HomeMy WebLinkAbout02-04-19 City Commission Packet Materials - A6. Res. 4988, Adopt the Water Impact Fee Study and Establish FeesCommission Memorandum
REPORT TO: Honorable Mayor and City Commission
FROM: Anna Rosenberry, Assistant City Manager
SUBJECT: RESOLUTION NO. 4988 - A RESOLUTION OF THE CITY
COMMISSION OF THE CITY OF BOZEMAN, MONTANA, ADOPTING THE WATER
IMPACT FEE STUDY PER ARTICLE 2.06, BMC AND ESTABLISHING WATER IMPACT
FEES AS STATED IN THE STUDY.
MEETING DATE: February 4, 2019
AGENDA ITEM TYPE: Action
RECOMMENDATION: ADOPT RESOLUTION NO. 4988 - A RESOLUTION OF THE
CITY COMMISSION OF THE CITY OF BOZEMAN, MONTANA, ADOPTING THE
WATER IMPACT FEE STUDY PER ARTICLE 2.06, BMC AND ESTABLISHING WATER
IMPACT FEES AS STATED IN THE STUDY.
BACKGROUND: State law requires the city to periodically review and update our water
system development impact fees. On January 14, 2019, the City Commission heard the
consultant presentation, reviewed a draft of the Water Impact Fee Study Update report,
and took public comment. The Commission directed staff to schedule a public hearing and
prepare Resolution No. 4988 to adopt the Water Impact Fee Study Update and change the
city’s Water Impact Fees in accordance with that study.
This resolution adopts the December 3, 2018 draft report, which was presented on January
14, 2019. The corrected group quarters amounts are shown below and in the attched
report tables. No other changes were suggested to the report. The resolution also adopts
the full impact fee rates stated in the report.
UNRESOLVED ISSUES: None.
ALTERNATIVES: Do not adopt the study and new fee. Or, adopt a fractional fee.
364
FISCAL EFFECTS: This Resolution changes the Water Impact Fee, effective on March 2,
2019. The new fees will be as follows:
Residential Water Impact Fees
Square Feet of Living Area Water Plant Fee
Per Unit
Transmission
System Fee Per Unit
Combined Total Fee
1400 or Less $ 740 $ 1,141 $ 1,881
1401 to 1600 $ 941 $ 1,450 $ 2,391
1601 to 1800 $ 994 $ 1,532 $ 2,526
1801 to 2000 $ 1,057 $ 1,630 $ 2,687
2001 to 2200 $ 1,131 $ 1,744 $ 2,875
2201 to 2400 $ 1,195 $ 1,841 $ 3,036
2401 to 2600 $ 1,258 $ 1,939 $ 3,197
2601 to 2800 $ 1,279 $ 1,972 $ 3,251
2801 to 3000 $ 1,343 $ 2,070 $ 3,413
3001 or More $ 1,427 $ 2,200 $ 3,627
Group Quarters Per Person $ 475 $ 733 $ 1,208
Non - Residential Water Impact Fees
Meter Size Water Plant Fee
Per Meter
Transmission
System Fee Per Unit
Combined Total Fee
0.75-inch $ 1,586 $ 2,445 $ 4,031
1-inch $ 2,643 $ 4,075 $ 6,718
1.5-inch $ 5,287 $ 8,150 $ 13,437
2-inch $ 8,460 $ 13,040 $ 21,500
3-inch $ 15,863 $ 24,450 $ 40,313
Above 3-inch Calculated Calculated Calculated
Comparisons between our existing fee and the new fee are shown below, for a number of
property types and sizes.
Water Impact Fee Examples -
Residential
Existing Fee Proposed Fee Change Change
Median Detached Home $ 3,117.63 $ 3,036.00 -3% $ (81.63)
2,400 sq. ft.
6,500 sq. ft. lot
Small Detached Home $ 1,923.53 $ 2,391.00 24% $ 467.47
365
1,500 sq. ft.
4,500 sq. ft. lot
Townhome $ 1,450.30 $ 1,881.00 30% $ 430.70
1,350 sq. ft.
3,000 sq. ft. lot
Group Quarters $ 12,696.32 $ 12,080.00 -5% $ (616.32)
10 residents
15,246 sq. ft. lot
Apartment Building $ 15,947.37 $ 22,572.00 42% $ 6,624.63
12 homes@ 1,000 sq. ft. each
21,408 sq. ft. lot
Affordable Housing
Townhome $ 1,400.00 $ 1,881.00 34%
$ 481.00
800 sq. ft
2,500 sq. ft. lot
Water Impact Fee Examples -Non-Residential
Existing Fee Proposed Fee Change
Offices $ 5,366.06 $ 4,031.00 -25% $ (1,335.06)
3/4 inch meter
30,000 sq. ft. lot
10,000 sq. ft. bldg
Retail $ 6,363.99 $ 4,031.00 -37% $ (2,332.99)
3/4 inch meter
40,000 sq. ft. lot
12,000 sq. ft. bldg
Restaurant $ 14,356.19 $ 13,437.00 -6% $ (919.19)
1.5 inch meter
25,000 sq. ft. lot
6,000 sq. ft. bldg
Manufacturing $ 9,946.79 $ 6,418.00 -35% $ (3,528.79)
1 inch meter
45,000 sq. ft. lot
15,000 sq. ft. bldg
All Water Impact Fees collected will be deposited to the Water Impact Fee Fund to be used on
capacity expanding, impact fee eligible projects and equipment.
366
Attachments:
Water Impact Fee Study, Dated December 3, 2018
Report compiled on: January 23, 2019
367
Page 1 of 5
COMMISSION RESOLUTION NO. 4988
A RESOLUTION OF THE CITY COMMISSION OF THE CITY OF BOZEMAN,
MONTANA, ADOPTING THE WATER IMPACT FEE STUDY PER ARTICLE 2.06,
BMC, AND ESTABLISHING WATER IMPACT FEES AS STATED IN THE STUDY.
WHEREAS, the City of Bozeman is committed to addressing the community’s
expressed needs and desires for services; and
WHEREAS, the City of Bozeman is committed to meeting those desires and demands
for services in a fiscally responsible manner; and
WHEREAS, the City of Bozeman is committed to meeting those desires and demands
for services in a manner which recognizes the fiscal and legal interests of all of the system users
now and in the future and not a limited subset of users; and
WHEREAS, the City of Bozeman has developed and adopted a water master plan
which examined current and future needs and provides a lawful, logical, balanced, operationally
sound, and cost effective basis upon which to maintain and develop the City’s water system; and
WHEREAS, the City Commission has chosen to utilize impact fees as one element of an
integrated approach to fund and provide Water services; and
WHEREAS, Sections 7-6-1601 through 7-6-1604, MCA provide specific authority and
guidance regarding the documentation necessary to establish an impact fee and procedures to
adopt and administer an impact fee; and
368
Resolution 4988, Water Impact Fee Study Adoption
Page 2 of 5
WHEREAS, the City contracted with Tindale Oliver & Public Resources Management
Group to provide professional services in development of an updated Water impact fee study
(the “Fee Study”);
WHEREAS, Tindale Oliver & Public Resources Management Group reviewed the
existing demand and needs for water facilities, the existing facilities available to meet that
demand, and the method of financing the existing systems and needed new facilities; and,
WHEREAS, Tindale Oliver & Public Resources Management Group also reviewed the
contribution made or to be made in the future in cash or by taxes, fees, or assessments by
property owners towards the capital costs of Water facilities; and,
WHEREAS, Tindale Oliver & Public Resources Management Group reviewed and
relied upon the City of Bozeman’s level of service (LOS) standards and facility cost assumptions
as established by recently constructed projects in recommending Water impact fees; and,
WHEREAS, Tindale Oliver & Public Resources Management Group has prepared the
Fee Study dated December 3, 2018, including the assumptions, population and residential and
non-residential development projections, capital infrastructure and impact fee calculations,
which study has been submitted to and reviewed by City staff, Impact Fee Advisory Committee,
and City Commission; and,
WHEREAS, in addition to the Fee Study, Tindale Oliver & Public Resources
Management Group. and the City have prepared, updated, and relied upon other documentation,
as required by section 7-6-1602MCA, in developing the Water facilities impact fees adopted
pursuant to this Resolution, including but not limited to the following which has been
summarized in the required service area report:
(1) The most current water facility plan;
(2) City of Bozeman Design and Specifications Manual;
369
Resolution 4988, Water Impact Fee Study Adoption
Page 3 of 5
(3) Most recent bids and costs for actual construction of piping and plant
expansions;
(4) Adopted Water Impact Fee Capital Improvement Program;
(5) Adopted Water Capital Improvement Program, and
(6) the City Budget; and
WHEREAS, the City develops its Water facility plans, and its capital improvements
program in a manner open to the public and accepts and responds to public comment and input;
and
WHEREAS, the City and Tindale Oliver & Public Resources Management Group have
developed the Fee Study in a manner open to the public and accepted and responded to comment
and input; and
WHEREAS, the City of Bozeman Impact Fee Advisory Committee has considered and
made a recommendation to the City Commission on the Fee Study; and
WHEREAS, the Impact Fee Advisory Committee conducted public hearings on the
subject of the impact fee study on December 11, 2018, and the City Commission conducted a
public hearing on January 14, 2019; and
WHEREAS, public comment was received and considered; and
WHEREAS, the City Commission reviewed and discussed the Fee Study and accepts
and agrees with the content of the Fee Study and recognizes that updates and modifications will
be made to the fee schedule in the future in accord with the annual cost adjustment requirements
of Chapter 2, Article 6, Division 9 BMC; and
WHEREAS, the City Commission finds that all required elements necessary for
compliance with standards for development of an impact fee have been satisfied.
370
Resolution 4988, Water Impact Fee Study Adoption
Page 4 of 5
NOW, THEREFORE, BE IT RESOLVED by the City Commission of the City of
Bozeman, Montana, that:
1. The December 3, 2018 draft of the Water Impact Fee Study Update, as contained in
Exhibit "A", attached hereto and by this reference made a part hereof, is hereby adopted.
2. As of the
2nd day of March 2019, any person who seeks to obtain any of the forms of
development listed 2.06.1660, BMC must pay a Water Impact Fee pursuant to the
schedule included in Exhibit A of this Resolution.
PASSED, ADOPTED, AND APPROVED by the City Commission of the City of
Bozeman, Montana, at a regular session thereof held on the 4th day of February 2019.
___________________________________
CYNTHIA L. ANDRUS
Mayor
ATTEST:
_________________________________
ROBIN CROUGH
City Clerk
APPROVED AS TO FORM:
___________________________________
GREG SULLIVAN
City Attorney
371
Resolution 4988, Water Impact Fee Study Adoption
Page 5 of 5
Appendix A
372
Fiscal Year 2018
WATER IMPACT FEE STUDY
For
CITY OF BOZEMAN,
MONTANA
Public Resources Management Group, Inc.
Utility, Rate, Financial, and Management Consultants
373
Public Resources Management Group, Inc.
Utility, Rate, Financial, and Management Consultants
K:\1246-01\Rpt\Revised Water Impact Fee Study.docx
341 NORTH MAITLAND AVENUE – SUITE 300 – MAITLAND, FL 32751
Tel: 407-628-2600 Fax: 407-628-2610 Email: PRMG@PRMGinc.com Website: www.PRMGinc.com
December 3, 2018
Honorable Mayor and Members of the
City Commission
City of Bozeman
121 N. Rouse Avenue
Bozeman, MT 59715
Subject: Water Impact Fee Study
Public Resources Management Group, Inc. ("PRMG") has completed our review of the water
impact fees for the City of Bozeman, Montana (the "City") water system (the "System"), and has
summarized the results of our analyses, assumptions, and conclusions in this service area report,
which is submitted for your consideration. This service area report summarizes and provides a
basis for the updated impact fees recommended for the water system (the “System”) that are a
source of funding for the City's expansion-related capital costs for the System.
The proposed water impact fees have been designed to meet a number of goals and objectives
that include:
The water impact fees are based on the requirements of Title 7, Chapter 6, Part 16 of the
Montana Code and, therefore, comply with Montana State Law;
The water impact fees are designed to recover the capital costs associated with providing
water capacity to new development including the cost of existing system assets with
capacity available to serve new development and expansion-related projects included in the
City’s capital improvement program (the "CIP");
The impact fees do not include the funding requirements associated with any infrastructure
deficiencies of the water system (e.g., renewals and replacements) or any operating and
maintenance expenses; and
The impact fees are based upon reasonable level of service standards that generally meet
the needs of the City’s new customers, that are indicative of criteria used for long-term
infrastructure planning, and that are consistent with the current level of service provided to
existing customers.
Based on information provided by the City regarding the capital cost of system facilities,
customer service levels, existing capacity utilization, the assumptions and considerations
outlined in this report, and our studies and evaluations, PRMG considers the proposed water
374
Honorable Mayor and Members of the City Commission
City of Bozeman
December 3, 2018
Page 2
impact fees to be cost-based, reasonable, and representative of the capital cost of serving new
development.
Following this letter, we have provided an executive summary, which outlines our observations,
recommendations and conclusions to the City. The accompanying report provides the details of
the analyses conducted on behalf of the City.
We appreciate the opportunity to be of service to the City and would like to thank the City staff
for their assistance and cooperation during the course of this study.
Very truly yours,
Public Resources Management Group, Inc.
Henry L. Thomas
Senior Vice-President
HLT/leg
Attachments
375
-i-
CITY OF BOZEMAN, MONTANA
WATER IMPACT FEE STUDY
TABLE OF CONTENTS
Title Page No.
Letter of Transmittal
Table of Contents ................................................................................................................... i
List of Tables, Figures, and Appendices ................................................................................ ii
EXECUTIVE SUMMARY AND RECOMMENDATIONS
Purpose of Water Impact Fees ..........................................................................................ES-1
Observations, Recommendations, and Conclusions .........................................................ES-1
SECTION 1: INTRODUCTION
General ................................................................................................................................ 1-1
Criteria for Water Impact Fees ........................................................................................... 1-1
Establishment of Need and Supporting Documentation ..................................................... 1-2
SECTION 2: DEVELOPMENT OF WATER IMPACT FEES
Introduction ......................................................................................................................... 2-1
Existing Water Impact Fees ................................................................................................ 2-1
Impact Fee Development Methods ..................................................................................... 2-2
Design of Water Impact Fees .............................................................................................. 2-2
Level of Service Requirements ........................................................................................... 2-3
Existing Plant-in-Service .................................................................................................... 2-4
Additional Capital Investment ............................................................................................ 2-6
Design of Water Impact Fee ............................................................................................... 2-7
Equivalent Dwelling Unit Determination Methodology ..................................................... 2-9
Proposed Water Impact Fee Schedule .............................................................................. 2-10
Conclusions and Recommendations ................................................................................. 2-11
376
-ii-
CITY OF BOZEMAN, MONTANA
WATER IMPACT FEE STUDY
LIST OF TABLES, FIGURES, AND APPENDICES
Table No. Description Page No.
ES-1 Summary of Calculated Costs Per Gallon and Proposed Water
Impact Fees
ES-3
2-1 Development of Existing Water Treatment Facility Capacity
Available to Serve System Growth
2-12
2-2 Multi-Year Estimated Capital Improvement Program Summary 2-14
2-3 Summary of Capital Improvement Program By Plant Function 2-16
2-4 Summary of Capital Improvement Program Recognized in Water
Impact Fees
2-18
2-5 Development of Water Impact Fee 2-21
2-6 Calculation of Debt Service Credit – Water System 2-23
Figure No. Description Page No.
1-1 Water Impact Fee Compliance with Montana Enabling Impact Fee
Legislation (Section 7-6-1602 MCA)
1-3
Appendix No. Description
A Classification of Existing Water Utility System Assets
377
EEXXEECCUUTTIIVVE
E SSUUMMMMAARRYY
AANNDD RREECCOOM
MMMEENNDDAATTIIOO
NNSS
378
ES-1
CITY OF BOZEMAN, MONTANA
WATER IMPACT FEE STUDY
EXECUTIVE SUMMARY AND RECOMMENDATIONS
PURPOSE OF WATER IMPACT FEES
The purpose of water impact fees is to recover the pro-rata share of allocated capital costs that
are considered growth-related from new customers connecting to the system or from existing
customers that are requesting an increase in the reserved water capacity associated with
increased development on their property. To the extent that new population growth and
associated development impose identifiable capital costs to municipal services, capital funding
practices to include the assignment of such costs to those residents or system users responsible
for those costs rather than to the entire population base is reasonable. Generally, this practice has
been labeled as "growth paying its own way" to minimize existing user cost burdens. The
application of impact fees to finance capital infrastructure allocated to such new capacity
requests is common in Montana and throughout the United States and has been used as a capital
funding source by the City of Bozeman (the "City") for a number of years.
The City last reviewed its water impact fees in 2012. Since Montana's enabling impact fee
legislation requires a review and update of impact fees at least every five (5) years, the City
commissioned impact fee reviews in 2017.
OBSERVATIONS, RECOMMENDATIONS, AND CONCLUSIONS
The following is a summary of the observations, recommendations and conclusions developed
by PRMG during our investigation, analyses, and preparation of this report:
1. The imposition of impact fees must satisfy the requirements of Montana State Law based
on the criteria set forth in Title 7, Chapter 6, Part 16 of the Montana Code Annotated (the
"MCA") and should reflect a rational nexus whereby the benefits received by new
development are reasonably related to the impact fees.
2. The City's water facilities such as treatment and transmission facilities are interconnected
and serve an overall system need and, as such, the proposed impact fee is based on a single
service area or system-wide fee for the water system. The proposed water impact fee is
$2,687 per equivalent dwelling unit ("EDU"). For residential water service, the City
charges a water impact fee based on the size of the residential home. For non-residential
water service, the City charges a water impact fee based on the size of the water meter
placed in service. While no change in the application methodology is proposed, this study
updates the demand coefficients or EDUs for each category of service based on the most
recently available information from the City.
3. The capital costs included in the proposed water impact fees are based on: i) the cost of
certain existing water system assets with capacity available to serve new development; ii)
planned capital improvements that upgrade existing water system assets, a portion of which
379
ES-2
are available to serve growth; and iii) planned capital improvements that provide additional
capacity to serve future growth. The cost of such capacity is allocated between existing and
future customers based on the estimated benefit or proportionate share assigned to such
customers predicated on the intent of the expenditures, level of service assumptions, the
existing and future capacity needs of the System. The proposed fees also include a five
percent (5%) allowance to recover administrative costs as allowable by Montana's enabling
impact fee legislation.
