Loading...
HomeMy WebLinkAboutLID 53 Contractor1 Deed LOCAL IMPROVEMENT DISTRICT 53 Item # 2 1 2 3 4 5 26 27 6 7 8 9 10 Item # 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 No. No. 3 Hillview Dr 1010 1000 1005 1015 990 960 4TH East 450 40 64 76 2nd East No. No. 24 38 44 66 195 215 71 65 55 45 21 206 Dir Dir 4 E N N N Dir Dir Street Street 5 Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Main St. 4th E 4th E 4th E Street Street S 2nd E S 2nd E S 2nd E S 2nd E E 1ST S E 1ST S S 2nd E S 2nd E S 2nd E S 2nd E S 2nd E E MAIN ST L Name Company/ L Name 6 Tlustek, Terry RIGGINS WILLIAM J Williams, Greg K RIGGINS WILLIAM J City of Rexburg Gatto, Michael & Kary Perry, Alan & Angela Madison Memorial Hospital CHRISTOPHERSEN, MICHAEL FREEMAN, TRUDY PHILLIPS, RICHARD City of Rexburg L Name Company/Name Judith Living Trust, Walgreens City of Rexburg HEB-6 LLC AUTUMN ARBOR TOWNHOUSES DANIELS, KENT City of Rexburg MARSHALL, AARON WALDON, WAYNE TARGHEE PROFESSIONAL OFFICES LLC HINTON, PATRICIA TARGHEE PROFESSIONAL OFFICES LLC TARGHEE PROFESSIONAL OFFICES LLC SARE, KENNETH City of Rexburg North Hill Road City of Rexburg Barney Dairy Road Utility Address 7 Utility Address Utility City State Zip 8 Utility City State Zip Mail Address- No Mail Address- No 9 1010 Hillview Dr 1000 Hillview Dr 1005 Hillview Dr 1015 Hillview Dr 990 Hillview Dr 960 Hillview Dr PO BOX 848 40 N 4th E 64 N 4th E 226 Larkin Ln Mail Address- No Mail Address- No PO BOX 1159 3636 YOSEMITE CIR 44 S 2ND E APT 5 2330 E 3OO N 35 N 1ST E 642 ALAMEDA DR 71 S 2ND E 155 W 2ND S 687 SUNSHINE DR 155 W 2ND S 155 W 2ND S 369 W 1ST N Mail-City-state-zip Mail-City-state-zip 10 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Kaysville, UT 84037 Mail-City-state-zip Mail-City-state-zip Deerfield, IL 60015 Rexburg, ID 83440 Rexburg, ID 83440 ST ANTHONY, ID 83445 Rexburg, ID 83440 CORTEZ, CO 81321 Rexburg, ID 83440 Rexburg, ID 83440 TWIN FALLS, ID 83301 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Phone # 11 Phone # Notes 12 2/28/2024 Greg email that he will improve his sidewalk and driveway. 2/9/2024 Mike asked to be added to the LID. He filled out the Waiver of Hearing. Notes Parcel # 13 RPR0CHS0030140 RPR0CHS0030150 RPR0CHS0040100 RPR0CHS0040110 RPR0CHS0030160 RPR0CHS0030190 RPR0MMH0000010 RPRGARN0020010 RPRGARN0020080 RPRGARN0020070 Parcel # RPRRXB10370011 RPRRXB10372170 RPR0AAT037028A RPRRXB10374330 RPRRXB10375290 RPR000R0015720 RPR000R0015000 RPR000R0014770 RPR000R0013800 RPR000R0011631 RPR000R0011160 RPR000R0010220 Street Frontage Width (FT) 14 0 0 Street Frontage Width (FT) 0 Total Driveway Width (FT) 15 0 0 Total Driveway Width (FT) 0 Driveway and/or Apron Estimate (SY) 16 0 0 Driveway and/or Apron Estimate (SY) 40 18 58 Reinforced Driveway and/or Apron Estimate (SY) 17 0 Reinforced Driveway and/or Apron Estimate (SY) New Reinforced Sidewalk (SQ YD) 18 0 0 New Reinforced Sidewalk (SQ YD) 0 New Sidewalk (SY) 19 0 54 54 New Sidewalk (SY) 0 Replace Reinforced Sidewalk (SQ YD) 20 0 0 Replace Reinforced Sidewalk (SQ YD) 36.7 19 12.45 8 76.15 Replace Sidewalk (SY) 21 33 0 33 16 14 19.9 13 62.9 Replace Sidewalk (SY) 33.8 7.12 13.78 48 21 13.9 8 28 10 4 28 215.6 New Reinforced C&G (Ft) 22 0 0 New Reinforced C&G (Ft) 0 New C&G (Ft) 23 0 0 New C&G (Ft) 0 Replace Reinforced C&G (FT) Estimate/LID 52 24 % Change 0 0 Replace Reinforced C&G (FT) 30 30 Replace C&G (Ft) Actual 25 50 40 60 50 0 200 30 60 20 23 133 Replace C&G (FT) 33 38 44 77 20 12 60 50 44 63 441 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 20.8 26 1.35028248587571 Existing Sidewalk (Eligible) 0 0 0 0 686.4 0 686.4 Existing Sidewalk (Eligible) 0 332.8 291.2 413.92 270.4 1308.32 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 763.36 395.2 703.04 407.056 286.624 1164.8 436.8 289.12 166.4 582.4 208 83.2 582.4 0 0 6068.4 6 " Excavation, Backfill, and Compaction (SQY) 21.3 29.4 27 0.380281690140845 0 0 6 " Excavation, Backfill, and Compaction (SQY) 0 12" Excavation, Backfill, and Compaction (SQY) 25 35 28 0.4 0 0 0 0 1155 0 1155 0 560 490 696.5 455 2201.5 12" Excavation, Backfill, and Compaction (SQY) 1284.5 665 1183 684.95 482.3 1960 735 486.5 280 980 350 140 980 0 0 10211.25 Concrete Installation (SQY) 79.2 116 29 0.464646464646465 0 0 0 0 3828 0 3828 0 1856 1624 2308.4 1508 7296.4 Concrete Installation (SQY) 0 0 3920.8 825.92 1598.48 5568 2436 1612.4 928 3248 1160 464 3248 0 0 25009.6 Reinforced Concrete Installation (SQY) 80 139 30 0.7375 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 5101.3 2641 0 1730.55 0 1112 0 0 0 0 0 0 0 0 0 10584.85 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 20.8 31 1.35028248587571 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 0 832 0 0 0 0 0 0 0 0 0 0 374.4 0 0 1206.4 6 " Excavation, Backfill, and Compaction (SQY) 21.3 29.4 32 0.380281690140845 0 0 0 1587.6 0 0 1587.6 6 " Excavation, Backfill, and Compaction (SQY) 0 0 0 0 0 0 529.2 0 0 529.2 12" Excavation, Backfill, and Compaction (SQY) 25 35 33 0.4 0 0 0 0 0 0 0 0 0 0 12" Excavation, Backfill, and Compaction (SQY) 1284.5 2065 0 435.75 0 280 0 0 0 0 0 0 0 0 4065.25 Concrete Installation (SQY) 79.2 116 34 0.464646464646465 0 0 0 0 0 0 0 0 0 6264 0 0 6264 Concrete Installation (SQY) 0 4640 0 0 0 0 0 0 0 0 0 0 2088 0 0 6728 Reinforced Concrete Installation (SQY) 99.2 139 35 0.401209677419355 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 5101.3 2641 0 1730.55 0 1112 0 0 0 0 0 0 0 0 0 10584.85 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 10.4 18.3 36 0.759615384615385 Existing Curb & Gutter (Eligible) 915 732 1098 915 0 0 3660 Existing Curb & Gutter (Eligible) 549 1098 366 0 420.9 2433.9 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 0 603.9 695.4 549 805.2 1409.1 366 0 219.6 1098 915 805.2 1152.9 0 0 8619.3 12" Excavation, Backfill, and Compaction (LF) 5 3.5 37 -0.3 175 140 210 175 0 0 700 105 210 70 0 80.5 465.5 12" Excavation, Backfill, and Compaction (LF) 0 115.5 133 105 154 269.5 70 0 42 210 175 154 220.5 0 0 1648.5 Concrete Installation (LF) 58.5 81.3 38 0.38974358974359 4065 3252 4878 4065 0 0 16260 2439 4878 1626 0 1869.9 10812.9 Concrete Installation (Foot) 0 2682.9 3089.4 0 3577.2 6260.1 1626 0 975.6 4878 4065 3577.2 5121.9 0 0 35853.3 Reinforced Concrete Installation (Foot) 72.1 97.1 39 0.346740638002774 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 2913 0 0 0 0 0 0 0 0 0 0 0 2913 Totals New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 5 3.5 40 -0.3 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 25 81.3 41 2.252 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 40 97.1 42 1.4275 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 1615 3125 43 0.934984520123839 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 0 0 1600 0 1600 1600 1600 1600 1600 1600 0 0 0 0 0 11200 Landscaping/ Voluntary Amounts Added 44 0 0 0 0 0 0 0 0 0 0 0 0 Landscaping/ Voluntary Amounts Added 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Clawback Fees (Street Construction including Stormwater) 45 0 0 Clawback Fees (Street Construction including Stormwater) 0 Asphalt Patching 46 0 0 Asphalt Patching 0 Cost 47 5155 4124 6186 5155 223214.29 5669.4 0 249503.69 3093 8934.8 12318.8 3418.82 254604.7 282370.12 Cost 13534.96 417281.5 11324.64 9381.776 8503.804 20735.5 7269.8 3988.02 4211.6 12596.4 6873 5223.6 14297.3 958571.43 848214.29 2342007.62 2873881.43 Engineering 0.12 0.12 48 618.6 494.88 742.32 618.6 26785.7148 680.328 0 29940.4428 371.16 1072.176 1478.256 410.2584 30552.564 33884.4144 Engineering 1624.1952 50073.78 1358.9568 1125.8131 1020.4565 2488.26 872.376 478.5624 505.392 1511.568 824.76 626.832 1715.676 115028.5716 101785.7148 281040.9144 344865.7716 City Participation (30% of Replaced SW C&G, excludes new and driveway) 0.3 49 4552.8282 3894.087 5681.0988 4111.6458 250000.0048 1700.82 0 269940.4846 927.9 2680.44 1340.16 1025.646 285157.264 291131.41 City Participation (30% of Replaced SW C&G, excludes new and driveway) 2144.748 467355.28 2917.392 2164.6428 2071.1412 23223.76 1700.94 716.406 783.48 3298.92 2061.9 1567.08 3391.71 1073600.0016 950000.0048 2536997.4064 3098069.301 CITY SHARE PROPERTY OWNER SHARE TOTAL COST PROPERTY OWNER SHARE EXCLUDING HILLVIEW Property Owner Cost 50 1220.78 724.8 1247.23 1661.96 4648.91 0 9503.68 2536.26 7326.54 12456.9 2803.44 25123.14 Property Owner Cost 13014.41 0 9766.21 8342.95 7453.12 0 6441.24 3750.18 3933.52 10809.05 5635.86 4283.36 12621.27 86051.17 120677.99 3098069.301 120677.99 3218747.3 111174.31 Estimated Property Owner Cost 51 9482.8 8354.53 11067.76 8775.11 6308.19 43988.39 1817.94 5595.44 9064.28 2449.44 18927.1 Estimated Property Owner Cost 8601.06 0 7246.56 5916.11 6497.74 0 4950.69 3089.82 3260.79 8857.82 3956.91 3037.12 9214.5 64629.12 127544.61 2162300 127500 2289800 83500 Difference 52 -8262.02 -7629.73 -9820.53 -7113.15 0 -1659.28 0 -34484.71 718.32 1731.1 3392.62 354 6196.04 Difference 4413.35 0 2519.65 2426.84 955.38 0 1490.55 660.36 672.73 1951.23 1678.95 1246.24 3406.77 21422.05 935769.301 -6822.01 928947.3 27674.31 Percent Change 53 -0.87126376175813 -0.913244670855213 -0.887309627241646 -0.810605223182387 -0.263035831197221 -0.783950265058576 0.395128552097429 0.309376921207269 0.374284554316504 0.144522829708015 Percent Change 0.513116987906142 0.347702910070433 0.4102087351317 0.147032660586604 0.301079243499391 0.213721187641999 0.206308900603841 0.220283320275192 0.42430836182779 0.410336107891687 0.369718378642357 0.432765712898303 -5.35059607843137E-02 0.331428862275449 10 Year Payment 54 122.078 72.48 124.723 166.196 464.891 0 253.626 732.654 1245.69 280.344 10 Year Payment 1301.441 0 976.621 834.295 745.312 0 644.124 375.018 393.352 1080.905 563.586 428.336 1262.127 0 0 1st Year Interest 0.05 0.05 55 61.039 36.24 62.3615 83.098 232.4455 0 126.813 366.327 622.845 140.172 1st Year Interest 650.7205 0 488.3105 417.1475 372.656 0 322.062 187.509 196.676 540.4525 281.793 214.168 631.0635 0 0 1st Year Monthly Utility Billing Payment 56 16.65 9.89 17.01 22.67 63.4 0 34.59 99.91 169.87 38.23 1st Year Utility Billing Payment 177.47 0 133.18 113.77 101.64 0 87.84 51.14 53.64 147.4 76.86 58.41 172.11 0 0 Interim Interest (XXX% APR) Interim Interest (XXX% APR) Final Assessment Final Assessment INT INT CALCULATED FROM 08/15/07 Amounts Paid by City Already to Homeowner or Contractor Amounts Paid by City Already to Homeowner or Contractor Check # and Vendor Name INT INT CALCULATED FROM 08/15/07 Check # and Vendor Name DATE PAID DATE PAID Instrument # (deed) 433269 328807 273609 438498 436804 396198 403443 385197 432677 453713 Instrument # (deed) 333554 453432 183469 362852 8169 340202 445230 386541 415854 8406 401647 322617 Legal Description Per Deed #433269 the legal description is, Lot 14 in Block 3 of Crest Haven Subdivision, Madison County, Idaho, as per the plat recorded December 5, 1977, as Instrument No. 170137. Per Deed #328807 the legal description is, Lot 15, Block 3 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #433269 