2007Annual Report.pdf

FLS- t.
ANNUAL REPORT
OF c: 0:: Çt..- -::Ci .. ""_"" :i _m::~ -i m(/)0: I ("Ö ... -. m-0 ;zCf) 3 mt" 0
CJfj ¥?en wÕ 0z
FALLS WATER CO.. INC.
NAME
1770 Sabin Dr, Idaho Falls, ID 83406
ADDRESS
TO THE
IDAHO PUBLIC
UTiliTIES COMMISSION
FOR THE
YEAR ENDED December 31,2007
.
ANNUAL REPORT FOR WATER UTILITIES TO
THE IDAHO PUBLIC UTILITIES COMMISSION
FOR THE YEAR ENDING December 31, 2007
11 Are there any affiliated companies? No
If yes, attach a list with names, addresses & descriptions. Explain any services
provided to the utilty.
12 Contact Information Name
President (Owner)
Vice President
Secretary
General Manager
Complaints or Billng
Engineering
Emergency Service
Accounting
13 Were any water systems acquired during the year or any additions/deletions madeto the service area during the year? Yes
If yes, attach a list with names, addresses & descriptions. Explain any services
provided to the utilty.
14 Where are the Company's books and records kept?
Street Address 1770 Sabin DriveCity Idaho FallsState IdahoZip 83406
1 Give full name of utility
Telephone Area Code
E-mail address
2 Date of Organization
3 Organized under the laws of the state of
4 Address of Principal Offce (number & street)
5 P.O. Box (if applicable)
6 City
7 State
8 Zip Code
9 Organization (proprietor, partnership, corp.)
10 Towns, Counties served
Rev 3/02
COMPANY INFORMATION
Falls Water Co., Inc.
[phone]
scott1 fæfallswater.com
1/9/1959
Idaho
1770 Sabin Drive
Idaho Falls
Idaho
83406
Corporation
Bonnevile County and portions of Ammon, Idaho
Phone No
Brent Johnson 208-681-5335
Jav Johnson 208-589-4560
Paul Johnson 208-709-7160
K. Scott Bruce 208-522-1300
K. Scott Bruce 208-522-1300
TonvWise 208-522-1300
Tony Wise 208-522-1300
K. Scott Bruce 208-522-1300
Page 1
NAME:Falls Water Co., Inc.
COMPANY INFORMATION (ConI.)
For the Year Ended December 31, 2007
15 Is the system operated or maintained under a
service contract?
16 If yes: With whom is the contract?
When does the contract expire?
What services and rates are included?
No
17 Is water purchased for resale through the system? Yes, Leased well site within FWC's Service Area
18 If yes: Name of Organization Lincoln Land Company LLC
Name of owner or operator Well operated by Falls Water Company, Inc.
Mailing Address PO Box 1768
City Idaho FallsState IdahoZip 83403
Water Purchased
19 Has any system(s) been disapproved by the
Idaho Division of Environmental Quality?
If yes, attach full explanation
20 Has the Idaho Division of Environmental Quality
recommended any improvements?
If yes, attach full explanation
21 Number of Complaints received during year concerning:
Quality of Service
High Bils
Disconnection
22 Number of Customers involuntarily disconnected
23 Date customers last received a copy of the Summary
of Rules required by IDAPA 31.21.01.701?
Attach a copy of the Summary
24 Did significant additions or retirements from the
Plant Accounts occur during the year?
If yes, attach full explanation
and an updated system map
Rev 3/02 Page 2
Gallons/CCF $Amount
51,204,700 I $ 1,112.00
No
No
No Record
No Record
4
33
June 2007
Yes
NAME:Falls Water Co., Inc.
REVENUE & EXPENSE DETAIL
For the Year Ended December 31, 2007
ACCT#DESCRIPTION
400 REVENUES
1 460 Unmetered Water Revenue 73,842
2 461.1 Metered Sales - Residential 684,661
3 461.2 Metered Sales - Commercial, Industrial 23,273
4 462 Fire Protection Revenue
5 464 Other Water Sales Revenue 1,936
6 465 Irrigation Sales Revenue
7 466 Sales for Resale
8 400 Total Revenue (Add Lines 1 - 7)783,712
(also enter result on Page 4, line 1)
9 * DEQ Fees Biled separately to customers Booked to Acct #
10 ** Hookup or Connection Fees Collected 132,800 Booked to Acct fj 271.3
11 ***Commission Approved Surcharges Collected Booked to Acct #
401 OPERATING EXPENSES
12 601.1-6 Labor - Operation & Maintenance 136,557
13 601.7 Labor - Customer Accounts 1,131
14 601.8 Labor - Administrative & General 118,052
15 603 Salaries, Offcers & Directors
16 604 Employee Pensions & Benefits 47,413
17 610 Purchased Water 1,112
18 615-16 Purchased Power & Fuel for Power 94,602
19 618 Chemicals 5,837
20 620.1-6 Materials & Supplies - Operation & Maint.33,298
21 620.7-8 Materials & Supplies - Administrative & General 59,910
22 631-34 Contract Services - Professional 13,102
23 635 Contract Services - Water Testing 2,540
24 636 Contract Services - Other 65,099
25 641-42 Rentals - Property & Equipment 32,560
26 650 Transportation Expense 25,886
27 656-59 Insurance 12,294
28 660 Advertising 2,594
29 666 Rate Case Expense (Amortization)6,462
30 667 Regulatory Comm. Exp. (Other except taxes)
31 670 Bad Debt Expense 9,316
32 675 Miscellaneous 2,899
33 Total Operating Expenses (Add lines 12 - 32, also enter on Pg 4, line 2)670,663
Rev 3/02 Page 3
Name:Falls Water Co., Inc.