4. The CIP for the water system does not include any further expansion of the capacity of
existing water supply and treatment facilities, but does include: i) projects which upgrade
the existing water supply and treatment facilities that benefit both existing and future
customers; and ii) improvements that expand the water transmission system or upgrade
existing transmission assets, a portion of which are available to serve growth. In keeping
with Montana State Law a proportionate share of these costs was assigned to new
development and was included in the calculation of the proposed water impact fees.
5. In accordance with the provisions of Montana State Law and case law pertaining to impact
fees, the fees can only be used to pay for growth-related projects or to pay for growth-
related debt service. The City could use water impact fee receipts either to: i) pay directly
for the costs of projects allocable to growth such that the need for borrowing external funds
to finance the identified water system capital program is reduced; or ii) apply the impact
fees toward the expansion-related component of the City's debt service payments for the
water system. Table ES-1, on the following page, contains a summary of existing and
proposed water impact fees.
(Remainder of page left intentionally left blank)
380
PROPOSED APPLICATION METHODOLOGY
Water Impact Fee - Residential
Water Plant Water Plant
Calculated Impact Fee Impact Fee
Line Treatment Component Water Plant Calculated Less Cost per Gallon With Gallons per per Unit Without Administration per Unit With
No. Square Feet of Living Area Fee per Unit Cost per Gallon Debt Service Credit Debt Service Credit Day per EDU EDU Factor Admin Allowance Allowance Admin Allowance
1 1400 or Less $1,118.48 $5.37 ($0.83) $4.54 222 0.70 $705.06 5.0% $740.00
2 1401 - 1600 1,432.91 5.37 (0.83) 4.54 222 0.89 896.44 5.0% 941.00
3 1601 - 1800 1,714.85 5.37 (0.83) 4.54 222 0.94 946.80 5.0% 994.00
4 1801 - 2000 1,965.46 5.37 (0.83) 4.54 222 1.00 1,007.24 5.0% 1,057.00
5 2001 - 2200 2,192.87 5.37 (0.83) 4.54 222 1.07 1,077.74 5.0% 1,131.00
6 2201 - 2400 2,399.40 5.37 (0.83) 4.54 222 1.13 1,138.18 5.0% 1,195.00
7 2401 - 2600 2,583.88 5.37 (0.83) 4.54 222 1.19 1,198.61 5.0% 1,258.00
8 2601 - 2800 2,757.91 5.37 (0.83) 4.54 222 1.21 1,218.75 5.0% 1,279.00
9 2801 - 3000 2,920.35 5.37 (0.83) 4.54 222 1.27 1,279.19 5.0% 1,343.00
10 3001 or More 3,018.97 5.37 (0.83) 4.54 222 1.35 1,359.77 5.0% 1,427.00
11 Group Quarters per person 1,085.99 5.37 (0.83) 4.54 222 0.45 453.26 5.0% 475.00
Calculated Cost Transmission System
Transmission System Calculated Transmission System Impact Fee
Transmission Component Fee per Net Acre Calculated Less Cost per Gallon With Gallons per Impact Fee Without Administration per Unit With
Square Feet of Living Area of Development Cost per Gallon Debt Service Credit Debt Service Credit Day per EDU EDU Factor Admin Allowance Allowance Admin Allowance
12 1400 or Less $4,224.47 $7.20 ($0.20) $6.99 222 0.70 $1,086.70 5.0% $1,141.00
13 1401 - 1600 4,224.47 7.20 (0.20) 6.99 222 0.89 1,381.66 5.0% 1,450.00
14 1601 - 1800 4,224.47 7.20 (0.20) 6.99 222 0.94 1,459.28 5.0% 1,532.00
15 1801 - 2000 4,224.47 7.20 (0.20) 6.99 222 1.00 1,552.43 5.0% 1,630.00
16 2001 - 2200 4,224.47 7.20 (0.20) 6.99 222 1.07 1,661.10 5.0% 1,744.00
17 2201 - 2400 4,224.47 7.20 (0.20) 6.99 222 1.13 1,754.24 5.0% 1,841.00
18 2401 - 2600 4,224.47 7.20 (0.20) 6.99 222 1.19 1,847.39 5.0% 1,939.00
19 2601 - 2800 4,224.47 7.20 (0.20) 6.99 222 1.21 1,878.44 5.0% 1,972.00
20 2801 - 3000 4,224.47 7.20 (0.20) 6.99 222 1.27 1,971.58 5.0% 2,070.00
21 3001 or More 4,224.47 7.20 (0.20) 6.99 222 1.35 2,095.78 5.0% 2,200.00
22 Group Quarters per person 4,224.47 7.20 (0.20) 6.99 222 0.45 698.59 5.0% 733.00
Calculated Cost
Calculated Total Proposed Fee Total Proposed Fee
Combined Total Existing Fee Calculated Less Cost per Gallon With Gallons per Without Administration per Unit With
Square Feet of Living Area for One Acre Cost per Gallon Debt Service Credit Debt Service Credit Day per EDU EDU Factor Admin Allowance Allowance Admin Allowance
23 1400 or Less $5,342.95 $12.56 ($1.03) $11.53 222 0.70 $1,791.76 5.0% $1,881.00
24 1401 - 1600 5,657.38 12.56 (1.03) 11.53 222 0.89 2,278.10 5.0% 2,391.00
25 1601 - 1800 5,939.32 12.56 (1.03) 11.53 222 0.94 2,406.08 5.0% 2,526.00
26 1801 - 2000 6,189.93 12.56 (1.03) 11.53 222 1.00 2,559.66 5.0% 2,687.00
27 2001 - 2200 6,417.34 12.56 (1.03) 11.53 222 1.07 2,738.84 5.0% 2,875.00
28 2201 - 2400 6,623.87 12.56 (1.03) 11.53 222 1.13 2,892.42 5.0% 3,036.00
29 2401 - 2600 6,808.35 12.56 (1.03) 11.53 222 1.19 3,046.00 5.0% 3,197.00
30 2601 - 2800 6,982.38 12.56 (1.03) 11.53 222 1.21 3,097.19 5.0% 3,251.00
31 2801 - 3000 7,144.82 12.56 (1.03) 11.53 222 1.27 3,250.77 5.0% 3,413.00
32 3001 or More 7,243.44 12.56 (1.03) 11.53 222 1.35 3,455.54 5.0% 3,627.00
33 Group Quarters per person 5,310.46 12.56 (1.03) 11.53 222 0.45 1,151.85 5.0% 1,208.00
City of Bozeman, Montana
Table ES-1
Summary of Calculated Costs Per Gallon and Proposed Water Impact Fees
Water Impact Fee Study
ES-381 3
City of Bozeman, Montana
Table ES-1
Summary of Calculated Costs Per Gallon and Proposed Water Impact Fees
Water Impact Fee Study
Water Impact Fee - Nonresidential
Line
No. Meter Size Exiting Fee Proposed Rate Calculation
Impact Fee Impact Fee
Rated Maximum Meter Without Administration With
Treatment Component Per Meter Size Capacity (gpm) Equivalent Factor Admin Allowance Allowance Admin Allowance
34 0.75-inch $2,305.42 30 1.50 $1,510.85 5.0% $1,586.00
35 1-inch 5,302.34 50 2.50 2,518.09 5.0% 2,643.00
36 1.5-inch 11,527.08 100 5.00 5,036.18 5.0% 5,287.00
37 2-inch 21,440.26 160 8.00 8,057.88 5.0% 8,460.00
38 3-inch 45,878.60 300 15.00 15,108.53 5.0% 15,863.00
39 Above 3-inch Calculated Calculated
Impact Fee Impact Fee
Rated Maximum Meter Without Administration With
Transmission Component Per Net Acre Capacity (gpm) Equivalent Factor Admin Allowance Allowance Admin Allowance
40 0.75-inch $4,224.47 30 1.50 $2,328.64 5.0% $2,445.00
41 1-inch 4,224.47 50 2.50 3,881.07 5.0% 4,075.00
42 1.5-inch 4,224.47 100 5.00 7,762.13 5.0% 8,150.00
43 2-inch 4,224.47 160 8.00 12,419.41 5.0% 13,040.00
44 3-inch 4,224.47 300 15.00 23,286.40 5.0% 24,450.00
45 Above 3-inch Calculated Calculated
Impact Fee Impact Fee
Total Existing Fee Rated Maximum Meter Without Administration With
Combined for One Acre Capacity (gpm) Equivalent Factor Admin Allowance Allowance Admin Allowance
46 0.75-inch $6,529.89 30 1.50 $3,839.49 5.0% $4,031.00
47 1-inch 9,526.81 50 2.50 6,399.16 5.0% 6,718.00
48 1.5-inch 15,751.55 100 5.00 12,798.31 5.0% 13,437.00
49 2-inch 25,664.73 160 8.00 20,477.30 5.0% 21,500.00
50 3-inch 50,103.07 300 15.00 38,394.93 5.0% 40,313.00
51 Above 3-inch Calculated Calculated
ES-382 4
SSEECCTTIIOONN 1
1
IINNTTRROODDUUCCT
TIIOONN
383
1-1
CITY OF BOZEMAN, MONTANA
WATER IMPACT FEE STUDY
SECTION 1: INTRODUCTION
GENERAL
The City of Bozeman, Montana (the "City") owns and operates a water utility system (the
"System") within its service area boundaries. The City has historically used impact fees to fund a
portion of the expansion-related capital costs for the System. The City last reviewed its water
impact fees in 2012. Since Montana's enabling impact fee legislation requires a review and
update of impact fees at least every five (5) years, the City commissioned impact fee reviews in
2017.
CRITERIA FOR WATER IMPACT FEES
The purpose of an impact fee is to assign, to the extent practical, growth-related capital costs to
those new customers responsible for such additional costs. To the extent population growth and
associated development require identifiable capital costs to provide utility service, modern
capital funding practices suggest the assignment of such costs to those new residents or system
users responsible for those costs rather than the existing customer base. Generally, this practice is
labeled as "growth paying its own way" to avoid burdening existing users with the cost of facility
expansion.
Within the State of Montana, Title 7, Chapter 6, Part 16 of the Montana Code Annotated (the
"Code" or the "MCA") authorizes the use of impact fees for utilities owned by local
governments. According to the Code, a valid impact fee, among other things, must meet the
following requirements:
1. The calculation of the impact fee must be based on the proportionate share of the cost of
infrastructure improvements necessary to serve new development;
2. Provide for recognition of other available funding sources such as grants;
3. The fee cannot include the cost of correcting existing System deficiencies;
4. The fee may not include expenses related to the operation and maintenance of the facility;
5. New development may not be held to a higher level of service standard than existing users
unless there is a funding mechanism in place for the existing users to make improvements
that match the higher level of service.
6. The City must deposit the impact fees in a special proprietary fund and monies held in this
fund prior to expenditure must be invested with all interest accruing to the fund to ensure
that the fees collected are used only for the lawful purposes established in the Code.
384
1-2
7. The City must collect the impact fees in accordance with an impact fee ordinance or
resolution that establishes the method for developing and applying the fee and makes such
information available to the public upon request. In addition, the ordinance or resolution
should also explicitly restrict the use of the fees collected.
Based on the criteria above, we believe that the proposed water impact fees recommended
herein, which are set forth in the Executive Summary and in Section 2, are in compliance with
the Code and as such: i) include only the proportionate share of the estimated capital cost of
facilities necessary to serve new development, ii) do not reflect costs associated with renewal
and replacement of any existing capital assets to cure existing System deficiencies, iii) do not
include any costs of operation and maintenance of any facilities; and iv) recognize other funding
sources such as grants used by the City to construct certain water capital facilities.
ESTABLISHMENT OF NEED AND SUPPORTING DOCUMENTATION
The City of Bozeman currently owns and operates two water production facilities: i) the
Sourdough Water Treatment Plant (the "Sourdough WTP"), which has a current permitted
capacity of 22 million gallons per day (MGD) expressed on a maximum day basis, and ii) the
Lyman Spring chemical treatment facility, which is capable of treating a peak 2,600 gallons per
minute or 3.744 MGD. The water distribution system consists of 288 miles of water mains, 4
finished water storage reservoirs, 2 pumping or booster stations, 22 pressure-regulating facilities,
and 2,448 fire hydrants. Since the water production and transmission facilities are interconnected
and serve an overall system need, the proposed water impact fees represent a single service area.
Water impact fees charged by utility providers in Montana are based on the requirements of Title
7, Chapter 6, Part 16 of the Montana Code. Figure 1-1 presents the specific documentation that
will allow the City of Bozeman to update the water impact fee in compliance with Montana State
Law.
(Remainder of page left intentionally left blank)
385
1-3
Figure 1-1
Water Impact Fee Study
Compliance with Montana Enabling Impact Fee Legislation
(Section 7-6-1602 MCA)
Water System
Section
Reference
Documentation Item
Document(s)
Page or Section
(1) for each public facility for which an impact
fee is imposed, the governmental agency
must prepare and approve a service area
report.
Water Impact Fee Study
Service Area Report
(2) The service area report is a written analysis
that must:
(2)(a) describe existing conditions of the facility. Water Facility Plan
Update for Bozeman dated
July 2017
Chapter 1: Existing System
(2)(b) establish level of service standards.
Water Facility Plan
Update for Bozeman dated
July 2017
Chapter 3: Water Use
Characterization, Pages 23 to 25
Water Impact Fee Study
Service Area Report
Section 2: Development of Water
Impact Fees, Level of Service
Requirements, Page 2-3
(2)(c) forecast future additional needs for service
for a defined period of time.
Water Facility Plan
Update for Bozeman dated
July 2017
Chapter 9: Future System
Evaluation
(2)(d) identify capital improvements necessary to
meet future needs for service.
Water Facility Plan
Update for Bozeman dated
July 2017
Chapter 10: Recommended
Improvements
CIP Water-related projects
Water Impact Fee Study
Service Area Report
Section 2: Development of Water
Impact Fees, Tables 2-2 to 2-4
(2)(e) identify those capital improvements needed
for continued operation and maintenance of
the facility.
Water Facility Plan
Update for Bozeman dated
July 2017
Chapter 10: Recommended
1-4
Figure 1-1 (cont.)
Water Impact Fee Study
Compliance with Montana Enabling Impact Fee Legislation
(Section 7-6-1602 MCA)
Water System
Section
Reference
Documentation Item
Document(s)
Page or Section
(2)(h) establish the methodology and time period
over which the governmental entity will
assign the proportionate share of capital costs
for expansion of the facility to provide
service to new development within each
service area.
CIP Water-related improvements in
the CIP
Water Impact Fee Study
Service Area Report
Section 2: Development of Water
Impact Fees
(2)(i) establish the methodology that the
governmental entity will use to exclude
operations and maintenance costs and
correction of existing deficiencies from the
impact fee.
Water Facility Plan
Update for Bozeman
dated July 2017
Chapter 10: Recommended
Improvements
Water Impact Fee Study
Service Area Report
Section 2: Development of Water
Impact Fees
(2)(j) establishes the amount of the impact fee that
will be imposed for each unit of increased
service demand.
Water Impact Fee Study
Service Area Report
Table ES-1;
Section 2: Development of Water
Impact Fee, Table 2-5
(2)(k)
has a component of the budget of the
governmental entity that: (i) schedules
construction of public facility capital
improvements to serve projected growth.
(ii) projects costs of the capital
improvements.
(iii) allocates collected impact fees for
construction of the capital improvements.
(iv) covers at least a 5-year period and is
reviewed and updated at least every 2 years.
CIP
Water-related improvements for
the CIP
Water Impact Fee Study
1-5
Figure 1-1 (cont.)
Water Impact Fee Study
Compliance with Montana Enabling Impact Fee Legislation
(Section 7-6-1602 MCA)
Water System
Section
Reference
Documentation Item
Document(s)
Page or Section
(5) The amount of each impact fee imposed must
be based upon the actual cost of public
facility expansion or improvements or
reasonable estimates of the cost to be
incurred by the governmental entity as a
result of new development. The calculation
of each impact fee must be in accordance
with generally accepted accounting
principles.
Water Impact Fee Study
Service Area Report
Section 2: Development of Water
Impact Fees, Table 2-5
(6) The ordinance or resolution adopting the
impact fee must include a time schedule for
periodically updating the documentation
required under subsection (2).
Updated Water Impact
Fee Resolution
To be determined
(7) An impact fee must meet the following
requirements:
(a) The amount of the impact fee must be
reasonably related to and reasonable
attributable to the development’s share of the
cost of infrastructure improvements made
necessary by the new development.
(b) The impact fees imposed may not exceed
a proportionate share of the costs incurred or
to be incurred by the governmental entity in
accommodating the development. The
following factors must be considered in
determining a proportionate share of public
facilities capital improvements costs:
(i) the need for public facilities capital
improvements required to serve new
development; and
(ii) consideration of payments for system
improvements reasonable/ anticipated to be
made by or as a result of development in the
form of user fees, taxes, and other available
sources of funding the system improvements.
(c) Costs for correction of existing
deficiencies in a public facility may not be
included in the impact fee.
(d) New development may not be held to a
higher level of service than existing users
unless there is a mechanism in place for the
existing users to make improvements to the
SSEECCTTIIOONN 2
2
DDEEVVEELLOOPPMME
ENNTT OOFF WWAA
TTEERR SSYYSSTTE
EMM IIMMPPAACCTT
FFEEEESS
389
2-1
CITY OF BOZEMAN, MONTANA
WATER IMPACT FEE
SERVICE AREA REPORT
SECTION 2: DEVELOPMENT OF WATER IMPACT FEES
INTRODUCTION
This section of the report summarizes the basis for the development of the City's proposed water
impact fees. Included in this section is a presentation of the existing impact fees for providing
service to new water customers, a discussion of the methodology used to develop the proposed
water impact fees, and a comparison of the proposed fees with those of other neighboring
jurisdictions.
EXISTING WATER IMPACT FEES
Resolution No. 4421 (the "Water Impact Fee Resolution"), which was adopted by the City
Commission on January 10, 2012, established water impact fees for the City based on a formal
water impact fee review. Section 2.06.1700(L) of the City's Code of Ordinances enables the City
to adjust the water impact fees annually to reflect the effects of inflation on those costs for
improvements set forth in the water impact fee study. On January 1 of each year unless and until
the water impact fee study is revised or replaced, the water impact fee is adjusted by multiplying
such amount by one plus the value of the Construction Cost Index published by Engineering
News-Record in the first December edition of the current year. The adjusted water impact fees
automatically become effective immediately upon calculation by the City without additional
action by the City Commission.