the legal description is, Lots 10 and 15, Block 4 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho. as per the recorded plat thereof. Per Deed #438498 the legal description is, LOTS 11 AND 14, BLOCK 4, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137. ALSO: TOWNSHIP 6 NORTH, RANGE 40 EAST, BOISE MERIDIAN, MADISON COUNTY IDAHO, SECTION 31: A PORTION OF THE CREST HAVEN SUBDIVISION MORE PARTICULARLY DESCRIBED AS FOLLOWS: COMMENCING AT THE NORTHEAST CORNER OF THE SOUTHEAST QUARTER OF SAID SECTION 31; THENCE SOUTH 89°40'39" WEST ALONG THE NORTH LINE OF THE NORTHEAST QUARTER OF THE SOUTHEAST QUARTER FOR 268.83 FEET TO A POINT; THENCE NORTH 5°58'07" WEST (RECORDED AS NORTH 6°00'00" EAST) FOR 30.15 FEET TO A POINT ON THE NORTH BOUNDARY OF SUNRISE DRIVE; THENCE ALONG THE NORTH BOUNDARY OF SUNRISE DRIVE SOUTH 89°40'39" WEST FOR 267.34 FEET TO A POINT BEING 1.00 FOOT NORTH 89°40'39" EAST OF THE EAST BOUNDARY OF VISTA AVENUE; THENCE NORTH 94.82 FEET TO THE TRUE POINT OF BEGINNING; THENCE CONTINUING NORTH, PARALLEL TO THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT; THENCE WEST 1.00 FOOT TO A POINT ON THE EAST BOUNDARY OF VISTA AVENUE; THENCE SOUTH, ALONG THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT ON THE SOUTH BOUNDARY EXTENSION OF LOT 14; THENCE NORTH 89°59'58" EAST ALONG SAID SOUTH BOUNDARY EXTENSION 1.00 FOOT TO THE TRUE POINT OF BEGINNING. A PORTION OF THE VISTA AVENUE RIGHT-OF-WAY EAST OF LOT 14 BLOCK 4 CREST HAVEN SUBDIVISION REXBURG, IDAHO AS CONTAINED BY THE EXTENSION OF THE NORTH AND SOUTH BOUNDARY LINES OF SAID LOT TO THE EAST SIDE OF SAID RIGHT-OF-WAY. Per Deed #436804 the legal description is, Lot 16, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137 Per Deed #396198 the legal description is, Lot 19, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170138 Per Deed # the legal description is, Beginning at the Southwest corner of Lot 1, Block 1 of the J. Earl Garner Addition to the City of Rexburg recorded August 21, 1957 in Madison County, ID said point also being N. 89°47'49" E. 1,549.99 feet along the Section line and N. 0°13'20" W. 214.25 feet from the Southwest corner of Section 20, Township 6 North, Range 40 East of the Boise Meridian and running thence N. 89°46'40" E. 105.00 feet to the Southeast corner of said Lot 1; thence along the Easterly boundary of Quitclaim deed instrument #296794 the following two (2) courses: (1) N. 7°20'57" E. 62.50 feet; (2) N. 18°13'10" W. 62.75 feet to a point on a curve; thence along the boundary line of Block 1 of said J. Earl Garner Addition to the City of Rexburg the following eight (8) courses: (1) along a curve having a radius of 225.00 feet and a chord that bears N. 64°52'49" E. 139.58 feet; thence to the left along said curve 141.92 feet through a central angle of 36°08'26"; (2) N. 46°48'36" E. 16.84 feet to a point of curve; (3) said curve having a radius of 20.00 feet and a chord that bears S. 88°11'24" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (4) S. 43°11'24" E. 292.09 feet to a point of curve; (5) said curve having a radius of 225.00 feet and a chord that bears S. 65°42'22" E. 179.55 feet; thence to the left along said curve 184.70 feet through a central angle of 47°01'56"; (6) N. 89°46'40" E. 258.73 feet to a point of curve; (7) said curve having a radius of 20.00 feet and a chord that bears S. 45°13'20" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (8) S. 0°13'20" E. 100.00 feet to the Southeast corner of Lot 11, Block 1 of said J. Earl Garner Addition to the City of Rexburg; thence S. 88°45'28" E. 3.29 feet to the Northeast corner of deed instrument #219058; thence S. 4°11'52" E. 255.90 feet along the East line of said deed #219058 to a point of curve having a radius of 725.57 feet and a chord that bears S. 09°45'09" E. 140.53 feet; thence to the left along said curve 140.75 feet through a central angle of 11°06'52" along deeds #219058 and #242175 respectively to the Northeast corner of Block 9 of the Powell Modification Plat recorded March 19, 1965 in Madison County, ID; thence S. 89°46'52" W. 1,028.86 feet along the North line of the Powell Modification Plat recorded March 19, 1965 and the Powell Modification Plat recorded March 27, 1957 respectively; thence N. 65°41'37" W. 82.19 feet along an existing fence to a point on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence N. 16°46'52" E. 2.96 feet to a point of curve on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence along said Easterly side of Ash Ave. the following two (2) curves as follows: (1) the radius point of which bears N. 73°13'28" W. 269.04 feet, and a chord that bears N. 4°44'29" W. 197.35 feet, thence to the left along said curve 202.07 feet through a central angle of 43°02'03" to a point of reverse curve; (2) the radius point of which bears N. 63°46'54" E. 220.00 feet, and a chord that bears N. 13°14'19" W. 98.98 feet; thence to the right along said curve 99.83 feet through a central angle of 25°59'57" to a point of curve; said curve having a radius point which bears N. 89°46'51" E. 172.19 feet, and a chord that bears N. 16°53'20" E. 101.31 feet; thence to the right along said curve 102.83 feet through a central angle of 34°13'03"; thence N. 33°59'55" E. 219.43 feet; thence N. 89°46'40" E. 39.60 feet to the Point of Beginning, containing 14.87 acres. Per Deed #385197 the legal description is, Lot 1 in Block 2 of Garner Addition, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #432677 the legal description is, Lot 8 in Block 2 of the Garner Addition to the City of Rexburg, as per the recorded plat thereof. Per Deed #453713 the legal description is, located at 76 N. 4th E., Rexburg, ID 83440, Parcel Number: PRGARN0020070 Legal Description Per Deed #333554 the legal description is, Beginning at the Northeast corner of Lot 1, and running thence S.00°15'04" E. 234.63 feet along the East line on said Lot 1: thence S89°44'58" W. 225 feet; thence N45°15'02"W. 34.12 feet; thence N.00°15'04"W. 210.50 feet to the North line of said Lot 1; thence along said Lot line N89°44'58"E. 249.98 feet to the point of beginning. Per Deed #453432 the legal description is, COMMENCING AT THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE ORIGINAL REXBURG TOWNSITE IN THE CITY OF REXBURG AS SHOWN ON THE RECORDED PLAT THEREOF, AND RUNNING THENCE WEST 10 RODS; THENCE NORTH 3 RODS; THENCE EAST 10 RODS; THENCE SOUTH 3 RODS TO THE PLACE OF BEGINNING. AND COMMENCING AT A POINT 77.5 FEET NORTH OF THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE REXBURG TOWNSITE IN THE CITY OF REXBURG, AS SAME APPEARS BY THE PLAT OF THE OFFICIAL SURVEY THEREOF; AND RUNNING THENCE WEST 10 RODS; THENCE SOUTH 28 FEET; THENCE EAST 10 RODS; THENCE NORTH 28 FEET TO THE POINT OF BEGINNING. 44 S 2ND E, REXBURG, ID 83440, AUTUMN ARBOR TOWNHOUSES COMMON AREA Per Deed #362852 the legal description is, Commencing at a point 5 rods North of the Southeast corner of Lot 4 in Block 37 of Original Rexburg Townsite, in the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof; and running thence West 10 rods; thence North 5 rods; thence East 10 rods; thence South 5 rods to the point of beginning. Per Deed # the legal description is, Per Deed #340202 the legal description is, Commencing at the Southwest corner of Lot 8 in Block I of Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 31/2 rods; thence West 7 rods; thence South 31/2 rods to the point of beginning. Per Deed #445230 the legal description is, Commencing at a point 57.75 feet North of the Southwest Corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Idaho, as per the recorded plat thereof, and running thence East 115.5 feet; thence North 57.75 feet; thence West 115.15 feet; and thence South 57.75 feet to the place of beginning. Per Deed #386541 the legal description is, Parcel 1: Commencing at a point 7 rods North of the Southwest corner of Lot 8 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 3 rods; thence West 7 rods; thence South 3 rods to the point of beginning. Parcel 2: Commencing at a point 7 rods East of the Southwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 3 rods; thence North 10 rods, more or less to the South bank of the Rexburg City Ditch or Canal; thence Westerly along the South Bank of the said canal a distance of 3 rods, more or less; thence South 10 rods, more or less, to the point of beginning. Per Deed #415854 the legal description is, Commencing at a point 4 and 1/2 rods South of the Northwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, as per the recorded plat thereof, in Madison County, State of Idaho, and running thence East 112 feet; thence South 5 and 1/2 rods, more or less to the South bank of the Rexburg, City Canal; thence Westerly along the South bank of said canal a distance of 112 feet, more or less to the West line of said Lot 8; thence North 5 and 1/2 rods, more or less, to the place of beginning. Excepting therefrom an easement for ingress and egress over and across the Southerly 9 feet of the above described property. Per Deed #368711 the legal description is, Commencing 10 rods S. of the NW corner of Block 1 of the Rigby addition to the City of Rexburg, as per the recorded plat thereof, and running thence South 3rods; thence East 110 feet;thence North 3 rods; and thence West 110 feet to the point of beginning. And per Deed #371679; Commencing at a point one rod North of the Southwest corner of Lot one in Block one of the Rigby Addtion to the City of Rexburg, as per the recorded plat thereof, and running thence North three rods;thence East ten rods;thence South. And per Deed #371680; Commencing at the Northwest corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Madison County, Idaho as per the recorded plat thereof, and running thence South 74.25 feet; thence east 165 feet; thence North 90.75 feet; thence West 165 feet; thence South 16.5 feet to the point of beginning. three rods; thence West ten rods to the place of beginning. Per Deed #401647 the legal description is, Commencing at a point 109 feet South of the Northwest corner of Lot 1, Block 1 of the Rigby Addition to the City of Rexburg, in Madison County, State of Idaho, as per the recorded plat therof, and running thence South 56 feet; thence East 119 feet; thence North 56 feet; thence West 119 feet to the point of beginning. Per Deed #322617 the legal description is, Commencing at the Northwest Corner of Lot 1 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as shown on the recorded plat thereof, and running thence South 109 feet; thence East 75 feet; thence North 109 feet; thence West 75 feet to the Point of Beginning. LOCAL IMPROVEMENT DISTRICT 53-Exhibit B of Resolution 2024-02 Item # 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 Physical Address 1010 Hillview Dr 1000 Hillview Dr 1005 Hillview Dr 1015 Hillview Dr 450 E Main St. 40 N 4th E 64 N 4th E 76 N 4th E 24 S 2nd E 38 S 2nd E 44 S 2nd E 66 S 2nd E 195 E 1ST S 215 E 1ST S 71 S 2nd E 65 S 2nd E 55 S 2nd E 45 S 2nd E 21 S 2nd E 206 E MAIN ST Name Tlustek, Terry RIGGINS WILLIAM J Williams, Greg K RIGGINS WILLIAM J City of Rexburg Madison Memorial Hospital CHRISTOPHERSEN, MICHAEL FREEMAN, TRUDY PHILLIPS, RICHARD City of Rexburg Judith Living Trust, Walgreens City of Rexburg HEB-6 LLC AUTUMN ARBOR TOWNHOUSES DANIELS, KENT City of Rexburg MARSHALL, AARON WALDON, WAYNE TARGHEE PROFESSIONAL OFFICES LLC HINTON, PATRICIA TARGHEE PROFESSIONAL OFFICES LLC TARGHEE PROFESSIONAL OFFICES LLC SARE, KENNETH City of Rexburg North Hill Road City of Rexburg Barney Dairy Road Parcel # RPR0CHS0030140 RPR0CHS0030150 RPR0CHS0040100 RPR0CHS0040110 RPR0MMH0000010 RPRGARN0020010 RPRGARN0020080 RPRGARN0020070 RPRRXB10370011 RPRRXB10372170 RPR0AAT037028A RPRRXB10374330 RPRRXB10375290 RPR000R0015720 RPR000R0015000 RPR000R0014770 RPR000R0013800 RPR000R0011631 RPR000R0011160 RPR000R0010220 Cost 5155 4124 6186 5155 223214.29 3093 8934.8 12318.8 3418.82 254604.7 13534.96 417281.5 11324.64 9381.776 8503.804 20735.5 7269.8 3988.02 4211.6 12596.4 6873 5223.6 14297.3 958571.43 848214.29 Property Owner Portion 1220.78 724.8 1247.23 1661.96 0 2536.26 7326.54 12456.9 2803.44 0 13014.41 0 9766.21 8342.95 7453.12 0 6441.24 3750.18 3933.52 10809.05 5635.86 4283.36 12621.27 0 0 Instrument # (deed) 433269 328807 273609 438498 403443 385197 432677 453713 333554 453432 362852 8169 340202 445230 386541 415854 8406 401647 322617 Legal Description Brief Legal . 