INCOME STATEMENT
For Year Ended December 31, 2007
ACCT#DESCRIPTION
1 Revenue (From Page 3, line 8)783,712
2 Operating Expenses (From Page 3, line 33)670,663
3 403 Depreciation Expense 57,053
4 406 Amortization, Utility Plant Aquisition Adj.
5 407 Amortization Exp. - Other
6 408.10 Regulatory Fees (PUC)1,714
7 408.11 Property Taxes 10,217
8 408.12 Payroll Taxes
9A 408.13 Other Taxes (list)DEQ Fees 10,988
9B
9C
9D
10 409.10 Federal Income Taxes
11 409.11 State Income Taxes 20
12 410.10 Provision for Deferred Income Tax - Federal
13 410.11 Provision for Deferred Income Tax - State
14 411 Provision for Deferred Utility Income Tax Credits
15 412 Investment Tax Credits - Utility
16 Total Expenses from operations before interest (add lines 2-15)750,654
17 413 Income From Utility Plant Leased to Others
18 414 Gains (Losses) From Disposition of Utility Plant
19 Net Operating Income (Add lines 1, 17 &18 less line 16)33,058
20 415 Revenues, Merchandizing Jobbing and Contract Work
21 416 Expenses, Merchandizing, Jobbing & Contracts
22 419 Interest & Dividend Income
23 420 Allowance for Funds used During Construction
24 421 Miscellaneous Non-Utility Income 23,431
25 426 Miscellaneous Non-Utility Expense 18,199
26 408.20 Other Taxes, Non-Utilty Operations
27 409-20 Income Taxes, Non-Utility Operations
28 Net Non-Utilty Income (Add lines 20,22,23 & 24 less lines 21,25,26, & 27)5,232
29 Gross Income (add lines 19 & 28)38,290
30 427.3 Interest Exp. on Long-Term Debt 13,262
31 427.5 Other Interest Charges
32 NET INCOME (Line 29 less lines 30 & 31)(Also Enter on Pg 9, Line 2)25,028
Rev 3/02 Page 4
Name:
SUB
ACCT#
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
26
27
28
29
Rev 3/02
Falls Water Co.. Inc.
ACCOUNT 101 PLANT IN SERVICE DETAIL
For Year Ended December 31,2007
DESCRIPTION
(Add lines 1 - 28)
Balance
Beginning
of Year
Added
During
Year
Removed
During
Year
301 Organization
302 Franchises and Consents
303 Land & Land Rights 978,156 450,000.00 1,428,156
304 Structures and Improvements 8,707 8,707
305 Collecting & Impounding Reservoirs
306 Lake, River & Other Intakes
307 Wells 83,191 263,156 346,348
308 Infiltration Galleries & Tunnels
309 Supply Mains
310 Power Generation Equipment 16,693 16,693
311 Power Pumping Equipment 219,774 6,484 226,257
320 Purification Systems 23,626 23,626
330 Distribution Reservoirs & Standpipes 494 494
331 Trans. & Distrib. Mains & Accessories 717,742 175,257 892,999
333 Services
334 Meters and Meter Installations 403,243 306,288 709,531
335 Hydrants 30,907 1,538 32,446
336 Backflow Prevention Devices
339 Other Plant & Misc. Equipment
340 Office Furniture and Equipment 20,538 5,869 26,406
341 Transportation Equipment 43,789 21,587 4769 60,607
342 Stores Equipment
343 Tools, Shop and Garage Equipment 26,842 881 27,723
344 Laboratory Equipment
345 Power Operated Equipment
346 Communications Equipment
347 Miscellaneous Equipment
348 Other Tangible Property
TOTAL PLANT IN SERVICE 2,573,701 1,231,059 4,769 3,799,992
Balance
End of
Year
Enter beginning & end of year totals on Pg 7, Line 1
Page 5
Name:Falls Water Co., Inc.
ACCUMULATED DEPRECIATION ACCOUNT 108.1 DETAIL
For Year Ended December 31, 2007
SUB
Depreciation
Rate
Balance
Beginning
Balance
End of
Increase
or
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
26
ACCT#DESCRIPTION %of Year Year (Decrease)
304 Structures and Improvements
305 Collecting & Impounding Reservoirs
306 Lake, River & Other Intakes
307 Wells 34,344 42,063 7,719
308 Infiltration Galleries & Tunnels
309 Supply Mains
310 Power Generation Equipment 7,616 8,451 835
311 Power Pumping Equipment 142,388 152,171 9,783
320 Purification Systems 15,671 16,595 924
330 Distribution Reservoirs & Standpipes 494 494 -
331 Trans. & Distrib. Mains & Accessories 96,877 116,697 19,820
333 Services
334 Meters and Meter Installations 153,248 226,897 73,649
335 Hydrants 820.46 1,864 1,043
336 Backflow Prevention Devices
339 Other Plant & Misc. Equipment
340 Office Furniture and Equipment 7,431 11,133 3,702
341 Transportation Equipment 20,541 27,817 7,276
342 Stores Equipment
343 Tools, Shop and Garage Equipment 11,647 14,607 2,959
344 Laboratory Equipment
345 Power Operated Equipment
346 Communications Equipment
347 Miscellaneous Equipment
348 Other Tangible Property
TOTALS (Add Lines 1 - 25)491,076 618,787 127,711
Enter beginning & end of year totals on Pg 7, Line 7
Rev 3/02 Page 6
Name:Falls Water Co., Inc.
