Loading...
HomeMy WebLinkAboutFiscal Plan for Shoemaker Annexation Area Centre Township, U.S. 31 SouthRESOLUTION 3696-07 Passed by the Common Council of the City of South Bend, Indiana February 12, 07 20 Attest: City Clerk President of Common Council Presented by me to the Mayor of the City of South Bend, Indiana February 13, 07 20 Approved and signed by me City Clerk February 13 20_1). . RESOLUTION NO. 3 ~ ~ ~' ~ A RESOLUTION OF THE COMMON COUNCIL OF THE CITY OF SOUTH BEND, INDIANA, ADOPTING A WRITTEN FISCAL PLAN AND ESTABLISHING A POLICY FOR THE PROVISION OF SERVICES TO AN ANNEXATION AREA IN CENTRE TOWNSHIP, U.S. 31 SOUTH (SHOEMAKER ANNEXATION AREA) WHEREAS, there has been submitted to the Common Council of the City of South Bend, Indiana, an Ordinance and a petition by the sole (100%) property owner which proposes the annexation of real .estate located in Centre Township, St. Joseph County, Indiana, which is described more particularly in Section I of this Resolution, and; WHEREAS, the territory proposed to be annexed encompasses approximately .821 acres of vacant land, which property is at least 12.5% contiguous to the current City limits, i.e., approximately 46.3% contiguous, generally located at the southeast corner of U.S. 31 and Detroit Street. It is anticipated that the annexation area will be developed for a single-story office-retail building and a parking lot. This use will require a basic level of municipal public services of anon-capital improvement nature, including police and fire protection, street and road maintenance, street sweeping, flushing, snow removal, and sewage collection, as well as services of a capital improvement nature, including street and road construction, street lighting, a sanitary sewer system, a water distribution system, and a storm water system and drainage plan; and WHEREAS, the Common Council of the City of South Bend, Indiana, now desires to establish and adopt a fiscal plan and establish a definite policy showing: (1) the cost estimates of services of anon-capital nature, including street and road maintenance, sewage collection, street sweeping, flushing, and snow removal, police and fire protection, and other non-capital services normally provided within the corporate boundaries, and services of a capital improvement nature, including street and road construction, street lighting, a sanitary sewer extension, a water distribution system, and a storm water system to be furnished to the territory to be annexed; (2) the method(s) of financing those services; (3) the plan for the organization and extension of those services; (4) that services of anon-capital nature will be provided to the annexed area within one (1) year after the effective date of the annexation, and that they will be provided in a manner in standard and scope to similar non-capital services provided to areas within the corporate boundaries of the City of South Bend, regardless of similar topography, patterns of land use, or population density; (5) that the services of a capital improvement nature will be provided to the annexed area within three (3) years after the effective date of the annexation in the same manner as the services are provided to areas within the corporate boundaries of the City of South Bend, regardless of similar topography, patterns of land use, or population density, and in a manner consistent with federal, state and local laws; and (6) the plan for hiring the employees of other governmental entities whose jobs will be eliminated by the proposed annexation; and WHEREAS, the Board of Public Works of the City of South Bend, and the Board of Public Safety of the City of South Bend, have each approved a written fiscal plan and established a policy for the provision of services to the territory proposed to be annexed, which plan and policy the Common Council finds to be appropriate and in the best interest of the City, and, which it desires to adopt. NOW, THEREFORE, BE IT RESOLVED BY THE COMMON COUNCIL OF THE CITY OF SOUTH BEND, INDIANA, AS FOLLOWS: Section I. It is in the best interest of the City of South Bend and the area proposed to be annexed that the following described real property located in Centre Township, St. Joseph County, Indiana, be annexed to the City of South Bend: Lots Numbered Five Hundred Ninety (590), Five Hundred Ninety-One (591) and Five Hundred Ninety-two (592) as shown on the recorded plat of Gilmer Park Second Subdivision