Loading...
HomeMy Public PortalAboutOrd. 738 - Supporting DocsORDINANCE NO. 668 AN ORDINANCE OF THE CITY OF MCCALL, IDAHO, CREATING LOCAL IMPROVEMENT DISTRICT NO. 4; DESCRIBING AND SETTING FORTH THE BOUNDARIES OF SAID LOCAL IMPROVEMENT DISTRICT; PROVIDING FOR THE IMPROVEMENTS TO BE MADE THEREIN; APPOINTING AN ENGINEER TO PREPARE THE NECESSARY PLANS AND SPECIFICATIONS FOR THE WORK; AUTHORIZING THE ADVERTISING FOR BIDS FOR SAID WORK AS AUTHORIZED BY LAW; PROVIDING FOR THE PAYMENT OF COSTS AND EXPENSES OF SAID IMPROVEMENTS TO BE ASSESSED AGAINST THE PROPERTY WITHIN THE DISTRICT BENEFITED THEREBY AND THE METHOD OF ASSESSMENTS; PROVIDING FOR THE ISSUANCE OF LOCAL IMPROVEMENT DISTRICT BONDS AND WARRANTS; AND PROVIDING FOR OTHER MATTERS RELATED THERETO WHEREAS, the City of McCall, Valley County, Idaho (the "City"), is a municipal corporation organized and operating under the laws of the State of Idaho and is authorized by Idaho Code Title 50, Chapter 17, to create local improvement districts for public improvements, and to finance said improvements by the issuance and sale of local improvement district bonds or warrants, which bonds or warrants are payable solely from assessments upon the property benefited by said improvements; and. WHEREAS, the City Council (the "Council") of the City has determined that it is in the best interests of the City and its residents, and of the property and residents within the proposed local improvement district, to create a local improvement district for the construction of certain water and street improvements, and other related expenses; and WHEREAS, by adoption of Resolution No. 18-94 on June 9, 1994, the Council expressed its intention to create a local improvement district for the purpose of financing the costs of such improvements; and WHEREAS, after proper publication and mailing of notice to the owners of property within the proposed improvement district of intention to create the proposed local improvement district, a public hearing was held by the Council on June 30, 1994, at which hearing the residents and owners of property within said proposed local improvement district had the opportunity to protest the formation of the local improvement district. NOW, THEREFORE, BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF MCCALL, IDAHO, as follows: Section 1: The Council hereby finds and declares: (a) That Local Improvement District No. 4 will be in the best interests of the property affected and of the City; Page 1 (b) That there is a reasonable probability that the obligations of Local Improvement District No. 4 will be paid; (c) That the value of the property subject to assessment within Local Improvement District No. 4 (such value being determined by the current assessed valuation of such property for ad valorem tax purposes as shown by the records of the Assessor of Valley County, Idaho) exceeds the sum of the estimated costs to be assessed against the property included in Local Improvement District No. 4; and (d) That the Council has heard, considered, and passed upon any protests which were filed in writing in advance of the hearing held and conducted on June 30, 1994, as more fully set forth in the proceedings of said hearing, and all of such protests are hereby overruled, except to the extent reflected in the description of the boundaries of L.I.D. No. 4 set forth in Exhibit "A" which is annexed hereto and by reference made a part hereof. Section 2: There is hereby established and created a local improvement district within the City, to be known and designated as "Local Improvement District No. 4" ("L.I.D. No. 4"), the boundaries of which local improvement district, all situate in Valley County, Idaho, are particularly described in Exhibit "A" which is annexed hereto and by reference made a part of this Ordinance. Section 