The current water impact fees are summarized as follows:
Existing Residential Water Impact Fees
Square Feet of Living Area Water Plant Fee Per Unit
Transmission System Fee
Per Net Acre of
Development
1400 or Less $1,118.48 $4,224.47
1401 to 1600 1,432.91 4,224.47
1601 to 1800 1,714.85 4,224.47
1801 to 2000 1,965.46 4,224.47
2001 to 2200 2,192.87 4,224.47
2201 to 2400 2,399.40 4,224.47
2401 to 2600 2,583.88 4,224.47
2601 to 2800 2,757.91 4,224.47
2801 to 3000 2,920.35 4,224.47
3001 or More 3,018.97 4,224.47
Group Quarters Per Person 1,085.99 4,224.47
(Remainder of page left intentionally left blank)
390
2-2
Existing Nonresidential Water Impact Fees
Meter Size Water Plant Fee Per Meter
Transmission System Fee
Per Net Acre of
Development
0.75-inch $2,305.42 $4,224.47
1-inch 5,302.34 4,224.47
1.5-inch 11,527.08 4,224.47
2-inch 21,440.26 4,224.47
3-inch 45,878.60 4,224.47
IMPACT FEE DEVELOPMENT METHODS
There are several different methods generally recognized for the calculation of impact fees. The
calculation is dependent on the type of charge being calculated (e.g., water, wastewater, police
services, transportation, etc.); the cost and engineering data available; and the availability of
other local data such as household and population projections, current levels of service, and other
related items. There are two general methods for calculating impact fees: i) the improvements-
driven method and ii) the standards-driven method. Both methods have been utilized in the
development of impact fees for local governments.
The improvements-driven method, which is generally used for water and wastewater impact fees,
is an approach that utilizes a specific list of planned capital improvements over a period of time.
The fee corresponds to the level of capital improvements, which have been identified in the
capital improvements element of a local government’s comprehensive land use / community plan
or the master plan or capital improvement plan of the utility. The standards-driven method
utilizes an estimated or theoretical cost of the improvements for incremental development
typically based on historical estimates. For example, the standards-driven method for a
transportation impact fee would consider the estimated cost of a mile of a new road by the trip
capacity of a mile of road to establish the cost per trip. The primary difference between the two
methodologies is how the capital costs are calculated; however, both methods meet the
requirements of the Section 7-6-1602(5) of the Code requiring that impact fees be based on the
actual cost of the improvements or reasonable estimates of such costs. The development of water
and wastewater impact fees is typically based on the improvements-driven method, whereby the
cost of capital facilities are allocated between current and future users based on reasonable and
defensible data and estimates of facility utilization. The improvements-driven method is used by
utility systems because this method works well in conjunction with the capital planning process
of the utility business.
The impact fees proposed in this report are based on the improvements-driven method using the
capital costs and needs as documented in the City's asset records and CIP. The method also
recognizes the embedded cost of existing unused capacity that is available from the City's
existing utility plant which is currently in service, as well as planned investments in water
treatment and transmission assets that provide additional water system capacity.
DESIGN OF WATER IMPACT FEES
The approach to designing water impact fees includes two significant components. These two
components are: i) the level of service to be apportioned to the applicants that request system
391
2-3
capacity; and ii) the associated amount of capital cost to be recovered from a new applicant
requesting service. Both of these items are related to the level of the water impact fee expressed
on an equivalent dwelling unit (EDU) basis, which represents the average capacity required to
service a typical individually-metered single family residential account.
LEVEL OF SERVICE REQUIREMENTS
In the evaluation of the capital facility needs for providing water and wastewater utility services,
it is critical that a level of service (LOS) standard is established. The level of service is an
indicator of the extent or degree of service provided to a specific customer. Level of service
indicates the capacity per unit of demand for each public facility. Essentially, the level of service
standard is established in order to ensure that adequate facility capacity will be provided for
future development.
For water and wastewater service, the level of service that is commonly used in the industry is
the amount of capacity (service) allocable to each EDU expressed as the average amount of
usage (gallons) on a daily basis. The level of service generally represents the amount of capacity
attributable to an EDU, whether or not such capacity is actually used (commonly referred to as
"readiness to serve"). As previously mentioned, an EDU is representative of the average capacity
required to service a typical individually metered single-family residential account. This class of
users represents the largest amount of customers served by a public utility such as the City's and
generally has the lowest level of usage requirements for a specifically metered account. Several
alternative methods are used to apply the EDU concept to non-single family residential uses
including business attributes linked to the demand for water and wastewater service, fixture
counts, and meter size equivalency factors.
Pursuant to Montana State Law, in the calculation of water impact fees, new development may
not be held to a higher level of service standard than existing users. Accordingly, the following
levels of service standards were assumed for calculating the proposed impact fees based on
actual historical information for existing users as provided by City staff and as contained in the
City's Water Facility Plan Update dated July 2017:
Derivation of Water Level of Service
Utilized in Water Impact Fee Calculations
Amount
Single-Unit Residential Per Capita Water Use
During Summer [1] 90.8 gpd
Persons Per Household [2] 2.24
Level of Service Per Water EDU With No
Allowance for Non-Revenue Water 204 gpd
Allowance for Non-Revenue Water [3] 9%
Recognized Level of Service Per Water EDU 222 gpd
__________
[1] Amounts shown on page 25 of Water Facility Plan Update dated July 2017.
[2] Persons per household for 2012 to 2016 as published by U.S. Census (census.gov).
[3] Average historical non-revenue water percentage as reported in Water Facility Plan Update
dated July 2017. Non-revenue water of 15% or less is considered acceptable by utility industry
standards.
EDU = equivalent dwelling unit
gpd = gallons per day – average daily flow basis
392
2-4
EXISTING PLANT-IN-SERVICE
In the determination of the impact fee associated with the servicing of future customers, any
constructed capacity in existing treatment and transmission facilities that is available to serve
future growth was considered in developing the proposed impact fees. Since this capacity was
constructed and is available to serve the near-term growth of the utility system, it is appropriate
to recognize the capacity cost of such facilities. In order to evaluate the availability of the
existing utility plant-in-service to meet or provide for near-term future capacity needs, it was
necessary to categorize the existing utility facilities by specific utility purpose (e.g., treatment,
conveyance, etc.). Categorizing the investment in existing facilities helps to identify those assets
that should be included in the determination of the impact fees.
The cost categories are based on the utility purpose of the assets and the service that such assets
provide. The following is a summary of the cost categories for the utility facilities identified in
this report.
Facility Categories
Water Service Other Plant
Supply General Plant (Equipment, Vehicles, etc.)
Treatment
Transmission
Distribution
Fire Hydrants
Meters and Services
It was necessary to organize the utility plant into these cost categories so that system-wide
capacity costs are identified such that a proper fee can be developed. System-wide capacity costs
are those costs incurred to provide capacity needed to serve new growth and development and do
not include: i) site improvements and facilities that are planned and designed to provide service
for a particular development project and that are necessary for the use and convenience of the
occupants or users of the project, such as fire hydrants or meters and services; and ii) routine and
periodic maintenance expenditures, personnel training, and other operating costs. Therefore, the
costs of onsite facilities which serve a specific development or customer are not considered as
"System-wide" costs that are proportionately allocable to all users. Onsite facilities such as water
distribution and wastewater collection lines, meters and services, local lift stations, and fire
hydrants are usually paid for and donated by a developer as part of the City's utility extension
program (a contribution of the facilities). The cost of such facilities is not included in the impact
fee calculation. Additionally, assets with short service lives that are replaced on a recurring basis
are also not be included, since these assets generally benefit the existing customers of the
System. An example of this utility plant would be assets commonly referred to as "general plant"
and would include vehicles, equipment, and other related assets.
The City provided PRMG with reported utility plant asset information through June 30, 2017
(the most recently completed fiscal year at the time of this analysis) that served as the basis of
the functionalization of the existing utility plant-in-service. Appendix A at the end of this report
provides the functionalization analysis of the existing utility plant-in-service for the System. The
functionalized existing utility plant-in-service as shown in Appendix A represents the original
installed cost of such assets (gross book value) when placed into service and represents all assets
393
2-5
in service as of June 30, 2017 that were provided by the City and detailed in the utility asset
records. This information represents the most current information available relative to the plant-
in-service to serve the existing and near-term future customer base of the utility system. The
assets represent "installed costs" and have not been restated to account for any fair market value
adjustments which would reflect current costs (would essentially assume that assets were
replaced with identical materials). If an asset had been replaced by the City as of June 30, 2017
and is now in service, such assets were considered since they are physically in-service and
represent the capital cost actually being incurred by the City to provide service to future
development (this also recognized that the asset that was replaced is retired and no longer in
service and was assumed to not be included in the fixed asset register provided to PRMG).
A summary of the categorization of the existing utility plant-in-service in Appendix A is shown
as follows:
Summary of Water Utility System Existing Assets (Gross Utility Plant) [1]
Function Amount Percent
Supply $8,901,401 3.8%
Treatment 40,463,874 17.2%
Transmission / Storage / Master Pumping 71,689,435 30.4%
Distribution / Collection [2] 110,703,253 46.9%
Meters / Services / Hydrants [2] 413,244 0.2%
General Plant [2] 3,671,798 1.6%
Total Gross Utility Plant In Service [3] $235,843,006 100.0%
__________
[1] Amounts shown derived from utility asset records as of June 30, 2017 that were
provided by the City as shown in Appendix A.
[2] These asssets are not included in the water impact fee.
[3] Construction work-in-progress was not recognized since the projects have not yet
been completed and placed into service by the District and the corresponding
existing assets, if any, that would be retired or improved were not removed from the
fixed asset register.
In order to determine the amount of existing water supply / treatment plant assets with capacity
available to meet future growth, it is necessary to estimate the amount of unused capacity in such
facilities. Table 2-1 at the end of this section provides an estimate of the unused capacity and the
allocated water supply and treatment plant costs available to meet future needs. This estimate for
water capacity and the allocation of existing plant to future growth was based on: i) the permitted
design capacity of the respective utility plant facilities; ii) the recognition of adjustments to
present the facility capacity on an average daily demand / flow basis to be consistent with the
assumed level of service requirements (dependable daily capacity); and iii) actual use of such
facilities as experienced by the System service area through the Fiscal Year 2017. Based on this
analysis, it was estimated that the existing water supply and treatment plant facilities had the
following available capacity to meet future needs:
(Remainder of page left intentionally left blank)
394
2-6
Summary of Water Plant Capacity Available to Meet Future Demand
Water
Plants [1]
Total Permitted Capacity (Maximum Day - MGD) 25.744
Peaking Factor [2] 2.100
Plant Capacity Expressed on Average Daily Demand / Flow Basis 12.259
Less Existing Plant Utilization (ADF - MGD) 5.726
Net Available to Meet Future Service Area Needs 6.533
Estimated Percent of Total System Capacity 53.29%
__________
MGD = Million Gallons Per Day
ADF = Average Daily Flow
[1] Amounts derived from Table 2-1.
[2] The utilized peaking factors are based on a review of historical peaking relationships experienced
by the System.
As shown above, it has been estimated that approximately 53.29% in existing water production
and treatment utility assets is allocable to serve future development. The water production /
treatment and wastewater treatment / disposal capacity costs in the impact fee calculations
represent the average installed costs of existing capacity ("buy-in") as well as upgrades to such
assets (reflected in the CIP), a portion of which benefit new development.
ADDITIONAL CAPITAL INVESTMENT
As with any utility, the City is continually in the process of updating and expanding the water
and facilities to serve increasing demand; upgrade and improve service delivery and reliability;
and meet new regulatory requirements. In order to develop an impact fee that is consistent with
the capital costs of the System, the cost of the City's capital improvements that are anticipated to
meet future needs are included in the proposed water impact fees. The City staff provided the
most recent CIP, which outlines a number of capital improvements for the water system as
shown in Table 2-2 at the end of this section. Generally, these improvements are for
i) expansions of the System to meet new growth; ii) upgrades to existing assets which may
benefit both current and future users of the System (e.g., a transmission line upgrade or
improvements to increase reliability or comply with new regulatory requirements); and
iii) replacement of assets that only benefit current users of the System. Of these three types of
costs identified in the CIP, the cost associated with the replacement of assets is not included in
the proposed impact fees as these costs are not associated with providing capacity for new
development while the cost of system upgrades, which represent an enhanced level of service for
all users, and the cost of system expansion that directly benefits new development are included in
the proposed fees. Also, as required by Section 7-6-1601(1)(a) of the Code, all of the costs
included in the fees have a useful life of at least ten (10) years.
Table 2-3 at the end of this section provides a functional summary of all planned water
improvements and expansions for the System. Based on the functional categories previously
discussed, this step helps to ensure that only system level facilities such as treatment and
transmission facilities are included in the impact fee. Based on discussions with City staff and as
shown on Table 2-3, approximately $20.7 million of water supply and treatment capital projects
and $90.2 million of water storage, pumping, and transmission capital improvements have been
considered in the determination of the proposed water impact fees. Table 2-4 shows the
395
2-7
allocation of functionalized CIP projects between existing users and future growth for the water
system.
DESIGN OF WATER IMPACT FEE
As shown on Table 2-5 at the end of this section, the proposed impact fee for the water system is
$2,687 per EDU. The costs included in the calculation of the fee reflect the proportionate share
of capital costs that meet the demands of future customers as identified in the City’s fixed asset
records and CIP. The proposed charge is based on current estimates of capacity costs and is
reasonably comparable with those of other Montana utilities.
The major assumptions relied upon in the development of the proposed water impact fees are as
follows.
1. The existing water supply and treatment facilities have approximately 53.29% capacity
available to serve new growth based on: i) the design capacity of the existing water
treatment plant facilities; and ii) historical peak day to average daily flow relationships
based on information provided by the City. Therefore, the proposed impact fee is based on
the proportionate share of the existing plant capacity anticipated to serve new development
at original cost to recoup the estimated buy-in costs of new development.
2. The capital costs identified in the City's CIP are incorporated into the calculation of the
proposed impact fees as appropriate on a project-specific basis. Only the costs of those
facilities considered to be allocable to growth are included in the fee. For capital
expenditures, which are solely for the replacement of existing assets directly benefiting
only existing customers or considered as an on-site cost (provide service to a local area
such as a development that would normally be constructed and subsequently contributed to
the City by a developer), such amounts are not reflected as an appropriate cost to be
recovered from the application impact fees. A summary of capital improvement costs
considered in the development of the water impact fees is shown in Table 2-4 at the end of
this section.
3. For the capital costs identified as transmission system upgrades, which benefit both
existing and future users, the total cost of such improvements is recognized in the fee
analysis. Since the transmission function capacity is difficult to ascertain except at "build-
out" conditions, the total existing assets plus the planned expansions are recognized and
divided by total treatment plant capacity, thus estimating an average "buy-in" cost for new
users for this component of the System.
4. The level of service for a water EDU is assumed to be 222 gallons per day (gpd) expressed
on an average daily flow (ADF) basis based on: i) the single-unit residential per capita
water use during summer months per the Water Facility Plan Update dated July 2017; ii) a
9% adjustment for non-revenue water based on the historical average as reported in the
Water Facility Plan Update; and iii) the published 2.24 persons per household for the City
per the United States Census.
396
2-8
5. For the development of the proposed impact fees, no existing or planned capital facility
costs associated with distribution facilities have been included in the calculation of the
charge. Additionally, capital costs included in the development of the proposed impact fee
were reduced based upon amounts associated with grants received by the City and the
anticipated retirement of certain existing assets. PRMG did not recognize water supply
assets associated with acquiring water rights in the calculation of the proposed impact fees
since the City has a separate "cash-in-lieu of water rights" fee that is utilized to acquire
water rights.
6. In order to promote rational nexus provisions of the payment of the impact fees, a credit for
an assumed level of debt (external capital) that is paid by utility rate revenues has been
reflected in the determination of the fee. The calculation of the debt service credit is
summarized on Table 2-6 at the end of this report. The purpose of the credit is to recognize
that new growth will also pay monthly user charges (once such users become an active
customer) which have a debt component included in the rates for service that is allocable to
the construction of the growth-related projects. As such, it was assumed that a credit to the
impact fee would be appropriate. It should be recognized that the impact fees are a pledged
revenue for the repayment of debt and that the capacity of the existing facilities for which
debt has been issued is essentially at full utilization and therefore fully-funded from
existing users. Also the priority of use of the impact fees is to fund future capital
improvements and thus limit the issuance of future debt (which also provides a benefit to
the level of rates charged for monthly service). Additionally, all funds received from the
water impact fees are applied toward water-related capital projects or expansion-related
debt service requirements, thus providing rate benefit.
As shown on Table 2-5, the analysis utilizes estimated capital costs for the water
supply/treatment/transmission system, EDU service requirements, and current fixed asset and
plant capacity data for the water system. By designing the water impact fee to recover these
costs, an attempt is made to design a fee on a reasonable basis in order to reflect the cost of
capacity needed to meet the future growth of the water system. It should be noted that in the
event the construction costs, capacity requirements, or utility service area materially change from
what is reflected on Table 2-5, the water impact fee may need to be adjusted accordingly.
As shown on Table 2-5, the proposed water impact fee is recommended to be $2,687 per EDU.
Based on the capital facilities associated with the determination of the charge, the functional
breakdown of the components of the rate are as follows:
(Remainder of page left intentionally left blank)
397
2-9
Proposed Water Impact Fee Per EDU [*]
Water
Supply /
Treatment
Water
Transmission
Combined
Calculated Amount $1,007.24 $1,597.43
Administrative Allowance @ 5.0% 50.36 77.62
$1,057.60 $1,630.05
Recommended Fee Per EDU (Rounded) $1,057.00 $1,630.00 $2,687.00
Level of Service / Capacity Allocation Per EDU 222 222 222
Cost Per Gallon of Capacity $4.76 $7.34 $12.10
__________
[*] Amounts derived from Table 2-5.
EQUIVALENT DWELLING UNIT DETERMINATION METHODOLOGY
The City currently provides water service to residential and non-residential properties of the
system. For residential water service, the City charges a water treatment impact fee based on the
size of the residential home. For non-residential service, the City charges a water treatment
impact fee based on the size of the service meter. No changes to the application methodology
are proposed, however, this study updates the demand coefficients or EDUs for each category of
water service based on the most recently available information from the City. The existing
impact fee for the transmission component is currently charged per acre which does not
adequately reflect the demand for water transmission service. Therefore, PRMG recommends
that the City apply the transmission component of the water impact fee per EDU.