in St. Joseph County, Indiana. A parcel of land located in the Southwest'/ of Section 36, Township 37 North, Range 2 East, Centre Township, St. Joseph County, as shown on the recorded plat of Gilmer Park Second Subdivision, and described as follows: Beginning at the intersection of the recorded South lot line of Lot 547 of said Gilmer Park Second, recorded in Plat Book 14, Page Gla in the St. Joseph County Recorders Once and the recorded East line of US 31 South; thence South along said East line of US 31 South and the existing City Limits to the Southwest corner of recorded lot 592 of said Gilmer Park Second; thence East along said recorded South line of Lot 592 and said line extended to the East line of aNorth/South recorded alley; thence Northeast along said alley and said line extended to the intersection of the North right of way line of Detroit Street and said alley extended; thence West along the North line of Said Detroit Street and the South line of Lot 547 of said Gilmer Park Second to the place of beginning. Containing 0.821 acres, more or less and subject to all legal rights of way and easements of record. Section II. It shall be and hereby is now declared and established that it is the policy of the City of South Bend, to furnish services to said territory of anon-capital nature, such as police and fire protection, street and road maintenance, sewage collection, street sweeping, flushing, and snow removal, within one (1) year of the effective date of the annexation, in a manner equivalent in standard and scope to the services furnished by the City to other areas of the City regardless of similar topography, patterns of land use, or population density; and to furnish to said territory services of a capital improvement nature, such as street and road construction, street lighting, a sanitary sewer extension, a water distribution system, a storm water system, and drainage plan, within three (3) years of the effective date of the annexation in the same manner as those services are provided to areas within the corporate boundaries of the City of South Bend regardless of similar topography, patterns of land use, or population density, and in a manner consistent with federal, state and local laws, procedures, and planning criteria. Section III. The Common Council for the City of South Bend, Indiana shall and does hereby now establish and adopt the Fiscal Plan, attached hereto as Exhibit "A", and made a part hereof, for the furnishing of said services to the territory to be annexed, which provides, among other things, that the public sanitary sewer is available with capacity sufficient to service this area with any extensions for future development to be paid by the developer; that a 400 foot water main line extension will be needed to service the area to be paid by the developer; that street lighting and parking will be installed at the developer's expense; and that a street drainage plan will be also be planned, provided and paid for by the developer subject to compliance with state and local law. Section IV. It is required as a condition of annexation that neo-traditional building/site design elements be included in terms of context, setback, orientation, spacing, style, massing, height, entry, fenestration, materials, accessory buildings, landscape buffering and lighting that achieve development and design of the highest possible quality. It is required that the annexation area integrate harmoniously with the surrounding residential areas to the east. In consideration of pedestrian safety and proper vehicular movement, it is further required as a condition of rezoning and annexation that the developer give very careful consideration to vehicular access and circulation as well as pedestrian movement for the development within the annexation area. All screening, signage and vehicular access shall conform to the latest City of South Bend standards and ordinances. Building plans and other information to satisfy these requirements must be submitted by the developer to the City as part of the development review process. Failure to comply with all the conditions may result in the City's repeal of annexation. Section V. This Resolution shall be in full force and effect from and of its date of adoption by the Common Council and approval by the Mayor. c ~~ Member, South d Common Council T~IC~ r"~i'Pf:OVcD s.DC3~'iFD 2= 1 ~. ~ ~~ Filcd In Ci~rk'S Office FEB 7 2007 JOHN VOORDE