3: A description of the improvements to be constructed (the "Improvements") is as follows: water system improvements, consisting of water main installation and/or replacement, valves, residential water service connections, and installation of fire hydrants; street improvements consisting of an extension of Flynn Lane east from its current eastern terminus approximately 1000 feet, then south to a connection with Strawberry Lane, including grading and gravel base; together with related improvements and costs of engineering, legal services, publication, interest on borrowed funds during construction, bond issuance costs and reserves, and other, related expenses. Section 4: The costs and expenses of the Improvements shall be assessed against the abutting, adjoining, and adjacent lots and lands and other properties benefited by the Improvements according to, the benefits derived method of assessment, as 'provided by Section 50-1707, Idaho Code, determined as follows: (A) Costs of water system improvements shall be divided into 172 equal shares. Except as provided below, each separately deeded lot or parcel shall be assessed oneshare of the total cost of water improvements. 1. Any lot or parcel already being provided water service from City water mains along Lick Creek Road and Pilgrim Creek Road shall be assessed one-fourth Page 2 (1/4) of one share of the cost of water improvements. 2. Lots or parcels which are located within the Payette Lakes Water and Sewer District and for which more than one sewer connection is authorized, based upon the Payette Lakes Water and Sewer District's approved density map or by an approved density variance, shall be assessed one full share of the cost of water improvements for each authorized sewer connection. (B) The costs of the Flynn Lane Street extension shall be assessed to the lots and parcels directly adjacent to the. street extension based on a combination of lot size and front footage, fifty percent on the basis of lot size and fifty percent on the basis of lot frontage, with the frontage portion of corner lots to include the longer frontage only. Section 5: .Said Improvements are additional improvements. Section 6: The estimated cost of the Improvements is $527,100, all of which will be paid by a levy of assessments on the property benefited on the basis set forth in Section 4 of this Ordinance. Said assessments may be paid in annual installments of principal and interest, over a period which may be less than but which shall not exceed ten (10) years, as shall be determined by the Council, if not otherwise paid as provided by law. Section 7:• Costs and expenses assessed as herein provided shall include the contract price of the Improvements, engineering and clerical services, advertising, costs of inspection, costs of collecting assessments, interest on any warrants issued, legal services for preparing the proceedings and in advising with regard thereto, services of financial advisors, necessary reserves, and costs of issuance of any bonds or warrants. Section 8: Toothman-Orton Engineering Co., of Boise, Idaho, is hereby appointed as engineer for L.I.D. No. 4 and shall prepare the necessary plans, specifications, and advertisement for bids for the construction thereof. Advertisement for bids for such work shall be published and contracts awarded in accordance with Section 50-1710, Idaho Code. Section 9: For the purpose of paying any contractor for the cost of the Improvements for L.I.D. No. 4, or otherwise,defraying any of the costs of the Improvements as they become due, the Mayor, the City Treasurer, and the City Clerk are hereby authorized and directed to cause to be issued, sold, and delivered, on behalf of the City, interim warrants of L.I.D. No. 4, which warrants shall be in such form and amounts (not exceeding, in