The City provided historical water demands by size of residential homes for the most recent two
(2) fiscal years. The average water demands over the period for each category of residential
properties were compared to the average water demands for the typical residential dwelling unit,
which includes residential homes between 1,801 to 2,000 square feet of living area. The
following table summarizes the proposed EDUs per residential home based on recent data:
Equivalent Residential Units by Square Feet of Living Area
for City Water System
Lower Limit Upper Limit EDU Factor [1]
0 1,400 0.70
1,401 1,600 0.89
1,601 1,800 0.94
1,801 2,000 1.00
2,001 2,200 1.07
2,201 2,400 1.13
2,401 2,600 1.19
2,601 2,800 1.21
2,801 3,000 1.27
Above 3,000 1.35
__________
[1] Amounts based on historical water demands provided by the City.
398
2-10
For non-residential properties, the City applies the water treatment impact fee on a per meter
equivalent approach. Under this method, the impact fees for water service are based on rated
meter capacity information published by AWWA (e.g., in the M6 manual entitled Water Meters).
Based on an analysis of the non-residential service demands when compared to residential
service, non-residential demands were 50% greater than the typical residential service.
Therefore, the following table summarizes the proposed EDUs per non-residential meter sizes:
Equivalent Non-residential Units by Meter Size
for City Water System
Meter Size
Rated Capacity
(gallons per minute) [1] EDU Factor [2]
3/4" 30 1.50
1" 50 2.50
1-1/2" 100 5.00
2" 160 8.00
3" 300 15.00
__________
[1] Amounts based on water meter data published by AWWA.
[2] Amounts calculated by dividing the rated capacity (gallons per minute) for each
meter size by the rated capacity for the smallest-sized 3/4" meter beginning at a
factor of 1.50 since non-residential demands are approximately 50% greater
than the typical residential service.
PROPOSED WATER IMPACT FEE SCHEDULE
Based on the proposed application methodology, the following water impact fees are proposed:
Proposed Residential Water Impact Fees
Square Feet of Living Area Water Plant Fee Per Unit
Transmission System Fee
Per Unit
1400 or Less $740.00 $1,141.00
1401 to 1600 941.00 1,450.00
1601 to 1800 994.00 1,532.00
1801 to 2000 1,057.00 1,630.00
2001 to 2200 1,131.00 1,744.00
2201 to 2400 1,195.00 1,841.00
2401 to 2600 1,258.00 1,939.00
2601 to 2800 1,279.00 1,972.00
2801 to 3000 1,343.00 2,070.00
3001 or More 1,427.00 2,200.00
Group Quarters Per Person 475.00 733.00
(Remainder of page left intentionally left blank)
399
2-11
Proposed Nonresidential Water Impact Fees
Meter Size Water Plant Fee Per Meter
Transmission System Fee
Per Meter
0.75-inch $1,586.00 $2,445.00
1-inch 2,643.00 4,075.00
1.5-inch 5,287.00 8,150.00
2-inch 8,460.00 13,040.00
3-inch 15,863.00 24,450.00
Above 3-inch Calculated Calculated
This schedule is also contained in Table ES at the beginning of this report.
CONCLUSIONS AND RECOMMENDATIONS
Based on our evaluation of the City's water impact fees, PRMG offers the following conclusions
and recommendations:
1. Pursuant to the analysis discussed herein, PRMG is of the opinion that the proposed water
impact fees are reasonable, are based on the requirements of Montana State Law, and
reflect the City's capital cost of providing capacity based on the proposed level of service.
As such, PRMG recommends that the City consider adjusting the existing water impact fee
to $2,687 per EDU.
2. Consistent with the practices of the City, PRMG recommends that the City continue to
apply the water treatment portion of the residential impact fees based on the size of the
residential home and non-residential impact fees based on the size of the service meter. For
the transmission component of the water impact fees, PRMG recommends that the City
charge such fees on a consistent basis with the treatment component, rather than on a per
acre basis. The proposed schedule of water impact fees is shown in Table ES-1 at the
beginning of this report.
(Remainder of page left intentionally left blank)
400
Line Water
No. Description System
Existing Permitted Plant Capacity of System (MGD): [1]
Water System
1 Sourdough Water Treatment Plant 22.000
Lyman Creek Reservoir
2 Peak Production - Gallons Per Minute (Per July 2017 Water Facility Plan Update) 2,600
3 Lyman Creek Reservoir Peak Production Capacity (MGD) 3.744
4 Total Production/Treatment 25.744
5 Peaking Factor [2] 2.100
6 Adjustment to Reflect Average Daily Flow of Plant Capacity (13.485)
7 Existing Plant Capacity of System - Average Daily Flow Basis (MGD) [3] 12.259
8 Average Daily Flow [4] 5.726
9 Remaining Capacity (ADF) 6.533
10 Percent of Total Capacity Allocable to Growth 53.29%
Capital Costs of Production/Treatment Facilities:
11 Existing City-Owned Facility Costs [5] $ 49,365,275
12 Additional Costs [6] 20,196,880
13 Less Assumed Retirements [6] (1,626,266)
14 Less Grant Funds and Other Contributions [7] (2,154,753)
15 Total Capital Costs of Existing Facilities 65,781,136
16 Estimated Amount Allocable to Incremental Growth $ 35,055,215
MGD = Million Gallons Per Day
ADF = Average Daily Flow
Footnotes on following page.
Capacity Available to Serve System Growth
Table 2-1
City of Bozeman, Montana
Water Impact Fee Study
Development of Existing Water Treatment Facility
2-401 12
Capacity Available to Serve System Growth
Table 2-1
City of Bozeman, Montana
Water Impact Fee Study
Development of Existing Water Treatment Facility
Footnotes:
[1] For the water system, reflects current maximum day permitted capacity of water treatment facility as provided by the City.
[2] The 2.1 peaking factor utilized for the water treatment plant was based on a review of peak-to-average day relationships as
represented in the monthly operating reports for the water system plants.
[3] Reflects capacity expressed on an average daily flow basis.
[4] Average daily flow data calculated as follows:
Water System:
Total Water Peaking
Fiscal Year Flow (MGD) Factor
2013 5.458 2.095
2014 5.214 2.155
2015 5.170 2.106
2016 5.464 2.137
2017 5.726 1.986
Five-Year Maximum 5.726 2.155
Five-Year Average 5.406 2.096
Peaking Factor to Use for Impact Fee Design 2.100
[5] Derived from Appendix A, Line 742. Based on summary of utility asset records provided by the City.
[6] Derived from Table 2-4, Line 14. Based on capital improvement program associated with upgrades, renewals and replacements
of the water system.
[7] Derived from Appendix A, Line 744.
2-402 13
Table 2-2
City of Bozeman, Montana
Water Impact Fee Study
Multi-Year Estimated Capital Improvement Program Summary
Projected Fiscal Year Ending September 30,
Line Project Budgeted Adjusted
No. ID Department Description 2018 Adjustments 2018 2019 2020 2021 2022 2023 Unscheduled Total
WATER CAPITAL IMPROVEMENT PROGRAM
Water Fund (Renewals, Replacements, and Upgrades)
1 PW04 Engineering Property on Corner of Aspen and Rouse $ 100,000 $ - $ 100,000 $ - $ - $ - $ - $ - $ - $ 100,000
2 W03 Engineering Annual Water Pipe Replacement Program ‐ Design 22,500 - 22,500 22,500 22,500 22,500 22,500 22,500 - 135,000
3 W04‐18 Engineering Water Pipe Replacement 2018 1,200,000 - 1,200,000 - - - - - - 1,200,000
4 W04‐19 Engineering Water Pipe Replacement 2019 - - - 1,200,000 - - - - - 1,200,000
5 W04‐20 Engineering Water Pipe Replacement 2020 - - - - 1,200,000 - - - - 1,200,000
6 W04‐21 Engineering Water Pipe Replacement 2021 - - - - - 1,200,000 - - - 1,200,000
7 W04‐22 Engineering Water Pipe Replacement 2022 - - - - - - 1,200,000 - - 1,200,000
8 W04‐23 Engineering Water Pipe Replacement 2023 - - - - - - - 1,200,000 - 1,200,000
9 GF227 Finance ERP Replacement "Sungard Replacement/Upgrade" - - - - - - - - 333,333 333,333
10 GIS03 GIS Asset Management Software - - - - 50,000 - - - - 50,000
11 GIS04 GIS Aerial Photography 85,000 - 85,000 - - 85,000 - - - 170,000
12 GIS05 GIS LiDAR Data Collection Equipment 75,000 - 75,000 - - - - - - 75,000
13 GIS06 GIS GPS System Replacement 17,500 - 17,500 17,500 - - - - - 35,000
14 GIS08 GIS Large Format Plotter ‐ Replacement - - - 20,000 - - - - - 20,000
15 GIS12 GIS FME Server - - - 20,000 - - - - - 20,000
16 GIS11 Pubworks Ad Computer Replacements 15,200 - 15,200 49,048 45,369 30,125 59,231 52,291 - 251,264
17 PW04 Public Works Public Works Shops Master Plan - - - 20,000 - - - - - 20,000
18 PW05 Public Works Public Works Shops Facility Construction - - - - 670,000 - - - - 670,000
19 GIS13 SCADA Vertical Asset Risk Assessment (Phase 2) - - - - - - - - 85,000 85,000
20 GIS14 SCADA Vertical Asset Risk Assessment (Phase 1) - - - - - - - - 20,000 20,000
21 GIS14 SCADA SCADA Upgrades and Improvements - - - - - - 2,100,000 - - 2,100,000
22 GIS15 SCADA SCADA Master Plan 150,000 - 150,000 - - - - - - 150,000
23 GIS15 SCADA GIS Field Vehicle Replacement - - - 26,000 - - - - - 26,000
24 W66 SCADA
Meters, Transducers, and Communications (Replacement SCADA Radio
and Strap On Flow Meter) 10,000 - 10,000 10,000 10,000 10,000 10,000 10,000 - 60,000
25 WC01 Water Conservation Landscape Architect Medians and Boulevards 45,000 - 45,000 - - - - - - 45,000
26 WC02 Water Conservation Meter Software Subscription 60,000 - 60,000 36,000 36,000 36,000 36,000 36,000 - 240,000
27 WC03 Water Conservation Municipal Watershed Data Collection - - - 50,000 - - - - - 50,000
28 WC04 Water Conservation Drought Tolerant Demonstration Garden 45,000 - 45,000 - - - - - - 45,000
29 WIF39 Water Impact Fees Sourdough Transmission Main – Phase 1 310,000 - 310,000 - - - - - - 310,000
30 WIF40 Water Impact Fees Sourdough Transmission Main – Phase 2 - - - - 480,000 - - - - 480,000
31 WIF45 Water Impact Fees Debt Service for Borrowing ‐ Transmission Main - - - - - 30,000 30,000 30,000 380,000 470,000
32 W47 Water Ops Replace #2647 ‐ 1998 1/2 Ton Chevy Pickup - - - - - 27,000 - - - 27,000
33 W49 Water Ops Replace #3078 ‐ 2002 1/2 Ton Chevy Pickup - - - - - - 27,000 - - 27,000
34 W51 Water Ops Replace #2529 ‐ 1997 1 Ton Chevy Truck/Valve Truck 45,000 - 45,000 - - - - - - 45,000
35 W68 Water Ops Wheeled Excavator - - - - - - - - 151,000 151,000
36 W69 Water Ops Water System Condition Assessment 100,000 - 100,000 - 100,000 - 100,000 - - 300,000
37 W70 Water Ops North 5038 Zone Feed - New Source of Supply - - - - 66,880 - - - - 66,880
38 W71 Water Ops PRV Phase 2 ‐ Automation and Instrumentation Upgrades - - - - - - 6,710,000 - - 6,710,000
39 W72 Water Ops PRV Phase 1 ‐ Mechanical and Structural Upgrades - - - 1,750,000 - - - - - 1,750,000
40 W73 Water Ops PRV Abandonments (Approximately 6 Sites) - - - - - - - - 510,106 510,106
41 W74 Water Ops Pear St. Booster Station Upgrade 547,000 - 547,000 - - - - - - 547,000
42 W75 Water Ops Lead Service Line Replacement 200,000 - 200,000 200,000 - - - - - 400,000
43 W85 Water Ops South University District 12" Water Main - - - 296,509 - - - - - 296,509
44 W56 WTP WTP Facility R&R 40,000 - 40,000 40,000 40,000 40,000 40,000 40,000 - 240,000
45 W57 WTP WTP Facility Engineering and Optimization 20,000 - 20,000 20,000 20,000 20,000 20,000 20,000 - 120,000
46 W58 WTP Module Replace Fund 50,000 - 50,000 50,000 50,000 50,000 50,000 50,000 - 300,000
47 W59 WTP Replace #1422 ‐ 1992 Toyota Pickup 30,000 - 30,000 - - - - - - 30,000
48 W62 WTP Replace #3446 - WTP GMC Sierra Pickup - - - - 45,000 - - - - 45,000
49 W63 WTP Sourdough Watershed Fuel Reduction - - - 400,000 - - - - - 400,000
Table 2-2
City of Bozeman, Montana
Water Impact Fee Study
Multi-Year Estimated Capital Improvement Program Summary
Projected Fiscal Year Ending September 30,
Line Project Budgeted Adjusted
No. ID Department Description 2018 Adjustments 2018 2019 2020 2021 2022 2023 Unscheduled Total
58 W86 WTP Sourdough Diversion Cleanout - - - 25,000 - - - - - 25,000
59 W87 WTP Lyman Tank and Transmission Main Design - - - 500,000 - - - - - 500,000
60 W88 WTP Lyman Tank and Transmission Main Construction - - - - - 10,000,000 - - - 10,000,000
61 Subtotal - Water Fund (Renewals, Replacements, and Upgrades) $ 3,517,200 $ - $ 3,517,200 $ 4,882,557 $ 3,435,749 $ 15,550,625 $ 10,404,731 $ 1,460,791 $ 3,479,439 $ 42,731,092
Water Impact Fees (Growth Projects)
62 WIF05 Water Impact Fees West Transmission Main ‐ Phase 1 Construction $ - $ - $ - $ - $ - $ - $ - $ - $ 28,006,293 $ 28,006,293
63 WIF14 Water Impact Fees Loan Debt Service ‐ WTP 5.3MG Concrete Water Storage Reservoir 600,000 - 600,000 600,000 600,000 600,000 600,000 - 6,800,000 9,800,000
64 WIF21 Water Impact Fees S 11th 12" Water Main Extension - - - 136,010 - - - - - 136,010
65 WIF25 Water Impact Fees Davis 12" Water Main and Valley Center 16" Water Main Extension - - - - 725,729 - - - - 725,729
66 WIF27 Water Impact Fees 5126 West Sourdough Reservoir 1 - - - - - - - - 9,757,500 9,757,500
67 WIF28 Water Impact Fees 5126 West Sourdough Reservoir 1 Siting - - - - - 350,000 - - 350,000
68 WIF30 Water Impact Fees East Transmission Main - - - - - - - - 7,167,372 7,167,372
69 WIF31 Water Impact Fees Groundwater Test Well 400,000 - 400,000 - - - - - - 400,000
70 WIF32 Water Impact Fees Groundwater Wellfield and Transmission Construction - - - - - 8,000,000 - - - 8,000,000
71 WIF33 Water Impact Fees Groundwater Wellfield and Transmission Main Design - - - 500,000 - - - - - 500,000
72 WIF36 Water Impact Fees West Transmission Main Planning Study - - - - - - - - 400,000 400,000
73 WIF37 Water Impact Fees Sourdough Canyon Natural Storage ‐ Planning and Design - - - - 150,000 - - - 350,000 500,000
74 WIF38 Water Impact Fees Sourdough Canyon Natural Storage Construction - - - - - - - - 8,000,000 8,000,000
75 WIF39 Water Impact Fees Sourdough Transmission Main – Phase 1 2,790,000 - 2,790,000 - - - - - - 2,790,000
76 WIF40 Water Impact Fees Sourdough Transmission Main – Phase 2 - - - - 4,320,000 - - - - 4,320,000
77 WIF41 Water Impact Fees West Transmission Main ‐ Phase 1 Design - - - - - - - - 2,907,235 2,907,235
78 WIF42 Water Impact Fees West Transmission Main ‐ Phases 2‐5 Design and Construction - - - - - - - - 61,669,396 61,669,396
79 WIF43 Water Impact Fees Debt Service for Borrowing ‐ Wellfield - - - - - - 1,000,000 1,000,000 10,800,000 12,800,000
78 WIF45 Water Impact Fees Debt Service for Borrowing - Transmission Main - - - - - 305,000 305,000 305,000 3,445,000 4,360,000
79 WIF46 Water Impact Fees Water Main Oversizing, Oak St and Ryun Sun Way - - - 107,000 - - - - - 107,000
80 WIF47 Water Impact Fees Graf and S. 27th Water Transmission Main Oversizing - - - - 150,000 - - - - 150,000
80 WIF48 Water Impact Fees 4975 Southwest Reservoir 1 - - - - - - - - 9,757,500 9,757,500
81 Subtotal - Water Impact Fees (Growth Projects) $ 3,790,000 $ - $ 3,790,000 $ 1,343,010 $ 5,945,729 $ 9,255,000 $ 1,905,000 $ 1,305,000 $ 149,060,296 $ 172,604,035
82 TOTAL WATER CAPITAL IMPROVEMENT PROGRAM $ 7,307,200 $ - $ 7,307,200 $ 6,225,567 $ 9,381,478 $ 24,805,625 $ 12,309,731 $ 2,765,791 $ 152,539,735 $ 215,335,127
2-404 15
Adjustments to Adjustments to Adjustments to
Adjustments to Adjustments to Remove Project Remove Project Remove Project
Remove General- Remove Debt Costs Considered Costs to Be Costs to Be Net Amount