CITY CLERK, S0. BEND, IN. TO THE COMMON COUNCIL OF THE CITY OF SOUTH BEND: Your Committee of the Whole, to whom was referred: BILL NO. 07-20 A RESOLUTION OF THE COMMON COUNCIL OF THE CITY OF SOUTH BEND, INDIANA, ADOPTING A WRITTEN FISCAL PLAN AND ESTABLISHING A POLICY FOR THE PROVISION OF SERVICES TO AN ANNEXATION AREA IN CENTRE TOWNSHIP, U.S. 31 SOUTH, SHOEMAKER ANNEXATION AREA Respectfully report that they have examined the matter and that in their opinion, this bill is being recommended to the full Council with a favorable recommendation. Karen L. White Chairperson 1200 COUNTY-CITY BUILDING 227 W. JEFFERSON BOULEVARD SOUTH BEND, INDIANA 46601-1830 PHONE 574/ 235-9371 FAx 574/ 235-9021 TDD 574/ 235-5567 CITY OF SOUTH BEND STEPHEN J. LUECKE; MAYOR COMMUNITY ~L ECONOMIC DEVELOPMENT SHARON T. I{ENDALL EXECUTIVE DIRECTOR February 7, 2007 Mr. Timothy Rouse, President South Bend Common Council 4th Floor, County-City Building South Bend, IN 46601 Re: A RESOLUTION OF THE COMMON COU'1`'CIL OF THE CITY OF SOU"I'H BEND, INDIANA ADOPTING A WRITTEN FISCAL PLAN AND ESTABLISHING A POLICY FOR THE PROVISION OF SERVICES TO AN ANNEXED AREA IN CENTRE TOWNSHIP -SHOEMAKER ANNEXATION AREA Dear Mr. Rouse: I am attaching for filling, the above-referenced resolution, which is a companion to Bill No. 78-06. This Bill proposes to voluntarily annex contiguous territory in Centre Township to the City of South Bend. The resolution indicates the approval and adoption by the Common Council of the written plan and policy attached thereto concerning the provision of services, both capital and non-capital in nature, to the territory to be annexed. This Annexation is a .821 acre parcel generally located at the southeast corner of t?.S. 31 and Detrcit Street. Public improvements are planned for this aI•ea alyd it is anticipated that they will be completed at the expense of the developer. Please note that on page 9 of the fiscal plan. that additional development criteria are being required in the context of Ciry Plan and have been satisfied in anticipation ofthis resolution. I am requestine that the attached resolution be placed on the February 12, 2007 agenda of the Common Council meeting at which the companion Bill is given Second Reading. l will be attending the meeting as the presenter. Your favorable consideration is requested. Sincerely, Marco Mariani, Assistant Director Division of Community Development cc: John Voorde ~iil~l~ In Ci~riz'~ Office ~~S ~ "cOO7 JO'8ti VOORD'~ CITY CLE ;~C, S0.6END, M. COMMUNITY DEVELOPMENT ECONOMIC DEVELOPMENT FINANCIAL LC PROGRAM PAMELA C. MEYER DONALD E. INKS MANAGEMENT 574/235-9660 574/235-9371 ELIZABETH LEONARD FAx: 574/235-9697 574/235-9371 CITY OF SOUTH BEND FISCAL PLAN SHOEMAKER Annexation Area Centre Township Stephen J. Luecke -Mayor South Bend City Council Derek Dieter Charlotte Pfeifer Roland Kelly Ann Puzello David Varner Ervin Kuspa Al Kirsits Timothy Rouse Karen White Division of Community Development Pam Meyer, Director 1~farco ~lariani..-Issistant Director Exhibit "A" Filed ft7 ~g~r~c'~ ®ff~Ce December 2006 FEB 7 2007 aor~~voorce can ctE~j!~, so. a::ra~, -*~. Shoemaker Anne.Yation .-area TABLE OF CONTENTS SECTION I. INTRODUCTION ............. SECTION II. GENERAL DATA ............ A. B. C. D. E. F. G. H. I. J. K. Location Leal Description Contiguity Size of Annexation Area Buildings and Land Use Zoning & Subdivisions Population Tax Rate Assessments Municipal Legislative District Hiring Plan SECTION III. MUNICIPAL SERVICES... A. Public Works B. Police Department C. Fire Department & EMS D. Code Enforcement E•. ~ Environmental Services F. Administrative Services .................................................3 .................................................3 SECTION IV. LA:~1D USE ANALYSIS & DEVELOPMENT CRITERIA......9 SECTION V. FISCAL I~IPACT ............:............................................................11 Fiscal Impact: TABLE 1 .........................................................................12 SECTION VI. APPROVAL ...................................................................................13 Tax Rate Information: TABLE 2 ....................................................................1-1 Legal Description :............................................................................................1~ iVlap: iv1 AP 1 .......................................................................................................16 Shoemaker