the aggregate, $527,100) as the Council may hereafter provide by resolution,which Page 3 warrants shall be redeemed and paid in full, together with any accrued and unpaid interest thereon, from the proceeds of the sale of the bonds or the prepayment of assessments of L.I.D. No. 4. The first proceeds of the prepayment of assessments and the sale of Local Improvement District No. 4 bonds are hereby pledged for the payment and redemption of the principal and interest on each interim warrant issued pursuant hereto. Section 10: This Ordinance shall be published once in the official newspaper of the City and shall take effect and be in full force immediately upon its passage, approval, and publication. DATED this 28th day of July, 1994. CITY OF MCCALL Valley County, Idaho By(a---ieltlifaiL4-19 Mayor ATTEST: Page 4 EXHIBIT "A" Description of portions of section 3, T.18 N., R.3 E., B. M.: Those portions of the NW 1/4 SW 1/4, the NE 1/4 SW 1/4, the NW 1/4 SE 1/4, the SW 1/4 SE 1/4, and the S 1/2 SW 1/4 of Section 3, T.18 N., R.3 E., B. M., lying south of the southerly line of Ponderosa State Park, as shown on a record of survey filed in the office of the Valley County Recorder in Book 2 on page 88A; west of the easterly line of Pilgrim Cove Rd, as shown on the Plat of the C-Way Subdivision, filed in book 6, page 23, and the plat of the D & S Subdivision, filed in book 5, page 32; north of the northerly line of Lick Creek Road; and east of the west line of Carrico Road, but excluding 19th Hole Estates and excluding those certain seven lots on Lick Creek Road with no frontage on Chipmunk Lane, being more particularly described as follows: Beginning at the point of intersection of the easterly line of Carrico Road with the northerly line of the NW 1/4 SW 1/4 of said section 3, said point being in the southerly line of said Ponderosa State Park, and being a point located S. 89° 44'01" E., 25.00 feet from the west 1/4 corner of said section 3; Thence S 89° 44' 01" E., 2564.92 feet along said northerly line of the NW 1/4 SW 1/4 and of the NE 1/4 SW 1/4 of Section 3, being along the southerly line of said Ponderosa State Park, to the center 1/4 corner of said section 3; Thence S 89° 39' 51" E., 261.11 feet along said southerly line of said Park, and along the northerly line of the NW 1/4 SE 1/4 of said section 3, to the point of intersection of said line with the easterly line of Pilgrim Cove Road; Thence S. 0° 13' 39" W., 694.35 feet along said easterly line of Pilgrim Cove Road, being along the westerly lines of Lots 25, 26, 36 and 1 of the C-Way Subdivision, to the southwest comer of said Lot 1; Thence N. 89° 46' 21" E., 10.00 feet along the southerly line of said Lot 1 of the C-Way Subdivision to the northwest corner of Lot 6 of the D & S Subdivision; Thence S. 0° 13' 39" W., 660.00 feet along the westerly lines of Lots 6, 5, 4, 3, 2, and 1 of said D & S Subdivision, being along the easterly line of said Pilgrim Cove Road and continuing across Lick Creek Road to a point in the southerly line of said Lick Creek Road; Thence N 0° 13' 39" E. back across Lick Creek Road to a point in the northerly line of such Lick Creek Road. Thence westerly 300 feet or more along the northerly line of Lick Creek Road to a point where such line tums southwesterly; Thence southwesterly a distance of 875 feet more or less along such northerly line of Lick Creek Road to the southwesterly corner of a first certain lot, now or lately the property of Bonna Joan Todeschi, which southwesterly corner lies northeasterly 820 feet more or less along such northerly line from the southeasterly corner of 19th Hole Estates; Thence northerly along the westerly property line of such first certain lot 110 feet more or less to its point of intersection with the southerly lot line of a second certain lot