAYTON LISA G & JEFFREY G 1.19 RES 2.8 3
R7555000180 UPSHAW WAYNE S & MARTHA J 1.16 RES 2.8 3
R75550ooo21 RHEES STANLEY 1.15 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 1.12 RES 2.8 3
S1121427830 W & S INVESTMENTS INC 1.09 RES 2.8 3
R7555oo0070 BERTH ELSON LARENE 1.09 RES 2,8 3
R4626240425 COLSON GLEN 0 JR 1.08 RES 2.8 3
R7555oo0090 WATTLES GARY M & JEANETTE E 1.08 RES 2.8 3
R75550000B0 DAY BRUCE C & CARROL M 1.08 RES 2.8 3
R4626240300 NIELSEN TODD C 1.06 RES 2.8 3
R75550oo060 BERTH ELSON LERENE 1.04 RES 2.8 3
R1071520030 BRENDER SUSAN I 1.02 RES 2.8 3
R1071520060 WOKERSIEN VIRGINIA N & KENT J 1.02 RES 2.8 3
R1071520040 MONTGOMERY FRANCES E & WILLIAM C 1.01 RES 2.8 3
R 1 071520071 PETSCHE TIM & LISA 1.01 RES 2.8 3
R6744800170 GREEN ROBERT W & ELIZABETH A 1.01 RES 2.8 3
R1071520050 SICKINGER ROBERT T & RAMIREZ IRENE 1.01 RES 2.8 3
R107152oo24 LARSON GERALD A & SUSAN L 1.00 RES 2.8 3
S1121347125 MURDOCK RICHARD D & TRINA A 1.00 RES 2.8 3
R67448ooo30 KELLER LANCE 1.00 RES 2.8 3
S1128131300 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
R4626240085 STEAR DAVID J & REVA M 1.00 RES 2.8 3
R67448ooo40 KELLER LANCE H 0.99 SFD 1
R4626240385 KORN GREGORY A & CONNIE J 0.99 SFD 1
R75550ooo41 HUBBS RICHARD J 0.99 SFD 1
R4626240600 PRATHER DAWN 0.98 SFD 1
R4626240175 FONTAINE RODNEY J 0.97 SFD 1
R4626240325 GRIFFIN JOHN MICHAEL & JANICE 0.97 SFO 1
R4626240050 ATWOOD DARRELL J & CINOI 0.96 SFD 1
R4626240100 FULTON GARY R & DEBORAH K 0.96 SFD 1
R4626240275 HALE WESLEY 0 0.96 SFD 1
R7555000255 ROGERS JAMES L & PAMELA A TRUST 0.95 SFD 1
R4626240350 FULTON DAVID G & SHIRLEY J 0.93 SFD 1
R4626240225 HOLADAY RAY H & CAROL R 0.93 SFD 1
R4626240200 STEWART ROBERT N & COUCHER PATRIC 0.93 SFD 1
R4626240250 BYRD MAX STEVE 0.93 SFD 1
R75550oo155 CORNELL IDA M 0.93 SFD 1
S1121336050 MCKIBBIN DENNIS P & DEBRA J 0.93 SFD 1
S1121336175 THOMASON MARTY Y & LEETA G 0.92 SFD 1
R7555000265 MURPHY BELINDA A 0.92 SFO 1
R4626240450 HARRIS DAVID G & RHONDA R 0.92 SFO 1
R4626240025 RACKHAM LAWRENCE H & J'OEANNE F TRI 0.92 SFD 1
R4626240550 BIEHL KENNETH R & KATHY J 0.92 SFO 1
R4626240525 COX DAIL ROBERT JR & SHIELA F 0.92 SFD 1
R4626240500 THOMAS EDWARD J & JANELLE B 0.92 SFO 1
ERU Calcs-Ex.B
Silverstone Sewer L_ C.alternate2,1 0-2-02
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 SFD 1
R4626240575 RANTALA GREG A & TERISA A 0.92 SFD 1
R0330770055 MORALES KRISTI CARROL 0.91 SFD 1
R4626240675 GALLAGHER ROBERT J & ANITA L 0.91 SFD 1
R4626240650 LAURSEN JAMES W & KARMEL A 0.91 SFD 1
R4626240625 HUCKE DONALD W & ROBERTA J 0.90 SFD 1
R4626240700 FEHRINGER BILL J & NANCY K 0.90 SFD 1
S1116347190 ROE SANDRA J 0.88 SFD 1
S1121325875 HILL WAY INC 0.85 SFD 1
R7555000261 STOCKDALE RICK ALAN 0.85 SFD 1
R0330770060 GRATIOT RICHARD F JR 0.84 SFD 1
S1128212450 GRAVES LARRY VAN & TERRY SUE 0.81 SFD 1
R7555000251 SPARKS HERMIS E & CHARLOTTE A 0.81 SFD 1
R67448DOOO8 FAZENBAKER GARY L & DEBRA G 0.79 SFD 1
S1121347026 CARLETON JOE R & TRACEY L 0.74 SFD 1
S1128438410 PARKIN BENJAMIN G & SHANDY M 0.74 SFD 1
R7555000025 HUBBS RICHARD J 0.74 SFD 1
S1121325775 HILL WAY INC 0.61 SFD 1
S1117449302 SWEET JAMES EDWARD JR & JOY 0.60 SFD 1
R5887700190 COULSON LEE R & HEIDI ANN 0,58 SFD 1
R588771 0450 KNOLL HARVEY & LYNDA 0.52 SFD 1
