HomeMy WebLinkAboutLate Comers Agreement Sundance Investments Limited Partnership for Five Mile Trunk Sewer ExtensionADA COUNTY RECORDER J. DAVID NAVARRO 14
BOISE IDAHO 02!21103 01:17 PM
DEPUTY Joanne Hooper
RECORDED-REQUEST OF III IIIIIIIIIIIIIIIIIIIIIIIIIIII III III
MERIDIAN CITY 1~~~~~~~~
AMOUNT .00
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
a
Al ~,NT)FD- fiFj~FR T TNF T ATF. C:nMF.R~ A('~RF.F,MF,NT I ~~
FIVE MILE TRUNK SEWER EXTENSION
SUNDANCE INVESTMENTS LIMITED PARTNERSHIP
This Agreement made and entered into this ~ day of w 2003, by and between I a~
i0`i4--
SUNDANCE INVESTMENTS LIMITED PARTNERSHIP, an Idaho Limited Partnership,
hereafter referred to as "Developer", and the CITY OF MERIDIAN, hereafter referred to as "City"
WITNESSETH:
WHEREAS, the City limits extend east of Eagle Road, but prior to this Agreemen 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 "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 Developers subdivision(s)
consists of 98 ERU; that on the land not included in the Developer's subdivision, there could be 1909
SEWER LINE LATE COMERS AGREEMENT Page - 1 of 6
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 4.9% 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; and there should be a late comers
fee of $977.47, plus urterest, 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 nornally
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 that the late
SEWER LINE LATE COMERS AGREEMENT Page - 2 of 6
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 "Sewer
Construction Equivalency Fee".
NOW, THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:
1. 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 Deveioper is entitled to be reimbursed the sum of $780,326.25 plus inerest,
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 $977.47
plus interest, per ERU as shown in Exhibit "C"; such users shad hereafter be referred to as "LATE
COMERS' ; that the charge is the sewer construction equivalency fee authorized in 9-1-12 and
established by this Agreement, which fee shall herein be referrer to as "LATE COMERS FEE"; the fee
SEWER LINE LATE COMERS AGREEMENT Page - 3 of 6
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
deposited 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
6~% to be accrued on the unpaid balance once a year at the City's Fiscal Year End (9/30) each year ~~'(~
for the term of the agreement, and shall be distributed quarterly to the Developer.
6. That the late comer foes assessed, which will go urto the FIVE MILE TRUNK
SEWER EXTENSION PROJECT (SUNDANCE) REIMBURSEMENT ACCOUNT, shall
increase at a rate of fi3~% per annum as shown in Table I of Exhibit "C". o,~
Rye
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 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 of its administrative costs.
10. It is agreed that the sewer line(s) referenced in Exhibit "A" 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 ha.s been reimbursed the principal
SEWER LINE LATE COMERS AUNT Page - 4 of 6
sum of $78p,326.25, plus inerest, as determined in Paragraph b or, if this is not achieved, for a period
often (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 (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 2~ day of ~ 4 ~ 2003..x.
BY: C O MERID
,``1`~~H~N~f11u~~~~~i/
``a` ~ "A` i~~*''i ~
~,~~` ~'~~ r ~ '%,~~ R RT D. CORRIE, MAYOR
~` Fo
r
SEAL -
ATTEST: ~ _
y ~
I ~ ~~ W
9~ Usr ~~ ~ P~,,~' WILLIAM G. BERG, JR., IT CLERK
r'~'~~~~y~ity Council: 2 - !/- D,3.
SUNDANCE INVESTMENTS LIMITED PARTNERSHIP
(corporate seal)
By
an Anderson, Partner
~k
~-
SEWER LIlVE LATE COMERS AGREEMENT Page - 5 of 6
STATE OF IDAHO,)
County of Ada, )
ss.
On this ~ day of ~"d ~ u , 20033, 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 instnunerrt, and acknowledged to me that the CITY OF MERIDIAN executed
the same.
IN WITNESS WI-~REOF, I have hereunto set my hand and affixed my official seal the day
and year first above written.
.•o •
~. .~ •
SEAL ~ ! ~ : NOTARY PUBLIC FOIE IDAHO ~~
~ RESIDING AT c~
~;sjti1°_UBL1G-'~ ; • MY COMMISSION E~'IltES
.,:~~~:~
•......
STATE OF IDAHO,)
Courrty of Ada, )
ss.
On this 2~ day of ~~ - , 20033, before me, the undersigned, a Notary Public in and ~ ~
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 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 yeaz first above written.