Line Project Estimated Total Related Project Service 100% Allocable to Paid in Full By Paid in Full By For Future Allocation Supply and Storage, Pumping,
No. ID Project Description Capital Cost [1] Costs [2] Placeholders [3] Existing Users Developers Grants Expenditures Reference Treatment and Transmission Distribution
WATER CAPITAL IMPROVEMENT PROGRAM
Water Fund (Renewals, Replacements, and Upgrades)
1 PW04 Property on Corner of Aspen and Rouse $100,000 $0 $0 $0 $0 $0 $100,000 Distribution $0 $0 $100,000
2 W03 Annual Water Pipe Replacement Program ‐ Design 135,000 0 0 0 0 0 135,000 W-TR-DistWeight 0 49,681 85,319
3 W04‐18 Water Pipe Replacement 2018 1,200,000 0 0 0 0 0 1,200,000 W-TR-DistWeight 0 441,606 758,394
4 W04‐19 Water Pipe Replacement 2019 1,200,000 0 0 0 0 0 1,200,000 W-TR-DistWeight 0 441,606 758,394
5 W04‐20 Water Pipe Replacement 2020 1,200,000 0 0 0 0 0 1,200,000 W-TR-DistWeight 0 441,606 758,394
6 W04‐21 Water Pipe Replacement 2021 1,200,000 0 0 0 0 0 1,200,000 W-TR-DistWeight 0 441,606 758,394
7 W04‐22 Water Pipe Replacement 2022 1,200,000 0 0 0 0 0 1,200,000 W-TR-DistWeight 0 441,606 758,394
8 W04‐23 Water Pipe Replacement 2023 1,200,000 0 0 0 0 0 1,200,000 W-TR-DistWeight 0 441,606 758,394
9 GF227 ERP Replacement "Sungard Replacement/Upgrade" 333,333 0 0 0 0 0 333,333 W-Assets 70,875 102,926 159,532
10 GIS03 Asset Management Software 50,000 0 0 0 0 0 50,000 W-Assets 10,631 15,439 23,930
11 GIS04 Aerial Photography 170,000 (170,000) 0 0 0 0 - N/A 0 0 0
12 GIS05 LiDAR Data Collection Equipment 75,000 (75,000) 0 0 0 0 - N/A 0 0 0
13 GIS06 GPS System Replacement 35,000 (35,000) 0 0 0 0 - N/A 0 0 0
14 GIS08 Large Format Plotter ‐ Replacement 20,000 (20,000) 0 0 0 0 - N/A 0 0 0
15 GIS12 FME Server 20,000 (20,000) 0 0 0 0 - N/A 0 0 0
16 GIS11 Computer Replacements 251,264 (251,264) 0 0 0 0 - N/A 0 0 0
17 PW04 Public Works Shops Master Plan 20,000 (20,000) 0 0 0 0 - N/A 0 0 0
18 PW05 Public Works Shops Facility Construction 670,000 0 0 0 0 0 670,000 Distribution 0 0 670,000
19 GIS13 Vertical Asset Risk Assessment (Phase 2) 85,000 (85,000) 0 0 00- N/A 0 0 0
20 GIS14 Vertical Asset Risk Assessment (Phase 1) 20,000 (20,000) 0 0 00- N/A 0 0 0
21 GIS14 SCADA Upgrades and Improvements 2,100,000 0 0 0 0 0 2,100,000 W-Assets 446,511 648,434 1,005,054
22 GIS15 SCADA Master Plan 150,000 (150,000) 0 0 0 0 - N/A 0 0 0
23 GIS15 GIS Field Vehicle Replacement 26,000 (26,000) 0 0 0 0 - N/A 0 0 0
24 W66
Meters, Transducers, and Communications (Replacement SCADA Radio
and Strap On Flow Meter) 60,000 0 0 (60,000) 0 0 - N/A 0 0 0
25 WC01 Landscape Architect Medians and Boulevards 45,000 (45,000) 0 000- N/A 0 0 0
26 WC02 Meter Software Subscription 240,000 0 0 0 0 0 240,000 Distribution 0 0 240,000
27 WC03 Municipal Watershed Data Collection 50,000 (50,000) 0 0 0 0 - N/A 0 0 0
28 WC04 Drought Tolerant Demonstration Garden 45,000 (45,000) 0 0 0 0 - N/A 0 0 0
29 WIF39 Sourdough Transmission Main – Phase 1 310,000 0 0 0 0 0 310,000 Transmission 0 310,000 0
30 WIF40 Sourdough Transmission Main – Phase 2 480,000 0 0 0 0 0 480,000 Transmission 0 480,000 0
31 WIF45 Debt Service for Borrowing ‐ Transmission Main 470,000 0 (470,000) 0 0 0 - N/A 0 0 0
32 W47 Replace #2647 ‐ 1998 1/2 Ton Chevy Pickup 27,000 (27,000) 0 0 0 0- N/A 0 0 0
33 W49 Replace #3078 ‐ 2002 1/2 Ton Chevy Pickup 27,000 (27,000) 0 0 0 0- N/A 0 0 0
34 W51 Replace #2529 ‐ 1997 1 Ton Chevy Truck/Valve Truck 45,000 (45,000) 0 0 0 0 - N/A 0 0 0
35 W68 Wheeled Excavator 151,000 (151,000) 0 0 0 0 - N/A 0 0 0
36 W69 Water System Condition Assessment 300,000 (300,000) 0 0 0 0 - N/A 0 0 0
37 W70 North 5038 Zone Feed - New Source of Supply 66,880 0 0 0 0 0 66,880 Treatment 66,880 0 0
38 W71 PRV Phase 2 ‐ Automation and Instrumentation Upgrades 6,710,000 0 0 0 0 0 6,710,000 Transmission 0 6,710,000 0
39 W72 PRV Phase 1 ‐ Mechanical and Structural Upgrades 1,750,000 0 0 0 0 0 1,750,000 Transmission 0 1,750,000 0
40 W73 PRV Abandonments (Approximately 6 Sites) 510,106 (510,106) 0 0 00- N/A 0 0 0
41 W74 Pear St. Booster Station Upgrade 547,000 0 0 0 0 0 547,000 Transmission 0 547,000 0
42 W75 Lead Service Line Replacement 400,000 0 0 0 0 0 400,000 Distribution 0 0 400,000
43 W85 South University District 12" Water Main 296,509 0 0 0 0 0 296,509 Transmission 0 296,509 0
44 W56 WTP Facility R&R 240,000 0 0 (240,000) 0 0 - N/A 0 0 0
45 W57 WTP Facility Engineering and Optimization 120,000 (120,000) 0 000- N/A 0 0 0
46 W58 Module Replace Fund 300,000 0 0 (300,000) 0 0 - N/A 0 0 0
47 W59 Replace #1422 ‐ 1992 Toyota Pickup 30,000 (30,000) 0 0 0 0 - N/A 0 0 0
48 W62 Replace #3446 - WTP GMC Sierra Pickup 45,000 (45,000) 0 0 0 0 - N/A 0 0 0
49 W63 Sourdough Watershed Fuel Reduction 400,0000000 (400,000) - N/A 0 0 0
50 W77 Control Server Replacement 25,000 (25,000) 0 0 0 0 - N/A 0 0 0
Functional Category
Adjustments to Adjustments to Adjustments to
Adjustments to Adjustments to Remove Project Remove Project Remove Project
Remove General- Remove Debt Costs Considered Costs to Be Costs to Be Net Amount
Line Project Estimated Total Related Project Service 100% Allocable to Paid in Full By Paid in Full By For Future Allocation Supply and Storage, Pumping,
No. ID Project Description Capital Cost [1] Costs [2] Placeholders [3] Existing Users Developers Grants Expenditures Reference Treatment and Transmission Distribution
Functional Category
Table 2-3
City of Bozeman, Montana
Water Impact Fee Study
Summary of Capital Improvement Program By Plant Function
51 W78 Hilltop Tank Inspection and Mixing System 130,000 0 0 0 0 0 130,000 Treatment 130,000 0 0
52 W79 Hyalite Dam and Reservoir Optimization Improvements 4,000,000 (4,000,000) 0 0 0 0 - N/A 0 0 0
53 W80 Watershed and Reservoir Optimization Study 150,000 (150,000) 0000- N/A 0 0 0
54 W81 Communications Tower at the Sourdough Reservoir. 25,000 (25,000) 0 0 0 0 - N/A 0 0 0
55 W82 Lyman Transmission Main Condition Assesment 150,000 (150,000)0000- N/A 0 0 0
56 W83 Sourdough Intake Improvements 2,000,000 0 0 0 0 0 2,000,000 Treatment 2,000,000 0 0
57 W84 Sourdough Tank Inspection and Improvements 600,000 0 0 0 0 0 600,000 Treatment 600,000 0 0
58 W86 Sourdough Diversion Cleanout 25,000 (25,000) 0 0 0 0 - N/A 0 0 0
59 W87 Lyman Tank and Transmission Main Design 500,000 0 0 0 0 0 500,000 Transmission 0 500,000 0
60 W88 Lyman Tank and Transmission Main Construction 10,000,000 0 0 0 0 0 10,000,000 Transmission 0 10,000,000 0
61 Subtotal - Water Fund (Renewals, Replacements, and Upgrades) $42,731,092 ($6,642,370) ($470,000) ($600,000) $0 ($400,000) $34,618,722 $3,324,897 $24,059,626 $7,234,198
Water Impact Fees (Growth Projects)
62 WIF05 West Transmission Main ‐ Phase 1 Construction $28,006,293 $0 $0 $0 $0 $0 $28,006,293 Transmission $0 $28,006,293 $0
63 WIF14 Loan Debt Service ‐ WTP 5.3MG Concrete Water Storage Reservoir 9,800,000 0 (9,800,000) 0 0 0 - N/A 0 0 0
64 WIF21 S 11th 12" Water Main Extension 136,010 0 0 0 0 0 136,010 Transmission 0 136,010 0
65 WIF25 Davis 12" Water Main and Valley Center 16" Water Main Extension 725,729 0 0 0 0 0 725,729 Transmission 0 725,729 0
66 WIF27 5126 West Sourdough Reservoir 1 9,757,500 0 0 0 0 0 9,757,500 Transmission 0 9,757,500 0
67 WIF28 5126 West Sourdough Reservoir 1 Siting 350,000 0 0 0 0 0 350,000 Transmission 0 350,000 0
68 WIF30 East Transmission Main 7,167,372 0 0 0 0 0 7,167,372 Transmission 0 7,167,372 0
69 WIF31 Groundwater Test Well 400,000 0 0 0 0 0 400,000 Treatment 400,000 0 0
70 WIF32 Groundwater Wellfield and Transmission Construction 8,000,000 0 0 0 0 0 8,000,000 Treatment 8,000,000 0 0
71 WIF33 Groundwater Wellfield and Transmission Main Design 500,000 0 0 0 0 0 500,000 Treatment 500,000 0 0
72 WIF36 West Transmission Main Planning Study 400,000 (400,000) 0 0 0 0- N/A 0 0 0
73 WIF37 Sourdough Canyon Natural Storage ‐ Planning and Design 500,000 0 0 0 0 0 500,000 Treatment 500,000 0 0
74 WIF38 Sourdough Canyon Natural Storage Construction 8,000,000 0 0 0 0 0 8,000,000 Treatment 8,000,000 0 0
75 WIF39 Sourdough Transmission Main – Phase 1 2,790,000 0 0 0 0 0 2,790,000 Transmission 0 2,790,000 0
76 WIF40 Sourdough Transmission Main – Phase 2 4,320,000 0 0 0 0 0 4,320,000 Transmission 0 4,320,000 0
77 WIF41 West Transmission Main ‐ Phase 1 Design 2,907,235 0 0 0 0 0 2,907,235 Transmission 0 2,907,235 0
78 WIF42 West Transmission Main ‐ Phases 2‐5 Design and Construction 61,669,396000 (61,669,396) 0 - N/A 0 0 0
79 WIF43 Debt Service for Borrowing ‐ Wellfield 12,800,000 0 (12,800,000) 0 0 0 - N/A 0 0 0
80 WIF45 Debt Service for Borrowing - Transmission Main 4,360,000 0 (4,360,000) 0 0 0 - N/A 0 0 0
81 WIF46 Water Main Oversizing, Oak St and Ryun Sun Way 107,000 0 0 0 0 0 107,000 Transmission 0 107,000 0
82 WIF47 Graf and S. 27th Water Transmission Main Oversizing 150,000 0 0 0 0 0 150,000 Transmission 0 150,000 0
83 WIF48 4975 Southwest Reservoir 1 9,757,500 0 0 0 0 0 9,757,500 Transmission 0 9,757,500 0
84 Subtotal - Water Impact Fees (Growth Projects) $172,604,035 ($400,000) ($26,960,000) $0 ($61,669,396) $0 $83,574,639 $17,400,000 $66,174,639 $0
85 TOTAL WATER CAPITAL IMPROVEMENT PROGRAM $215,335,127 ($7,042,370) ($27,430,000) ($600,000) ($61,669,396) ($400,000) $118,193,361 $20,724,897 $90,234,265 $7,234,198
Footnotes:
[1] Amounts reflect total cost as contained in the multi-year capital improvement program provided by the City.
[2] Adjustments to exclude vehicles, equipment, studies, and items that might be classified as operating expenses.
[3] The project costs anticipated to be financed with debt are reflected under other project ID's.
2-17 406
Table 2-4
City of Bozeman, Montana
Water Impact Fee Study
Summary of Capital Improvement Program Recognized in Water System Impact Fees
Assumed
Adjusted Original Estimated Percent to
Line Project Project Project In-Service Original New Facilities / Recognize
No. ID Project Description Cost [1] Status Date [2] Cost [3] Upgrades [5] Expansion Future / Direct for Expansion
WATER TREATMENT PROJECTS
Water Fund (Renewals, Replacements, and Upgrades)
1 GF227 ERP Replacement "Sungard Replacement/Upgrade" $70,875 Upgrade 1999 $38,534 $70,875 $0 $0 0.00%
2 GIS03 Asset Management Software 10,631 New N/A N/A 10,631 0 0 0.00%
3 W70 North 5038 Zone Feed - New Source of Supply 66,880 New N/A N/A 66,880 0 0 0.00%
4 W78 Hilltop Tank Inspection and Mixing System 130,000 Upgrade 1948 16,091 130,000 0 0 0.00%
5 W83 Sourdough Intake Improvements 2,000,000 Upgrade 2002 1,186,281 2,000,000 0 0 0.00%
6 W84 Sourdough Tank Inspection and Improvements 600,000 Upgrade 1957 96,428 600,000 0 0 0.00%
7 Subtotal - Water Fund (Renewals, Replacements, and Upgrades) $3,324,897 $1,626,266 $2,796,880 $0 $0 0.00%
Water Impact Fees (Growth Projects)
8 WIF31 Groundwater Test Well $400,000 New N/A N/A $400,000 0 0 0.00%
9 WIF32 Groundwater Wellfield and Transmission Construction 8,000,000 New N/A N/A 8,000,000 0 0 0.00%
10 WIF33 Groundwater Wellfield and Transmission Main Design 500,000 New N/A N/A 500,000 0 0 0.00%
11 WIF37 Sourdough Canyon Natural Storage ‐ Planning and Design 500,000 New N/A N/A 500,000 0 0 0.00%
12 WIF38 Sourdough Canyon Natural Storage Construction 8,000,000 New N/A N/A 8,000,000 0 0 0.00%
13 Subtotal - Water Impact Fees (Growth Projects) $17,400,000 $0 $17,400,000 $0 $0 0.00%
14 Total Water Treatment Projects $20,724,897 $1,626,266 $20,196,880 $0 $0 0.00%
WATER TRANSMISSION PROJECTS
Water Fund (Renewals, Replacements, and Upgrades)
15 W03 Annual Water Pipe Replacement Program ‐ Design $49,681 Replacement 1948 $4,490 $49,681 $0 $0 0.00%
16 W04‐18 Water Pipe Replacement 2018 441,606 Replacement 1948 39,913 441,606 0 0 0.00%
17 W04‐19 Water Pipe Replacement 2019 441,606 Replacement 1948 39,913 441,606 0 0 0.00%
18 W04‐20 Water Pipe Replacement 2020 441,606 Replacement 1948 39,913 441,606 0 0 0.00%
19 W04‐21 Water Pipe Replacement 2021 441,606 Replacement 1948 39,913 441,606 0 0 0.00%
20 W04‐22 Water Pipe Replacement 2022 441,606 Replacement 1948 39,913 441,606 0 0 0.00%
21 W04‐23 Water Pipe Replacement 2023 441,606 Replacement 1948 39,913 441,606 0 0 0.00%
22 GF227 ERP Replacement "Sungard Replacement/Upgrade" 102,926 Upgrade 1999 51,056 102,926 0 0 0.00%
23 GIS03 Asset Management Software 15,439 New N/A N/A 15,439 0 0 0.00%
24 GIS14 SCADA Upgrades and Improvements 648,434 Upgrade 2003 367,607 648,434 0 0 0.00%
25 WIF39 Sourdough Transmission Main – Phase 1 310,000 Reliability N/A N/A 310,000 0 0 0.00%
26 WIF40 Sourdough Transmission Main – Phase 2 480,000 Reliability N/A N/A 480,000 0 0 0.00%
27 W71 PRV Phase 2 ‐ Automation and Instrumentation Upgrades 6,710,000 Upgrade 2008 4,495,053 6,710,000 0 0 0.00%
28 W72 PRV Phase 1 ‐ Mechanical and Structural Upgrades 1,750,000 Upgrade 2008 1,172,331 1,750,000 0 0 0.00%
29 W74 Pear St. Booster Station Upgrade 547,000 Upgrade 1958 69,032 547,000 0 0 0.00%
30 W85 South University District 12" Water Main 296,509 New N/A N/A 296,509 0 0 0.00%
31 W87 Lyman Tank and Transmission Main Design 500,000 Upgrade 1988 171,792 500,000 0 0 0.00%
32 W88 Lyman Tank and Transmission Main Construction 10,000,000 Upgrade 1988 3,435,840 10,000,000 0 0 0.00%
33 Subtotal - Water Fund (Renewals, Replacements, and Upgrades) $24,059,626 $10,006,677 $20,593,509 $0 $0 0.00%
Amount Recognized [4]
2-18 407
Table 2-4
City of Bozeman, Montana
Water Impact Fee Study
Summary of Capital Improvement Program Recognized in Water System Impact Fees
Assumed
Adjusted Original Estimated Percent to
Line Project Project Project In-Service Original New Facilities / Recognize
No. ID Project Description Cost [1] Status Date [2] Cost [3] Upgrades [5] Expansion Future / Direct for Expansion
Amount Recognized [4]
Water Impact Fees (Growth Projects)
34 WIF05 West Transmission Main ‐ Phase 1 Construction $28,006,293 New N/A N/A 0 $28,006,293 $0 100.00%
35 WIF21 S 11th 12" Water Main Extension 136,010 New N/A N/A 0 136,010 0 100.00%
36 WIF25 Davis 12" Water Main and Valley Center 16" Water Main Extension 725,729 New N/A N/A 0 725,729 0 100.00%
37 WIF27 5126 West Sourdough Reservoir 1 9,757,500 New N/A N/A 0 9,757,500 0 100.00%
38 WIF28 5126 West Sourdough Reservoir 1 Siting 350,000 New N/A N/A 0 350,000 0 100.00%
39 WIF30 East Transmission Main 7,167,372 New N/A N/A 0 7,167,372 0 100.00%
40 WIF39 Sourdough Transmission Main – Phase 1 2,790,000 New N/A N/A 0 2,790,000 0 100.00%
41 WIF40 Sourdough Transmission Main – Phase 2 4,320,000 New N/A N/A 0 4,320,000 0 100.00%
42 WIF41 West Transmission Main ‐ Phase 1 Design 2,907,235 New N/A N/A 0 2,907,235 0 100.00%
43 WIF46 Water Main Oversizing, Oak St and Ryun Sun Way 107,000 New N/A N/A 0 107,000 0 100.00%
44 WIF47 Graf and S. 27th Water Transmission Main Oversizing 150,000 New N/A N/A 0 150,000 0 100.00%
45 WIF48 4975 Southwest Reservoir 1 9,757,500 New N/A N/A 0 9,757,500 0 100.00%
46 Subtotal - Water Impact Fees (Growth Projects) $66,174,639 $0 $0 $66,174,639 $0 100.00%
47 Total Water Transmission Projects $90,234,265 $10,006,677 $20,593,509 $66,174,639 $0 73.34%
48 TOTAL WATER PROJECTS $110,959,163 $11,632,942 $40,790,389 $66,174,639 $0 59.64%
Footnotes on following page.