adjacent to its west, now or lately the property of James Brown; Thence westerly along such southerly lot line of such second certain lot a distance of 100 feet more or less to the southwesterly comer of such second certain lot, a point on the east property line of a third certain lot adjacent to the west of the second certain lot, now or lately the property of Bryan Brunzell; Thence southerly 30 feet more or less along such easterly property line of such third certain lot to that certain point which is the southeasterly corner of such third certain lot; Thence westerly along the southern boundary of such third certain lot and the southern boundary in turn of a fourth and fifth certain lot, now or lately the property of Charles Foster and of Conrad Schade, respectively, a distance of 300 feet, more or less, to the easterly lot line of a sixth certain. lot, now or lately the property of Grant Kingsford; Thence southerly along the easterly boundary of such sixth certain lot a distance of 130 feet, more or less to the northerly line of Lick Creek Road; Thence southwesterly along such north line of Lick Creek Road a distance of 103 feet, more or less, to the southwest corner of such sixth certain lot; Thence northerly along the westerly lot line of such sixth certain lot a distance of 140 feet, more or less, to the southeasterly corner of a seventh certain lot adjacent to the west of such sixth certain lot, and now or lately the property of William Killen; Thence westerly along the southerly lot line of such seventh certain lot and the southerly lot line of an eighth and a ninth certain lot, now or lately the property of Hugh Pierce and of Preston Nicholes, respectively, a distance of 315 feet, mor or less, to the southwesterly corner of such ninth lot, a point on the easterly boundary of ,19th Hole Estates; Thence northerly a distance of 150 feet, more or less, along the east boundary of such 19th Hole Estates, and thence westerly a distance of 835 feet, more or less, along the north boundariy of such 19th Hole Estates to the northwest corner of such subdivision, a point on the easterly line of Carrico Road; Thence N. 0° 08' 59" E., 35 feet, more or less, along such easterly line across Chipmunk Lane to a point in the northerly line of Chipmunk Lane; Thence N. 89° 45' 09" W. 15.06 feet along such northerly line of Chipmunk Lane to the point of intersection of same with the easterly line of Carrico Road; Thence N 0° 08'59" E., 1137.78 feet along said easterly line of Carrico Roadto the point of intersection of same with the northerly line of said NW 1/4 SW 1/4, being the point of beginning; City of McCall Certificate of Recording Officer State of Idaho ) County of Valley ) I, the undersigned, the duly appointed, qualified, City Clerk of the City of McCall, Idaho, do hereby certify the following: 1. That pursuant to the provisions of Section 50-207, Idaho Code, I keep a correct journal of the proceedings of the Council of the City of McCall, Idaho, and that I am the statutory custodian of all laws, ordinances and resolutions of said City. 2. That the attached Ordinance No. 668 is a true and correct copy of an ordinance passed at a regular meeting of the Council of the City of McCall held on July 28, 1994, and duly recorded in my office; and 3. That said regular meeting was duly convened and held in all respects in accordance with law and to the extent required by law, due and proper notice of such meeting having been given; that a legal quorum was present throughout the meeting and that a legally sufficient number of members of the Council voted in the proper manner and for the passage of said ordinance; and that all other requirements and proceedings incident to the proper adoption and passage of said ordinance have been duly fulfilled, carried out and observed; and