"; ~, ~. i4 ~~ ,~~ '~ ~y
,: ~`~w ~~~ s~ ~ w®
~ ~;
n
~ ~ ~
~q p~pg
w~, g' ~b ~ V 7~7 i~ 6 ~ ~~ ~ 041
m
o®~s~uu~eam~o9~
NOTARY PUBL~.]
RESIDING AT ~
MY coMlvassloN
0
SEWER LINE LATE COMERS AGREEMENT Page - 6 of 6
EXHIBIT "A"
FIVE MILE TRUNK SEWER
SILVERSTONE BENEFIT AREA
LEGEND
EXISTING FUTURE
~ ~~~~ 10'
~ ~~~~ 12
~ ~~~~15
~ ar~si27'
24•
~ ....90'
~ ~~~~88'
~ .... 42'
- - - - PR688URE
010 ay~g~
!~ LIFT STAT101
P006~ GAY, ~.
~~ LATECOMER AREA
DEVELOPER'S AREA
EXHIBIT "B"
FIVE MILE TRUNK SEWER EXTENSION (Sundance)
ERU & Flaw Ca~ulat~nts
Single Family Dwelling
Avg. SFD density
Per acre flow for SFR
250 9Pd
2.8 DU/acre (equates to ERU's/Acre)
700 gpd/acre
Page 1 of 4
Model Flow ERU's
gpd/acre per acre
Commercial - mostry office
Commercial - mbced use 500 0.71
Commercial - retaiUrestaurant 800 1.14
Parcels from Ada County GIS Mapping
Developers Benefd Arm ERU's Protected
land Use per acre ERU's
S1121223278 SUNDANCE INVESTMENTS LIMITED PARTNERSHIP 19.42 MU 1.14 22
Sutherland Farms purchase 7.83 MU 1.14 9
Parcels from Ada County GIS Mapping
Voigt Benefd Area - Detennlne those within Sundance Benefft Area ERU's Projected
Land Use per acre ERU's
. a
S1117346600 HOWELL WILLARD W & ANGELA R 27.44 MU 1.14 31
S1120212415 RESOLUTION BUSINESS PARK LLC 22.07 MU 1.14 25
51 1 202231 50 S M C PROPERTIES LLC 14.74 MU 1.14 17
S1117346B10 HOWELL WILLARD W & ANGELA R 5.87 MU 1.14 7
S1117346660 HOWELL WILLARD W 8 ANGELA R 0.32 MU 1.14 0
S1 1 1 7438625 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 8 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
Latecomer Area
ERU's Prcryected
Parcel Owner Acreage Land Use per acre ERU's
S1 1 21 1 1 0552 ` BIENAPFL FAMILY LIMITED PARTNERSHIP 75.24 MU 1.14 86
S1 1 21 21 2485 KEPUS CHRISTOPHER J & KATHLEEN 67.73 MU 1.14 77
S1116325510 IDAHO ELKS REHAB HOSPITAL INC 52.62 MU 1.14 60
S1120120630 VAN AUKER RONALD W 32.90 MU 1.14 38
S1121336565 GREAT SKY INC 28.50 MU 1.14 33
S1 1 21 325426 SUTHERLAND FARM INC 27.09 RES 2.8 76
S1121427950 SUTHERLAND FARM INC 26.28 RES 2.8 74
S1 1 21 31 4875 SUTHERLAND FARM INC 21.52 RES 2.8 60
S1121325852 SUTHERLAND FARM INC 7.68 RES 2.8 21
subbaded 7.83 acres from this 15.05 ac. Sutherland parcel which is Srfverstone #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
S1117449560 TERTELING 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
S1128428210
KINGSLEY MICHAEL T 8: MARLEEN M .