BALANCE SHEET
For Year Ended December 31, 2007
ASSETS Balance
End of
Increase
or
Balance
Beginning
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
26
27
28
29
30
31
ACCT#DESCRIPTION of Year Year (Decrease)
101 Utility Plant in Service (From Pg 5, Line 29)2,573,701 3,799,992 1,226,290
102 Utility Plant Leased to Others
103 Plant Held for Future Use
105 Construction Work in Progress
114 Utility Plant Aquisition Adjustment
Subtotal (Add Lines 1 - 5)2,573,701 3,799,992 1,226,290
108.1 Accumulated Depreciation (From Pg 6, Line 26)491,076 618,787 127,711
108.2 Accum. Depr. - Utility Plant Lease to Others
108.3 Accum. Depr. - Property Held for Future Use
110.1 Accum. Amort. - Utility Plant in Service
110.2 Accum. Amort. - Utility Plant Lease to Others
115 Accumulated Amortization - Aquisition Adj.
Net Utility Plant (Line 6 less lines 7 - 12)2,082,625 3,181,205 1,098,580
123 Investment in Subsidiaries 250,000 250,000 -
125 Other Investments
Total Investments (Add lines 14 & 15)250,000 250,000 -
131 Cash 10220.53 537,511 527,291
135 Short Term Investments
141 Accts/Notes Receivable - Customers 50,842 47,020 (3,822)
142 Other Receivables 90,113 360,470 270,357
145 Receivables from Associated Companies
151 Materials & Supplies Inventory
162 Prepaid Expenses 5,629 9,382 3,753
173 Unbiled (Accrued) Utility Revenue
143 Provision for Uncollectable Accounts 1,300 1,300 -
Total Current (Add lines 17 -24 less line 25)155,505 953,083 797,579
181 Unamortized Debt Discount & Expense
183 Preliminary Survey & Investigation Charges
184 Deferred Rate Case Expenses
186 Other Deferred Charges
Total Assets (Add lines 13, 16 & 26 - 30)2,488,130 4,384,288 1,896,158
Rev 3/02 Page 7
Name:Falls Water Co., Inc.
BALANCE SHEET
For Year Ended December 31,2007
LIABILITIES & CAPITAL Balance
Beginning
Balance
End of
Increase
or
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
26
27
28
29
30
31
ACCT#DESCRIPTION of Year Year (Decrease)
201-3 Common Stock 25,000 25,000 -
204-6 Preferred Stock
207-13 Miscellaneous Capital Accounts
214 Appropriated Retained Earnings
215 Unappropriated Retained Earnings 141,536 214,328 72,792
216 Reacquired Capital Stock
218 Proprietary Capital
Total Equity Capital (Add Lines 1-5+7 less line 6)166,536 239,328 72,792
221-2 Bonds
223 Advances from Associated Companies 94,382 86,225 (8,157)
224 Other Long - Term Debt 248,944 654,889 405,945
231 Accounts Payable 25,980 60,887 34,907
232 Notes Payable 23,013 15,169 (7,844)
233 Accounts Payable - Associated Companies 21,415 18,917 (2,498)
235 Customer Deposits (Refundable)
236.11 Accrued Other Taxes Payable
236.12 Accrued Income Taxes Payable --
236.2 Accrued Taxes - Non-Utilty
237-40 Accrued Debt, Interest & Dividends Payable
241 Misc. Current & Accrued Liabilities
251 Unamortized Debt Premium
252 Advances for Construction
253 Other Deferred Liabilities
255.1 Accumulated Investment Tax Credits - Utilty
255.2 Accum. Investment Tax Credits - Non-Utility
261-5 Operating Reserves
271 Contributions in Aid of Construction 1,951,494 3,439,827 1,488,333
272 Accum. Amort. of Contrib. in Aid of Const. **(43,634)(130,953)(87,319)
281-3 Accumulated Deferred Income Taxes
Total Liabilities (Add lines 9 - 29 2,321,594 4,144,960 1,823,366
TOTAL LIAB & CAPITAL (Add lines 8 & 30)2,488,130 4,384,288 1,896,158
** Only if Commission Approved
Rev 3/02 Page 8
Name:Falls Water Co., Inc.
STATEMENT OF RETAINED EARNINGS
For Year Ended December 31, 2007
1 Retained Earnings Balance ræ Beginning of Year
2 Amount Added from Current Year Income (From Pg 4, Line 32)
3 Other Credits to Account
4 Dividends Paid or Appropriated
5 Other Distributions of Retained Earnings
6 Retained Earnings Balance ræ End of Year
141,536
25,028
47,764
214,328
7 Description (Class, Par Value etc.)
COMMON
CAPITAL STOCK DETAIL
No. Shares
A h . dut orize us an ing ai
1000 25
No. Shares
Ott d
Dividends
P 'd
DETAIL OF LONG-TERM DEBT
Interest Year-end Interest Interest
8 Description Rate Balance Paid ccrue
Frontier Property Group 6%86,225 5,915
DEQ State RevolvinQ Loan Fund - DW-9923 3.25%238,184 8,345
A d
Rev 3/02 Page 9
Name:Falls Water Co., Inc.