that I am authorized to execute this certificate.. IN WITNESS WHEREOF, I have hereunto set my hand and affixed the official seal of the City of McCall, Idaho this 29th day of July 1994. James H. Henderson, City Clerk 9' Exhibit "A" City of McCall Final Assessment Roll Assessment Number Parcel Number ----....._---------------------- Water A ment - Street Assessment Total Assessment H Prepaid Total Assessment w/Reserve Fund (It Not Prepaid) Owner PLWSD Density Water Assessment Share Water Assessment Frontage Share - Sq. FL Share Frontage Assessment Area Assessment Total Road Assessment 1 M0000003-5405 Swan Trustee 11 11 5 28,540.74 5 - 5 - 5 - $ 26,540.74 5 31,394.81 2.: N10000003 5575 Swen 1 1 $ 2,594.61 S - $ - 5 - 5 Z594,61 $ 2,854.07 3 M0000003 5571 Swan 1 1 $ 2,594.61 S 2,594.81 5 2,854.07 4 M0000003 5587 Sprdst.. 1 1 $ 2,594.61 $ 2.584.81 5 2,854.07 8 510000003 4986 Empire States Dev. (Var.) 7 7 S 18,182.29 480 175,209 5 13,656.96 5 6,491.69 $13,148.67 5 31,310.96 $ 34,442.05 7 M0000003 4525 Sevem/Ssaman 3 3 . $ 7,783.84 264 137,631 $ 3,1381.34 5 3,245.16 S 6,908.50 5 14,890.34 5 16.159.37 8 M0000003 4818 Reiningsr 3 3 $ 7.783.04 264 87,844 5 3,881.34 5 3,245.84 $ 6,906.98 5 14,690.62 5 16,159.90 9 M0000003 4808 Catlett 3 3 5 7,783.84 70 87,644 5 970.81 5 3,245.64 5 4,216.45 $ 12,000.29 S 13,200.32 10 1440000003 7970 Frio* 1 0.25 5 648,85 5 - $ 848.65 $ 713.52 11 M0000003 7977 Goul 1 0.25 5 648.65 5 648.65 5 713,52 12 M0000003 7980 Moore 1 0.25. $ 848.85 $ 648.85 $ • 713,52 13 M0000003 8000 Hamel 1 0.25 S 848.65 $ 648,65 5 713.521 14 M0000003 8010 Aguirre 1 0.25 $ 648.05 • $ 648.85 $ 713.52 15 M0000003 8020 Swanson Far, Trust 1 0.25 5 848.65 $ 648.65 5 713.52 18 M0000003 8030 Swanson Fem. Trust 1 0,26 . S 648.65 $ 848.85 $ 713.52 17 M0000003 4876 Lakeport Corp, (Var.) 7 7 $ 18,162.29 730 195,1370 $10,124,18 $ 7,248.38 $17,370.53 $ 35,532.81 5 39,088.10 18. M0000003 4927 Lakeport Corp, 1 1 $ 2,594,81 5 2,584.61 5 2,854.07 19 M0000003 4920 Troutner/Jotinson 1 1 $ 2,594.61 5 2,59461 $ 2,854.07 20 M0000003 5016 Troutner • 7 7 S 10,162,29 400 250,049 $ 8,379.81 $ 9,259.84 515,639.44 5 33,1101,73 $ 37,181.91 21 M0000003 5030 Harmon 1 1 $ 2.594.81 150 21,609 $ •2.080.31 5 800.23 $ Z880.53 b 5,475.15 $ 8,022.68 22 M0089000 0160 Moon 1 1 5 2,594.61 $ Z594.81 5 2,854.07 23 M0089000 0170 Hettinger 1 1 5 2,594.61 • $ 2,594.81 $ 2,854.07 24 • M0089000 0180 Hettinger • 1 1 $ 2,594.81 $ 2,594.61 5 2,854.07 25 M0089000 014A Wast L8e Estate 1 1 $ 2,594.61 5 2,594.61 5 2,854.07 . 26 M0089000 0190 Hettinger 1 1 $ 2,594.61 5 2,594.61 5 2,854.07 27 M0089000 0200 Hettinger 1 1 5 2,594.61 5 2,594.81 $ 2,854.07 28 M0089000 0130 Hettinger 1 1 5' 2,594.61 $ 2,594.81 $ , 2,854.07 28 M0089000 0120 Flynn • • 1 1 $ 2,594.61 $ 2.594.81 • 5 2,854.07 30 M0089000 0210 Hobson 1 1 $ 2.594.61 5 2,594.81 5 2,854.07 31 M0089000 0220 Hobson 1 1 $ 2,594.81 5 2,594.61 $ 2.854.07 32 M0069000 0110 Baker 1 1 5 2,594.81 5 2.594.81 5 2,854.07 33 M0089000 0100 West 1 1 5 2,594.61 $ 2,594.81 $ 2,854.07 34 M0089000 0230 Hobson 1 1 5 2,594.81 5 2,594.81 S 2,854.07 35 M0089000 0240 Whitehead / 1 5 2,594.61 5 2,594.81 $ 2.854.07 36 M0089000 0090 Urbonas 1 1 5 2.594.81 $ 2.594.81 5 2.854.07 'S 37 540069000 0080 Flynn 1 1 5 2,594.81 $ 2.594.81 2,854.07 38 M0089000 0250 Hobson 1 1 S 2,594.81 5 2,594.61 5 2,854.07 39 M0089000 0260 Mayer 1 1 $ 2,594.81 i $ 2,594.81 $ 2,854.07 40 M0089000 0070 &Avner 1 1 $ 2,594.61 E 5 2,584.61 5 2,854.07 41 M0089000 0060 Scrivner 1 1 5 2,594.61 5 2,594.61 5 2,854.07 42 Mo009000 0270 Flynn/GibbonsNan Dyke 1 1 $ 2,594.81 $ 2.594.61 5 2,854.07 43 M0089000 0280 Flynn 1 1 $ 2,5134.61 3 2594.61 5 2,854.01 . 44 M0089000 0050 Scrivner 1 1 S 2,594.81 5 2,594.81 $ 2,854.01 45 M0089000 0040 Flynn 1 1 $ 2,594.61 5 2,594.81 5 2,854.01 48 M0089000 0290 Flynn 1 1 $ 2,594.81 5 2.594.61 $ 2,854.01 47 M0080000 0300 Hobson Children Trust 1 1 $ 2,594.61 5 2,594.61 5 2,854.01 48 510089000 0030 Flynn 1 • 1 $ 2,594.81 $ 2.594.81. 