Annexation Area 3 SECTION I. INTRODUCTION A. General This Fiscal Plan represents the City of South Bend's (hereinafter, "City") policy for the annexation of property in Centre Township, St. Joseph County, Indiana (hereinafter, "Annexation Area"), and was developed through the cooperative efforts of the Area Plan Commission and the following City Departments: Legal Department Department of Public Works South Bend Fire Department South Bend Police Department Department of Code Enforcement Department of Community and Economic Development Department of Administration and Finance SECTION II. GENERAL DATA A. Location The Annexation Area is generally located at the southeast corner of U.S. 31 and Detroit Street. See .flap 1. B. Legal Description The Annexation Area is part of the Southwest Quarter of Section 36, Township 37 North, Range 2 East, Centre Township, St. Joseph County, Indiana. For a complete legal description see Page I.S. C. Contiguity The Annexation Area is at least 1/8 (12.~%) contiguous to the current City limits: Co-ttigt-o-ts ?73.08 feet 46.3% IVOII-CO11IZgtloilS 317 feet 53.7% Total 590.?8 feet 100% Shoemaker Annexation Area 4 D. Size of Annexation Area The Annexation Area is .821 acres in area. E. Buildings and Land Use The site is currently vacant. The land is slated to be used fora 4,784 square feet office/retail building. F. Zoning & Subdivisions The site is zoned "R" Residential in unincorporated St. Joseph County. It is proposed to be zoned "CB" Community Business upon approval of the City Council and incorporation into the City of South Bend. G. Population Variable- office/retail H. Tax Rate The tax rates used are those of 2005 payable in 2006. The Township Rate will decrease by 50.115 per 5100.00 of assessed valuation with the deletion of the Fire Fighting Fund and the Cumulative Fire assessments. The tax rate for the Annexation Area will increase by 52.2971 with the addition of the City and Town Rate, the Redevelopment District Rate and the South Bend Transpo Rate. The net increase in property taxes will be 52.1 S 16 per 5100.00 of assessed valuation. Table shows representative tax rate information as published by the St. Joseph County Auditor. I. Assessments 200 payable 2006, St. Joseph County Auditor property tax records: Land: 52,800 Improvements: 5 ~1et: 52,800 Shoemaker Annexation Area 5 J. Municipal Legislative District The Annexation Area will be in the 6th District. I{. Hiring Plan It is anticipated that this annexation will not result in the elimination of jobs for employees of any other governmental entities. The Centre Township Trustee has been notified of this Annexation. SECTION III. MUNICIPAL SERVICES A. Public Works Sewer - An 8" diameter public sewer is available on the east boundary of the site within the alley right-of--way. It has sufficient capacity to serve this property. The sewer was installed under the terms of the South Side Water and Sewer Utility Extension Ordinance. As such, fees will be due upon application for a tap permit. The wastewater treatment plant and the downstream collection facilities are adequately sized to handle the additional flow. No capital expenditure would be needed for those facilities as a result of this annexation. Revenues from the development of the site will be sufficient to provide sewage collection and treatment services to the site. 11'ater -The South Bend Water Works currently does not have water service available at this location. The nearest water main is one block south on Lucinda. The 12" water main would need to be extended along a paved drive between Lucinda and Detroit Streets, a distance of 400'. The City does not have plans to extend the main in the near future. There is more than adequate capacity in the Main for the annexed area. Extensions of, or taps into sanitary sewer and water lines shall be governed by I.C. 36-9-22-2, I.C. 8-1.5-3 and 4, and the rules and regulations of the South Bend Water Works and Sewer Utility. Street Lighting -The developer of this property will be required to install a street lighting system. Additional revenue to the General Fund from this annexation area will be sufficient to pay for street light operations. 6Yaivers of.