6.01
RES
2.8 X11-
17
81078420050 JOHNSON DANIEL H 5.75 RES 2.8 16
81078420010 CHRISTIANSEN RICHARD 5.69 RE5 2.8 16
83193200000 BARCLAY DAVID J & SUE H 5.43 RES 2.8 15
81078420030 LAVIGNE DAVID A & VALERIE 5.41 RES 2.8 15
81078420040 BECKER LESA L & ROBERT J 5.40 RES 2.8 15
81078420020 JOHNSON DAVID R & TRACKER DEBBIE 5.26 RES 2.8 15
ERU Calcs-Ex.B Silverstone Sewer L_C.aftemate2.10-2-02
EXHIBIT "B"
Parcel
Owner
Acreage
Land Use ERU's
per acre Projected
ERU's
S1121336300 CARPENTER ROBERT S & N DRA J 5.11 RES 2.8 14
81078420060 FIVECOAT BILL & MARYANN 5.05 RES 2.8 14
81078420070 ROBERTSON TRACY J & SHELLIE M 5.05 RES 2.8 14
83193200025 REINKE REVOCABLE FAMILY TRUST 5.01 RES 2.8 14
51121346850 SASSER GALE M & SHERRY K 5.00 RES 2.8 14
S1121336840 LYON JULIE D 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
83193200200 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
S1121325521 HILL WAY INC 4.40 RES 2.8 12
83193200175 MONCARR ERNEST LEE JR & SANDY L 4.40 RES 2.8 12
S1116438900 STEEPENS JOSEPH LAWRENCE & ROSE LE 4.21 RES 2.8 12
S1116336262 RACKHAM L L C 4.19 RES 2.8 12
81071520081 * WANNER WALTER R & SAUNDRA L 4.07 RES 2.8 11
S1128212590 JOHNS LESTER P & BARBARA M TRUST 3.86 RES 2.8 11
83193200250 ALLEN PHILIP L & LAURIE C 3.74 RES 2.8 10
S1128131270 KEMPTHORNE ROY M 8 NANCY J 3.57 RES 2.8 10
83193200225 WHALEY MARK D & SHARON A 3.53 RES 2.8 10
S1121336500 CARPENTER ROBERT S & NEDRA J 3.43 RES 2.8 10
87333000140 BURKES DON L $ THERESA A 3.02 RES 2.8 8
S1121325826 PAPENFUSS HERBERT D 8 KATHLEEN P 3.01 RES 2.8 8
S1120120700 VAN AUKER RONALD W 2.98 RES 2.8 8
87333000100 HACKBORN R A & S S LVNG TRST 2.94 RES 2.8 8
87333000240 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 RE5 2.8 8
S1121347165 HOLTRY BERYL E & PATRICIA A 2.85 RES 2.8 8
S1 1 21 3471 55 KNAPP GRANT RUSSELL 2.85 RES 2.8 8
S1 1 2821 2635 STARN MARGARET S 2.73 RES 2.8 8
81071520012 BRUNELLE NICHOLAS J & LAURIE J 2.73 RES 2.8 8
87333000180 TURNER REX E 8 JOSIE 2,69 RES 2.8 8
84626240722 DE BOER JAN & ROSEMARIE 2.66 RES 2.8 7
87555000120 HILLMAN BOB R 8 MARTHA A 2.43 RES 2.8 7
S1121347010 SMITH ROY B & LORI REA 2.3770 RES 2.8 7
80330770010 FARNLUND DOUGLAS & EVA 2.25 RES 2.8 6
84626240075 STEAR DAVID & REVA 2.15 RES 2.8 6
87333000340 * RUES JOHN J 8 ARLENE M 2.14 RES 2.8 6
87555000160 JAMISON JOHN E 8 THERESE J 2.08 RES 2.8 6
86744800162 ADAMS WILLIAM B & IRENE F 2.02 RES 2.8 6
87333000040 DEANGELIS JOSEPH W 8 ANNETTE F 2.02 RES 2.8 6
87333000120 PARADIS DANIEL L & KATHLEEN J 2.~ RES 2.8 6
87555000100 TURNBOUGH DAVID M & DONNA L 2.00 RES 2.8 6
S1128212550 HERRON THOMAS P 8 FREDA KATHLEEN 2.00 RE5 2.8 6
88461500300 GE:ARHEARD KARLA J & WADE A 2.00 RES 2.8 6
88461500400 MORGAN ALBERT H & CHERYL A 2.00 RES 2.8 6
88461500200 COBB JOE DELANO & ROBERTA J 1.99 RES 2.8 6
87333000080 HUDDLESTON JOHN R & PAMELA A 1.98 RES 2.8 6
S1121314975 SUTHERLAND FARM INC 1.96 RES 2.8 5