5 2,854.01 49 M0089000 0026 Hobson Children Trust 1 1 $ 2,594.81 5 2,594,61 5 2,854.01 60 M0089000 002A Hobson 1 1 5 2,594.61 5 2,594.61 S 2,854.01 51 M0089000 0010 Slenqulst 1 1 $ 2,594.81 I $ 2;594.61 5 2,854.01 52 N10000003.5723 Chacaitequi/Gohi 1 1 5 2,594.61 5 2,594.81 5 2,854.01 63 510000003 5720 , Chacartequi/Golri 1 1 5 2,584.81 • 5 2,594.61, 5 2,854.01 . 54 M0000003 5717 Burchard 1 1 - 5 2,594.61 $ 2,594.61 5 2,854.01 Assessment Number Parcel Number 55 M0000003 MSC 58 M0000003 5715 . 57 M0000003 6755 58 M0000003 6711 59 M0000003 5709 60 M0000003 6762 61 M0000003 5707 82 M0000003 5760 83 M0000003 6705 84 M0000003 5885 65 M0000003 5765 66 M0000003 6859 87 M0000003 6857 88 M0000003 5856 89 M0000003 5114 70 • M0000003 6110 71 M0000003 6130 72 • M0000003 5132 73 M0000003 6108 74 M0000003 5134 75 M0000003 5138 76 M0000003 5106 77 M0000003 5270 79 M0000003 5266 80 M0000003 5280 81 M0000003 6259 82 M0000003 5285 83 M0000003 5280 84 • M0000003 5258 85 M0000003 5255 88 M0000003 8120 88 110000003 8115 89 M0000003 8127 90 . M0000003 8130 91 M0000003 Bias 91A 92 M0000003 8180 93 M0000003 5337 84 M0000003 6363 95 M0000003 5335 98 M0000003 5333 97 M0000003 6331 98 M0000003 5329 99 M0000003 5375 100 LA0000003 5327 101 N10000003 5325 102 M0000003 5212 103 M0000003 6175 104 M0000003 5177 105 M0000003 5208 108 M0000003 5179 107 M0000003 5181 108 M0000003,5183 Ow►ter Ropers ' Mac©Illlvray Meyer Simpson Collingwood Ropers Dodson Cody Fox Stanton Heyde Stanton Smothers Campbell Fitzwater (Ver.) Roylance McJunkln ' Hayes Acker Bergmans Blenchatll Blanchetti , Morrison Fam. Trust' Bergstrom Hopper Henggeler. Kock Cavan Royal Fork Rest. Corp. Lord Padget Bowen/Gisler Estate Coffey Coffey Anacabe Anacabe Anacabe Fam. Trust (Var.) Harris Anacabe Fam. Trust East Dodge Dodge Dodge Goewey Waller Roberts Stewart Stewart Oakes Brown Whiter Yensen Fam, Trust Tongan Fem. Trust 1 PLWSD Density 1' 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Exhibit "A" City of McCall Final Assessment Roll Local Improvement District No. 4 Water Assessment Water . Aseasement Share 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0.25 1 0.25 0.25 0.25 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Street Assessment Water Assessment $-204.51 $ 2,594.61 i 2,594.81 $ 2,594.81 S 2,594.81 S 2,594.61 S .2,594.81 $ 2.594.81 S 2,594.81 S 2,594.81 $ 2,594.61 $ 2,594.81 $ 2,594.61 $ 2,594.61 $ • 5,189.23 $ 2,594.81 $ 2,594.61 $ 2,594.61 S 2,594.61 $ 2,594.81 $ 2,594.81 ; 2,594.81 2,504.81 $ 2.594.81 3 2,594.61 $. 2,594.61 S 2,584.81 S 2,594.61 i 2,594.81. $ 2,594.81 i 2,594.81 i 648.85 $ 2,594.61 $ 848.85 $ 848.65 3 848,65 $ 6,189.23 $ 2,694.81 $ 2.594.61 $ 2,594.61 $ 2,694.81 $ 2,594.61 $ 2,594.61 2,694.61 $ 2,594.61 $ 2,594.61 $ 2,594.61 $ 2,594.81 $ 2,594.81 $ 2,594.61 $ 2,594.61 $ 2,694.61 $ 2,694.61 Frontage Share Sq. FL Share Frontage I Area Assasament Assessment c Total Road Assessment Total Assessment If Propald Total Assessment wfReserve Fund (If Not Prepaid) $ "2,304.8i ! "2,954.0t $ 2,594.81 $ 2,064.07 $ 2,594.61 i 2,854.07 S 2,594.61 i 2,854.07 $ 2,594.61 $ 2,854.07 i 2,594.81 S 2,854.07 $ 2,594.81 S 2,854.07 5 2,594.81 3 2,854.07 ; 2,594.61 $ 2,854.07 $ 2,594.61 S 2,854.07 $ 2,594.81 S 2,854.07 $ 2,594.81 S 2,854.07 S 2,5114.61 S 2,854.07 3 2,594.81 S 2,854.07 S 5,189.23 $ 5,708.15 $ 2,594.81 S 2,854,07 $ 2,584.61 $ 2,854.07 $ 2,594.81 $ 2,854.07 2,594.61 $ 2,854.07 S 2,594.61 i 2,854.07 i 2,594.81 i 2,854,07 S 2,594.61 3 2,854.07 $ 2,594.61 i 2,854.07 $ 2,594.61 S 2,854.07 S 2,594.61 $ 2,854.07 i 2,594.61 $ 2,854.07 S 2,594.81 i 2,854.07 3 2,594.81 $ 2,854.07 $ 2,594.81 $ 2,854.07 $ 2.594.61 S 2,854,07 $ 2,594.81 $ 2,654,07 848.85 $ 713.52 • S 2,594.61 $ 2.854.07 $ 646.65 $ 713.52 S 848.85 $ 713.52 S 848.85 i 713.52 $ 5,189.23. 