SYSTEM ENGINEERING DATA
For Year Ended December 31, 2007
1 Provide an updated system map if significant changes have been made to the system during the year.
2 Water Supply:
Rated
Capacity
Type of
Treatment:
(None, Chlorine Annual
Fluoride Production
Water
Supply
Source
(Well, Spring,
Pump Desionation or location (gpm)Filter etc.)(OOO's Gal.)Surface Wtr)
Well #1 750 SAND SEP 121,611 WELL
Well #2 400 79,941 WELL
Well #4 1500 SAND SEP/CHLRN 234,812 WELL
Well #5 750 SAND SEP/CHLRN 437,318 WELL
Well #6 (Pump 6)600 65,284 WELL
Pump #7 (In Well #6)600 85,422 WELL
Well #8 1500 CHLORINATION 125,102 WELL
3 System Storage:
Total
Capacity
OOO's
Usable
Capacity
OOO's
Type of
Reservoir
(Elevated,Pres-
Construction
(Wood, Steel
Storaoe Desionation or Location Gal.Gal.urized, Boosted'Concrete)
Well 2/4 5 1.8 Pressurized Steel
(Duplicate form and attach if necessary. Asterisk facilties added this year.)
Rev 3/02 Page 10
Name:Falls Water Co., Inc.
SYSTEM ENGINEERING DATA
(continued)
For Year Ended December 31, 2007
4 Pump information for ALL system pumps, including wells and boosters.
Designation or Location Horse
Rated
Capacity
Discharge
Pressure
Energy
Used
& Type of Pump**Power (ç¡pm)(psi)This Year
Well #2, Turbine Pump #2 40 400 65
Well #4, Turbine Pump #4 150 1500 65
Well #6, Submersible Pump #6 75 600 65
Pump #7, Submersible Pump #7 75 600 65
SUBTOTAL OF ABOVE The Above are all on one Power Meter Totaling 651,360
Well #1, VFD Turbine Pump #1 75 750 65 260,055
Well #5, Turbine Pump #5 75 750 65 583,903
Well #8, Turbine Pump #8 150 1500 65 207,200
.. .** Submit pump curves unless previously provided or unavailable. Asterisk facilities added this year.
Attach additional sheets if inadequate space is available on this page.
5 If Wells are metered:
What was the total amount pumped this year?
What was the total amount pumped during peak month?
What was the total amount pumped on the peak day?
1,149,489,604
233,382,018
9,572,132
6 If customers are metered, what was the total amount sold in peak month?178,945,000
7 Was your system designed to supply fire flows?
If Yes: What is current system rating?
Yes
4
8 How many times were meters read this year?
During which months?
7
April, May, June, July, August, September, October for ResidentiaL.
Commercial and Multi-family Residential are read year round.
9 How many additional customers could be served with no system improvements
except a service line and meter?
How many of those potential additions are vacant lots?
300
300
10 Are backbone plant additions anticipated during the coming year?
If Yes, attach an explanation of projects and anticipated costs!
Yes
11 In what year do you anticipate that the system capacity (supply, storage or distribution)
will have to be expanded?2008
Rev 3/02 Page 11
Name:Falls Water Co., Inc.
SYSTEM ENGINEERING DATA
(continued)
For Year Ended December 31,2007
FEET OF MAINS
2"1,532.95 --1,532.95
4"2,262.64 --2,262.64
6"138,352.30 19,258.59 -157,610.89
8"42,985.68 3,858.90 -46,844.58
10"19,118.31 3,880.45 -22,998.76
12"11,822.98 2,932.65 -14,755.63
In Use
Beginning
Of Year
Installed
During
Year
Abandoned
During
Year
In Use
End of
Year
1 Pipe
Size
CUSTOMER STATISTICS
Number of Customers Thousands of Gallons Sold
TOTALS (Add lines 2 through 8)
This Last This Last
Year Year Year Year
3,229 2,759 874,057 659,158
63 52 37,931 31,924
145 391 N/A N/A
341 316 N/A N/A
3,778 3,518 911,988 691,082
2 Metered:
2A Residential
2B Commercial
2C Industrial
3 Flat Rate:
3A Residential
3B Commercial
3C Industrial
4 Private Fire Protection
5 Public Fire Protection
6 Street Sprinkling
7 Municipal, Other
8 Other Water Utilities
Rev 3/02 Page 12
State of Idaho
County of Bonnevile
)
) ss
CERTIFICATE
WE, the undersigned Brent Johnson, Pre~i~er.t~~i:~K_:_~~Slttl3r_l:~e!lIai:ager!.c:ft~e__~_
of the Falls Water Company, Inc. utility, on our oath do severally say that the foregoing report has
been prepared under our direction, from the original books, papers and records of said utility; that
we have carefully examined same, and declare the same to be a correct statement of the business
and affairs of said utility for the period covered by the report in respect to each and every matter and
thing therin set forth, to the best of our knowledge, information and belief.
Subscribed and Sworn to Before Me
~
(Chief Officer)
K.~l'
(Officer in Charge of Accounts)
thiSJt '~
My Commission Expires ¡f Z If Jo~
Rev 3/02
gdklexcelljnelsonJanulrptslwtrannualrpt
Page 13
1_. Il'.
Attachments for response for additional information to page 1 question 13:
During 2007, Falls Water Co., Inc.'s service area added the following new subdivisions and divisions of
existing subdivisions:
1. Calico Sky Subdivision Division 4 was added (Legal description is attached to this form).
2. Summit Park Subdivision Division 9 was added (Legal descriptions are attached to this form).
3. Clover Canyon Subdivision Division 1 was added (Legal description is attached to this form).
4. Bridgewater Subdivision Divisions 2 through 4 were added (Legal description is attached to this
form).
5. Crimson Valley Subdivision Division 4 was added (Legal description is attached to this form).
6. Ridge View Subdivision Division 1 was added (Legal description is attached to this form).
7. Trells Square Division 4 was added (Legal description is attached to this form).
8. Warm Springs Division 5 was added (Legal description is attached to this form).
In response to question 23 on page 2, attached is copy of the Falls Water Spout which was distributed
to our customers with the June 2007 statements.