1 Deed LOCAL IMPROVEMENT DISTRICT 53 Item # 2 1 2 3 4 5 26 27 6 7 8 9 10 Item # 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 No. No. 3 Hillview Dr 1010 1000 1005 1015 990 960 4TH East 450 40 64 76 2nd East No. No. 24 38 44 66 195 215 71 65 55 45 21 206 Dir Dir 4 E N N N Dir Dir Street Street 5 Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Main St. 4th E 4th E 4th E Street Street S 2nd E S 2nd E S 2nd E S 2nd E E 1ST S E 1ST S S 2nd E S 2nd E S 2nd E S 2nd E S 2nd E E MAIN ST L Name Company/ L Name 6 Tlustek, Terry RIGGINS WILLIAM J Williams, Greg K RIGGINS WILLIAM J City of Rexburg Gatto, Michael & Kary Perry, Alan & Angela Madison Memorial Hospital CHRISTOPHERSEN, MICHAEL FREEMAN, TRUDY PHILLIPS, RICHARD City of Rexburg L Name Company/Name Judith Living Trust, Walgreens City of Rexburg HEB-6 LLC AUTUMN ARBOR TOWNHOUSES DANIELS, KENT City of Rexburg MARSHALL, AARON WALDON, WAYNE TARGHEE PROFESSIONAL OFFICES LLC HINTON, PATRICIA TARGHEE PROFESSIONAL OFFICES LLC TARGHEE PROFESSIONAL OFFICES LLC SARE, KENNETH City of Rexburg North Hill Road City of Rexburg Barney Dairy Road Utility Address 7 Utility Address Utility City State Zip 8 Utility City State Zip Mail Address- No Mail Address- No 9 1010 Hillview Dr 1000 Hillview Dr 1005 Hillview Dr 1015 Hillview Dr 990 Hillview Dr 960 Hillview Dr PO BOX 848 40 N 4th E 64 N 4th E 226 Larkin Ln Mail Address- No Mail Address- No PO BOX 1159 3636 YOSEMITE CIR 44 S 2ND E APT 5 2330 E 3OO N 35 N 1ST E 642 ALAMEDA DR 71 S 2ND E 155 W 2ND S 687 SUNSHINE DR 155 W 2ND S 155 W 2ND S 369 W 1ST N Mail-City-state-zip Mail-City-state-zip 10 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Kaysville, UT 84037 Mail-City-state-zip Mail-City-state-zip Deerfield, IL 60015 Rexburg, ID 83440 Rexburg, ID 83440 ST ANTHONY, ID 83445 Rexburg, ID 83440 CORTEZ, CO 81321 Rexburg, ID 83440 Rexburg, ID 83440 TWIN FALLS, ID 83301 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Phone # 11 Phone # Notes 12 2/28/2024 Greg email that he will improve his sidewalk and driveway. 2/9/2024 Mike asked to be added to the LID. He filled out the Waiver of Hearing. Notes Parcel # 13 RPR0CHS0030140 RPR0CHS0030150 RPR0CHS0040100 RPR0CHS0040110 RPR0CHS0030160 RPR0CHS0030190 RPR0MMH0000010 RPRGARN0020010 RPRGARN0020080 RPRGARN0020070 Parcel # RPRRXB10370011 RPRRXB10372170 RPR0AAT037028A RPRRXB10374330 RPRRXB10375290 RPR000R0015720 RPR000R0015000 RPR000R0014770 RPR000R0013800 RPR000R0011631 RPR000R0011160 RPR000R0010220 Street Frontage Width (FT) 14 0 0 Street Frontage Width (FT) 0 Total Driveway Width (FT) 15 0 0 Total Driveway Width (FT) 0 Driveway and/or Apron Estimate (SY) 16 0 0 0 0 0 0 Driveway and/or Apron Estimate (SY) 40 18 58 Reinforced Driveway and/or Apron Estimate (SY) 17 0 Reinforced Driveway and/or Apron Estimate (SY) New Reinforced Sidewalk (SQ YD) 18 0 0 New Reinforced Sidewalk (SQ YD) 0 New Sidewalk (SY) 19 0 54 54 New Sidewalk (SY) 0 Replace Reinforced Sidewalk (SQ YD) 20 0 0 Replace Reinforced Sidewalk (SQ YD) 36.7 19 12.45 8 76.15 Replace Sidewalk (SY) 21 33 0 33 16 14 19.9 13 62.9 Replace Sidewalk (SY) 33.8 7.12 21.34 48 21 13.9 8 28 10 4 28 223.16 New Reinforced C&G (Ft) 22 0 0 New Reinforced C&G (Ft) 0 New C&G (Ft) 23 0 0 New C&G (Ft) 0 Replace Reinforced C&G (FT) Estimate/LID 52 24 0 0 Replace Reinforced C&G (FT) 30 30 Replace C&G (Ft) Actual 25 50 40 60 50 0 200 30 60 20 23 133 Replace C&G (FT) 33 38 44 77 20 12 60 50 44 63 441 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 38 26 3.29378531073446 Existing Sidewalk (Eligible) 0 0 0 0 1254 0 1254 Existing Sidewalk (Eligible) 0 608 532 756.2 494 2390.2 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 1394.6 722 1284.4 743.66 810.92 2128 798 528.2 304 1064 380 152 1064 0 0 11373.78 6 " Excavation, Backfill, and Compaction (SQY) 21.3 29.4 27 0.380281690140845 0 0 6 " Excavation, Backfill, and Compaction (SQY) 0 12" Excavation, Backfill, and Compaction (SQY) 25 86 28 2.44 0 0 0 0 2838 0 2838 0 1376 1204 1711.4 1118 5409.4 12" Excavation, Backfill, and Compaction (SQY) 3156.2 1634 2906.8 1683.02 1835.24 4816 1806 1195.4 688 2408 860 344 2408 0 0 25740.66 Concrete Installation (SQY) 79.2 182 29 1.2979797979798 0 0 0 0 6006 0 6006 0 2912 2548 3621.8 2366 11447.8 Concrete Installation (SQY) 0 0 6151.6 1295.84 3883.88 8736 3822 2529.8 1456 5096 1820 728 5096 0 0 40615.12 Reinforced Concrete Installation (SQY) 80 167 30 1.0875 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 6128.9 3173 0 2079.15 0 1336 0 0 0 0 0 0 0 0 0 12717.05 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 38 31 3.29378531073446 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 0 1520 0 0 0 0 0 0 0 0 0 0 684 0 0 2204 6 " Excavation, Backfill, and Compaction (SQY) 21.3 50 32 1.34741784037559 0 0 0 2700 0 0 2700 6 " Excavation, Backfill, and Compaction (SQY) 0 0 0 0 0 0 900 0 0 900 12" Excavation, Backfill, and Compaction (SQY) 25 86 33 2.44 0 0 0 0 0 0 0 0 0 0 12" Excavation, Backfill, and Compaction (SQY) 3156.2 5074 0 1070.7 0 688 0 0 0 0 0 0 1548 0 0 11536.9 Concrete Installation (SQY) 79.2 182 34 1.2979797979798 0 0 0 0 0 0 0 0 0 9828 0 0 9828 Concrete Installation (SQY) 0 7280 0 0 0 0 0 0 0 0 0 0 3276 0 0 10556 Reinforced Concrete Installation (SQY) 99.2 167 35 0.683467741935484 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 6128.9 3173 0 2079.15 0 1336 0 0 0 0 0 0 0 0 0 12717.05 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 10.4 9.5 36 -8.65384615384616E-02 Existing Curb & Gutter (Eligible) 475 380 570 475 0 0 1900 Existing Curb & Gutter (Eligible) 285 570 190 0 218.5 1263.5 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 0 313.5 361 285 418 731.5 190 0 114 570 475 418 598.5 0 0 4474.5 12" Excavation, Backfill, and Compaction (LF) 5 4.5 37 -0.1 225 180 270 225 0 0 900 135 270 90 0 103.5 598.5 12" Excavation, Backfill, and Compaction (LF) 0 148.5 171 135 198 346.5 90 0 54 270 225 198 283.5 0 0 2119.5 Concrete Installation (LF) 58.5 72 38 0.230769230769231 3600 2880 4320 3600 0 0 14400 2160 4320 1440 0 1656 9576 Concrete Installation (Foot) 0 2376 2736 0 3168 5544 1440 0 864 4320 3600 3168 4536 0 0 31752 Reinforced Concrete Installation (Foot) 72.1 82 39 0.137309292649099 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 2460 0 0 0 0 0 0 0 0 0 0 0 2460 Totals New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 5 3.5 40 -0.3 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 25 81.3 41 2.252 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 40 97.1 42 1.4275 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 1615 3287 43 1.03529411764706 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 0 0 1600 0 1600 1600 1600 1600 1600 1600 0 0 0 0 0 11200 Landscaping/ Voluntary Amounts Added 44 0 0 0 0 0 0 0 0 0 0 0 0 Landscaping/ Voluntary Amounts Added 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Clawback Fees (Street Construction including Stormwater) 45 0 0 Clawback Fees (Street Construction including Stormwater) 0 Asphalt Patching 46 0 0 Asphalt Patching 0 Cost 47 4300 3440 5160 4300 200000 10098 0 227298 2580 10056 18532 6089.4 255956 293213.4 Cost 19964.8 425414 15210.8 11831.52 11914.04 27262 9746 5853.4 5080 15328 7360 5008 20394 650000 500000 1730366.56 2250877.96 Engineering 0.12 0.12 48 516 412.8 619.2 516 24000 1211.76 0 27275.76 309.6 1206.72 2223.84 730.728 30714.72 35185.608 Engineering 2395.776 51049.68 1825.296 1419.7824 1429.6848 3271.44 1169.52 702.408 609.6 1839.36 883.2 600.96 2447.28 78000 60000 207643.9872 270105.3552 City Participation (30% of Replaced SW C&G, excludes new and driveway) 49 1290 1032 1548 1290 250000 3029.4 0 258189.4 774 3016.8 1801.2 1826.82 286670.72 294089.54 City Participation (30% of Replaced SW C&G, excludes new and driveway) 3203.91 476463.68 4083.24 2604.501 3094.212 30533.44 2443.8 1276.02 1044 4118.4 2208 1502.4 4195.8 1073600 950000 2560371.403 3112650.343 CITY SHARE PROPERTY OWNER SHARE TOTAL COST CITY SHARE PROPERTY OWNER SHARE TOTAL ESTIMATED COST 3680832.8 Property Owner Cost 50 3526 2820.8 4231.2 3526 8280.36 0 22384.36 2115.6 8245.92 18954.64 4993.31 34309.47 Property Owner Cost 19156.67 0 12952.86 10646.81 10249.52 0 8471.72 5279.79 4645.6 13048.96 6035.2 4106.56 18645.48 113239.17 169933 3112650.343 169933 3282583.35 0 0 0 -3680832.8 Estimated Property Owner Cost 51 0 1817.94 5595.44 9064.28 2449.44 18927.1 Estimated Property Owner Cost 8601.06 0 7246.56 5916.11 6497.74 0 4950.69 3089.82 3260.79 8857.82 3956.91 3037.12 9214.5 64629.12 83556.22 2162300 83600 2245900 2162300 701900 2864200 Difference 52 0 297.66 2650.48 9890.36 2543.87 15382.37 Difference 10555.61 0 5706.3 4730.7 3751.78 0 3521.03 2189.97 1384.81 4191.14 2078.29 1069.44 9430.98 48610.05 950350.343 86333 1036683.35 Percent Change 53 0.163734776725304 0.473685715511202 1.09113575485312 1.0385516689529 Percent Change 1.22724524651613 0.78744949327681 0.799630162387109 0.577397679808672 0.711220052154346 0.708769442880168 0.424685428991134 0.473157052186655 0.525230546057403 0.352123063955326 1.02349340713007 0.439509014937798 1.03269138755981 10 Year Payment 54 352.6 282.08 423.12 352.6 828.036 0 211.56 824.592 1895.464 499.331 10 Year Payment 1915.667 0 1295.286 1064.681 1024.952 0 847.172 527.979 464.56 1304.896 603.52 410.656 1864.548 0 0 1st Year Interest 0.05 0.05 55 176.3 141.04 211.56 176.3 414.018 0 105.78 412.296 947.732 249.6655 1st Year Interest 957.8335 0 647.643 532.3405 512.476 0 423.586 263.9895 232.28 652.448 301.76 205.328 932.274 0 