87333000280 WATSON ROBERT E & BARBARA D 1.95 RES 2.8 5
87333000260 ROUNDY E SPREGG & JOYCE 1.93 RES 2.8 5
87555000010 BOYACK RICHARD D & KIMBERLY I 1.89 RES 2.8 5
87333000220 THOMAS RONALD G & JAMIE A 1.88 RES 2.8 5
R6744800Q55 HUTT DONALD O & KARYN MARIE 1.86 RES 2.8 5
S1128212490 BOWLER WILLIAM T & ANNIE D 1.86 RES 2.8 5
87555000151 SPENCER CHRISTOPHER G & REED-SPENt 1.85 RES 2.8 5
87333000200 MCCOY EVELYN 1.79 RES 2.8 5
S1121336275 SHARP JOHN W & JUANITA D 1.78 RES 2.8 5
S1 1 1 6336452 TIBBETTS JERRY L & CAMILE A 1.76 RES 2.8 5
87333000020 * KRUEGER ROBERT E 1.76 RES 2.8 5
87555000240 NELSON ROBERTA 8 KAREN L 1.76 RES 2.8 5
87333000160 KRUEGER ROBERT E 1.71 RES 2.8 5
87333000060 GILLETTE GARY LYNN & JEWELDEAN 1.70 RES 2.8 5
S1116336402 COLUMBIA INVESTMENT LLC 1.67 RES 2.8 5
84626240615 FISHER JOHN R 1.67 RES 2.8 5
87333000300 * BALDRIDGE THOMAS A & ALICE J 1.63 RES 2.8 5
86744800182 BARYON LEWIS E & MARY ANN 1.63 RES 2.8 5
84626240410 MAC DONALD DONNA & HEY DAVID 1.61 RES 2.8 5
Page 2 of 4
ERU Cak:s-Ex.6 Silverstone Sewer L C.attemate2.10-2-02
EXHIBIT "B"
ERU's Projected
Parcel Owner Acreage Land Use per acre ERU's
87555000200 WISDOM ADELLE J & DONALD S 1.60 RES 2.8 4
87555000210 DOLAN BONNIE J 1.58 RES 2.8 4
80330770050 GRATIOT RICHARD F JR 1.56 RES 2.8 4
80330770040 ROSCHECK RICHARD E &MARLENE 1.56 RES 2.8 4
80330770020 ELLIOTT JOHN C 1.56 RES 2.8 4
80330770030 ROSCHECK RICHAD E &MARLENE 1.56 RES 2.8 4
87555000140 DAVIS KARL LYNN & BARBARA LOUISE 1.51 RES 2.8 4
S1121336200 THOMASON MARTY Y 8 LEETA G 1.50 RES 2.8 4
S1116336420 COLUMBIA INVESTMENTS LLC 1.45 RES 2.8 4
87333000320 ` BALDRIDGE THOMAS A & ALICE J 1.42 RES 2.8 4
87555000130 COURSEY BELFORD T & DEBORAH A 1.40 RES 2.8 4
87555000230 BELL STEVEN C 8 HAYNES PAMELA 1.31 RES 2.8 4
87555000220 SCRIVNER ELVIN L 8 DIXIE 1.31 RE5 2.8 4
81071520082 PETSCHE TIM 8 LISA 1.30 RES 2.8 4
87555000031 MARTIN DUANE E & VICKI R 1.29 RES 2.8 4
87555000280 DANSEREAU LEON W & FLORENCE M 1.27 RES 2.8 4
87555000270 DANSEREAU LEON W & FLORENCE M 1.20 RES 2.8 3
87555000190 EASTMAN ALICIA B 1.20 RES 2.8 3
87555000050 PAYTON LISA G & JEFFREY G 1.19 RES 2.8 3
87555000180 UPSHAW WAYNE S & MARTHA J 1.16 RES 2.8 3
87555000021 RHEES STANLEY 1.15 RES 2.8 3
88461500100 GIBBONS MELVIN M & L ARLENE 1.13 RES 2.8 3
84626240125 LEDBETTER RANDALL D & TERESA A 1.13 RES 2.8 3
S1121336250 BAUGHMAN ARLIS DANIEL & DARLENE H 1.13 RES 2.8 3
87555000171 UPSHAW WAYNE S & MARTHA J 1.12 RES 2.8 3
51121427830 W & S INVESTMENTS INC 1.09 RES 2.8 3
87555000070 BERTHELSON LARENE 1.09 RES 2.8 3
84626240425 COLSON GLEN D JR 1.08 RES 2.8 3
87555000090 WATTLES GARY M & JEANETTE E 1.08 RES 2.8 3
87555000080 DAY BRUCE C & CARROL M 1.08 RES 2.8 3
84626240300 NIELSEN TODD C 1.06 RES 2.8 3
87555000060 BERTHELSON LERENE 1.04 RES 2.8 3
81071520030 BRENDER SUSAN I 1.02 RES 2.8 3