In response to question 24 on page 2, attached is a copy of an updated system map. The list of
significant assets added to the system during 2007 include:
1. $100,000.00 toward the purchase of 1,500 AF water right from Idaho Water Company. Total
paid to date on contract is $212,500.00.
2. $100,000.00 to complete purchase of 1,000 AF of water right from Idaho Sod Farm. Total
purchase price $750,000.00.
3. $250,000.00 toward purchase of 492 AF of water right from Idaho Sod Farm. Total contract
value $492,000.00. Amount still owed $242,000.00.
4. $263,156.00 cost-to-date for Well #9 well driling.
5. $306,288.00 for water meters for 2nd phase of three year installation plan to meter flat rate
customers and to buy meters and MXU's for new customer installations for 2007.
6. $175,257.00 for new water mains to loop existing mains in water system.
In response to question 10 on page 11, the backbone plant additions anticipated in 2008 are:
1. The development of Well #9 was anticipated to be completed in 2007. The anticipated
completion date is mid-September 2008. The project is estimated to be $1,550,000.00. The
_. to'.
project is financed by a loan from DEQ for $1,200,000.00 and $350,000.00 from development
fees collected by Falls Water Co., Inc. The estimated cost of the well construction and site
improvements is $800,000.00. The well is estimated to be on line in September 2008. See
attached engineering cost estimate for the well development. The remaining $750,000.00 is for
the purchase of 1,500 AF of water right from Idaho Water Company. See attached copy of
purchase contract.
'.. ...
Legal Description of
Calico Sky Subdivision - Division 4
Beginning at a point that is S89°22'29"E 1154.60 feet along the Section line from the Northwest Corner
of Section 11, Township 2 North, Range 38 East of the Boise Meridian, said point being the Northeast
Corner of Calico Sky Subdivision, Division No.2, Bonneville County, Idaho as shown on the recorded plat
thereof, and running thence S89°22'29"E 690.04 feet along said Section line; thence SOooOO'19"W
350.02 feet; thence S89°22'29"E 796.55 feet to the North-South Centerline of Section 11; thence
SOoo03'41"W 1250.14 feet along said North-South Centerline of Section 11 to the Northeast Corner of
Calico Sky Subdivision, Division No.3, Bonnevile County, Idaho as shown on the recorded plat thereof,
and running thence the following 7 courses along the North line of Said Division No.3, 1) N89°59'41"W
235.27 feet; thence 2) SOooOO'19"W 15.48 feet; thence 3) N89°59'41"W 250.00 feet; thence
4)NOOOOO'19"E 3.02 feet; thence 5) N89°59'41"W 310.00 feet; thence 6) NOooOO'19"E 7.46 feet; thence
7) N89°59'41"W 690.00 feet to the Northwest Corner of said Division No.3, said point being on the East
line of Calico Sky Subdivision, Division No.1; thence NOooOO'19"E 1621.25 feet along the East line of
Calico Sky Division NO.1 and NO.2 to the point of beginning, containing 48.720 acres.
't,...
Legal Description of
Summit Park Subdivision - Division 9
Beginning at a point that is SooOO'19"W 1580.00 feet along the Section Line to the South line of
Woodside Drive and N89°59'41"W 280.00 feet to a point of curve having a radius of 503.20 feet and a
chord that bears N84°45'50"W 91.75 feet; thence to the right along said curve 91.88 feet through a
central angle of 10°27'42" and SOo029'49"E 349.47 feet from the Northeast Corner of Section 10,
Township 2 North, Range 38 East of the Boise Meridian, said point of beginning being on the East line of
Summit Park Division No.2, and running thence SOo029'49"E 41.14 feet; thence S45°09'26"W 57.17 feet;
thence N50027'56"W 124.27 feet to a point of curve having a radius of 20.00 feet and a chord that bears
N13°3l46"W 24.04 feet; thence to the right along said curve 25.79 feet through a central angle of
73°52'21"; thence S39°32'04"W 88.89 feet to a point of curve having a radius of 20.00 feet and a chord
that bears S87°24'06"E 24.04 feet; thence to the right along said curve 25.79 feet through a central
angle of 73°52'21"; thence S50027'56"E 118.36 feet; thence S45°09'26"W 133.38 feet; thence
N89°4l27"W 338.86 feet to the Northeast corner of Lot 6, Block 5, Summit Park Division No.5; thence
SOoo18'33"W 204.97 feet to a point on a curve having a radius of 566.06 feet and a chord that bears
N88Q10'32"W 29.95 feet; thence to the right along said curve 29.95 feet through a central angle of
3QOl54"; thence SOoo12'52"W 183.93 feet to the Southeast corner of Summit Park Division No.5;
thence S89°47'08"E 550.95 feet along the North right-of-way line of the Eastern Idaho Railroad to the
centerline of Sand Creek; thence along said centerline of Sand Creek the following five (5) courses: 1)
N33°53'56"E 39.65 feet; 2) N4io10'14"E 208.82 feet; 3) N38°02'17"E 76.47 feet; 4) N2io18'42"E 180.89
feet; 5) N15°56'33"E 119.08 feet; thence N76°4l28"W 316.51 feet to the point of beginning, containing
7 .856 acres.
'\....
Legal Description of
Clover Canyon Subdivision - Division 1
Beginning at a point that is N87°11'03"W 776.00 feet from the Southeast Section Corner of Section 11
Township 2 North, Range 38 East of the Boise Meridian, Bonneville County, Idaho and running thence
N87°11'03"W 373.45 feet along south section line of said section; thence NOooOO'OO"E 870.29 feet along
said property line; thence S89°59'37"E 190.00 feet; thence SOooOO'OO"E 45.88 feet; thence N90000'00''E
96.03 feet; thence SOooOO'OO"W 127.18; thence S89°59'52"E 31.70 feet; thence SOooOO'08"W 190.00
feet; thence S89°59'52"E 55.29 feet; thence SOooOO'07"w 525.55 feet to the point of beginning,
containing 6.843 acres.