0 1st Year Monthly Utility Billing Payment 56 48.09 38.47 57.7 48.09 112.92 0 28.85 112.45 258.48 68.1 1st Year Utility Billing Payment 261.23 0 176.63 145.19 139.77 0 115.53 72 63.35 177.95 82.3 56 254.26 0 0 Interim Interest (XXX% APR) Interim Interest (XXX% APR) Final Assessment Final Assessment INT INT CALCULATED FROM 08/15/07 Amounts Paid by City Already to Homeowner or Contractor Amounts Paid by City Already to Homeowner or Contractor Check # and Vendor Name INT INT CALCULATED FROM 08/15/07 Check # and Vendor Name DATE PAID DATE PAID Instrument # (deed) 433269 328807 273609 438498 436804 396198 403443 385197 432677 453713 Instrument # (deed) 333554 453432 183469 362852 8169 340202 445230 386541 415854 8406 401647 322617 Legal Description Per Deed #433269 the legal description is, Lot 14 in Block 3 of Crest Haven Subdivision, Madison County, Idaho, as per the plat recorded December 5, 1977, as Instrument No. 170137. Per Deed #328807 the legal description is, Lot 15, Block 3 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #433269 the legal description is, Lots 10 and 15, Block 4 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho. as per the recorded plat thereof. Per Deed #438498 the legal description is, LOTS 11 AND 14, BLOCK 4, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137. ALSO: TOWNSHIP 6 NORTH, RANGE 40 EAST, BOISE MERIDIAN, MADISON COUNTY IDAHO, SECTION 31: A PORTION OF THE CREST HAVEN SUBDIVISION MORE PARTICULARLY DESCRIBED AS FOLLOWS: COMMENCING AT THE NORTHEAST CORNER OF THE SOUTHEAST QUARTER OF SAID SECTION 31; THENCE SOUTH 89°40'39" WEST ALONG THE NORTH LINE OF THE NORTHEAST QUARTER OF THE SOUTHEAST QUARTER FOR 268.83 FEET TO A POINT; THENCE NORTH 5°58'07" WEST (RECORDED AS NORTH 6°00'00" EAST) FOR 30.15 FEET TO A POINT ON THE NORTH BOUNDARY OF SUNRISE DRIVE; THENCE ALONG THE NORTH BOUNDARY OF SUNRISE DRIVE SOUTH 89°40'39" WEST FOR 267.34 FEET TO A POINT BEING 1.00 FOOT NORTH 89°40'39" EAST OF THE EAST BOUNDARY OF VISTA AVENUE; THENCE NORTH 94.82 FEET TO THE TRUE POINT OF BEGINNING; THENCE CONTINUING NORTH, PARALLEL TO THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT; THENCE WEST 1.00 FOOT TO A POINT ON THE EAST BOUNDARY OF VISTA AVENUE; THENCE SOUTH, ALONG THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT ON THE SOUTH BOUNDARY EXTENSION OF LOT 14; THENCE NORTH 89°59'58" EAST ALONG SAID SOUTH BOUNDARY EXTENSION 1.00 FOOT TO THE TRUE POINT OF BEGINNING. A PORTION OF THE VISTA AVENUE RIGHT-OF-WAY EAST OF LOT 14 BLOCK 4 CREST HAVEN SUBDIVISION REXBURG, IDAHO AS CONTAINED BY THE EXTENSION OF THE NORTH AND SOUTH BOUNDARY LINES OF SAID LOT TO THE EAST SIDE OF SAID RIGHT-OF-WAY. Per Deed #436804 the legal description is, Lot 16, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137 Per Deed #396198 the legal description is, Lot 19, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170138 Per Deed # the legal description is, Beginning at the Southwest corner of Lot 1, Block 1 of the J. Earl Garner Addition to the City of Rexburg recorded August 21, 1957 in Madison County, ID said point also being N. 89°47'49" E. 1,549.99 feet along the Section line and N. 0°13'20" W. 214.25 feet from the Southwest corner of Section 20, Township 6 North, Range 40 East of the Boise Meridian and running thence N. 89°46'40" E. 105.00 feet to the Southeast corner of said Lot 1; thence along the Easterly boundary of Quitclaim deed instrument #296794 the following two (2) courses: (1) N. 7°20'57" E. 62.50 feet; (2) N. 18°13'10" W. 62.75 feet to a point on a curve; thence along the boundary line of Block 1 of said J. Earl Garner Addition to the City of Rexburg the following eight (8) courses: (1) along a curve having a radius of 225.00 feet and a chord that bears N. 64°52'49" E. 139.58 feet; thence to the left along said curve 141.92 feet through a central angle of 36°08'26"; (2) N. 46°48'36" E. 16.84 feet to a point of curve; (3) said curve having a radius of 20.00 feet and a chord that bears S. 88°11'24" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (4) S. 43°11'24" E. 292.09 feet to a point of curve; (5) said curve having a radius of 225.00 feet and a chord that bears S. 65°42'22" E. 179.55 feet; thence to the left along said curve 184.70 feet through a central angle of 47°01'56"; (6) N. 89°46'40" E. 258.73 feet to a point of curve; (7) said curve having a radius of 20.00 feet and a chord that bears S. 45°13'20" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (8) S. 0°13'20" E. 100.00 feet to the Southeast corner of Lot 11, Block 1 of said J. Earl Garner Addition to the City of Rexburg; thence S. 88°45'28" E. 3.29 feet to the Northeast corner of deed instrument #219058; thence S. 4°11'52" E. 255.90 feet along the East line of said deed #219058 to a point of curve having a radius of 725.57 feet and a chord that bears S. 09°45'09" E. 140.53 feet; thence to the left along said curve 140.75 feet through a central angle of 11°06'52" along deeds #219058 and #242175 respectively to the Northeast corner of Block 9 of the Powell Modification Plat recorded March 19, 1965 in Madison County, ID; thence S. 89°46'52" W. 1,028.86 feet along the North line of the Powell Modification Plat recorded March 19, 1965 and the Powell Modification Plat recorded March 27, 1957 respectively; thence N. 65°41'37" W. 82.19 feet along an existing fence to a point on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence N. 16°46'52" E. 2.96 feet to a point of curve on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence along said Easterly side of Ash Ave. the following two (2) curves as follows: (1) the radius point of which bears N. 73°13'28" W. 269.04 feet, and a chord that bears N. 4°44'29" W. 197.35 feet, thence to the left along said curve 202.07 feet through a central angle of 43°02'03" to a point of reverse curve; (2) the radius point of which bears N. 63°46'54" E. 220.00 feet, and a chord that bears N. 13°14'19" W. 98.98 feet; thence to the right along said curve 99.83 feet through a central angle of 25°59'57" to a point of curve; said curve having a radius point which bears N. 89°46'51" E. 172.19 feet, and a chord that bears N. 16°53'20" E. 101.31 feet; thence to the right along said curve 102.83 feet through a central angle of 34°13'03"; thence N. 33°59'55" E. 219.43 feet; thence N. 89°46'40" E. 39.60 feet to the Point of Beginning, containing 14.87 acres. Per Deed #385197 the legal description is, Lot 1 in Block 2 of Garner Addition, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #432677 the legal description is, Lot 8 in Block 2 of the Garner Addition to the City of Rexburg, as per the recorded plat thereof. Per Deed #453713 the legal description is, located at 76 N. 4th E., Rexburg, ID 83440, Parcel Number: PRGARN0020070 Legal Description Per Deed #333554 the legal description is, Beginning at the Northeast corner of Lot 1, and running thence S.00°15'04" E. 234.63 feet along the East line on said Lot 1: thence S89°44'58" W. 225 feet; thence N45°15'02"W. 34.12 feet; thence N.00°15'04"W. 210.50 feet to the North line of said Lot 1; thence along said Lot line N89°44'58"E. 249.98 feet to the point of beginning. Per Deed #453432 the legal description is, COMMENCING AT THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE ORIGINAL REXBURG TOWNSITE IN THE CITY OF REXBURG AS SHOWN ON THE RECORDED PLAT THEREOF, AND RUNNING THENCE WEST 10 RODS; THENCE NORTH 3 RODS; THENCE EAST 10 RODS; THENCE SOUTH 3 RODS TO THE PLACE OF BEGINNING. AND COMMENCING AT A POINT 77.5 FEET NORTH OF THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE REXBURG TOWNSITE IN THE CITY OF REXBURG, AS SAME APPEARS BY THE PLAT OF THE OFFICIAL SURVEY THEREOF; AND RUNNING THENCE WEST 10 RODS; THENCE SOUTH 28 FEET; THENCE EAST 10 RODS; THENCE NORTH 28 FEET TO THE POINT OF BEGINNING. 44 S 2ND E, REXBURG, ID 83440, AUTUMN ARBOR TOWNHOUSES COMMON AREA Per Deed #362852 the legal description is, Commencing at a point 5 rods North of the Southeast corner of Lot 4 in Block 37 of Original Rexburg Townsite, in the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof; and running thence West 10 rods; thence North 5 rods; thence East 10 rods; thence South 5 rods to the point of beginning. Per Deed # the legal description is, Per Deed #340202 the legal description is, Commencing at the Southwest corner of Lot 8 in Block I of Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 31/2 rods; thence West 7 rods; thence South 31/2 rods to the point of beginning. Per Deed #445230 the legal description is, Commencing at a point 57.75 feet North of the Southwest Corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Idaho, as per the recorded plat thereof, and running thence East 115.5 feet; thence North 57.75 feet; thence West 115.15 feet; and thence South 57.75 feet to the place of beginning. Per Deed #386541 the legal description is, Parcel 1: Commencing at a point 7 rods North of the Southwest corner of Lot 8 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 3 rods; thence West 7 rods; thence South 3 rods to the point of beginning. Parcel 2: Commencing at a point 7 rods East of the Southwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 3 rods; thence North 10 rods, more or less to the South bank of the Rexburg City Ditch or Canal; thence Westerly along the South Bank of the said canal a distance of 3 rods, more or less; thence South 10 rods, more or less, to the point of beginning. Per Deed #415854 the legal description is, Commencing at a point 4 and 1/2 rods South of the Northwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, as per the recorded plat thereof, in Madison County, State of Idaho, and running thence East 112 feet; thence South 5 and 1/2 rods, more or less to the South bank of the Rexburg, City Canal; thence Westerly along the South bank of said canal a distance of 112 feet, more or less to the West line of said Lot 8; thence North 5 and 1/2 rods, more or less, to the place of beginning. Excepting therefrom an easement for ingress and egress over and across the Southerly 9 feet of the above described property. Per Deed #368711 the legal description is, Commencing 10 rods S. of the NW corner of Block 1 of the Rigby addition to the City of Rexburg, as per the recorded plat thereof, and running thence South 3rods; thence East 110 feet;thence North 3 rods; and thence West 110 feet to the point of beginning. And per Deed #371679; Commencing at a point one rod North of the Southwest corner of Lot one in Block one of the Rigby Addtion to the City of Rexburg, as per the recorded plat thereof, and running thence North three rods;thence East ten rods;thence South. And per Deed #371680; Commencing at the Northwest corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Madison County, Idaho as per the recorded plat thereof, and running thence South 74.25 feet; thence east 165 feet; thence North 90.75 feet; thence West 165 feet; thence South 16.5 feet to the point of beginning. three rods; thence West ten rods to the place of beginning. Per Deed #401647 the legal description is, Commencing at a point 109 feet South of the Northwest corner of Lot 1, Block 1 of the Rigby Addition to the City of Rexburg, in Madison County, State of Idaho, as per the recorded plat therof, and running thence South 56 feet; thence East 119 feet; thence North 56 feet; thence West 119 feet to the point of beginning. Per Deed #322617 the legal description is, Commencing at the Northwest Corner of Lot 1 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as shown on the recorded plat thereof, and running thence South 109 feet; thence East 75 feet; thence North 109 feet; thence West 75 feet to the Point of Beginning. 