2-19 408
Footnotes:
[1]
[2] Original in-service date is based on discussions with City staff regarding the approximate age of assets being upgraded or replaced.
[3] Amount shown was determined by discounting the projected (replacement) cost by an inflationary factor as measured by the Engineering News-Record (ENR) Construction Cost
Index applied to the estimated number of years in service.
[4] For any replacement projects recognized in fee, amount derived by subtracting the estimated original cost from the new project cost (net asset addition).
[5] Represents asset additions to be installed by the City that will upgrade and improve facilities. Such assets do not represent a replacement.
Note: With respect to capital projects associated with plant upgrades, the following were assumed:
New = Project designated for capacity expansion only.
Upgrade = Project designated to improve existing capacity facilities.
Replacement = Project which removes original asset from service but necessary for providing service to City customers.
Relocate = Project which removes original asset from service, and usually replaces it with an asset designated for capacity expansion.
Redundancy = Project which provides redundancy to existing capacity and not an increase in capacity to serve new growth.
Future = Reflects project which extends beyond the planning horizon in this report.
System = Project that benefits existing, expansion and future customers.
Direct = Reflects projects which directly relate to specific customer base and not System cost.
Reliability = Project which provides additional reliability to existing capacity and not an increase in capacity to serve new growth.
Table 2-4
City of Bozeman, Montana
Water Impact Fee Study
Summary of Capital Improvement Program Recognized in Water System Impact Fees
Amounts shown are derived from Table 2-3 and do not include any capital expenditures classified as distribution-related or collection-related.
2-409 20
City of Bozeman, Montana
Water Impact Fee Study
Development of Water System Impact Fee
Line
No. Description Amount
Total Estimated Cost of Existing Water Production
and Treatment Facilities:
1 Existing Facilities [1] $ 49,365,275
2 Additional Costs Capitalized to Plant in Service [2] 20,196,880
3 Less Anticipated Retirements [3] (1,626,266)
4 Less Grant Funds and Other Contributions [4] (2,154,753)
5 Subtotal Water Production and Treatment Facilities $ 65,781,136
6 Estimated Capacity of Plants (MGD) - Average Daily Flow [5] 12.259
7 EDU Factor - GPD 222
8 Estimated EDUs to be Served by Existing Facilities 55,221
9 Percent Remaining Capacity of Existing Facilities [6] 53.29%
10 Allocation of Existing Facilities to Incremental Growth $ 35,055,215
11 Rate per EDU Allocable to Water Production/Treatment Facilities $ 1,191.24
12 Less Debt Service Credit (184)
13 Adjusted Rate per EDU Allocable to Water Production/Treatment Facilities $ 1,007.24
14 Administrative Allowance @ 5.0% $ 50.36
15 Rate per EDU Associated with Existing Facilities with Administrative Allowance $ 1,057.60
16 Rounded Rate per EDU Associated with Existing Facilities with Administrative Allowance $ 1,057.00
17 Cost per Gallon Associated with Existing Facilities Without Administrative Allowance $ 5.37
18 Cost per Gallon Associated with Existing Facilities With Administrative Allowance $ 5.63
19 Cost per Gallon Associated with Existing Facilities Without Administrative Allowance Less Debt Service Credit $ 4.54
20 Cost per Gallon Associated with Existing Facilities With Administrative Allowance Less Debt Service Credit $ 4.76
Major Transmission System: [7]
21 Existing Facilities [8] $ 71,689,435
22 Additional Costs Capitalized to Plant in Service [9] 86,768,148
23 Less Anticipated Retirements [10] (10,006,677)
24 Less Grant Funds and Other Contributions [4] (60,239,398)
25 Total Major Transmission Facility Costs $ 88,211,509
26 Estimated Plant Capacity-Total Service Area (MGD) (Average Daily Flow) [11] 12.259
27 EDU Factor - GPD 222
28 Estimated EDUs served by Transmission Facilities [12] 55,221
29 Rate per EDU of Major Transmission Facilities $ 1,597.43
30 Less Debt Service Credit (45)
31 Adjusted Rate per EDU Allocable to Major Transmission Facilities $ 1,552.43
32 Administrative Fee @ 0.0% $ 77.62
33 Rate per EDU Associated with Major Transmission Facilities with Administrative Allowance $ 1,630.05
34 Rounded Rate per EDU Associated with Major Transmission Facilities with Administrative Allowance $ 1,630.00
35 Cost per Gallon of Major Transmission Facilities Without Administrative Allowance $ 7.20
36 Cost per Gallon of Major Transmission Facilities With Administrative Allowance $ 7.56
37 Cost per Gallon of Major Transmission Facilities Without Administrative Allowance Less Debt Service Credit $ 6.99
38 Cost per Gallon of Major Transmission Facilities With Administrative Allowance Less Debt Service Credit $ 7.34
39 Combined Cost per Gallon Without Administrative Allowance $ 12.56
40 Combined Cost per Gallon With Administrative Allowance $ 13.19
41 Combined Cost per Gallon Without Administrative Allowance Less Debt Service Credit $ 11.53
42 Combined Cost per Gallon With Administrative Allowance Less Debt Service Credit $ 12.10
43 Combined Rate per EDU $ 2,687.00
MGD = Million-Gallons-per-Day
EDU = Equivalent Dwelling Unit
GPD = Gallons per Day
Footnotes on following page.
Table 2-5
2-410 21
Footnotes:
[1] Amount reflects estimated City-owned water production and treatment assets currently in service based on utility asset
records provided by the City. Amounts derived from Appendix A, Line 742.
[2] Amount shown derived from Table 2-4, Line 14; reflects recognized additions to the water production and
treatment facilities where applicable.
[3] Amount derived from Table 2-4, Line 14 and reflects estimated treatment utility asset retirements due to imposition
of the capital improvement plan of the City's utility system.
[4] Reflects adjustments for capital costs funded from contributed capital. Such costs were not included in the impact
fee calculations.
[5] Amount shown derived from Table 2-1, Line 7.
[6] Amount shown derived from Table 2-1, Line 10.
[7] Amounts do not include the estimated costs of retail on-site capital expenditures such as meters, hydrants, services, and
on-site (local) distribution utility plant facilities or general plant assets (vehicles, equipment, etc.) or general transmission
lines; such costs are: i) generally provided by the developer or owners of property which specifically benefit from such
facilities; or ii) funded by a separate and distinct fee (e.g., meter installation charge).
[8] Amount reflects cost of water transmission and storage utility plant in service based on utility asset records provided by
the City. Amounts derived from Appendix A, Line 742.
[9] Amount derived from Table 2-4, Line 47; reflects net recognized additions to the water transmission facilities where applicable.
[10] Amount derived from Table 2-4, Line 47 and reflects estimated transmission utility asset retirements due to imposition.
of the capital improvement plan of the City's utility system.
[11] Reflects total estimated plant capacity for the forecast period for the water service area based on capacity planning
estimates. Amount calculated as follows:
Amount
12.259
0.000
12.259
Capacity to Be Added During Forecast Period: FY 2018 - 2023 (MGD-ADF)
Total Projected Capacity Needs
Existing Capacity - City (MGD-ADF)
Table 2-5
City of Bozeman, Montana
Water Impact Fee Study
Development of Water System Impact Fee
2-22 411
Line Fiscal Year
No. 2017
1 Total Outstanding Debt Principal Allocable to Water System [1] $ 15,760,000
2 Total Gross Water Plant in Service [2] $ 235,843,006
3 Less Contributed and Grant-Funded Assets (162,576,464)
4 Net Gross Water Plant in Service $ 73,266,542
Existing Utility Plant Asset Allocation:
Supply and Treatment
5 Reported Functional Assets [2] $ 49,365,275
6 Less Contributed and Grant-Funded Functional Assets [2] (2,154,753)
7 Net Reported Functional Assets [2] $ 47,210,522
8 Percent of Net Gross Water Plant in Service 64.44%
Transmission and Storage
9 Reported Functional Assets [2] $ 71,689,435
10 Less Contributed and Grant-Funded Functional Assets [2] (60,239,398)
11 Net Reported Functional Assets [2] $ 11,450,038
12 Percent of Net Gross Water Plant in Service 15.63%
Allocated Debt Associated with Function:
13 Supply and Treatment $ 10,155,220
14 Transmission 2,462,960
15 Total $ 12,618,180
16 Estimated Annual Average EDUs [3] 55,221
17 Rounded Debt Service Credit Expressed Per EDU (@ 222 gallons per day per EDU) $229
18 Debt Service Credit Per EDU - Supply and Treatment Component $184
19 Debt Service Credit Per EDU - Transmission Component 45
[1] Amount derived from Page 72 of City's Comprehensive Annual Financial Report for the Fiscal
Year Ended June 30, 2017.
[2] Amounts derived from Appendix A.
[3] Based on relationship of total capacity of existing service area and the level of service assumed
for a water system EDU.
Table 2-6
City of Bozeman, Montana
Water Impact Fee Study
Calculation of Debt Service Credit - Water System
Footnotes:
2-412 23
AAPPPPEENNDDIIXX
AA
CCLLAASSSSIIFFIIC
CAATTIIOONN OOFF
EEXXIISSTTIINNG
G
WWAATTEERR UUTTI
ILLIITTYY SSYYSS
TTEEMM AASSSSEET
TSS
413
Page 1 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Water Utility System Assets as of June 30, 2017 [1]
1 Prof Building Remodel Srvcs -May Expds 262062 BLD Professional Building PURCHASED 5/13/2016 $ 17,180 $ - $ 17,180 $ - $ - $ - $ - $ - $ 17,180
2 Sewer Model Software 29760 M&E Engineering PURCHASED 2/23/2001 9,995 - 9,995 - - - - - 9,995
3 Cisco 310271 M&E Cisco Phone System PURCHASED 1/15/2003 230 - 230 - - - - - 230
4 Cisco 310286 M&E Cisco Phone System PURCHASED 2/15/2003 3 - 3 - - - - - 3
5 Server-Data Backup Managr:$14974.55 Split Citywide 3324133 M&E Information Technology PURCHASED 11/1/2007 599 - 599 - - - - - 599
6 Add'L (2)Arc-Gis Licenses-Public Works Portion 3324231 M&E Geographic Info Systems PURCHASED 9/5/2013 855 - 855 - - 428 428 - -
7 Add'L (2)Arc-Gis Licenses-Gis Portion 3324232 M&E Geographic Info Systems PURCHASED 9/5/2013 855 - 855 - - 428 428 - -
8 Citizen Engagement & Workflow Suite Management-Dec 3324238 M&E Geographic Info Systems PURCHASED 12/1/2015 12,900 - 12,900 - - - - - 12,900
9 Naviline Edge Proj Management 3324243 M&E Finance Department PURCHASED 12/27/2016 8,944 - 8,944 - - - - - 8,944
10 Digital Imagery Aerial Photography Update:Fy15 36381 M&E Geographic Info Systems PURCHASED 6/30/2015 36,519 - 36,519 - - 18,259 18,259 - -
11 Web Mapping Software Geocortex Essential Standard 37180 M&E Geographic Info Systems PURCHASED 4/28/2014 22,340 - 22,340 - - 11,170 11,170 - -
12 Canon Irc7270 Copier For Planning/Engineering 36950 M&E Engineering PURCHASED 11/1/2013 8,916 - 8,916 - - - - - 8,916
13 Trimble Geoexplorer 6000 Gps System-Handheld/Gps5 36510 M&E Geographic Info Systems PURCHASED 8/13/2012 10,945 - 10,945 - - - - - 10,945
14 Trimble Geoexplorer 6000 Gps System-Antenna/Gps5 36520 M&E Geographic Info Systems PURCHASED 8/13/2012 3,016 - 3,016 - - - - - 3,016
15 Trimble Geoxh 6000 Handheld/Gps6 36880 M&E Geographic Info Systems PURCHASED 8/9/2013 15,462 - 15,462 - - - - - 15,462
16 1988 Chevy 1/2 Ton Truck 26330 VEH Geographic Info Systems PURCHASED 7/1/1998 20,787 - 20,787 - - - - - 20,787
17 2001 Dodge Durango 4X4 30120 VEH Engineering PURCHASED 6/7/2001 24,480 - 24,480 - - - - - 24,480
18 1999 Chevy Silverado Pu 30260 VEH Engineering PURCHASED 6/28/2001 19,195 - 19,195 - - - - - 19,195
19 05' Ford Taurus 32690 VEH Engineering PURCHASED 10/15/2004 2,551 - 2,551 - - - - - 2,551
20 Ford Taurus 32691 VEH Engineering PURCHASED 10/15/2004 2,551 - 2,551 - - - - - 2,551
21 Ford Taurus 32692 VEH Engineering PURCHASED 10/15/2004 1,275 - 1,275 - - - - - 1,275
22 Ford Taurus 32693 VEH Engineering PURCHASED 10/15/2004 1,275 - 1,275 - - - - - 1,275
23 Ford Taurus 32694 VEH Engineering PURCHASED 10/15/2004 2,551 - 2,551 - - - - - 2,551
24 2016 Ford 1/2 Ton 4 Door Truck 38220 VEH Engineering PURCHASED 4/30/2016 29,628 - 29,628 - - - - - 29,628
25 Wtp Upgrade:April Expds:Pad For Insulatn Of Beds 125886 BLD Water Treatment Plant PURCHASED 4/10/2015 6,180 - 6,180 - 6,180 - - - -
26 Wtp Upgrade Svcs:Const:Nov Fy16 Expds 125892 BLD Water Treatment Plant PURCHASED 11/14/2015 5,787 - 5,787 - 5,787 - - - -
27 Lyman Creek Station Equpmnt For Stream-April Fy15 295894 IMP Water Treatment Plant PURCHASED 4/1/2015 2,989 - 2,989 - 2,989 - - - -
28 Hyalite Main: Pay Est #4 Svc Thru 8/19/05 +1%Dor 319330 IMP Water Treatment Plant PURCHASED 8/30/2005 517,201 - 517,201 - - 517,201 - - -
29 Hyalite Trans Main Service Thru 8/26/05 +1%Dor 319331 IMP Water Treatment Plant PURCHASED 8/26/2005 43,838 - 43,838 - - 43,838 - - -
30 Hyalite Trans Main Eng Svcs 8/20/05- Grant Asst 319332 IMP Water Treatment Plant GRANT 8/30/2005 1,837 - 1,837 - - 1,837 - - -
31 Hyalite Trans Main: Pmt Est#5 Svc Thru 9/20+1%Dor 319333 IMP Water Operations PURCHASED 9/20/2005 444,734 - 444,734 - - 444,734 - - -
32 Hyalite Trans Main Constr Svcs Thru 9/23/05 319334 IMP Water Operations PURCHASED 9/23/2005 28,235 - 28,235 - - 28,235 - - -
33 Hyalite Trans Main Pay#6 Svc Thru 10/19/2005+1%Dor 319335 IMP Water Operations PURCHASED 10/19/2005 338,862 - 338,862 - - 338,862 - - -
34 Hyalite Trans Main Pay#7 Svc Thru 11/18/2005+1%Dor 319336 IMP Water Operations PURCHASED 11/18/2005 244,208 - 244,208 - - 244,208 - - -
35 Hyalite Trans Main Constr Svcs Thru 11/18&10/21/05 319337 IMP Water Operations PURCHASED 11/18/2005 56,537 - 56,537 - - 56,537 - - -
36 Trans Main Pmt#8 Constr Svcs Thru 03/13/06+1%Dor 319338 IMP Water Treatment Plant PURCHASED 3/27/2006 340,912 - 340,912 - - 340,912 - - -
37 Hyalite Trans Main Constr Services Thru 4/28/06 319339 IMP Water Operations PURCHASED 4/28/2006 102,040 - 102,040 - - 102,040 - - -
38 Hyalite Transmission Main Install Electric Service 319340 IMP Water Operations PURCHASED 5/24/2006 5,710 - 5,710 - - 5,710 - - -