\~...
Legal Description of
Bridgewater Subdivision - Division 2
Beginning at a point that is S.00002'56''E. along the Section line 345.23 feet from the Northeast Corner of Section
15, Township 2 North, Range 38 East ofthe Boise Meridian; running thence S.00002'56''E. along said Section line
887.3 1 feet to the Northeast Boundary corner of Bridgewater, Division No.1, an Addition to the City of Ammon,
Bonnevile County, Idaho; thence along the North Boundary line of said Division NO.1 the following three (3)
courses: S.89°5T04"W. 200.00 feet; thence N.00002'56''W. 8.57 feet; thence S.89°5T04"W. 185.00 feet; thence
N.00002'56''W. 312.00 feet; thence S.89°5T04"W. 765.00 feet; thence N.00002'56''W. 396.74 feet; thence
S.89°5T04"W. 200.00 feet; thence S.00002'56''E. 75.56 feet; thence S.89°5T04"W. 204.00 feet; thence
N.00004'18''W. 376.09 feet; thence S.89°46'18"E. 1076.20 feet; thence S.00002'56''E. 125.33 feet; thence
N.89°5T04"E. 477.95 feet to the POINT OF BEGINING. Containing 22.850 acres.
'..'I .
Legal Description of
Bridgewater Subdivision - Division 3
Beginning at a point that is S.00002'56"E. 911.97 feet and S.89°57'04"W. 385.00 feet from the Northeast
Corner of Section 15, Township 2 North, Range 38 East of the Boise Meridian, said point being the
Northwest corner of Lot 5, Block 4, Bridgewater, Division No.2, an Addition to the City of Ammon,
Bonnevile County, Idaho; running thence along the South line of Lot 6, Block 4 of said Bridgewater,
Division NO.2 a distance of 632.50 feet; thence S.00002'56"E. 245.83 feet; thence S.25°35'43"W. 809.83
feet; thence S.00035'42"W. 360.91 feet; thence S.89°24'18"E. 260.76 feet to the most Westerly corner
of Lot 12, Block 1, Bridgewater, Division No.1, an Addition to the City of Ammon, Bonnevile County,
Idaho; thence along the Boundary of said Bridgewater, Division NO.1 and Division NO.2 the following
ten (10) courses: N.6io36'56"E. 120.00 feet; thence N.27°23'04"W. 16.49 feet to a point of curve with a
radius of 111.41 feet and a chord bearing N.4r22'54"W. 76.20 feet; thence to the left along said curve
77.76 feet through a central angle of 39°59'39"; thence N.22°37'l7"E. 151.92 feet; thence
N.04°lO'36"W. 115.21 feet; thence N.25°35'43"E. 730.15 feet; thence N.89°57'04"E. 192.03 feet; thence
S.00002'56"E. 7.00 feet; thence N.89°57'04"E. 125.00 feet; thence N.00002'56"W. 312.00 feet to the
POINT OF BEGINNING. Containing 12.57 acres.
\. \"'
Legal Description of
Bridgewater Subdivision - Division 4
Beginning at a point that is S.00002'56/1E. 911.97 feet and S.89°57'04/1W. 1017.49 feet from the
Northeast Corner of Section 15, Township 2 North, Range 38 East of the Boise Meridian, said point being
on the South line of Lot 6, Block 4, Bridgewater, Division No.2, an Addition to the City of Ammon,
Bonnevile County, Idaho; running thence along the Boundary of said Division NO.2 the following five (5)
courses: S.89°57'04/1W. 132.51 feet; thence N.00002'56/1W. 396.74 feet; thence S.89°57'04/1W. 200.00
feet; thence S.00002'56/1E. 75.56 feet; thence S.89°57'04/1W. 204.00 feet; thence N.89°52'18/1W. 101.18
feet; thence S.00007'42/1W. 321.50 feet; thence N.89°57'04/1E. 236.17 feet; thence S.00002'56/1E. 190.00
feet; thence N.89°57'04/1E. 49.98 feet; thence S.00002'56/1E. 73.86 feet; thence S.25°35'43/1W. 830.71
feet; thence S.89°24'18/1E. 51.13 feet; thence S.00035'42/1W. 137.45 feet; thence S.16°21'54/1E. 60.00
feet to a point on a curve with a radius of 111.41 feet and a chord bearing N.82°06'54/1E. 32.86 feet;
thence to the right along said curve 32.98 feet through a central angle of 16°57'36/1; thence
S.89°24'18/1E. 50.00 feet; thence S.00035'42/1W.130.00 feet; thence S.89°24'18/1E. 210.00 feet; thence
N.00035'42/1E. 360.91 feet; thence N.25°35'43/1E. 809.83 feet; thence N.00002'56/1W. 245.83 feet to the
POINT OF BEGINNING. Containing 14.33 acres.
\, '"
Legal Description of
Crimson Valley Subdivision - Division 4
Beginning at the Northeast Section Corner of Section 14 Township 2 North, Range 38 East of the Boise
Meridian, Bonnevile County, Idaho; thence SOoo19'56"W 221.10 feet along the east section line of said
section to the point of beginning and running thence SOoo19'56"W 2419.06 feet along east section line
of said section; thence N87°02'24"W 662.52 feet to the east line of Clover Dale Estates Division No.8;
thence NOoo24'Ol"E 2638.41 feet along said property line to the north section line of said section;
thence S87°10'31"E 291.56 feet along said section line to the northwest corner of property owned by
Carol L. Ferguson & Byron R. Ferguson, Inst. No. 1072053; thence SOOo39'40"E 250.00 feet along west
property line to the southwest corner of said property thence S88°17'40"E 363.35 feet along south line
of said property to the point of beginning, containing 38.032 acres.