1 Deed LOCAL IMPROVEMENT DISTRICT 53 Item # 2 1 2 3 4 5 26 27 6 7 8 9 10 Item # 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 No. No. 3 Hillview Dr 1010 1000 1005 1015 990 960 4TH East 450 40 64 76 2nd East No. No. 24 38 44 66 195 215 71 65 55 45 21 206 Dir Dir 4 E N N N Dir Dir Street Street 5 Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Main St. 4th E 4th E 4th E Street Street S 2nd E S 2nd E S 2nd E S 2nd E E 1ST S E 1ST S S 2nd E S 2nd E S 2nd E S 2nd E S 2nd E E MAIN ST L Name Company/ L Name 6 Tlustek, Terry RIGGINS WILLIAM J Williams, Greg K RIGGINS WILLIAM J City of Rexburg Gatto, Michael & Kary Perry, Alan & Angela Madison Memorial Hospital CHRISTOPHERSEN, MICHAEL FREEMAN, TRUDY PHILLIPS, RICHARD City of Rexburg L Name Company/Name Judith Living Trust, Walgreens City of Rexburg HEB-6 LLC AUTUMN ARBOR TOWNHOUSES DANIELS, KENT City of Rexburg MARSHALL, AARON WALDON, WAYNE TARGHEE PROFESSIONAL OFFICES LLC HINTON, PATRICIA TARGHEE PROFESSIONAL OFFICES LLC TARGHEE PROFESSIONAL OFFICES LLC SARE, KENNETH City of Rexburg North Hill Road City of Rexburg Barney Dairy Road Utility Address 7 Utility Address Utility City State Zip 8 Utility City State Zip Mail Address- No Mail Address- No 9 1010 Hillview Dr 1000 Hillview Dr 1005 Hillview Dr 1015 Hillview Dr 990 Hillview Dr 960 Hillview Dr PO BOX 848 40 N 4th E 64 N 4th E 226 Larkin Ln Mail Address- No Mail Address- No PO BOX 1159 3636 YOSEMITE CIR 44 S 2ND E APT 5 2330 E 3OO N 35 N 1ST E 642 ALAMEDA DR 71 S 2ND E 155 W 2ND S 687 SUNSHINE DR 155 W 2ND S 155 W 2ND S 369 W 1ST N Mail-City-state-zip Mail-City-state-zip 10 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Kaysville, UT 84037 Mail-City-state-zip Mail-City-state-zip Deerfield, IL 60015 Rexburg, ID 83440 Rexburg, ID 83440 ST ANTHONY, ID 83445 Rexburg, ID 83440 CORTEZ, CO 81321 Rexburg, ID 83440 Rexburg, ID 83440 TWIN FALLS, ID 83301 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Phone # 11 Phone # Notes 12 2/28/2024 Greg email that he will improve his sidewalk and driveway. 2/9/2024 Mike asked to be added to the LID. He filled out the Waiver of Hearing. Notes Parcel # 13 RPR0CHS0030140 RPR0CHS0030150 RPR0CHS0040100 RPR0CHS0040110 RPR0CHS0030160 RPR0CHS0030190 RPR0MMH0000010 RPRGARN0020010 RPRGARN0020080 RPRGARN0020070 Parcel # RPRRXB10370011 RPRRXB10372170 RPR0AAT037028A RPRRXB10374330 RPRRXB10375290 RPR000R0015720 RPR000R0015000 RPR000R0014770 RPR000R0013800 RPR000R0011631 RPR000R0011160 RPR000R0010220 Street Frontage Width (FT) 14 0 0 Street Frontage Width (FT) 0 Total Driveway Width (FT) 15 0 0 Total Driveway Width (FT) 0 Driveway and/or Apron Estimate (SY) 16 0 0 0 0 0 0 Driveway and/or Apron Estimate (SY) 40 18 58 Reinforced Driveway and/or Apron Estimate (SY) 17 0 Reinforced Driveway and/or Apron Estimate (SY) New Reinforced Sidewalk (SQ YD) 18 0 0 New Reinforced Sidewalk (SQ YD) 0 New Sidewalk (SY) 19 0 54 54 New Sidewalk (SY) 0 Replace Reinforced Sidewalk (SQ YD) 20 0 0 Replace Reinforced Sidewalk (SQ YD) 36.7 19 12.45 8 76.15 Replace Sidewalk (SY) 21 51.55 33 0 84.55 16 14 19.9 13 62.9 Replace Sidewalk (SY) 33.8 7.12 21.34 48 21 13.9 8 28 10 4 28 223.16 New Reinforced C&G (Ft) 22 0 0 New Reinforced C&G (Ft) 0 New C&G (Ft) 23 0 0 New C&G (Ft) 0 Replace Reinforced C&G (FT) Estimate/LID 52 24 % Change 0 0 Replace Reinforced C&G (FT) 30 30 Replace C&G (Ft) Actual 25 50 40 60 50 0 200 30 60 20 23 133 Replace C&G (FT) 33 38 44 77 20 12 60 50 44 63 441 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 20.8 26 1.35028248587571 Existing Sidewalk (Eligible) 1072.24 0 0 0 686.4 0 1758.64 Existing Sidewalk (Eligible) 0 332.8 291.2 413.92 270.4 1308.32 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 763.36 395.2 703.04 407.056 443.872 1164.8 436.8 289.12 166.4 582.4 208 83.2 582.4 0 0 6225.648 6 " Excavation, Backfill, and Compaction (SQY) 21.3 29.4 27 0.380281690140845 0 0 6 " Excavation, Backfill, and Compaction (SQY) 0 12" Excavation, Backfill, and Compaction (SQY) 25 35 28 0.4 1804.25 0 0 0 1155 0 2959.25 0 560 490 696.5 455 2201.5 12" Excavation, Backfill, and Compaction (SQY) 1284.5 665 1183 684.95 746.9 1960 735 486.5 280 980 350 140 980 0 0 10475.85 Concrete Installation (SQY) 79.2 116 29 0.464646464646465 5979.8 0 0 0 3828 0 9807.8 0 1856 1624 2308.4 1508 7296.4 Concrete Installation (SQY) 0 0 3920.8 825.92 2475.44 5568 2436 1612.4 928 3248 1160 464 3248 0 0 25886.56 Reinforced Concrete Installation (SQY) 80 139 30 0.7375 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 5101.3 2641 0 1730.55 0 1112 0 0 0 0 0 0 0 0 0 10584.85 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 20.8 31 1.35028248587571 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 0 832 0 0 0 0 0 0 0 0 0 0 374.4 0 0 1206.4 6 " Excavation, Backfill, and Compaction (SQY) 21.3 29.4 32 0.380281690140845 0 0 0 1587.6 0 0 1587.6 6 " Excavation, Backfill, and Compaction (SQY) 0 0 0 0 0 0 529.2 0 0 529.2 12" Excavation, Backfill, and Compaction (SQY) 25 35 33 0.4 0 0 0 0 0 0 0 0 0 0 12" Excavation, Backfill, and Compaction (SQY) 1284.5 2065 0 435.75 0 280 0 0 0 0 0 0 630 0 0 4695.25 Concrete Installation (SQY) 79.2 116 34 0.464646464646465 0 0 0 0 0 0 0 0 0 6264 0 0 6264 Concrete Installation (SQY) 0 4640 0 0 0 0 0 0 0 0 0 0 2088 0 0 6728 Reinforced Concrete Installation (SQY) 99.2 139 35 0.401209677419355 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 5101.3 2641 0 1730.55 0 1112 0 0 0 0 0 0 0 0 0 10584.85 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 10.4 18.3 36 0.759615384615385 Existing Curb & Gutter (Eligible) 915 732 1098 915 0 0 3660 Existing Curb & Gutter (Eligible) 549 1098 366 0 420.9 2433.9 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 0 603.9 695.4 549 805.2 1409.1 366 0 219.6 1098 915 805.2 1152.9 0 0 8619.3 12" Excavation, Backfill, and Compaction (LF) 5 3.5 37 -0.3 175 140 210 175 0 0 700 105 210 70 0 80.5 465.5 12" Excavation, Backfill, and Compaction (LF) 0 115.5 133 105 154 269.5 70 0 42 210 175 154 220.5 0 0 1648.5 Concrete Installation (LF) 58.5 81.3 38 0.38974358974359 4065 3252 4878 4065 0 0 16260 2439 4878 1626 0 1869.9 10812.9 Concrete Installation (Foot) 0 2682.9 3089.4 0 3577.2 6260.1 1626 0 975.6 4878 4065 3577.2 5121.9 0 0 35853.3 Reinforced Concrete Installation (Foot) 72.1 97.1 39 0.346740638002774 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 2913 0 0 0 0 0 0 0 0 0 0 0 2913 Totals New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 5 3.5 40 -0.3 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 25 81.3 41 2.252 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 40 97.1 42 1.4275 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 1615 3125 43 0.934984520123839 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 0 0 1600 0 1600 1600 1600 1600 1600 1600 0 0 0 0 0 11200 Landscaping/ Voluntary Amounts Added 44 0 0 0 0 0 0 0 0 0 0 0 0 Landscaping/ Voluntary Amounts Added 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Clawback Fees (Street Construction including Stormwater) 45 0 0 Clawback Fees (Street Construction including Stormwater) 0 Asphalt Patching 46 0 0 Asphalt Patching 0 Cost 47 14011.29 4124 6186 5155 200000 5669.4 0 235145.69 3093 8934.8 12318.8 3418.82 254604.7 282370.12 Cost 13534.96 417281.5 11324.64 9381.776 9802.612 20735.5 7269.8 3988.02 4211.6 12596.4 6873 5223.6 14927.3 650000 500000 1687150.708 2204666.518 Engineering 0.12 0.12 48 1681.3548 494.88 742.32 618.6 24000 680.328 0 28217.4828 371.16 1072.176 1478.256 410.2584 30552.564 33884.4144 Engineering 1624.1952 50073.78 1358.9568 1125.8131 1176.3134 2488.26 872.376 478.5624 505.392 1511.568 824.76 626.832 1791.276 78000 60000 202458.08496 264559.98216 City Participation (30% of Replaced SW C&G, excludes new and driveway) 0.3 49 4552.8282 3894.087 5681.0988 4111.6458 250000 1700.82 0 269940.4798 927.9 2680.44 1340.16 1025.646 285157.264 291131.41 City Participation (30% of Replaced SW C&G, excludes new and driveway) 2144.748 467355.28 2917.392 2164.6428 2071.1412 23223.76 1700.94 716.406 783.48 3298.92 2061.9 1567.08 3391.71 1073600 950000 2536997.4 3098069.2898 CITY SHARE PROPERTY OWNER SHARE TOTAL COST CITY SHARE PROPERTY OWNER SHARE TOTAL ESTIMATED COST 3680832.8 Property Owner Cost 50 11139.82 724.8 1247.23 1661.96 4648.91 0 19422.72 2536.26 7326.54 12456.9 2803.44 25123.14 Property Owner Cost 13014.41 0 9766.21 8342.95 8907.79 0 6441.24 3750.18 3933.52 10809.05 5635.86 4283.36 13326.87 88211.44 132757.3 3098069.2898 132757.3 3230826.59 0 0 0 -3680832.8 Estimated Property Owner Cost 51 0 1817.94 5595.44 9064.28 2449.44 18927.1 Estimated Property Owner Cost 8601.06 0 7246.56 5916.11 6497.74 0 4950.69 3089.82 3260.79 8857.82 3956.91 3037.12 9214.5 64629.12 83556.22 2162300 83600 2245900 2162300 701900 2864200 Difference 52 0 718.32 1731.1 3392.62 354 6196.04 Difference 4413.35 0 2519.65 2426.84 2410.05 0 1490.55 660.36 672.73 1951.23 1678.95 1246.24 4112.37 23582.32 935769.2898 49157.3 984926.59 Percent Change 53 0.395128552097429 0.309376921207269 0.374284554316504 0.144522829708015 Percent Change 0.513116987906142 0.347702910070433 0.4102087351317 0.370905884199737 0.301079243499391 0.213721187641999 0.206308900603841 0.220283320275192 0.42430836182779 0.410336107891687 0.446293342015302 0.432765707718633 0.588005980861244 10 Year Payment 54 1113.982 72.48 124.723 166.196 464.891 0 253.626 732.654 1245.69 280.344 10 Year Payment 1301.441 0 976.621 834.295 890.779 0 644.124 375.018 393.352 1080.905 563.586 428.336 1332.687 0 0 1st Year Interest 0.05 0.05 55 556.991 36.24 62.3615 83.098 232.4455 0 126.813 366.327 622.845 140.172 1st Year Interest 650.7205 0 488.3105 417.1475 445.3895 0 322.062 187.509 196.676 540.4525 281.793 214.168 666.3435 0 0 1st Year Monthly Utility Billing Payment 56 151.91 9.89 17.01 22.67 63.4 0 34.59 99.91 169.87 38.23 1st Year Utility Billing Payment 177.47 0 133.18 113.77 121.47 0 87.84 51.14 53.64 147.4 76.86 58.41 181.74 0 0 Interim Interest (XXX% APR) Interim Interest (XXX% APR) Final Assessment Final Assessment INT INT CALCULATED FROM 08/15/07 Amounts Paid by City Already to Homeowner or Contractor Amounts Paid by City Already to Homeowner or Contractor Check # and Vendor Name INT INT CALCULATED FROM 08/15/07 Check # and Vendor