~Innezation - No waivers of annexation are in effect for the Annexation Area. Stt•eets - No new public streets have been proposed for this annexation area. U.S. 31 is currently within the City limits. A small segment of Detroit Street will come into the City of South Bend as a result of this annexation. No capital expenditure will be needed to service this street. Fuel taxes and utility revenue from the property will be sufficient to maintain the public infrastructure. Shoemaker Annexation Area 6 Drainage Plan -Drainage facilities will be required to be constructed by the developer and meet the latest City of South Bend standards. General Budget Analysis 2001 Actual Budget Report for the Department: Expenditures: vliles of Roadway in City: Cost per vlile: New Stileage within Area: Estimated vtaintenance cost for Annexation Area per year: B. Police Department 86,228,676 @471 @813,224 @ .031miles @, 413.72 The Annexation Area would be expected to be added to the already existing BEAT 15. Police patrols, traffic enforcement, and emergency responses will be part of the services the City will offer to this area. This proposed annexation would require officers to cover a relatively small additional area to this beat. However, due to the nature of the type of use proposed, calls for service can increase at any time for various reasons. At this time it is not expected that this annexation would cause calls for service to increase significantly and it is not anticipated that it will be necessary to increase police patrols beyond the already existing beat patrol at this time. The area under consideration is not expected to cause any unusual problems. At the present time the cost for servicing the proposed area is not expected to impact the existing budget of the Police Department with any significance. However, this area, as well as all other areas of the City, will continually be monitored for level of service demands and other criteria that would necessitate additional resources through budgetary increases or possibly shifting of existing resources, such as a beat restructure. Police services and response time in this area can be expected to be comparable and consistent with that as in alI other areas of the Ciry. Police coverage to this area could begin immediately upon annexation and coordination of the conversion of the 911 emergency phone system for that area. Shoemaker,9nne.Yation .4rea 7 Note: The cost of service for this Annexation Area is based on the number of parcels. Ho:tsehold information is provided for comparative purposes. 2001 Actual Budget Report for the Department: Expenditures: Number of Households in City (2000): Cost per Household: Number of Parcels in City (2003): Cost per Parcel: Proposed Number of Households in Area: Number of new Parcels: Cost for Annexation Area per year: X21,176,193 @42,908 @$494 @47,462 ~a X446 0 1 ~ 446 (1 parcel x X446 cost /parcel) C. Fire Department Fire Response -The City provides a fully staffed, full time fire department housed in 12 fire stations strategically located throughout the city. The Annexation Area will be serviced primarily by Station #10, located at 5301 York Road, approximately 2.4 miles away. Additional Fire Department units would respond from Fire Station #8 located at 2401 Twyckenham Drive which is approximately 3.7 miles away. The South Bend Fire Department does not foresee any unusual fire protection problems related to this annexation. Response times will be comparable to other areas of the City. No additional equipment will need to be purchased or personnel hired to service the Annexation Area. Adequate water supply will be necessary as development takes place. The Fire Department will continue to review and monitor response times in this area and make necessary recommendations to improve response times that are comparable to other areas of the City. Emergency :Medical Response -The City, under contract with St. Joseph County, provides emergency medical response to the unincorporated areas of St. Joseph County. Of the seven ambulances currently in service, 3 are dedicated for response to the unincorporated areas. These are Medic Units #10, 11, and 12. The Annexation Area is currently being serviced byMedic ;=10, located at Fire Station #10 at X303 York Road. Upon incorporation, the Annexation Area will be serviced byMedic #1, also located at Fire Station #10. Emergency medical response will continue to be provided by the City of South Bend. Response times will be comparable to other areas of the City. No additional equipment will need to be purchased or personnel hired to service the Annexation Area. Shoemaker Anne.Yation Area 8 Note: The cost of service for this An~texation Area is based on the number of parcels. Household information is provided for comparative purposes. 