\~ '.
Legal Description of
Ridge View Subdivision - Division 1
Beginning at a point that is S.00004'04"W. along the Section line 1203.33 feet from the West 1/4 Corner of Section
13, Township 2 North, Range 38 East of the Boise Meridian; running thence S.00004'04"W. along said Section line
739.42 feet; thence N.87°51 '58"E. 537.16 feet; thence 00004'04"W. 162.19 feet; thence N.87°51 '58"E. 925.91 feet;
thence N.00013'33"E. 0.72 feet; thence N.07°0l01"W. 206.26 feet; thence N.89°55'56"W. 421.93 feet; thence
N.00004'04"E. 130.00 feet; thence S.89°55'56"E. 21.92 feet; thence N.00004'04"E. 190.00 feet; thence
N.89°55'56"W. 18.33 feet; thence N.00004'04"E. 610.11 feet; thence N.80052'18"W. 126.28 feet; thence
S.80051 '25"W. 62.47 feet; thence N.89°55'56"W. 133.63 feet; thence S.00004'04"W. 300.00 feet; thence
N.89°55'56"W. 698.21 feet to the POINT OF BEGINING. Containing 23.019 acres.
~-','.
Legal Description of
Trellis Square Subdivision - Division 4
Beginning at a point that is S.00006'55''E. along the Section line 643.04 feet and S.89°52'18"E. 55.37
feet from the Northwest Corner of Section 15, Township 2 North, Range 38 East of the Boise Meridian,
said point also being the Northwest corner of Lot 1, Block 1, Majestic Acres, Division No.1, an Addition
to the City of Ammon, Bonnevile County, Idaho; running thence S.89°52'18"E. along the North
boundar line of said Division NO.1 extended 1347.82 feet; thence N.00007'42"E. 371.54 feet to the
Northeast Boundar corner of Trells Square, Division No.3, an Addition to the City of Ammon,
Bonnevile County, Idaho; thence N.89°52'18"W. along the North Boundar line of said Division NO.3
extended 782.24 feet to the Northeast corner of Lot 5, Block 1, Trells Square, Division No.1, an
Addition to the City of Ammon, Bonnevile County, Idaho; thence along the Boundar of Lots 1,4 and 5,
Block 1, Trells Square, Division NO.1 and the East Right-of-Way line of 25th East the following eight
(8) courses: S.00007'42''W. 205.50 feet; thence N.89°52'18"W. 140.00 feet; thence N.00007'42"E. 40.00
feet; thence N.89°52'18"W. 159.05 feet; thence S.00007'42''W. 75.00 feet; thence N.89°52'18"W. 281.34
feet to a point on a curve with a radius of 2608.33 feet and a chord bearing S.06°13'40"E. 74.89 feet;
thence to the left along said curve 74.89 feet through a central angle of 01 °38'42" to a point of reverse
curve with a radius of 2722.33 feet and a chord bearing S.06°27'02"E. 56.99 feet; thence to the right
along said curve 56.99 feet through a central angle of 01 °11'58" to the POINT OF BEGINING.
Containing 8.782 acres.
1 ì ~,
Legal Description of
Warm Springs Subdivision - Division 5
Beginning at a point that is S89°39'15"E 2082.59 feet along the North section line and
S00020'45"W 1279.44 feet from the Northwest Corner of Section 23, Township 2 North, Range 38
East of the Boise Meridian, said point being the Northeast Corner of Lot 1, Block 6 of Warm Spring
Meadows Division No.2, Bonneville County, Idaho as shown on the recorded plat thereof, and
running thence S58°21'40"E 95.61 feet; thence N14°30'29"E 316.92 feet; thence N89°40'16"E
195.49 feet; thence 500° 19'44"E 14.55 feet; thence N89° 53 '45"E 144.82 feet; thence
500° 19'24"E 690.01 feet to the Northeast Corner of Lot 3, Block 7 of Warm Spring Meadows
Division No.4, Bonneville County, Idaho as shown on the recorded plat thereof, and running the
following 3 courses along the North line of said Division NO.4 1) 589°53 '45"W 144.76 feet; 2)
NOo019'44"W 79.56 feet; 3) S89°40'16"W 310.00 feet to the Northeast Corner of Lot 4, Block 5 of
Warm Spring Meadows Division No.3; thence to the following 2 courses along the North line of
said Division NO.3 1) N78°41 '05"W 102.39 feet; 2) N57°39'34"W 130.01 feet to the East line of
Warm Spring Meadows Division NO.2 as shown on the recorded plat thereof; thence the following
3 courses along the East line of said Division NO.2 1) N31 °38'20"E 191.96 feet; 2) N58°21'40"W
10.00 feet; 3) N31 ° 38'20"E 130.00 feet to the point of beginning, containing 7.302 acres.