Name DATE PAID DATE PAID Instrument # (deed) 433269 328807 273609 438498 436804 396198 403443 385197 432677 453713 Instrument # (deed) 333554 453432 183469 362852 8169 340202 445230 386541 415854 8406 401647 322617 Legal Description Per Deed #433269 the legal description is, Lot 14 in Block 3 of Crest Haven Subdivision, Madison County, Idaho, as per the plat recorded December 5, 1977, as Instrument No. 170137. Per Deed #328807 the legal description is, Lot 15, Block 3 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #433269 the legal description is, Lots 10 and 15, Block 4 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho. as per the recorded plat thereof. Per Deed #438498 the legal description is, LOTS 11 AND 14, BLOCK 4, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137. ALSO: TOWNSHIP 6 NORTH, RANGE 40 EAST, BOISE MERIDIAN, MADISON COUNTY IDAHO, SECTION 31: A PORTION OF THE CREST HAVEN SUBDIVISION MORE PARTICULARLY DESCRIBED AS FOLLOWS: COMMENCING AT THE NORTHEAST CORNER OF THE SOUTHEAST QUARTER OF SAID SECTION 31; THENCE SOUTH 89°40'39" WEST ALONG THE NORTH LINE OF THE NORTHEAST QUARTER OF THE SOUTHEAST QUARTER FOR 268.83 FEET TO A POINT; THENCE NORTH 5°58'07" WEST (RECORDED AS NORTH 6°00'00" EAST) FOR 30.15 FEET TO A POINT ON THE NORTH BOUNDARY OF SUNRISE DRIVE; THENCE ALONG THE NORTH BOUNDARY OF SUNRISE DRIVE SOUTH 89°40'39" WEST FOR 267.34 FEET TO A POINT BEING 1.00 FOOT NORTH 89°40'39" EAST OF THE EAST BOUNDARY OF VISTA AVENUE; THENCE NORTH 94.82 FEET TO THE TRUE POINT OF BEGINNING; THENCE CONTINUING NORTH, PARALLEL TO THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT; THENCE WEST 1.00 FOOT TO A POINT ON THE EAST BOUNDARY OF VISTA AVENUE; THENCE SOUTH, ALONG THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT ON THE SOUTH BOUNDARY EXTENSION OF LOT 14; THENCE NORTH 89°59'58" EAST ALONG SAID SOUTH BOUNDARY EXTENSION 1.00 FOOT TO THE TRUE POINT OF BEGINNING. A PORTION OF THE VISTA AVENUE RIGHT-OF-WAY EAST OF LOT 14 BLOCK 4 CREST HAVEN SUBDIVISION REXBURG, IDAHO AS CONTAINED BY THE EXTENSION OF THE NORTH AND SOUTH BOUNDARY LINES OF SAID LOT TO THE EAST SIDE OF SAID RIGHT-OF-WAY. Per Deed #436804 the legal description is, Lot 16, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137 Per Deed #396198 the legal description is, Lot 19, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170138 Per Deed # the legal description is, Beginning at the Southwest corner of Lot 1, Block 1 of the J. Earl Garner Addition to the City of Rexburg recorded August 21, 1957 in Madison County, ID said point also being N. 89°47'49" E. 1,549.99 feet along the Section line and N. 0°13'20" W. 214.25 feet from the Southwest corner of Section 20, Township 6 North, Range 40 East of the Boise Meridian and running thence N. 89°46'40" E. 105.00 feet to the Southeast corner of said Lot 1; thence along the Easterly boundary of Quitclaim deed instrument #296794 the following two (2) courses: (1) N. 7°20'57" E. 62.50 feet; (2) N. 18°13'10" W. 62.75 feet to a point on a curve; thence along the boundary line of Block 1 of said J. Earl Garner Addition to the City of Rexburg the following eight (8) courses: (1) along a curve having a radius of 225.00 feet and a chord that bears N. 64°52'49" E. 139.58 feet; thence to the left along said curve 141.92 feet through a central angle of 36°08'26"; (2) N. 46°48'36" E. 16.84 feet to a point of curve; (3) said curve having a radius of 20.00 feet and a chord that bears S. 88°11'24" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (4) S. 43°11'24" E. 292.09 feet to a point of curve; (5) said curve having a radius of 225.00 feet and a chord that bears S. 65°42'22" E. 179.55 feet; thence to the left along said curve 184.70 feet through a central angle of 47°01'56"; (6) N. 89°46'40" E. 258.73 feet to a point of curve; (7) said curve having a radius of 20.00 feet and a chord that bears S. 45°13'20" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (8) S. 0°13'20" E. 100.00 feet to the Southeast corner of Lot 11, Block 1 of said J. Earl Garner Addition to the City of Rexburg; thence S. 88°45'28" E. 3.29 feet to the Northeast corner of deed instrument #219058; thence S. 4°11'52" E. 255.90 feet along the East line of said deed #219058 to a point of curve having a radius of 725.57 feet and a chord that bears S. 09°45'09" E. 140.53 feet; thence to the left along said curve 140.75 feet through a central angle of 11°06'52" along deeds #219058 and #242175 respectively to the Northeast corner of Block 9 of the Powell Modification Plat recorded March 19, 1965 in Madison County, ID; thence S. 89°46'52" W. 1,028.86 feet along the North line of the Powell Modification Plat recorded March 19, 1965 and the Powell Modification Plat recorded March 27, 1957 respectively; thence N. 65°41'37" W. 82.19 feet along an existing fence to a point on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence N. 16°46'52" E. 2.96 feet to a point of curve on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence along said Easterly side of Ash Ave. the following two (2) curves as follows: (1) the radius point of which bears N. 73°13'28" W. 269.04 feet, and a chord that bears N. 4°44'29" W. 197.35 feet, thence to the left along said curve 202.07 feet through a central angle of 43°02'03" to a point of reverse curve; (2) the radius point of which bears N. 63°46'54" E. 220.00 feet, and a chord that bears N. 13°14'19" W. 98.98 feet; thence to the right along said curve 99.83 feet through a central angle of 25°59'57" to a point of curve; said curve having a radius point which bears N. 89°46'51" E. 172.19 feet, and a chord that bears N. 16°53'20" E. 101.31 feet; thence to the right along said curve 102.83 feet through a central angle of 34°13'03"; thence N. 33°59'55" E. 219.43 feet; thence N. 89°46'40" E. 39.60 feet to the Point of Beginning, containing 14.87 acres. Per Deed #385197 the legal description is, Lot 1 in Block 2 of Garner Addition, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #432677 the legal description is, Lot 8 in Block 2 of the Garner Addition to the City of Rexburg, as per the recorded plat thereof. Per Deed #453713 the legal description is, located at 76 N. 4th E., Rexburg, ID 83440, Parcel Number: PRGARN0020070 Legal Description Per Deed #333554 the legal description is, Beginning at the Northeast corner of Lot 1, and running thence S.00°15'04" E. 234.63 feet along the East line on said Lot 1: thence S89°44'58" W. 225 feet; thence N45°15'02"W. 34.12 feet; thence N.00°15'04"W. 210.50 feet to the North line of said Lot 1; thence along said Lot line N89°44'58"E. 249.98 feet to the point of beginning. Per Deed #453432 the legal description is, COMMENCING AT THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE ORIGINAL REXBURG TOWNSITE IN THE CITY OF REXBURG AS SHOWN ON THE RECORDED PLAT THEREOF, AND RUNNING THENCE WEST 10 RODS; THENCE NORTH 3 RODS; THENCE EAST 10 RODS; THENCE SOUTH 3 RODS TO THE PLACE OF BEGINNING. AND COMMENCING AT A POINT 77.5 FEET NORTH OF THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE REXBURG TOWNSITE IN THE CITY OF REXBURG, AS SAME APPEARS BY THE PLAT OF THE OFFICIAL SURVEY THEREOF; AND RUNNING THENCE WEST 10 RODS; THENCE SOUTH 28 FEET; THENCE EAST 10 RODS; THENCE NORTH 28 FEET TO THE POINT OF BEGINNING. 44 S 2ND E, REXBURG, ID 83440, AUTUMN ARBOR TOWNHOUSES COMMON AREA Per Deed #362852 the legal description is, Commencing at a point 5 rods North of the Southeast corner of Lot 4 in Block 37 of Original Rexburg Townsite, in the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof; and running thence West 10 rods; thence North 5 rods; thence East 10 rods; thence South 5 rods to the point of beginning. Per Deed # the legal description is, Per Deed #340202 the legal description is, Commencing at the Southwest corner of Lot 8 in Block I of Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 31/2 rods; thence West 7 rods; thence South 31/2 rods to the point of beginning. Per Deed #445230 the legal description is, Commencing at a point 57.75 feet North of the Southwest Corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Idaho, as per the recorded plat thereof, and running thence East 115.5 feet; thence North 57.75 feet; thence West 115.15 feet; and thence South 57.75 feet to the place of beginning. Per Deed #386541 the legal description is, Parcel 1: Commencing at a point 7 rods North of the Southwest corner of Lot 8 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 3 rods; thence West 7 rods; thence South 3 rods to the point of beginning. Parcel 2: Commencing at a point 7 rods East of the Southwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 3 rods; thence North 10 rods, more or less to the South bank of the Rexburg City Ditch or Canal; thence Westerly along the South Bank of the said canal a distance of 3 rods, more or less; thence South 10 rods, more or less, to the point of beginning. Per Deed #415854 the legal description is, Commencing at a point 4 and 1/2 rods South of the Northwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, as per the recorded plat thereof, in Madison County, State of Idaho, and running thence East 112 feet; thence South 5 and 1/2 rods, more or less to the South bank of the Rexburg, City Canal; thence Westerly along the South bank of said canal a distance of 112 feet, more or less to the West line of said Lot 8; thence North 5 and 1/2 rods, more or less, to the place of beginning. Excepting therefrom an easement for ingress and egress over and across the Southerly 9 feet of the above described property. Per Deed #368711 the legal description is, Commencing 10 rods S. of the NW corner of Block 1 of the Rigby addition to the City of Rexburg, as per the recorded plat thereof, and running thence South 3rods; thence East 110 feet;thence North 3 rods; and thence West 110 feet to the point of beginning. And per Deed #371679; Commencing at a point one rod North of the Southwest corner of Lot one in Block one of the Rigby Addtion to the City of Rexburg, as per the recorded plat thereof, and running thence North three rods;thence East ten rods;thence South. And per Deed #371680; Commencing at the Northwest corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Madison County, Idaho as per the recorded plat thereof, and running thence South 74.25 feet; thence east 165 feet; thence North 90.75 feet; thence West 165 feet; thence South 16.5 feet to the point of beginning. three rods; thence West ten rods to the place of beginning. Per Deed #401647 the legal description is, Commencing at a point 109 feet South of the Northwest corner of Lot 1, Block 1 of the Rigby Addition to the City of Rexburg, in Madison County, State of Idaho, as per the recorded plat therof, and running thence South 56 feet; thence East 119 feet; thence North 56 feet; thence West 119 feet to the point of beginning. Per Deed #322617 the legal description is, Commencing at the Northwest Corner of Lot 1 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as shown on the recorded plat thereof, and running thence South 109 feet; thence East 75 feet; thence North 109 feet; thence West 75 feet to the Point of Beginning. 