2001 Actual Budget Report for the Department: Expenditures: Number of Households in City (2000): Cost per Household: Number of Parcels in City (2003): Cost per Parcel: Proposed Number of Households in Area Number of new Parcels: Cost for Annexation Area per year: Fire Prevention & Operations EMS $10,265,270 83,128,226 @42,908 @8350 @823 @47,462 @5316 @821 na 1 @8316 @821 Administration & Pensions & Benefits 86,140,722 @~ 143 @$129 @$129 Total: 8466 D. Code Enforcement The Annexation Area will be added to Area 6. The Department of Code Enforcement will be able to provide services to the Annexation Area with comparable response times. The Department will respond to calls for service upon the effective date of the Annexation. Full and dedicated response will be in place within one year of the effective date of the Annexation. '_001 Actual Budget Report for the Department: Expenditures: 82,16,730 \umber of Parcels in City (3/1/00): @47,462 Cost per Parcel: @846 Proposed Number of Parcels in Area: 1 Cost for Annexation Area per year: 846 E. Environmental Services II'asretivater Treatment - Wastewater treatment services are supported by user fees, and are paid through the Water Works billing system. Solid iYaste -Industrial, commercial and apartment customers are not served by the Bureau of Solid ~4'aste. The annexation will contain aoffice/retail building. This use will have centralized waste collection locations. A licensed private waste hauler will be required to serve this development. Shoemaker ,4nne.Yation .-l rea For reference purposes, the following Bureau of Solid Waste rates apply for residential customers: Single family rate: $8.80 per month. Senior rate: $5.50 per month. Duplex rate: $13.80 per month Tri-plex: $18.80 per month Quad: $23.80 per month Recycling fee: $1.97 per month F. Administrative Services The City of South Bend provides a wide range of services other than those noted above, such as the Mayor's office, the Legal Department, and the Parks & Recreation. These services are available upon the effective date of the Annexation. Full and dedicated response for non-capital services will be in place within one year of the effective date of the Annexation. Costs for these services have not been calculated. The incorporation of the Annexation Area will not effect the provision of other services currently provided to this property on a county-wide basis. The St. Joseph County Health Department, the St. Joseph County Public Library, the Area Plan Commission and the St. Joseph County/South Bend Building Department are some of the county-wide agencies and their services that will continue to provide the same type and level of services to the Annexation Area. County-wide services will continue to be supported by the County and Township tax rates that will remain in effect. SECTION IV. LAND USE A1~IALYSIS & DEVELOPMENT CRITERIA As with any new development, the proposed use and development of this site becomes important relative to its relationship with the existing, surrounding uses. Ciry Plan, South Bend's comprehensive plan, notes that land use relationships, pedestrian movement~safety and vehicular site access are important elements to be addressed in developments of all kinds. Ciry Plan also expresses a need to consider how buildings relate to the street. Building design that is sensitive to massing, shape, scale and finishes will ensure that private development will enhance and reinforce the City's commitment to development and design of the highest quality. Lattcl Use-Transportation Attalt~srs The Annexation Area is an approximately .821 acres in size. Land directly north is zoned "B" Business, and properties to the east are zoned "R" Residential all in unincorporated St. Joseph County. The property directly south and west across U.S. 31 is zoned "CB" Community Business in the City of South Bend. The annexation area is located along a commercial corridor that contains a variety of uses. Shoemaker Annexation Area !0 Kern Road to the south of the annexation area serves as the vehicular access for new residential growth occurring nearby. As part of the IDOT project to relocate US 31 between Plymouth and South Bend, Kern Road is designated to serve as a diamond interchange point that will provide access to old U.S. 31. Grade separation