39 Main Services 4/28-7/12 Dlm Contractor +1%Dor 319341 IMP Water Treatment Plant PURCHASED 6/30/2006 222,479 - 222,479 - - 222,479 - - -
40 Hyalite Trans Main-Engineering Svcs Thru 7/1/06 319342 IMP Water Treatment Plant PURCHASED 8/31/2006 3,606 - 3,606 - - 3,606 - - -
41 Hyalite Trans Main - Constr Svcs Thru 8/29 319343 IMP Water Treatment Plant PURCHASED 8/29/2006 78,129 - 78,129 - - 78,129 - - -
42 Hyalite Trans Main - Constr Svcs Thru 8/29 1% Dor 319344 IMP Water Treatment Plant PURCHASED 8/29/2006 789 - 789 - - 789 - - -
43 Hyalite Trans Main:Constr Admin Svcs Thru 11/3/06 319345 IMP Water Treatment Plant PURCHASED 11/3/2006 73,981 - 73,981 - - 73,981 - - -
44 Hyalite Trans Main:Constr Admin Svcs Thru 12/1/06 319346 IMP Water Treatment Plant PURCHASED 12/1/2006 5,499 - 5,499 - - 5,499 - - -
45 Hyalite Trans Main:Constr Svcs Thru 11/28 319347 IMP Water Treatment Plant PURCHASED 12/26/2006 126,540 - 126,540 - - 126,540 - - -
46 Hyalite Trans Main:Constr Svcs Thru 11/28 1% Dor 319348 IMP Water Treatment Plant PURCHASED 12/27/2006 1,278 - 1,278 - - 1,278 - - -
47 Hyalite Trans Main:Constr Admin Svcs Thru 12/29/06 319349 IMP Water Treatment Plant PURCHASED 1/1/2007 10,766 - 10,766 - - 10,766 - - -
48 Sourdough Creek Station Equipment For Stream-March 321215 IMP Water Treatment Plant PURCHASED 3/19/2015 8,775 - 8,775 8,775 - - - - -
49 Sourdough Creek Station Equpmnt/Stream-June Fy15 321216 IMP Water Treatment Plant PURCHASED 6/30/2015 427 - 427 427 - - - - -
50 Sourdough Creek Station Equpmnt/Stream-July Fy16 321217 IMP Water Treatment Plant PURCHASED 7/7/2015 15,076 - 15,076 15,076 - - - - -
51 Sourdough Creek Station Equpmnt/Nov Expds Fy17 321218 IMP Water Treatment Plant PURCHASED 11/4/2016 3,382 - 3,382 3,382 - - - - -
52 Sourdough Gearbox W/Cast Iron Pedestal 37956 IMP Water Tank PURCHASED 2/13/2017 6,586 - 6,586 6,586 - - - - -
53 Lyman Reservoir 29580 IMP Water Treatment Plant PURCHASED 12/5/2000 24,784 - 24,784 24,784 - - - - -
54 Lyman Reservoir 29581 IMP Water Treatment Plant PURCHASED 1/15/2001 38,359 - 38,359 38,359 - - - - -
55 Lyman Reservoir 29582 IMP Water Treatment Plant PURCHASED 6/30/2002 24,137 - 24,137 24,137 - - - - -
56 Lyman Reservoir 29583 IMP Water Treatment Plant PURCHASED 8/15/2002 10,538 - 10,538 10,538 - - - - -
Page 2 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
63 Lyman Reservoir 295810 IMP Water Treatment Plant PURCHASED 11/15/2002 18,468 - 18,468 18,468 - - - - -
64 Lyman Reservoir 295811 IMP Water Treatment Plant PURCHASED 12/15/2002 2,039 - 2,039 2,039 - - - - -
65 Lyman Reservoir 295812 IMP Water Treatment Plant PURCHASED 12/15/2002 2,974 - 2,974 2,974 - - - - -
66 Lyman Reservoir 295813 IMP Water Treatment Plant PURCHASED 12/15/2002 4,814 - 4,814 4,814 - - - - -
67 Lyman Reservoir 295814 IMP Water Treatment Plant PURCHASED 12/15/2002 476,583 - 476,583 476,583 - - - - -
68 Lyman Reservoir 295815 IMP Water Treatment Plant PURCHASED 12/15/2002 12,766 - 12,766 12,766 - - - - -
69 Lyman Reservoir 295816 IMP Water Treatment Plant PURCHASED 12/15/2002 2,511 - 2,511 2,511 - - - - -
70 Lyman Reservoir 295817 IMP Water Treatment Plant PURCHASED 1/15/2003 109,018 - 109,018 109,018 - - - - -
71 Lyman Reservoir 295818 IMP Water Treatment Plant PURCHASED 2/15/2003 1,906 - 1,906 1,906 - - - - -
72 Lyman Reservoir 295819 IMP Water Treatment Plant PURCHASED 2/15/2003 188,711 - 188,711 188,711 - - - - -
73 Lyman Reservoir 295820 IMP Water Treatment Plant PURCHASED 2/15/2003 24,560 - 24,560 24,560 - - - - -
74 Lyman Reservoir 295821 IMP Water Treatment Plant PURCHASED 3/15/2003 2,379 - 2,379 2,379 - - - - -
75 Lyman Reservoir 295822 IMP Water Treatment Plant PURCHASED 3/22/2003 8,285 - 8,285 8,285 - - - - -
76 Lyman Reservoir 295824 IMP Water Treatment Plant PURCHASED 4/15/2003 2,736 - 2,736 2,736 - - - - -
77 Lyman Reservoir 295825 IMP Water Treatment Plant PURCHASED 5/15/2003 2,129 - 2,129 2,129 - - - - -
78 Lyman Reservoir 295826 IMP Water Treatment Plant PURCHASED 5/15/2003 202,257 - 202,257 202,257 - - - - -
79 Lyman Reservoir 295827 IMP Water Treatment Plant PURCHASED 5/15/2003 13,401 - 13,401 13,401 - - - - -
80 Lyman Reservoir 295828 IMP Water Treatment Plant PURCHASED 6/15/2003 15,955 - 15,955 15,955 - - - - -
81 Lyman Reservoir 295829 IMP Water Treatment Plant PURCHASED 6/15/2003 3,302 - 3,302 3,302 - - - - -
82 Lyman Reservoir 295830 IMP Water Treatment Plant PURCHASED 6/15/2003 306,411 - 306,411 306,411 - - - - -
83 Lyman Reservoir 295831 IMP Water Treatment Plant PURCHASED 6/15/2003 2,272 - 2,272 2,272 - - - - -
84 Lyman Reservoir 295832 IMP Water Treatment Plant PURCHASED 7/28/2003 16,012 - 16,012 16,012 - - - - -
85 Lyman Reservoir 295833 IMP Water Treatment Plant PURCHASED 8/11/2003 11,598 - 11,598 11,598 - - - - -
86 Lyman Reservoir 295834 IMP Water Treatment Plant PURCHASED 8/31/2003 4,970 - 4,970 4,970 - - - - -
87 Lyman Reservoir 295836 IMP Water Treatment Plant PURCHASED 9/17/2003 35,649 - 35,649 35,649 - - - - -
88 Lyman Reservoir 295837 IMP Water Treatment Plant PURCHASED 10/15/2003 7,035 - 7,035 7,035 - - - - -
89 Lyman Reservoir 295838 IMP Water Treatment Plant PURCHASED 11/15/2003 59,754 - 59,754 59,754 - - - - -
90 Lyman Creek 295839 IMP Water Treatment Plant PURCHASED 12/15/2003 2,863 - 2,863 2,863 - - - - -
91 Lyman Reservoir 295840 IMP Water Treatment Plant PURCHASED 8/15/2003 1 - 1 1 - - - - -
92 Lyman Creek 295841 IMP Water Treatment Plant PURCHASED 8/15/2003 49,574 - 49,574 49,574 - - - - -
93 Lyman Creek 295842 IMP Water Treatment Plant PURCHASED 1/15/2005 30,169 - 30,169 30,169 - - - - -
94 Lyman Cr -> Hkm-Edsall:Mpc Mediation 5/3 & 8/2/06 295843 IMP Water Treatment Plant PURCHASED 8/18/2006 7,645 - 7,645 7,645 - - - - -
95 Lyman Creek Reservior Settlement Agreement 295844 IMP Water Treatment Plant PURCHASED 1/31/2007 53,557 - 53,557 53,557 - - - - -
96 Hyalite Transmission Main 31930 IMP Water Treatment Plant PURCHASED 5/15/2003 36,608 - 36,608 - - 36,608 - - -
97 Hyalite Main 31931 IMP Water Treatment Plant PURCHASED 4/24/2003 42,709 - 42,709 - - 42,709 - - -
98 Hyalite Transmission Main 31932 IMP Water Treatment Plant PURCHASED 8/1/2003 6,251 - 6,251 - - 6,251 - - -
99 Hyalite Transmission Main 31933 IMP Water Treatment Plant PURCHASED 9/18/2003 32,473 - 32,473 - - 32,473 - - -
100 Hyalite Transmission Main 31934 IMP Water Treatment Plant PURCHASED 10/15/2003 32,872 - 32,872 - - 32,872 - - -
101 Hyalite Transmission Main 31935 IMP Water Treatment Plant PURCHASED 11/15/2003 32,258 - 32,258 - - 32,258 - - -
102 Hyalite Transmission 31936 IMP Water Treatment Plant PURCHASED 12/15/2003 47,661 - 47,661 - - 47,661 - - -
103 Hyalite Transmission Main 31937 IMP Water Treatment Plant PURCHASED 1/15/2004 48,062 - 48,062 - - 48,062 - - -
104 Hyalite Transmission Main 31938 IMP Water Treatment Plant PURCHASED 2/15/2004 48,145 - 48,145 - - 48,145 - - -
105 Hyalite Main 31939 IMP Water Treatment Plant PURCHASED 3/29/2004 501 - 501 - - 501 - - -
106 Hyalite Main 319310 IMP Water Treatment Plant PURCHASED 3/29/2004 47,536 - 47,536 - - 47,536 - - -
107 Professional Engineering Services 319311 IMP Water Treatment Plant PURCHASED 4/21/2004 525 - 525 - - - - - 525
108 Professional Engineering Services 319312 IMP Water Treatment Plant PURCHASED 4/21/2004 643 - 643 - - - - - 643
109 Professional Engineering Services 319313 IMP Water Treatment Plant PURCHASED 5/26/2004 15,845 - 15,845 - - - - - 15,845
110 Professional Engineering Services 319314 IMP Water Treatment Plant PURCHASED 5/26/2004 8,593 - 8,593 - - - - - 8,593
111 Hyalite Transmission Main 319315 IMP Water Treatment Plant PURCHASED 6/15/2004 12,677 - 12,677 - - 12,677 - - -
112 Hyalite Transmission Main 319317 IMP Water Treatment Plant PURCHASED 9/15/2004 6,172 - 6,172 - - 6,172 - - -
113 Professional Engineering Services 319318 IMP Water Treatment Plant PURCHASED 12/29/2004 1,585 - 1,585 - - - - - 1,585
114 Hyalite Usfs Permit 319319 IMP Water Treatment Plant PURCHASED 2/15/2005 152 - 152 - - 152 - - -
Page 3 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
127 Range Shelter 31943 IMP Water Treatment Plant PURCHASED 5/15/2003 2,263 - 2,263 - - - - - 2,263
128 Range Shelter 31944 IMP Water Treatment Plant PURCHASED 5/15/2003 2,263 - 2,263 - - - - - 2,263
129 Range Shelter 31945 IMP Water Treatment Plant PURCHASED 5/15/2003 2,263 - 2,263 - - - - - 2,263
130 Range Shelter 31946 IMP Water Treatment Plant PURCHASED 5/15/2003 2,263 - 2,263 - - - - - 2,263
131 Sourdough Transmission Main 32121 IMP Water Treatment Plant PURCHASED 9/16/2003 58,117 - 58,117 - - 58,117 - - -
132 Sourdough Reservoir 32122 IMP Water Treatment Plant PURCHASED 11/15/2003 12,176 - 12,176 12,176 - - - - -
133 Sourdough Transmission Main 32123 IMP Water Treatment Plant PURCHASED 12/15/2003 137,529 - 137,529 - - 137,529 - - -
134 Sourdough Transmission Main 32124 IMP Water Treatment Plant PURCHASED 1/15/2004 214,598 - 214,598 - - 214,598 - - -
135 Construction Services 32125 IMP Water Treatment Plant PURCHASED 3/18/2004 1,456 - 1,456 - - 1,456 - - -
136 Construction Services 32126 IMP Water Treatment Plant PURCHASED 3/18/2004 144,102 - 144,102 - - 144,102 - - -
137 Construction Services 32127 IMP Water Treatment Plant PURCHASED 4/7/2004 119,817 - 119,817 - - 119,817 - - -
138 Professional Engineering Services 32129 IMP Water Treatment Plant PURCHASED 5/25/2004 70,325 - 70,325 - 70,325 - - - -
139 Sourdough Transmission 321210 IMP Water Treatment Plant PURCHASED 6/15/2004 10,304 - 10,304 - - 10,304 - - -
140 Usfs Permit 321212 IMP Water Treatment Plant PURCHASED 11/15/2004 4,142 - 4,142 - 4,142 - - - -
141 Sourdough Transmission Line 321213 IMP Water Treatment Plant PURCHASED 1/15/2005 2,503 - 2,503 - - 2,503 - - -
142 Sourdough Bypass 321214 IMP Water Treatment Plant PURCHASED 2/15/2005 2,000 - 2,000 - - 2,000 - - -
143 Land Tract 6 Cos1103-Sourdough Plant Land:21 Acres 12210 LAN Water Treatment Plant PURCHASED 7/1/1998 1,095 - 1,095 - 1,095 - - - -
144 Land Tract 6 12470 LAN Water Operations PURCHASED 7/1/1998 79,000 - 79,000 - 79,000 - - - -
145 Row 319316 LAN Water Treatment Plant PURCHASED 7/15/2004 1,120 - 1,120 - 1,120 - - - -
146 Hyalite Transmission Main 319323 LAN Water Treatment Plant PURCHASED 5/15/2005 27,303 - 27,303 - - 27,303 - - -
147 Sourdough Improv:Wtr Rights-Nov Expds 31334 LAN Water Operations WTRRIGHTS 11/22/2010 1,785 - 1,785 1,785 - - - - -
148 Sourdough Improv:Wtr Rights-Dec Expds 31335 LAN Water Operations WTRRIGHTS 12/31/2010 1,863 - 1,863 1,863 - - - - -
149 Purchase Water Rights:100 Shares Middle Creek Wua 5081 LAN Water Treatment Plant WTRRIGHTS 12/1/2007 700,000 - 700,000 700,000 - - - - -
150 Middle Creek Water Users Assoc - 1St Of 2 Pmts 5082 LAN Water Treatment Plant WTRRIGHTS 8/22/2008 150,000 - 150,000 150,000 - - - - -
151 Middle Creek Water Users Assoc - 2Nd Of 2 Pmts 5083 LAN Water Treatment Plant WTRRIGHTS 1/7/2009 150,000 - 150,000 150,000 - - - - -
152 Middle Creek Water Users Assoc-50 Shares/50 Acres 5084 LAN Water Treatment Plant WTRRIGHTS 3/4/2010 300,000 - 300,000 300,000 - - - - -
153 Middle Creek Water Users Assoc-50 Shares/50 Acres 5085 LAN Water Treatment Plant WTRRIGHTS 8/10/2010 498,000 - 498,000 498,000 - - - - -
154 Middle Creek Water Users Assoc-10 Shares/10 Acres 5086 LAN Water Treatment Plant WTRRIGHTS 2/23/2015 55,000 - 55,000 55,000 - - - - -
155 Cisco 310238 M&E Cisco Phone System PURCHASED 9/15/2002 5 - 5 - - - - - 5
156 Cisco 310255 M&E Cisco Phone System PURCHASED 1/15/2003 230 - 230 - - - - - 230
157 Cisco 310295 M&E Cisco Phone System PURCHASED 2/15/2003 3 - 3 - - - - - 3
158 Cisco 3102112 M&E Cisco Phone System PURCHASED 5/15/2003 209 - 209 - - - - - 209
159 Software Upgrade 32128 M&E Water Treatment Plant PURCHASED 4/15/2004 5,000 - 5,000 - - - - - 5,000
160 Hte Click2Gov:Digital Certificate-Cx 332425 M&E Hte Software PURCHASED 12/1/2006 120 - 120 - - - - - 120
161 Hte Click2Gov:Core Module #20061445 332434 M&E Hte Software PURCHASED 12/1/2006 620 - 620 - - - - - 620
162 Hte Click2Gov:Cx Utility Billing 332441 M&E Hte Software PURCHASED 12/1/2006 1,390 - 1,390 - - - - - 1,390
163 Hte Click2Gov:Tax Billing Module (Sid Billing) 332450 M&E Hte Software PURCHASED 12/1/2006 1,938 - 1,938 - - - - - 1,938
164 Hte Click2Gov:Final Core Module Install 332467 M&E Hte Software PURCHASED 3/23/2007 300 - 300 - - - - - 300
165 Hte Click2Gov:Tax Cc Activation Installation 332478 M&E Hte Software PURCHASED 3/23/2007 163 - 163 - - - - - 163
166 Hte Click2Gov:Tax Billing+Collect Final Install 332486 M&E Hte Software PURCHASED 3/23/2007 225 - 225 - - - - - 225
167 Hte Click2Gov:Util Cc Activation Installation 332492 M&E Hte Software PURCHASED 3/23/2007 217 - 217 - - - - - 217
168 Hte Click2Gov:Util Cx Final Installation 332498 M&E Hte Software PURCHASED 3/23/2007 300 - 300 - - - - - 300
169 Server-Data Backup Managr:$14974.55 Split Citywide 3324143 M&E Information Technology PURCHASED 11/1/2007 599 - 599 - - - - - 599
170 P7-New As400 Software/Hardware 36141 M&E City Hall:121 N.Rouse PURCHASED 6/28/2011 5,187 - 5,187 - - - - - 5,187
171 Iseries+P7 V7Ri Os Upgrade:Sungard Srvr Operat Sys 36147 M&E City Hall:121 N.Rouse PURCHASED 6/6/2012 1,020 - 1,020 - - - - - 1,020
172 Water Management Software-Fathom Implement-June Ex 39920 M&E Water Treatment Plant PURCHASED 6/30/2017 12,000 - 12,000 - - - - - 12,000
173 Sludge Pump Wacker 13090 M&E Water Treatment Plant PURCHASED 7/1/1998 5,000 - 5,000 - 5,000 - - - -
174 1991 Yack Trailer 13430 M&E Water Treatment Plant PURCHASED 6/30/2012 0 - 0 - - - - - 0
175 New Holland Mower 26300 M&E Water Treatment Plant PURCHASED 7/1/1998 19,540 - 19,540 - - - - - 19,540
176 1999 Utility Trailer 26940 M&E Water Operations PURCHASED 6/30/2012 0 - 0 - - - - - 0
177 Max Iv Multi-Purpose Vehicle 31750 M&E Water Treatment Plant PURCHASED 9/15/2002 8,818 - 8,818 - - - - - 8,818
178 Install Of Generator @ Shops (Water Plant Portion) 33331 M&E Water Operations PURCHASED 8/21/2006 5,357 - 5,357 - 5,357 - - - -
Page 4 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