1 Deed LOCAL IMPROVEMENT DISTRICT 53 Item # 2 1 2 3 4 5 26 27 6 7 8 9 10 Item # 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 No. No. 3 Hillview Dr 1010 1000 1005 1015 990 960 4TH East 450 40 64 76 2nd East No. No. 24 38 44 66 195 215 71 65 55 45 21 206 Dir Dir 4 E N N N Dir Dir Street Street 5 Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Hillview Dr Main St. 4th E 4th E 4th E Street Street S 2nd E S 2nd E S 2nd E S 2nd E E 1ST S E 1ST S S 2nd E S 2nd E S 2nd E S 2nd E S 2nd E E MAIN ST L Name Company/ L Name 6 Tlustek, Terry RIGGINS WILLIAM J Williams, Greg K RIGGINS WILLIAM J City of Rexburg Gatto, Michael & Kary Perry, Alan & Angela Madison Memorial Hospital CHRISTOPHERSEN, MICHAEL FREEMAN, TRUDY PHILLIPS, RICHARD City of Rexburg L Name Company/Name Judith Living Trust, Walgreens City of Rexburg HEB-6 LLC AUTUMN ARBOR TOWNHOUSES DANIELS, KENT City of Rexburg MARSHALL, AARON WALDON, WAYNE TARGHEE PROFESSIONAL OFFICES LLC HINTON, PATRICIA TARGHEE PROFESSIONAL OFFICES LLC TARGHEE PROFESSIONAL OFFICES LLC SARE, KENNETH City of Rexburg North Hill Road City of Rexburg Barney Dairy Road Utility Address 7 Utility Address Utility City State Zip 8 Utility City State Zip Mail Address- No Mail Address- No 9 1010 Hillview Dr 1000 Hillview Dr 1005 Hillview Dr 1015 Hillview Dr 990 Hillview Dr 960 Hillview Dr PO BOX 848 40 N 4th E 64 N 4th E 226 Larkin Ln Mail Address- No Mail Address- No PO BOX 1159 3636 YOSEMITE CIR 44 S 2ND E APT 5 2330 E 3OO N 35 N 1ST E 642 ALAMEDA DR 71 S 2ND E 155 W 2ND S 687 SUNSHINE DR 155 W 2ND S 155 W 2ND S 369 W 1ST N Mail-City-state-zip Mail-City-state-zip 10 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Kaysville, UT 84037 Mail-City-state-zip Mail-City-state-zip Deerfield, IL 60015 Rexburg, ID 83440 Rexburg, ID 83440 ST ANTHONY, ID 83445 Rexburg, ID 83440 CORTEZ, CO 81321 Rexburg, ID 83440 Rexburg, ID 83440 TWIN FALLS, ID 83301 Rexburg, ID 83440 Rexburg, ID 83440 Rexburg, ID 83440 Phone # 11 Phone # Notes 12 2/28/2024 Greg email that he will improve his sidewalk and driveway. 2/9/2024 Mike asked to be added to the LID. He filled out the Waiver of Hearing. Notes Parcel # 13 RPR0CHS0030140 RPR0CHS0030150 RPR0CHS0040100 RPR0CHS0040110 RPR0CHS0030160 RPR0CHS0030190 RPR0MMH0000010 RPRGARN0020010 RPRGARN0020080 RPRGARN0020070 Parcel # RPRRXB10370011 RPRRXB10372170 RPR0AAT037028A RPRRXB10374330 RPRRXB10375290 RPR000R0015720 RPR000R0015000 RPR000R0014770 RPR000R0013800 RPR000R0011631 RPR000R0011160 RPR000R0010220 Street Frontage Width (FT) 14 0 0 Street Frontage Width (FT) 0 Total Driveway Width (FT) 15 0 0 Total Driveway Width (FT) 0 Driveway and/or Apron Estimate (SY) 16 0 0 0 0 0 0 Driveway and/or Apron Estimate (SY) 40 18 58 Reinforced Driveway and/or Apron Estimate (SY) 17 0 Reinforced Driveway and/or Apron Estimate (SY) New Reinforced Sidewalk (SQ YD) 18 0 0 New Reinforced Sidewalk (SQ YD) 0 New Sidewalk (SY) 19 0 54 54 New Sidewalk (SY) 0 Replace Reinforced Sidewalk (SQ YD) 20 0 0 Replace Reinforced Sidewalk (SQ YD) 36.7 19 12.45 8 76.15 Replace Sidewalk (SY) 21 33 0 33 16 14 19.9 13 62.9 Replace Sidewalk (SY) 33.8 7.12 21.34 48 21 13.9 8 28 10 4 28 223.16 New Reinforced C&G (Ft) 22 0 0 New Reinforced C&G (Ft) 0 New C&G (Ft) 23 0 0 New C&G (Ft) 0 Replace Reinforced C&G (FT) Estimate/LID 52 24 0 0 Replace Reinforced C&G (FT) 30 30 Replace C&G (Ft) Actual 25 200 0 200 133 133 Replace C&G (FT) 441 441 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 20.8 26 1.35028248587571 Existing Sidewalk (Eligible) 0 0 0 0 686.4 0 686.4 Existing Sidewalk (Eligible) 0 332.8 291.2 413.92 270.4 1308.32 Existing Sidewalk (Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 763.36 395.2 703.04 407.056 443.872 1164.8 436.8 289.12 166.4 582.4 208 83.2 582.4 0 0 6225.648 6 " Excavation, Backfill, and Compaction (SQY) 21.3 29.4 27 0.380281690140845 0 0 6 " Excavation, Backfill, and Compaction (SQY) 0 12" Excavation, Backfill, and Compaction (SQY) 25 35 28 0.4 0 0 0 0 1155 0 1155 0 560 490 696.5 455 2201.5 12" Excavation, Backfill, and Compaction (SQY) 1284.5 665 1183 684.95 746.9 1960 735 486.5 280 980 350 140 980 0 0 10475.85 Concrete Installation (SQY) 79.2 116 29 0.464646464646465 0 0 0 0 3828 0 3828 0 1856 1624 2308.4 1508 7296.4 Concrete Installation (SQY) 0 0 3920.8 825.92 2475.44 5568 2436 1612.4 928 3248 1160 464 3248 0 0 25886.56 Reinforced Concrete Installation (SQY) 80 139 30 0.7375 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 5101.3 2641 0 1730.55 0 1112 0 0 0 0 0 0 0 0 0 10584.85 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 8.85 20.8 31 1.35028248587571 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) 0 0 0 0 0 0 New Sidewalk and Driveway (Not Eligible) Sidewalk (SQ Yd. $78.00) Removal of Concrete/ Asphalt Sidewalk (SQY) 0 832 0 0 0 0 0 0 0 0 0 0 374.4 0 0 1206.4 6 " Excavation, Backfill, and Compaction (SQY) 21.3 29.4 32 0.380281690140845 0 0 0 1587.6 0 0 1587.6 6 " Excavation, Backfill, and Compaction (SQY) 0 0 0 0 0 0 529.2 0 0 529.2 12" Excavation, Backfill, and Compaction (SQY) 25 35 33 0.4 0 0 0 0 0 0 0 0 0 0 12" Excavation, Backfill, and Compaction (SQY) 1284.5 2065 0 435.75 0 280 0 0 0 0 0 0 630 0 0 4695.25 Concrete Installation (SQY) 79.2 116 34 0.464646464646465 0 0 0 0 0 0 0 0 0 6264 0 0 6264 Concrete Installation (SQY) 0 4640 0 0 0 0 0 0 0 0 0 0 2088 0 0 6728 Reinforced Concrete Installation (SQY) 99.2 139 35 0.401209677419355 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (SQY) 5101.3 2641 0 1730.55 0 1112 0 0 0 0 0 0 0 0 0 10584.85 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 10.4 18.3 36 0.759615384615385 Existing Curb & Gutter (Eligible) 0 0 0 0 3660 0 0 3660 Existing Curb & Gutter (Eligible) 0 0 0 0 2433.9 2433.9 Existing Curb & Gutter (Eligible) Removal of Concrete Curb & Gutter (Foot) 0 0 0 549 0 0 0 0 0 0 0 0 0 8070.3 0 8619.3 12" Excavation, Backfill, and Compaction (LF) 5 3.5 37 -0.3 0 0 0 0 700 0 0 700 0 0 0 0 465.5 465.5 12" Excavation, Backfill, and Compaction (LF) 0 0 0 105 0 0 0 0 0 0 0 0 0 1543.5 0 1648.5 Concrete Installation (LF) 58.5 81.3 38 0.38974358974359 0 0 0 0 16260 0 0 16260 0 0 0 0 10812.9 10812.9 Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 35853.3 0 35853.3 Reinforced Concrete Installation (Foot) 72.1 97.1 39 0.346740638002774 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 2913 0 0 0 0 0 0 0 0 0 0 0 2913 Totals New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 5 3.5 40 -0.3 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 0 0 0 0 0 0 New Curb & Gutter (Not Eligible) 12" Excavation, Backfill, and Compaction (LF) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 25 81.3 41 2.252 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 40 97.1 42 1.4275 0 0 0 0 0 0 0 0 0 0 0 0 0 Reinforced Concrete Installation (Foot) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 1615 3125 43 0.934984520123839 0 0 0 0 0 0 0 0 0 0 0 0 Sanitary Sewer Service Reconnection 0 0 1600 0 1600 1600 1600 1600 1600 1600 0 0 0 0 0 11200 Landscaping/ Voluntary Amounts Added 44 0 0 0 0 0 0 0 0 0 0 0 0 Landscaping/ Voluntary Amounts Added 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Clawback Fees (Street Construction including Stormwater) 45 0 0 Clawback Fees (Street Construction including Stormwater) 0 Asphalt Patching 46 0 0 Asphalt Patching 0 Cost 47 0 0 0 0 243834.29 5669.4 0 249503.69 0 2748.8 10256.8 3418.82 265945.7 282370.12 Cost 13534.96 413879.2 7406.84 9381.776 5266.212 12796.8 5207.8 3988.02 2974.4 6410.4 1718 687.2 8432 1004038.53 848214.29 2343936.428 2875810.238 Engineering 0.12 0.12 48 0 0 0 0 29260.1148 680.328 0 29940.4428 0 329.856 1230.816 410.2584 31913.484 33884.4144 Engineering 1624.1952 49665.504 888.8208 1125.8131 631.9454 1535.616 624.936 478.5624 356.928 769.248 206.16 82.464 1011.84 120484.6236 101785.7148 281272.37136 345097.22856 City Participation (30% of Replaced SW C&G, excludes new and driveway) 49 0 0 0 0 273094.4048 0 0 273094.4048 0 297859.184 297859.184 City Participation (30% of Replaced SW C&G, excludes new and driveway) 463544.704 1124523.1536 950000.0048 2538067.8624 3109021.4512 CITY SHARE PROPERTY OWNER SHARE TOTAL COST CITY SHARE PROPERTY OWNER SHARE TOTAL ESTIMATED COST 3680832.8 Property Owner Cost 50 0 0 0 0 6349.73 0 6349.73 0 3078.66 11487.62 3829.08 18395.36 Property Owner Cost 15159.16 0 8295.67 10507.59 5898.16 14332.42 5832.74 4466.59 3331.33 7179.65 1924.16 769.67 9443.84 87140.98 111886.07 3109021.4512 111886.07 3220907.53 0 0 0 -3680832.8 Estimated Property Owner Cost 51 0 1817.94 5595.44 9064.28 2449.44 18927.1 Estimated Property Owner Cost 8601.06 0 7246.56 5916.11 6497.74 0 4950.69 3089.82 3260.79 8857.82 3956.91 3037.12 9214.5 64629.12 83556.22 2162300 83600 2245900 2162300 701900 2864200 Difference 52 0 -1817.94 -2516.78 2423.34 1379.64 -531.74 Difference 6558.1 0 1049.11 4591.48 -599.58 14332.42 882.05 1376.77 70.54 -1678.17 -2032.75 -2267.45 229.34 22511.86 946721.4512 28286.07 975007.53 Percent Change 53 -1 -0.449791258596286 0.267350523152418 0.563247109543406 Percent Change 0.762475787868007 0.144773520125411 0.776097807512031 -9.22751602864996E-02 0.178167083780241 0.445582590571619 2.16327945068526E-02 -0.189456322210205 -0.513721565565049 -0.746578995890844 2.48890335883662E-02 0.437830759469084 0.338350119617225 10 Year Payment 54 0 0 0 0 634.973 0 0 307.866 1148.762 382.908 10 Year Payment 1515.916 0 829.567 1050.759 589.816 1433.242 583.274 446.659 333.133 717.965 192.416 76.967 944.384 0 0 1st Year Interest 0.05 0.05 55 0 0 0 0 317.4865 0 0 153.933 574.381 191.454 1st Year Interest 757.958 0 414.7835 525.3795 294.908 716.621 291.637 223.3295 166.5665 358.9825 96.208 38.4835 472.192 0 0 1st Year Monthly Utility Billing Payment 56 0 0 0 0 86.59 0 0 41.99 156.65 52.22 1st Year Utility Billing Payment 206.72 0 113.13 143.29 80.43 195.45 79.54 60.91 45.43 97.91 26.24 10.5 128.78 0 0 Interim Interest (XXX% APR) Interim Interest (XXX% APR) Final Assessment Final Assessment INT INT CALCULATED FROM 08/15/07 Amounts Paid by City Already to Homeowner or Contractor Amounts Paid by City Already to Homeowner or Contractor Check # and Vendor Name INT INT CALCULATED FROM 08/15/07 Check # and Vendor Name DATE PAID DATE PAID Instrument # (deed) 433269 328807 273609 438498 436804 396198 403443 385197 432677 453713 Instrument # (deed) 333554 453432 183469 362852 8169 340202 445230 386541 415854 8406 401647 322617 Legal Description Per Deed #433269 the legal description is, Lot 14 in Block 3 of Crest Haven Subdivision, Madison County, Idaho, as per the plat recorded December 5, 1977, as Instrument No. 170137. Per Deed #328807 the legal description is, Lot 15, Block 3 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #433269 the legal description is, Lots 10 