is also planned at Main Street and existing U.S. 31 to facilitate proper vehicular safety. The planned INDOT improvements may impact access to the western portion of the annexation area. Eventually, intersection roadway improvements maybe required to accommodate the development and the increase in traffic generated by the development in conjunction with the U.S. 31 improvements. Modifications to the City's water and sewer network will be required to accommodate the development. It is anticipated that the Main Street and U.S. 31 intersection will require safety improvements through widening and traffic calming enhancements. The plans that have been unveiled propose cone-story, 4,784 square foot office retail building. The building is located near the east property line of the site and is oriented to the west. Sixteen parking spaces have been proposed in front of the. building. The City Plan Land Use Map illustrates that the area between Main Street, Southside Church, existing U.S. 31 and the new U.S. 31 alignment should support commercial uses. It is anticipated that with the planned improvement to U.S. 31 additional development will occur in this area over the next 10-20 years. Given the surrounding zoning and development patterns, the proposed "CB" zoning classification request is appropriate for the annexation area. However, more detailed land use planning is needed for areas to the south of Gilmer Road to ensure that future development occurs in a coordinated fashion. Development Criteria It is required as a condition of annexation that neo-traditional building/site design elements be included in terms of context, setback, orientation, spacing, style, massing, height, entry, fenestration, materials, accessory buildings, landscape buffering and lighting that achieve development and design of the highest possible quality. It is required that the annexation area integrate harmoniously with the surrounding residential areas to the east. In consideration of pedestrian safety and proper vehicular movement, it is further required as a condition of rezoning and annexation that the developer give very careful consideration to vehicular access and circulation as well as pedestrian movement for the development within the annexation area. All screening, signage and vehicular access shall conform to the latest City of South Bend standards and ordinances. Building plans and other information to satisfy these requirements must be submitted by the developer to the City as part of the development review process. Failure to comply with all the conditions may result in the City's repeal of annexation. Shoemaker Annexatio~t Area 1 f SECTION V. FISCAL IMPACT 1) Essential city services can be made available to the residents (and territory) of the Annexation Area in a timely and comparable fashion per the requirements of State law and this fiscal plan. 2) The City is financially able to support city services to the territory sought to be annexed. 3) Required improvements made by the petitioner and/or owner of the parcels must be made in accordance with the standards of the City of South Bend. 4) Required improvements made by the City will be completed within the time frames provide by State law and this fiscal plan. ~) All figures are estimates. Final cost of capital expenditures, if any, will not be determined until bids are publicly solicited, contracts are awarded and projects are closed out. 6) Property tax revenue and land assessment estimates are based on a combination of: 2005 payable 2006 tax rates, taxes paid in previous years by a comparable development, estimates of units built, estimates of unit values and land assessments, and tax abatements or adjustments, if any. Tax rates are subject to change every year. 7) Department expenditures and revenues are derived from the City of South Bend Budget. S) The estimated costs to provide services, noted in Section III, Municipal Services, is a City-wide average based on a particular budget year. In the case of the proposed development in the Annexation Area, some of these services will not be required or possibly requested for many years. Hence, the cost of providing services over the first five should be evaluated with this in mind. ~ile~ ~~ ~;;r'~'~ Of#ac® FEB 7 2007 JOH41 VSO 6~"1D, IN. CITY CL.