3 5,709.15 3 2,594.81 5 2,854.07 $ 2,594.81 S 2,854.07 S 2,594.81 S 2,854.07 S 2,594.81 $ 2,854.07 S 2,594.81 i 2,854,07 S 2,594.61 $ 2,854.07 S 2,594.61 $ 2,854.07 $ 2,594.61 $ 2,854.07 $ 2,594.81 S 2,854.07 3 2,594.81 $ 2,854.07 $ 2,594.81 3 2.854.07 S 2,594.81 $ 2,854.07 S 2,594.61 $ 2,854.07 S 2,594.81 $ 2,854.07 i 2,594.61 S 2,854.07 i 2,594.81 $ 2,854.07 Exhibit "A" City of McCall Final Asstissmsnt Roil Local imarovement District No. 4 Assessment Number 169 110 111 112 113 114 115 1113 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 138 137 . 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 78A 788 Parcel Number 1/10000003 5155 M0000003 5202 M0000003 5187 M0000003 5200 M0000003 5964 M0000003 5962 M0000003 5960 M0000003 5975 M0000003 5930 M0000003 5925 M0000003 5927 M0000003 5645 M0000003 5804 M0000003 5803 M0000003 5840 M0000003 5835 M0000003 8790 M0000003 5782 M0000003 5830 M0000003 6776 M0000003 5777 M0000003 6e27 M0000003 5825 M0000003 5775 M0000003 5898 M0000003 5997 M0000003 5998 M0000003 5999 M0000003 5218 M0000003 5220 M0000003 5223 M0000003 5227• M0000003 5234 M0000003 5243 M0000003 5247 M0000003 5381 M0000003 5385 M0000003 5387 M0000003 5389 M0000003 5390 M0000003 5398 M0000003 5399 M0000003 8200 MD000003 5203 M0000003 5269 MOF 5260 W fa r Assessment Tipton' ' Ralno tam. Trust Bastida-HickeslRothchlld-Smith Bastida-Hlckes/Rothchild-Smith Fitzwater Miner/Newton Blest Cline Merlin (Var.) InglislHemmaker Inglis Hastrller Ivcrton Farmer Farmer Young Blddls/Anderson (Unthaws Mattis Mishears Armstrong Armstrong Yensen/Cahles Yonsen/Csbles Nicholas Saward/Pierce/Smith Killen Kingsford Schack Foster Brunzell Brown Lick Creek LLP Evans Kalange Watson Tagus Yanke McKenna Manslsidor Potter Ward French Troutner Tyler June PLWSD Density 1 i. 1 1 1 1 1 4 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 191 Water . Assessment Share 1 1 1 1 t 1 1 1 t 1 1' 1 1 1 1 1 1 t 1 1 1 1 1 1, 1 0.25 1 1 1 1 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 1 1 173 Street Assessment Water Assessment $-2,562.51 S 2,594.81 3 2,594.81 S 2,594.61 S 2,594.61 S 2,594.81 $ 2,594.81 S 2,594.81 $ 10,376.45 S 2,594.61 2,594.81 2,594.81 2,594.61 2,594.61 2.594.81 2,594.81 2,594.81 2,594.81 2.594.61 2,594.61 2,594.81. 2,594.81 2,594.61 2.594.61 2,594.61 2,594.61 2,584.81 648.65 2,594.81 2,594.61 2,594.61 2,594.81 848.65 648.85 648.85 848.65 848.85 848.85 648.65 648.65 848.65 648.65 648.85 648.65 S 2,594.61 3 2.594,81 $ 448,81 Frontage Share Sq. Ft. Shan Frontage Assessment Area Assessment Total Road Assessment 2,418 905,554 $ 33,534.55 $ 33,534.55 $ 87,089.11 Total Assessment 11 Prepaid Total Assessment w/Ressrve Fund (If Not Prepaid) $ -2,594.51 t "2,854.07 S .2,594.81 S 2,864.07 S 2.594.81 S 2,854.07 S 2.594.81 S 2,854,07 S 2,594.61 S 2,854.07 $ 2,594.61 S 2,654.07 S 2,594.81 i 2.654.07 S 2,594.81 $ 2,854.07 S 10,378.45 S 11,416.30 3 2,594.81 1 2)854,07 3 2,594.81 3 2,854.07 S 2,594.61 $ 2,1154.07 $ 2,5134.61 S 2,854.07 S 2.594.81 S 2,854.07 S 2,504.61 S 2,854.07 3 2,594.61 S 2,854.07 S 2,594.81 S 2,854.07 S 2,594.61 S 2.854.07 S 2,594.61 S 2,854.07 i 2,594.81 S 2,854.07 S 2,594.81 3 2,854.07 S 2,594.61 $ 2.854.07 S 2,594.61 S 2,854.07 S 2.594.61 S 2,854.07 S 2,594.61 S 2,854.07 S 2,594.61 S 2,854.07 S 2.594.61 S 2,854.07 i 13413.65 S 713.52 S 2,594.61 $ 2,854.07 S 2,594.61 S 2.854.07 S 2,594.81 S 2.854.07 S 2,594.61 $ 2,854.07 S 648.65 $ 713.52 S 848.85 S 713.52 S 848.65 S 713.52 S 648.85 S 713.52 S 648.85 S 713.52 S 848.85 S 713.52 S 648.85 $ 713.52 S 648.65 S 713.52 S 648.65 S 713.52 S 648.65 S 713.52 i 648.65 S 713.52 S 648.65 S 713.52 S 2,594.61 S 2,854.07 S 2,594.61 S 2,854.07 5515,937.07 3 D.78 , Exhibit "A" City of McCall Final Assessment Roll • Local Improvement District No. 4 