and 15, Block 4 of Crest Haven Subdivision, to the City of Rexburg, Madison County, Idaho. as per the recorded plat thereof. Per Deed #438498 the legal description is, LOTS 11 AND 14, BLOCK 4, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137. ALSO: TOWNSHIP 6 NORTH, RANGE 40 EAST, BOISE MERIDIAN, MADISON COUNTY IDAHO, SECTION 31: A PORTION OF THE CREST HAVEN SUBDIVISION MORE PARTICULARLY DESCRIBED AS FOLLOWS: COMMENCING AT THE NORTHEAST CORNER OF THE SOUTHEAST QUARTER OF SAID SECTION 31; THENCE SOUTH 89°40'39" WEST ALONG THE NORTH LINE OF THE NORTHEAST QUARTER OF THE SOUTHEAST QUARTER FOR 268.83 FEET TO A POINT; THENCE NORTH 5°58'07" WEST (RECORDED AS NORTH 6°00'00" EAST) FOR 30.15 FEET TO A POINT ON THE NORTH BOUNDARY OF SUNRISE DRIVE; THENCE ALONG THE NORTH BOUNDARY OF SUNRISE DRIVE SOUTH 89°40'39" WEST FOR 267.34 FEET TO A POINT BEING 1.00 FOOT NORTH 89°40'39" EAST OF THE EAST BOUNDARY OF VISTA AVENUE; THENCE NORTH 94.82 FEET TO THE TRUE POINT OF BEGINNING; THENCE CONTINUING NORTH, PARALLEL TO THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT; THENCE WEST 1.00 FOOT TO A POINT ON THE EAST BOUNDARY OF VISTA AVENUE; THENCE SOUTH, ALONG THE EAST BOUNDARY OF VISTA AVENUE FOR 93.00 FEET TO A POINT ON THE SOUTH BOUNDARY EXTENSION OF LOT 14; THENCE NORTH 89°59'58" EAST ALONG SAID SOUTH BOUNDARY EXTENSION 1.00 FOOT TO THE TRUE POINT OF BEGINNING. A PORTION OF THE VISTA AVENUE RIGHT-OF-WAY EAST OF LOT 14 BLOCK 4 CREST HAVEN SUBDIVISION REXBURG, IDAHO AS CONTAINED BY THE EXTENSION OF THE NORTH AND SOUTH BOUNDARY LINES OF SAID LOT TO THE EAST SIDE OF SAID RIGHT-OF-WAY. Per Deed #436804 the legal description is, Lot 16, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170137 Per Deed #396198 the legal description is, Lot 19, Bock 3, CREST HAVEN SUBDIVISION, MADISON COUNTY, IDAHO, AS SHOWN ON THE PLAT RECORDED DECEMBER 5, 1977, AS INSTRUMENT NO. 170138 Per Deed # the legal description is, Beginning at the Southwest corner of Lot 1, Block 1 of the J. Earl Garner Addition to the City of Rexburg recorded August 21, 1957 in Madison County, ID said point also being N. 89°47'49" E. 1,549.99 feet along the Section line and N. 0°13'20" W. 214.25 feet from the Southwest corner of Section 20, Township 6 North, Range 40 East of the Boise Meridian and running thence N. 89°46'40" E. 105.00 feet to the Southeast corner of said Lot 1; thence along the Easterly boundary of Quitclaim deed instrument #296794 the following two (2) courses: (1) N. 7°20'57" E. 62.50 feet; (2) N. 18°13'10" W. 62.75 feet to a point on a curve; thence along the boundary line of Block 1 of said J. Earl Garner Addition to the City of Rexburg the following eight (8) courses: (1) along a curve having a radius of 225.00 feet and a chord that bears N. 64°52'49" E. 139.58 feet; thence to the left along said curve 141.92 feet through a central angle of 36°08'26"; (2) N. 46°48'36" E. 16.84 feet to a point of curve; (3) said curve having a radius of 20.00 feet and a chord that bears S. 88°11'24" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (4) S. 43°11'24" E. 292.09 feet to a point of curve; (5) said curve having a radius of 225.00 feet and a chord that bears S. 65°42'22" E. 179.55 feet; thence to the left along said curve 184.70 feet through a central angle of 47°01'56"; (6) N. 89°46'40" E. 258.73 feet to a point of curve; (7) said curve having a radius of 20.00 feet and a chord that bears S. 45°13'20" E. 28.28 feet; thence to the right along said curve 31.42 feet through a central angle of 90°00'00"; (8) S. 0°13'20" E. 100.00 feet to the Southeast corner of Lot 11, Block 1 of said J. Earl Garner Addition to the City of Rexburg; thence S. 88°45'28" E. 3.29 feet to the Northeast corner of deed instrument #219058; thence S. 4°11'52" E. 255.90 feet along the East line of said deed #219058 to a point of curve having a radius of 725.57 feet and a chord that bears S. 09°45'09" E. 140.53 feet; thence to the left along said curve 140.75 feet through a central angle of 11°06'52" along deeds #219058 and #242175 respectively to the Northeast corner of Block 9 of the Powell Modification Plat recorded March 19, 1965 in Madison County, ID; thence S. 89°46'52" W. 1,028.86 feet along the North line of the Powell Modification Plat recorded March 19, 1965 and the Powell Modification Plat recorded March 27, 1957 respectively; thence N. 65°41'37" W. 82.19 feet along an existing fence to a point on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence N. 16°46'52" E. 2.96 feet to a point of curve on the Easterly right-of-way line of Ash Ave. as shown on the Powell Modification Plat recorded March 27, 1957; thence along said Easterly side of Ash Ave. the following two (2) curves as follows: (1) the radius point of which bears N. 73°13'28" W. 269.04 feet, and a chord that bears N. 4°44'29" W. 197.35 feet, thence to the left along said curve 202.07 feet through a central angle of 43°02'03" to a point of reverse curve; (2) the radius point of which bears N. 63°46'54" E. 220.00 feet, and a chord that bears N. 13°14'19" W. 98.98 feet; thence to the right along said curve 99.83 feet through a central angle of 25°59'57" to a point of curve; said curve having a radius point which bears N. 89°46'51" E. 172.19 feet, and a chord that bears N. 16°53'20" E. 101.31 feet; thence to the right along said curve 102.83 feet through a central angle of 34°13'03"; thence N. 33°59'55" E. 219.43 feet; thence N. 89°46'40" E. 39.60 feet to the Point of Beginning, containing 14.87 acres. Per Deed #385197 the legal description is, Lot 1 in Block 2 of Garner Addition, to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof. Per Deed #432677 the legal description is, Lot 8 in Block 2 of the Garner Addition to the City of Rexburg, as per the recorded plat thereof. Per Deed #453713 the legal description is, located at 76 N. 4th E., Rexburg, ID 83440, Parcel Number: PRGARN0020070 Legal Description Per Deed #333554 the legal description is, Beginning at the Northeast corner of Lot 1, and running thence S.00°15'04" E. 234.63 feet along the East line on said Lot 1: thence S89°44'58" W. 225 feet; thence N45°15'02"W. 34.12 feet; thence N.00°15'04"W. 210.50 feet to the North line of said Lot 1; thence along said Lot line N89°44'58"E. 249.98 feet to the point of beginning. Per Deed #453432 the legal description is, COMMENCING AT THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE ORIGINAL REXBURG TOWNSITE IN THE CITY OF REXBURG AS SHOWN ON THE RECORDED PLAT THEREOF, AND RUNNING THENCE WEST 10 RODS; THENCE NORTH 3 RODS; THENCE EAST 10 RODS; THENCE SOUTH 3 RODS TO THE PLACE OF BEGINNING. AND COMMENCING AT A POINT 77.5 FEET NORTH OF THE SE CORNER OF LOT 1 IN BLOCK 37 OF THE REXBURG TOWNSITE IN THE CITY OF REXBURG, AS SAME APPEARS BY THE PLAT OF THE OFFICIAL SURVEY THEREOF; AND RUNNING THENCE WEST 10 RODS; THENCE SOUTH 28 FEET; THENCE EAST 10 RODS; THENCE NORTH 28 FEET TO THE POINT OF BEGINNING. 44 S 2ND E, REXBURG, ID 83440, AUTUMN ARBOR TOWNHOUSES COMMON AREA Per Deed #362852 the legal description is, Commencing at a point 5 rods North of the Southeast corner of Lot 4 in Block 37 of Original Rexburg Townsite, in the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof; and running thence West 10 rods; thence North 5 rods; thence East 10 rods; thence South 5 rods to the point of beginning. Per Deed # the legal description is, Per Deed #340202 the legal description is, Commencing at the Southwest corner of Lot 8 in Block I of Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 31/2 rods; thence West 7 rods; thence South 31/2 rods to the point of beginning. Per Deed #445230 the legal description is, Commencing at a point 57.75 feet North of the Southwest Corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Idaho, as per the recorded plat thereof, and running thence East 115.5 feet; thence North 57.75 feet; thence West 115.15 feet; and thence South 57.75 feet to the place of beginning. Per Deed #386541 the legal description is, Parcel 1: Commencing at a point 7 rods North of the Southwest corner of Lot 8 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 7 rods; thence North 3 rods; thence West 7 rods; thence South 3 rods to the point of beginning. Parcel 2: Commencing at a point 7 rods East of the Southwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as per the recorded plat thereof, and running thence East 3 rods; thence North 10 rods, more or less to the South bank of the Rexburg City Ditch or Canal; thence Westerly along the South Bank of the said canal a distance of 3 rods, more or less; thence South 10 rods, more or less, to the point of beginning. Per Deed #415854 the legal description is, Commencing at a point 4 and 1/2 rods South of the Northwest corner of Lot 8, Block 1 of the Rigby Addition to the City of Rexburg, as per the recorded plat thereof, in Madison County, State of Idaho, and running thence East 112 feet; thence South 5 and 1/2 rods, more or less to the South bank of the Rexburg, City Canal; thence Westerly along the South bank of said canal a distance of 112 feet, more or less to the West line of said Lot 8; thence North 5 and 1/2 rods, more or less, to the place of beginning. Excepting therefrom an easement for ingress and egress over and across the Southerly 9 feet of the above described property. Per Deed #368711 the legal description is, Commencing 10 rods S. of the NW corner of Block 1 of the Rigby addition to the City of Rexburg, as per the recorded plat thereof, and running thence South 3rods; thence East 110 feet;thence North 3 rods; and thence West 110 feet to the point of beginning. And per Deed #371679; Commencing at a point one rod North of the Southwest corner of Lot one in Block one of the Rigby Addtion to the City of Rexburg, as per the recorded plat thereof, and running thence North three rods;thence East ten rods;thence South. And per Deed #371680; Commencing at the Northwest corner of Lot 8, Block 1, of the Rigby Addition to the City of Rexburg, Madison County, Idaho as per the recorded plat thereof, and running thence South 74.25 feet; thence east 165 feet; thence North 90.75 feet; thence West 165 feet; thence South 16.5 feet to the point of beginning. three rods; thence West ten rods to the place of beginning. Per Deed #401647 the legal description is, Commencing at a point 109 feet South of the Northwest corner of Lot 1, Block 1 of the Rigby Addition to the City of Rexburg, in Madison County, State of Idaho, as per the recorded plat therof, and running thence South 56 feet; thence East 119 feet; thence North 56 feet; thence West 119 feet to the point of beginning. Per Deed #322617 the legal description is, Commencing at the Northwest Corner of Lot 1 in Block 1 of the Rigby Addition to the City of Rexburg, Madison County, Idaho, as shown on the recorded plat thereof, and running thence South 109 feet; thence East 75 feet; thence North 109 feet; thence West 75 feet to the Point of Beginning.