81071520060 WOKERSIEN VIRGINIAN & KENT J 1.02 RES 2.8 3
81071520040 MONTGOMERY FRANCES E & WILLIAM C 1.01 RES 2.8 3
81071520071 PETSCHE TIM & LISA 1.01 RES 2.8 3
86744800170 GREEN ROBERT W & ELIZABETH A 1.01 RES 2.8 3
81071520050 SICKINGER ROBERT T & RAMIREZ IRENE 1.01 RES 2.8 3
81071520024 (ARSON GERALD A & SUSAN L 1.00 RES 2.8 3
S1121347125 MURDOCK RICHARD D & TRINA A 1.00 RES 2.8 3
86744800030 KELLER LANCE 1.00 RES 2.8 3
S7 1 281 31 300 KEMPTHORNE ROY M & NANCY J 1.00 RES 2.8 3
86744800020 BEITZ LEONARD F & NANCY H 1.00 RES 2.8 3
84626240150 KELLY RONALD LEE 1.00 RES 2.8 3
84626240085 STEAR DAVID J & REVA M 1.00 RES 2.8 3
86744800040 KELLER LANCE H 0.99 SFD 1
84626240385 KORN GREGORY A & CONNIE J 0.99 SFD 1
87555000041 HUBBS RICHARD J 0.99 SFD 1
84626240600 PRATHER DAWN 0.98 SFD 1
84626240175 FONTAINE RODNEY J 0.97 SFD 1
84626240325 GRIFFIN JOHN MICHAEL & JANICE 0.97 SFD 1
84626240050 ATWOOD DARRELL J & CINDI 0.96 SFD 1
84626240100 FULTON GARY R & DEBORAH K 0.96 SFD 1
84626240275 HALE WESLEY D 0.96 SFD 1
87555000255 ROGERS JAMES L & PAMELA A TRUST 0.95 SFD 1
84626240350 FULTON DAVID G & SHIRLEY J 0.93 SFD 1
84626240225 HOLADAY RAY H & CAROL R 0.93 SFD 1
84626240200 STEWART ROBERT N & COUCHER PATRIC 0.93 SFD 1
84626240250 BYRD MAX STEVE 0.93 SFD 1
87555000155 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
87555000265 MURPHY BELINDA A 0.92 SFD 1
84626240450 HARRIS DAVID G & RHONDA R 0.92 SFD 1
84626240025 RACKHAM LAWRENCE H & J'DEANNE F TRI 0.92 SFD 1
84626240550 BIEHL KENNETH R & KATHY J 0.92 SFD 1
84626240525 COX DAIL ROBERT JR & SHIELA F 0.92 SFD 1
84626240500 THOMAS EDWARD J & JANELLE B 0.92 SFD 1
Page 3 of 4
ERU Calcs-Ex.B Silverstone Sewer L_C.altemate2.10-2-02
EXHIBIT "B" Page 4 of 4
Parcel
Owner
Acreage ERU's
Land Use per acre Projected
ERU's
84626240475 TAYLOR ROBERT N & LAURA B 0.92 SFD 1
84626240000 KELLER RAY N 0.92 SFD 1
84626240575 RANTALA GREG A & TERISA A 0.92 SFD 1
80330770055 MORALES KRISTI CARROL 0.91 SFD 1
84626240675 GALLAGHER ROBERT J & ANITA L 0.91 5FD 1
84626240650 LAURSEN JAMES W & KARMEL A 0.91 SFD 1
84626240625 HUCKE DONALD W & ROBERTA J 0.90 SFD 1
84626240700 FEHRINGER BILL J 8 NANCY K 0.90 SFD 1
S1116347190 ROE SANDRA J 0.88 SFD 1
S1121325875 HILL WAY INC 0.85 SFD 1
87555000261 STOCKDALE RICKALAN 0.85 SFD 1
80330770060 GRATIOT RICHARD F JR 0.84 SFD 1
S1128212450 GRAVES LARRY VAN 8 TERRY SUE 0.81 SFD 1
87555000251 SPARKS HERMIS E & CHARLOTTE A 0.81 SFD 1
86744800008 FAZENBAKER GARY L & DEBRA G 0.79 SFD 1
S1 1 21 347026 CARLETON JOE R & TRACEY L 0.74 SFD 1
S1 1 2843841 0 PARKIN BENJAMIN G 8 SHANDY M 0.74 SFD 1
87555000025 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
85887700190 COULSON LEER & HEIDI ANN 0.58 SFD 1
85887710450 KNOLL HARVEY & LYNDA 0.52 SFD 1
85887700180 BOWER DEAN A & PHILLIS I 0.51 SFD 1
85887710410 W & S INVESTMENTS INC 0.46 SFD 1
86744800192 SWEET JAMES E JR & JOY L 0.43 SFD 1