R58877oo180 BOWER DEAN A & PHILLIS I 0.51 SFD 1
R588771 041 0 W & S INVESTMENTS INC 0.46 SFD 1
R67448oo192 SWEET JAMES E JR & JOY L 0.43 SFD 1
R588771 0020 PARKWAYNE R & CAROLA 0.42 SFD 1
R4626240390 KORN GREGORY A & CONNIE J 0.41 SFD 1
R5887700170 W & S INVESTMENTS INC 0.39 SFD 1
R588771 0390 BK BUILDERS LLC 0.39 SFD 1
R5887700200 W & S INVESTMENTS INC 0.38 SFD 1
R4626240375 KORN GREGORY A & CONNIE J 0.38 SFD 1
R588771 0420 GRAY BLAKE W 0.38 SFD 1
R5887700320 TAYLOR R DANIEL & ANGIE F 0.37 SFD 1
R588771 0070 ROBERTS RHO DONNA & JOSEPH W 0.37 SFD 1
R588771 0010 FOISY LEANNE & PHILLIPS JEFF 0.37 SFD 1
R588771 0400 SVOBODA LEE P & FRANK JANICE M 0.35 SFD 1
R5887710440 WEST JOHN W & CAROLE 0.35 SFD 1
R588771 0430 HOBBS LARRY K & VICKI 0.35 SFD 1
R588771 0060 LEWIS WILLIAM H & JUDY 0.34 SFD 1
R58877oo220 BERNASCONI JOHN L & MISTE R 0.31 SFD 1
R588771 0030 JARED ENTERPRISES INC 0.31 SFD 1
R588771 0050 NEWSOM TERRY W & STEVENSON-NEWS( 0.31 SFD 1
R5887700210 DEVEREAUX KEVIN & JILL 0.30 SFD 1
R5887700330 BRIGHTON CORPORATION 0.29 SFD 1
S1128131350 KEMPTHORNE ROY M & NANCY J 0.29 SFD 1
R5887710040 BROWN SCOTT L 0.27 SFD 1
S1121347023 MURDOCK RICHARD D & TRINA A 0.27 SFD 1
R1071520072 BAUMBACK DONALD F & PATRICIA S 0.22 SFD 1
S 1121336475 CARPENTER ROBERT S & NEDRA J 0.17 SFD 1
S1128212465 GRAVES LARRY VAN & TERRY SUE 0.16 SFD 1
. Denotes portion of parcel within latecomer's area subtotal: 920.64 1823.00
Note: Any parcel less than 1.0 acre not considered for redevelopment and assigned 1 ERU
Total Net Benefit Area (incl. developer's area): 1082.82
rea
Basis Basis
Percentage Developer's: 7.93% 4.88%
Percentage Latecomer's: 92.07% 95.12%
1 00.0% 100.0%
Non-Contributing Area
S1121212480 ADA COUNTY HIGHWAY DISTRICT 2.89
S1117449310 OVERLAND WAY HOA INC 0.08
R6744800012 OVERLAND WAY HOA INC 0.03
Subtotal: 3.00
ERU Calcs-Ex.B
Silverstone Sewer L_ C.alternate2.10-2..Q2
"EXHIBIT C"
FIVE MILE TRUNK SEWER EXTENSION
SEWER LINE LATECOMERS' AGREEMENT
FEE COMPUTATIONS
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
%OF
TOTAL
100.0 I
DEVELOPER'S AREA PROJECTED ERU's: I 98.00
%OF
TOTAL
4.9 I
LAIE COMER'S PROJECTED ERU's: I 1909.00
FEE COMPUTATION:
%OF
TOTAL
95.1 I
DEVELOPER'S CONTRIBUTION:
$
820,384,91 Verified from Billings
PORTION ATTRIBUTABLE TO DEVELOPER'S SUBDIVISION-
4.9% x $820,384.91 = $40,058.66
PORTION OF DEVELOPER'S CONTRIBUTION ELIGIBLE FOR REIMBURSEMENT;
Total Service Area (100%) - Developer's Percentage = Percentage Eligible = 95.1%
95.1 % x $ 820,384.91
=
$780,326.25
LA IE 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 46%
within the Late Comer area over that ten years. The Adjusted Late Comer
fee per ERU =
$ 408.76
46%
=
$888.61
Page 1
SewerL_C Agreement-Ex.C Silverstone Sewer L_C.alternate2.10-2-02
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 1st, at an annual percentage rate of 6%
The latecomer fees shall be:
Effective Date Latecomer Fee per ERU
October 1, 2002 $977.47
October 1, 2003 $1,036.12
October 1, 2004 $1,098.29
October 1, 2005 $1,164.19
October 1, 2006 $1,234.04
October 1, 2007 $1,308.08
October 1, 2008 $1,386.57
October 1, 2009 $1,469.76
October 1, 2010 $1,557,94
October 1, 2011 $1,651.42
Table I
Page 2
SewerL_C Agreement-Ex.C Silverstone Sewer L_C,altemate2.1O-2-02