Water Assessment Strest Assessment Total . Water - Total Assessment Assessment PLWSD Assessment Water Frontage Sq, FL Frontage. Area Total Road Assessment w/Reserve Fund Number Parcel Number Owner . Density Share. Assessment Share Sham Assessment Assessment Assessment It Pre aid If Not Prepaid) 'Remarks Water assessment is based on the PLWSD. Density Map. One authorized sewer hookup equals one share of -the water assessment Parcels adjacent to Pilgrim Cove and Lick Creek Road are assessed one-fourth of a share. This were served by existing water mains. The justification for this assessment Is improved fire protection provided by additional hydrants and improved fireflows. (Ver.) next to the owners name Indicates Dist the parcel has a sewer density variance approved by the Payette Lakes Weber end Sewer District. • The parcel previously shown as assessment No. 5 had been combined with that previously shown•as assessment No. 4. No Increase Is sewer density, The parcel previously shown as assessment No, 87 hes been combined with that previous shown as assessment No. 88. No Increase In sewer density. The parcel previous shown as assessment No. 75 has been divided with an Increase In density. The two resulting lots are shown as assessment Nos. 78A and 75B. Streets assessments are apportioned based 50% on parcel size and 50% on parcel frontage. ' Project Costs: Total Water Struts • Dlrgct Costs Construction - 3 395,744.10 3 355,813.59 $ 39,930.51 Direct Engineering $ 20,962.80 $ 14.842.10 $ 6,120.70 Recording Fees $ 90.00 $ . 57.00 S 33.00 Right -of -Way ' $ ' 21,884.00 3 10,942.00 $ 10,942.00 Total Direct Costs $ 438,680.90 $ 381,654.69 $ 57,026.21 Indirect Costs Basis of apportioning indirect costs 100.00% 87.00% 13.00% Indirect Engineering $ .38,818.81 $ 33,770.85 $ 5,045.98 Interest on Short Term Debt $ 20,1)15.42 $ 18,109.52 3 2,705.90 Publication Foes $ 474.14 $ 412.50 $ 81.84 Future Indirect Costs: Legal Fees $ 5,000.00 8 4,350.03 $ 849.97 Publication Fees $ 750.00 $ 652.50 $ 97.50 Interest on Short Term Debt (Est) $ 11,400.00 3 9,918.06 $ 1,481.94 Total Indirect Costs $ 77,258.17 $ 87,213.27 .3 10,042,90 • Total Project Costs $ 515,937.07 _ $ 448,867.98 $ 87,069.11 Estimated Cost 5/5194 before design work and not including legal and Interest . Water (Includes all engineering) Streets (Construction only) Total LID Cost on 5/5/94 3 491,850.00 $ 42,000.00 $ 533,850.00 w' LAK.EPORT CORP. ALLOCATION OF CARICO U.D. NO. 4 ASSESSMENT FOR BALSi AE SUBDIVISION Water rota '"o#al. Assessment Reuel PLWSO Assessment Water Frontage Ansa Frontage Area Rood Assessment Number humber Density share Assessment Share Short Assessment Assessment Assessment 17 TOTAL 7 7 $18,162.29 730 195578 $ 10,124.16 $ 7,246.36 $ 17,370.53 ,$ 35,632.82 17-1 lot 1 1 1 $ 2,594.62 153 24,517 $ 2,119.01; $ 1,245.36 $ 3,364.36 $ 5,959.00 17-2 lot 2 1 1 $ 2,594.62 140 13,352 $ 1,938.96 $ 678.22 $ 2.617.18 $ 5,211.80 17-3 lot 3 1 1 $ 2.594.61 0 13,352 $ 678.22 . $ 678.22 $ 3,272.83 17-4 lot 4 1 1 $ 2.594.61 0 13,352 $ 678.22 $ 678.22 $ 3,272.83 17-5 lot 5 1 1 $ 2.5.94..61 0 14.81_2 $ 752.39 $ 752.39 $ 3,347.00 17-8 lot 6 1 1 $ 2,594.61 284 38,755 $ 3.947,18 $ 1,968.59 $ 5,915.77 $ 8,510.38 17-7 1017 1 1 $ 2,594.61 153 24,517 $ 2,119.01 $ 1,245.36 $ 3,364.37 $ 5,958.98 7 7 $18,152.29 730 142,667 $ 10,124.16 $ 7,246.36 $ 17,370.53 $ 36,532.82 ZZ66VE980Z Al1V3N 39VGNflNE C City of McCall Local Improvement District No. 4 Assessment Roll Assessment Parcels Parcel Legal Description Assessment Adjustment Current Number Original Assessment Assessment Balance Revised Assessment: 17 $35,532.82 $35,352.82 17-1 $5,959.00 17-2 $5,211.80 17-3 $3,272.83 17-4 $3,272.83 17-5 $3,347.00 17-6 $8,510.38 17-7 $5,958.98 Parcels without any changes to Assessment: $35,532.82 1-152 $480,404.25 $255,458.21 $515,937.07 $290,991.03