85887710020 PARK WAYNE R & CAROL A 0.42 SFD 1
84626240390 KORN GREGORY A & CONNIE J 0.41 SFD 1
85887700170 W & S INVESTMENTS INC 0.39 SFD 1
85887710390 BK BUILDERS LLC 0.39 SFD 1
85887700200 W & S INVESTMENTS INC 0.38 SFD 1
84626240375 KORN GREGORY A & CONNIE J 0.38 SFD 1
85887710420 GRAY BLAKE W 0.38 SFD 1
85887700320 TAYLOR R DANIEL & ANGIE F 0.37 SFD 1
85887710070 ROBERTS RHODONNA & JOSEPH W 0.37 SFD 1
85887710010 FOISY LEANNE & PHILLIPS JEFF 0.37 SFD 1
85887710400 SVOBODA LEE P & FRANK JANICE M 0.35 SFD 1
85887710440 WEST JOHN W & CAROLE 0.35 SFD 1
85887710430 HOBBS LARRY K & VICKI 0.35 SFD 1
85887710060 LEWIS WILLIAM H & JUDY 0.34 SFD 1
85887700220 BERNASCONI JOHN L & MISTE R 0.31 SFD 1
85887710030 JARED ENTERPRISES INC 0.31 SFD 1
85887710050 NEWSOM TERRY W & STEVENSON-NEWS( 0.31 SFD 1
85887700210 DEVEREAUX KEVIN & JILL 0.30 SFD 1
85887700330 BRIGHTON CORPORATION 0.29 SFD 1
S1128131350 KEMPTHORNE ROY M & NANCY J 0.29 SFD 1
85887710040 BROWN SCOTT L 0.27 SFD 1
S1121347023 MURDOCK RICHARD D & TRINA A 0.27 SFD 1
81071520072 BAUMBACK DONALD F & PATRICIA S 0.22 SFD 1
S1121336475 CARPENTER ROBERT S & NEDRA J 0.17 SFD 1
S1128212465 GRAVES LARRY VAN & TERRY SUE 0.16 SFD 1
en es po ion o parcce m ecome s arm u
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 2007.00
rea
Basis Basis
Percentage Developers:
Percentage Latecomers: 92.07% 95.12%
100.0% 100.0%
Non-Contributing Area
S1121212480 ADA COUNTY HIGHWAY DISTRICT 2.89
S1117449310 OVERLAND WAY HOA INC 0.08
86744800012 OVERLAND WAY HOA INC 0.03
u a:
ERU Calcs-Ex.6 Silverstone Sewer L_C.alternate2.10-2-02
"EXHIBIT C"
FIVE MILE TRUNK SEWER EXTENSION
SEWER LINE LATE COMERS' AGREEMENT
FEE COMPUTATIONS
AREA DETERMINATION:
Total Service Area = 1082.82 Gross Acres
Latecomers Area =Total Service Area -Developer's Area
OF
TOTAL
TOTAL SER NICE AREA PROJECTED ER U's: 2007.00 100.0
OF
TOTAL
DEVELOPER'SAREA PROJECTED ERU's: 98.00 4.9
OF
TOTAL
LATE COMER'S PROJECTED ERU's: 1909.00 95.1
FEE COMPUTATIQN:
DEVELOPER'S CONTRIBUTION.- $ 820,384.91 Verified from Billings
PORTIONATTRIBUTABLE TD DEVELOPER'S SUBDIVISION.-
4.9% x $820,384.91 = $40,058.66
PORTION OF DEVELOPER'S CONTRIBUTIONELIGIBLEFQR REIMBURSEMENT.
Total Service Area (100%) -Developer's Percentage =Percentage Eligible = 95.1
95.1% x $ 820,384.91 =
$780,326.25
LATE COMER FORMULA:
(Eligible Reimbursement/Late Comer's Service Area ERVs =Late Comer Fee per ERin
$ 780,326.25 = $408.76
1909.00
REIMBURSEMENT BASIS:
Assume payback period often 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 = $888.61
46%
Page 1 SewerL C Agreement-Ex.C Silverstone Sewer L C.alternate2.10-2-02
ADMIMSTRAT7VE FEE:
An administrative fee will be added to the latecomer fee to cover costs to 10%
Latecomer Fee w/ City Administration Cost:
$888.61 x 10% _ $977.47
REIlVIBURSEMENT 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.alternate2.10-2-02