~€~h, Shoernaker.9nneration Area /? TABLE 1 Summary Table -Estimated Fiscal Impact Expenditures Capital (est.) Non -Capital Per Year (est.) 5-Year Sewer Extension 50.00 To be installed by developer 50.00 Water Extension 50.00 To be installed by developer 50.00 Street Lights 50.00 To be installed by developer 50.00 Police $0.00 5446 52230.00 Fire &EMS 50.00 5466 52330.00 Code 50.00 5`16 5230.00 0 Street Maintenance 0.00 50 50.00 Street Construction 50.00 50.00 Approximate 5-Year Cost S8,558.90 Revenues Tax Year Property Taxes (est) unincorporated 12/06 5 (year 1; 2007) 06107 SO (year 2; 2008) 07;08 S1,869 (year 3; 2009) 08109 S 1,869 (year 4; 2010) 10/11 51,369 (year ~; 2011) 11/12 51,869 Note: All Revenues estimated R: cumulatiti•e ~1VH.%LRSA estimated_from 200/ retiemre/mile .511,340 X ~ }•ears S1,758 Total S9,234 A. Estimated full net assessment in two years: 546,00 B. Estimated tax income per year after full development potential is reached in two years: S 1,869 C. Estimates based on 546,00 net assessment of new office/retail development. Tax income calculation uses 200 pay 2006 Centre Towttship Total Tax Rate and associated credits. ~il~~ ~~~ ~:~~~~' ®f~ice F E B 7 2007 aar~rl voasca Shoemaker Anneratlon .9rea l3 SECTION VI. APPROVAL Approved by the City of South Bend Common Council this day of , ?006. ~~I?C~ {ii ~;4~Y~~'~ C~~~I~e FEB 7 2001 ~o~ra voo~ce cirr c-.~r?~c, so. a~rro, ira. Shoemaker Annexation Area !4 TABLE 1 TAX RATE INFORMATION -Centre Township 2005 PAYABLE 2006 Centre °.'o OF SOUTH BEND % OF TAX RATE FUND TOWiVSHIP TOTAL RATE CENTRE TOTAL RATE DIFFERENTIAL Total State Rate 0.0024 0.10% 0.0024 0.05% Total County Rate 0.5002 20.32% 0.5002 10.77% Township Fund 0.0051 0.005 Poor Relief Fund 0.0032 0.0032 Fire Fighting Fund 0.097 -0.097 Township Recreation Fund 0 0 Fire Equipment Debt Fund 0 0 Poor Relief Debt 0 0 Cumulative Fire 0.0185 -0.0185 Total Township Rate 0.1238 5.03°'° 0.0083 0.18% Rate Decrease: -0.1155 Total School Rate 1.6033 65.12°'0 1.6033 34.52% Total Library Rate 0.2027 3.23% 0.2027 4.36°,'0 Total City~Town Rate 0 2.1795 46.93% 2.1795 Total Redevelopment District Rate 0.032 0.69% 0.032 Total Airport Rate 0.0297 1.21% 0.0301 0.65°,'0 South Bend Transpo 0.0356 1.84% 0.0856 Rate Increase: 2.2971 TOT.-\L T.-\.K RaTES 2.x621 100.00°, 0 4.6141 100.00% 2.1816 Source: St Joseph County Tax Records- Certified Tax Rate Sheet 05 pay 06 Ld3~dC® i i~~'~ ff~ (;~t~i`~a FE6 7 2001 JC'ri;J VdOP~DE 11'I. CITY CLEi3K, 50. BEND, Shoemaker Annexation Area 1 S LEGAL DESCRIPTION Lots Numbered Five Hundred Ninety (590), Five Hundred Ninety-One (591) and Five Hundred Ninety-two (592) as shown on the recorded plat of Gilmer Park Second Subdivision in St. Joseph County, Indiana. A parcel of land located in the Southwest''/4 of Section 36, Township 37 North, Range 2 East, Centre Township, St. Joseph County, as shown on the recorded plat of Gilmer Park Second Subdivision, and described as follows: Beginning at the intersection of the recorded South lot line of Lot 547 of said Gilmer Park Second, recorded in Plat Book 14, Page Gla in the St. Joseph County Recorders Office and the recorded East line of US 31 South; thence South along said East line of US 31 South and the existing City Limits to the Southwest corner of recorded lot 592 of said Gilmer Park Second; thence East along said recorded South line of Lot 592 and said line extended to the East line of a North/South recorded alley; thence Northeast along said alley and said line extended to the intersection of the North right of way line of Detroit Street and said alley extended; thence West along the North line of Said Detroit Street and the South line of Lot 547 of said Gilmer Park Second to the place of beginning. Containing 0.821 acres, more or less and subject to all legal rights of way and easements of record. i; is~c~ I~ ~~~r~'~ -~i~r FEB 7 2001 CiN CLEn:~, 50. BEF"D, lidl. Shoemaker Annecation Area 16 MAP 1 Shoemaker Annexation Area ~ s ~~:_~ ! '~ a i t ~ G~mer-St ~ i 1 f 1 { 1 }1} ~ it 'j ~ tl ti T `~ r ti HN f N~ J J~ Y ii 0 U l h 1 ~ J 1 j 1 { 1 ~ 7 T I ,~ 1 r f /' q 9 1` ~ I 1 ~ '/ s. t ,~ 7 1 r r ~ f r ! r 9 1 _.. ~I i==~ ==s..~~ ! 1aN f ~~~~ /" ~ d Mai ~rcvided by The City of South Bend GIS •2003 Annexation Citv t~~t R~ ~1 ~.., v~~7da ~r~' q9 ~'_:...~ ii. arty,-~:a.~ ~3~~~i'~s. F E B 7 2601 UJ~1~~ YL~.Ii1LC CITY Ci.Etiit, SG. ~std~, !~~'!. O 3OS Feet is - - ...... ~ y ...,,,.,., ~ _. ~ ._. .. t : 4 N.aM ` , ~"'~~ f~ ...y':....... i ~, Q T- '~ ~ 1 ~ ;y_1. j ~....~.. ~ ,•S _ ~., . ~_, s' weon.a.e~r'vC~rb>awA9.+aG~S•DQ7 ~ t.:lFeat North Februan• '006