i:.2 i:
.. 0.~ +=o ro0'-I, 0I, 0II c: g¡
.- II c:
.i -t L.l! g2
CI c ro.Q Q) ~E êó-CI:: ~
:l :: ::
i: 0:
r3 0
'C iiQ) "0E-c:
" L._
Q) Q) 0+- :: I,~ 0 ro
Q) (J Q)a. Q) L.o ~ ro
(J Q) 0)ro (J c.t ._
:::: ~c- 0
ro +- -a. c ÕE ~-o :J Q)(Jo.t.... +--"Q)"cc
ro c .- :J~ro(Jo
(J Q) (J(J i. E Q)
ãi (J 52 =LL"-'-::
Q)Q)Q)oc.tooci- coo
'ii) ri CO
en ~ ~
Ci ~ ri ~t~~ 0~~ ~
rn
Q)~I,::L. = Q) 0i:J!roei:o-:: Q).- Q) 0 :: 0)g¡~_gc:
'Ë oe ~ ~ gE..Q)L.+=O..EQ)o"'Uro ..Q).. Q) i: ro ..'t1,:ie~e
.s .~ .. 'S; .. a.C':!oi:o-;-:¡..w..~::;:~..~~
CI 0 E 0 E0:= i: E.0 t: 0 t: i::: ro.- ro 0a. c..!! c..!:Q) :: Q) ::00'-0 i:.. 0 W
.¡ ., o., .-roiiro~
:2 :2 :2 ;:
.oz
en
~~ Q)C C
CO ::
0- Q)
E .0-o a.Ü cL. 0
Q) .-.. ..
CO CO
~ E
en J2= c
COu.
o .0
)i CO 0 0) Q)Z Ot?O)~Ec(~~'7~Q)Oc. 0 CO N i .J (.:le: NN-Q'
0'- 0 10 N e: +-.0_ _1. 0 roo CO ~ CO __ ~
0: Cf ~ 0 CO :: eno"'NOOroW""u.-Ncn-...- -::'c("'oGi" ~~~-æ5~~~
fI 32 J: u. .J.J a. ü.Jc(LL
i: -~ ~ ~-t :: ~ 0: ero 0 0: i:.oa. I, ro 0 ~ro c: i: E ro i:~ E ~II ~o i: E ~i: i: 01,U 0 i:Q) ~c 0 ~ c: I,Q Q ~3=:: .i :: êó a. i: 'iii ~ 0 Q) .!! .!! 'S; Q"0 - I, E .. i: i: 0 3='- a... .. :: :: .- "'i: I, .. Q) E I, 0 0 Q) ~ 02 I, ~ ro ~I, - "0 ro- 3= 0 .. W .- Q) += = ,- "0 "0 Q) ro .- Q) E U .0 Q) :g.g Q)-t£ 0 i: S UO ~::~ O)~ ~ 2 ro.o êó ~ ~~ ~ W :: êó .. :: 00 ~ roo "0 ro I, i: Q).~ ro "0 ~ "0 Q) :: .. U :g Li Q) 00 I, 1; m 00 ~ ci a.g mo: WQ)L.~:g =c: .g~oom~::-t~3=I,Ero~ W~L...L.~i:i:-::~ro~Q)i:O~:: ~~~W~i: ~"Orooo~oU- ~Q)BQ)roi:~o~ ~ ~ L. ro S U i: W -t ~ Q) ~ i: ro g ~ a. £ a. 0: ~ ro :i - ~ 00: L. ~ a. ro c.~i:00:: i: ~"O ~ ~o Q) ro 0 Q).. 00 L. ro i: i: i: i: i: ~w= 0 i,c: Q)~:i00 i:
Eo 8 B 2.. ~ Q) ~ I, ~ a. E Ô 00 I, ~ l ~ ~~ -8 -8 ~ 0 ~ 2 .. ~ 0: ~ Q) E E ~ E ~-~i:t:::E::Ei:UL.-U~Q)i:~Q)o oO.oi:t: "O~i:EE..L.1,Ero ro Q) ogo O~ Q) ro~-; L. L. L. Q)~.o i: i: i: i: 0 0 0 o~ Q) Q)S::::g ro roc: UUU i: UUU U 0 W ~ ~ ~ ~~:i ~~ ~ ~ ~ ~ ~ ~ ~ zo 0: 0: WOOOO~ ~ ~.... ...............................
~_¡""j
IIt
~ ..1-
51
E 17T.
-
Exhibit B · Engineer Opinion of Prob-.ble ProJect Cost - ¿Jeff "/e;
heNQ Ji .u ciu~ Unit CO totl Cog.'"-...
1 New we 20" dJ CunglPnily $S fee fumpaun 1 $2.05 $23.050
d8p on fU bo at an ta si .
2 BUldfng pIg IncJ' fteir. vø' air lumpad 1 $25,00 $25.000reli. tr. pr .pg" pl lifutre ~ liÑi't & vlie òI
3 S1t1plpi101udptp. vø fi. pu to lupaur 1 $15,00 $15.000wu to ,--- et.
4 W.Pbi1d1ng ..tJ fo l bo pup sq fee 720 $160 $115,20
stati an ahrt.........""5 30 Hp de we puP. oo VF &oa lup su 1 ..00
a QnSI gentr (s to al opera fu lLRp 80 1 $135.00 $135.000
boSl pum). tr 8W & dl tak
..
7
-Fon .15 7II foo 1050
Totl esim prbab.1e cona coet $58400
till~otal esat co WidO
fi9 Qut of Po co
.IOWA drDng pe ree
-Electrcal costs th mus be pad dire to Ut Pow to gel pOW to Uie sit
-Other utnt cots that mus be pad to get seee to the de '
-Lega" aervce asociated wI.th prJet .
· Adlilient cots
Not IDclde In SCs COnt-Extesive eçqui 88sl8 for wa riht or propert
.Extenslv PUC oonat euch 8$ for tr to Bo. and etc.
"Future SCAOA hoo stng fr ø. teation panel
,
04192 Falls Water Company
Well No.9 and Well H()se Profesional Servces Contract