191 Sealed Block Self-Retracting Lifeline Equipment 38400 M&E Wastewater Plant PURCHASED 8/2/2016 12,543 - 12,543 - - - - - 12,543
192 1992 Toyota Pickup 14220 VEH Water Treatment Plant PURCHASED 6/30/2012 0 - 0 - - - - - 0
193 2008 White Ford F250 4X4 Diesel 34260 VEH Water Treatment Plant PURCHASED 4/1/2008 29,085 - 29,085 - - - - - 29,085
194 Plow For White For F250 4X4 Diesel 34261 VEH Water Treatment Plant PURCHASED 4/1/2008 5,616 - 5,616 - - - - - 5,616
195 2008 Gmc Sierra 1500 4X4 Truck (White) 34460 VEH Water Treatment Plant PURCHASED 7/10/2008 18,660 - 18,660 - - - - - 18,660
196 2011 Gmc Canyon Ext Cab 36050 VEH Water Treatment Plant PURCHASED 5/17/2011 19,947 - 19,947 - - - - - 19,947
197 2014 Jeep Patriot Wagon/Red-Wtp 37220 VEH Water Treatment Plant PURCHASED 6/9/2014 21,750 - 21,750 - - - - - 21,750
198 2016 Ford 1 Ton Flatbed Truck (White) 38200 VEH Water Treatment Plant PURCHASED 6/22/2016 30,553 - 30,553 - - - - - 30,553
199 2016 Ford 1 Ton Flatbed Truck (White) Asscessries 38201 VEH Water Treatment Plant PURCHASED 5/16/2016 3,625 - 3,625 - - - - - 3,625
200 2016 Ford 1 Ton Flatbed Truck (White) Assc June 38202 VEH Water Treatment Plant PURCHASED 6/22/2016 5,973 - 5,973 - - - - - 5,973
201 Prof Building Remodel Srvcs Thru 3/25/16-Mar Expds 262057 BLD Professional Building PURCHASED 3/25/2016 5,281 - 5,281 - - - - - 5,281
202 Prof Building Remodel Srvcs Thru 4/05/16-Apr Expds 262059 BLD Professional Building PURCHASED 4/5/2016 736 - 736 - - - - - 736
203 Prof Building Remodel Srvcs -May Expds 262063 BLD Professional Building PURCHASED 5/13/2016 38,560 - 38,560 - - - - - 38,560
204 Prof Building Remodel Srvcs -June Expds Fy16 262065 BLD Professional Building PURCHASED 6/25/2016 33,651 - 33,651 - - - - - 33,651
205 Prof Building Remodel Srvcs:Retainage:Fy16 262068 BLD Professional Building PURCHASED 6/30/2016 4,930 - 4,930 - - - - - 4,930
206 Prof Building Remodel Srvcs -Oct Expds Fy17 262070 BLD Professional Building PURCHASED 10/1/2016 1,799 - 1,799 - - - - - 1,799
207 Prof Bldg Upgrade Phase 1 262074 BLD Professional Building PURCHASED 1/1/2017 115 - 115 - - - - - 115
208 City Shops Paving Project:August Expds 29212 BLD City Shops PURCHASED 8/31/2016 71,931 - 71,931 - - - - - 71,931
209 City Shops Paving Project:September Expds 29216 BLD City Shops PURCHASED 9/1/2016 7,155 - 7,155 - - - - - 7,155
210 Sports Complex Buidling November Expds 32285 BLD Parks PURCHASED 11/3/2009 6,484 - 6,484 - - - - - 6,484
211 Pole Building-Water/Sewer/Streets 32622 BLD City Shops-Lower Yard PURCHASED 6/15/2004 17,191 - 17,191 - - - - - 17,191
212 Pole Building-Water/Sewer/Streets 32624 BLD City Shops-Lower Yard PURCHASED 7/15/2004 2,397 - 2,397 - - - - - 2,397
213 Pole Bldg-Water/Sewer/Streets(Heater):March Expd'S 32625 BLD City Shops-Lower Yard PURCHASED 3/18/2010 6,216 - 6,216 - - - - - 6,216
214 Pole Bldg-Water/Sewer/Streets(Heater):May Expd'S 32627 BLD City Shops-Lower Yard PURCHASED 5/1/2010 3,000 - 3,000 - - - - - 3,000
215 Pole Bldg-Water/Sewer/Streets(Heater):July Expd'S 32629 BLD City Shops-Lower Yard PURCHASED 7/27/2010 2,821 - 2,821 - - - - - 2,821
216 New Shops Bldg:Arch Svcs-Lower Yards 3/1-4/30 34420 BLD City Shops-Lower Yard PURCHASED 5/7/2008 6,000 - 6,000 - - - - - 6,000
217 New Shops Bldg:Arch Svcs 1/1-5/31/08 34422 BLD City Shops-Lower Yard PURCHASED 6/2/2008 160 - 160 - - - - - 160
218 New Shops Bldg:Arch Svcs-Lower Yards 5/1-6/30/08 34424 BLD City Shops-Lower Yard PURCHASED 6/30/2008 16,782 - 16,782 - - - - - 16,782
219 New Shops Bldg:Arch Svcs 1/1-6/30/08 34426 BLD City Shops-Lower Yard PURCHASED 6/30/2008 620 - 620 - - - - - 620
220 New Shops Bldg:Topo Mapping & Civil-Imp Plans 8/2 34428 BLD City Shops-Lower Yard PURCHASED 8/11/2008 1,542 - 1,542 - - - - - 1,542
221 New Shops Bldg:Topography Work 344210 BLD City Shops-Lower Yard PURCHASED 9/12/2008 2,444 - 2,444 - - - - - 2,444
222 Shops Remodel:Arch Svcs Thru 4/30/11-April Expds 344214 BLD City Shops-Lower Yard PURCHASED 4/30/2011 2,800 - 2,800 - - - - - 2,800
223 New Shops Bldg:Plan Check Fees & Bid Request-May 344219 BLD City Shops-Lower Yard PURCHASED 5/15/2011 148 - 148 - - - - - 148
224 Shops Remodel:Arch Svcs Thru 6/30/11-June Expds 344224 BLD City Shops-Lower Yard PURCHASED 6/30/2011 1,006 - 1,006 - - - - - 1,006
225 New Shops Bldg:Walker Const-Lwr Yards Pmt#1-July 344229 BLD City Shops-Lower Yard PURCHASED 7/11/2011 4,000 - 4,000 - - - - - 4,000
226 Shops Remodel:Arch Svcs Pmt#5 & Walker Const Pmt#2 344234 BLD City Shops-Lower Yard PURCHASED 8/24/2011 13,062 - 13,062 - - - - - 13,062
227 Shops Remodel:Arch Svcs Pmt#6 & Walker Const Pmt#3 344239 BLD City Shops-Lower Yard PURCHASED 9/1/2011 10,376 - 10,376 - - - - - 10,376
228 Shops Remodel:Walker Const Pmt#4-Oct Expds 344244 BLD City Shops-Lower Yard PURCHASED 10/1/2011 22,542 - 22,542 - - - - - 22,542
229 Shops Remodel:Archtrl Srvc 9/01-10/30-Nov Expds 344249 BLD City Shops-Lower Yard PURCHASED 11/1/2011 447 - 447 - - - - - 447
230 Shops Remodel:Walker Const Pmt#5-Final-Dec Expds 344254 BLD City Shops-Lower Yard PURCHASED 12/1/2011 5,586 - 5,586 - - - - - 5,586
231 Shops Remodel:Walker Const Pmt#5-Jan Expds 344259 BLD City Shops-Lower Yard PURCHASED 1/1/2012 2,081 - 2,081 - - - - - 2,081
232 Shops Remodel:Fire Door Closures & Occupd Sign 344264 BLD City Shops-Lower Yard PURCHASED 2/28/2012 565 - 565 - - - - - 565
233 Shops Remodel:Prep & Paint Doors-March Expds 344269 BLD City Shops-Lower Yard PURCHASED 3/1/2012 409 - 409 - - - - - 409
234 Shops Remodel:A/C Install 344272 BLD City Shops-Lower Yard PURCHASED 4/23/2012 3,680 - 3,680 - - - - - 3,680
235 Shops Remodel:Install Furnace-April Expds 344275 BLD City Shops-Lower Yard PURCHASED 4/27/2012 1,475 - 1,475 - - - - - 1,475
236 Shops Remodel:Install Heater-May Expds 344280 BLD City Shops-Lower Yard PURCHASED 5/23/2012 541 - 541 - - - - - 541
237 Laurel Glen Annex 36210 BLD Laurel Glen PURCHASED 12/1/2011 2,132 - 2,132 - - - - - 2,132
238 Laurel Glen Annex-January Expds 36212 BLD Laurel Glen PURCHASED 1/1/2012 4,584 - 4,584 - - - - - 4,584
239 Laurel Glen Annex-February Expds 36214 BLD Laurel Glen PURCHASED 2/7/2012 953 - 953 - - - - - 953
240 Laurel Glen Annex-July Expds 36216 BLD Laurel Glen PURCHASED 7/31/2012 8,000 - 8,000 - - - - - 8,000
241 Laurel Glen Annex-Sept Expds 36218 BLD Laurel Glen PURCHASED 9/19/2012 475 - 475 - - - - - 475
242 Laurel Glen Annex-December Expds 362110 BLD Laurel Glen PURCHASED 12/21/2012 110 - 110 - - - - - 110
Page 5 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
255 Sid 646 Water & Sewer N. 7Th Avenue 22850 IMP Special Improv District PURCHASED 7/30/1984 159,705 - 159,705 - - - 159,705 - -
256 Oak Street Water Trunk 24160 IMP Water Operations PURCHASED 7/1/1998 417,450 - 417,450 - - 417,450 - - -
257 Bozeman Creek Water Supply 24170 IMP Water Operations PURCHASED 7/1/1998 433,589 - 433,589 433,589 - - - - -
258 Garfield Water Trunk 24180 IMP Water Operations PURCHASED 7/1/1998 165,984 - 165,984 - - 165,984 - - -
259 Kagy Blvd Water System 24200 IMP Water Operations PURCHASED 7/1/1998 22,898 - 22,898 - - - 22,898 - -
260 Water Trunk Line @ Oak Street 25590 IMP Water Operations PURCHASED 7/1/1998 322,433 - 322,433 - - 322,433 - - -
261 Water Line Improvements 27040 IMP Water Operations PURCHASED 7/1/1998 212,898 - 212,898 - - - 212,898 - -
262 Wtr Renovations Survey 7/28/2006--75% 27042 IMP Water Operations PURCHASED 8/1/2006 9,575 - 9,575 - - - - - 9,575
263 Wtr Renovations Survey 4/28/2006 27043 IMP Water Operations PURCHASED 5/1/2006 14,363 - 14,363 - - - - - 14,363
264 Wtr Renovations Survey 5/19/2006--30% 27044 IMP Water Operations PURCHASED 6/1/2006 47,876 - 47,876 - - - - - 47,876
265 Wtr Renovations Pjct - Mapping Svcs Thru 8/25/06 27045 IMP Water Operations PURCHASED 8/25/2006 14,363 - 14,363 - - - - - 14,363
266 Wtr Renovations Pjct - Surveying Svcs Thru 9/8/06 27046 IMP Water Operations PURCHASED 9/8/2006 9,575 - 9,575 - - - - - 9,575
267 Wtr Renovations Pjct:Surveying Svcs Thru 12/29/06 27047 IMP Water Operations PURCHASED 1/1/2007 5,739 - 5,739 - - - - - 5,739
268 Wtr Renovations Pjct:Survey Prof Svcs Thru 2/9/07 27048 IMP Water Operations PURCHASED 2/9/2007 2,071 - 2,071 - - - - - 2,071
269 Wtr Renovations Pjct:Deq Review Fees 27049 IMP Water Operations PURCHASED 3/22/2007 600 - 600 - - - - - 600
270 Wtr Renovations Pjct:Surveying Svcs Thru 5/11/07 270410 IMP Water Operations PURCHASED 5/11/2007 16,192 - 16,192 - - - - - 16,192
271 Wtr Renovations Proj:1% Grt (Chief) 6/25-7/25/07 270411 IMP Water Operations PURCHASED 7/1/2007 2,971 - 2,971 - - 1,094 1,878 - -
272 Wtr Renovations Proj:Constr Svcs 6/25-7/25 (Chief) 270412 IMP Water Operations PURCHASED 7/1/2007 294,176 - 294,176 - - 108,258 185,918 - -
273 Wtr Renovations Proj:1% Grt (Chief) 7/25-8/25/07 270413 IMP Water Operations PURCHASED 8/25/2007 2,305 - 2,305 - - 848 1,457 - -
274 Wtr Renovations Proj:Constr Svcs 7/25-8/25 (Chief) 270414 IMP Water Operations PURCHASED 8/25/2007 228,242 - 228,242 - - 83,994 144,248 - -
275 Wtr Renovations Proj:Constr Svcs 8/25-9/25 (Chief) 270415 IMP Water Operations PURCHASED 9/30/2007 143,958 - 143,958 - - 52,977 90,981 - -
276 Wtr Renovations Proj:1% Grt (Chief) Thru 9/25/07 270416 IMP Water Operations PURCHASED 9/30/2007 1,454 - 1,454 - - 535 919 - -
277 Sid 665 Northwest Water Line 27400 IMP Special Improv District PURCHASED 6/10/1999 887,014 - 887,014 - - - 887,014 - -
278 Sid 665 Northwest Water Line 27401 IMP Special Improv District PURCHASED 6/1/2000 42,302 - 42,302 - - - 42,302 - -
279 Sid 665 Northwest Water Line 27402 IMP Special Improv District PURCHASED 6/21/2000 2,633 - 2,633 - - - 2,633 - -
280 07 Wtr Renovations Reimb:111 S Church Sorenson 320816 IMP Water Operations PURCHASED 5/27/2008 241 - 241 - - 89 152 - -
281 Water Renovations Project (Lamme):July Expds 320825 IMP Water Operations PURCHASED 7/31/2009 58,449 - 58,449 - - 21,510 36,940 - -
282 Water Renovations Project:July Expds 320826 IMP Water Operations PURCHASED 7/31/2009 66,611 - 66,611 - - 24,513 42,098 - -
283 Water Renovations Project:August Expds 320827 IMP Water Operations PURCHASED 8/31/2009 129,988 - 129,988 - - 47,836 82,151 - -
284 Water Renovations Project:September Expds 320828 IMP Water Operations PURCHASED 9/15/2009 44,632 - 44,632 - - 16,425 28,207 - -
285 Water Renovations Project:September Expds 320829 IMP Water Operations PURCHASED 9/30/2009 206,798 - 206,798 - - 76,103 130,695 - -
286 Water Renovations Project:October Expds 320830 IMP Water Operations PURCHASED 10/31/2009 212,163 - 212,163 - - 78,077 134,086 - -
287 Water Renovations Project:November Expds 320831 IMP Water Operations PURCHASED 11/6/2009 74,610 - 74,610 - - 27,457 47,153 - -
288 Water Renovations Project:November Expds 320832 IMP Water Operations PURCHASED 11/12/2009 33,063 - 33,063 - - 12,167 20,896 - -
289 Water Renovations Project:January Expds 320834 IMP Water Operations PURCHASED 1/18/2010 40,759 - 40,759 - - 15,000 25,760 - -
290 Water Renovations Project:February Expds 320835 IMP Water Operations PURCHASED 2/19/2010 8,000 - 8,000 - - 2,944 5,056 - -
291 Lamme Water Replacement Final 320836 IMP Water Operations PURCHASED 10/31/2010 33,582 - 33,582 - - 12,358 21,224 - -
292 Water Renovations Project:October Expds 320837 IMP Water Operations PURCHASED 10/22/2010 1,515 - 1,515 - - 557 957 - -
293 2011 Water Renovations Project:January Expds 320838 IMP Water Operations PURCHASED 1/31/2011 1,860 - 1,860 - - 685 1,176 - -
294 2011 Water Renovations Project:March Expds 320839 IMP Water Operations PURCHASED 3/27/2011 880 - 880 - - 324 556 - -
295 2011 Water Renovations Project:April Expds 320840 IMP Water Operations PURCHASED 4/26/2011 180 - 180 - - 66 114 - -
296 2011 Water Renovations Project:July Expds 320841 IMP Water Operations PURCHASED 7/30/2011 243,352 - 243,352 - - 89,555 153,797 - -
297 2011 Water Renovations Project:August Expds 320842 IMP Water Operations PURCHASED 8/30/2011 275,620 - 275,620 - - 101,430 174,190 - -
298 2011 Water Renovations Project:September Expds 320843 IMP Water Operations PURCHASED 9/30/2011 337,564 - 337,564 - - 124,225 213,339 - -
299 2011 Water Renovations Project:October Expds 320844 IMP Water Operations PURCHASED 10/1/2011 673 - 673 - - 248 425 - -
300 2011 Water Renovations Project:January Expds 320845 IMP Water Operations PURCHASED 1/27/2012 19,444 - 19,444 - - 7,155 12,288 - -
301 2012 Water Renovations Project:March Expds 320846 IMP Water Operations PURCHASED 3/30/2012 12,182 - 12,182 - - 4,483 7,699 - -
302 2011 Water Renovations-Bond Prints 320847 IMP Water Operations PURCHASED 4/12/2012 77 - 77 - - 28 49 - -
303 2012 Water Renovations Svcs Thru 4/28/12 320848 IMP Water Operations PURCHASED 4/28/2012 5,148 - 5,148 - - 1,895 3,254 - -
304 2012 Water Renovations Svcs Thru 6/1/12 320849 IMP Water Operations PURCHASED 5/31/2012 19,697 - 19,697 - - 7,248 12,448 - -
305 2012 Water Renovations Project:June Expds 320850 IMP Water Operations PURCHASED 6/18/2012 1,072 - 1,072 - - 394 677 - -
306 2012 Water Renovations Project:June Expds 320851 IMP Water Operations PURCHASED 6/29/2012 7,109 - 7,109 - - 2,616 4,493 - -
Page 6 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
319 2013 Water Renovation Retainage Thru 6/30/13 320864 IMP Water Operations PURCHASED 6/30/2013 10,783 - 10,783 - - 3,968 6,815 - -
320 2013 Water Renovations Project:July Expds 320865 IMP Water Operations PURCHASED 7/30/2013 233,947 - 233,947 - - 86,094 147,853 - -
321 2013 Water Renovations Project:August Expds 320866 IMP Water Operations PURCHASED 8/29/2013 258,058 - 258,058 - - 94,967 163,091 - -
322 2013 Water Renovations Project:Feb Expds 320867 IMP Water Operations PURCHASED 2/1/2014 253,286 - 253,286 - - 93,211 160,076 - -
323 2013 Water Renovations Project:March Expds 320868 IMP Water Operations PURCHASED 3/3/2014 1,378 - 1,378 - - 507 871 - -
324 2012 Water Renovations Project:Final 320869 IMP Water Operations PURCHASED 6/30/2014 19,000 - 19,000 - - 6,992 12,008 - -
325 2014 Water Renovations Project:June Expds 320870 IMP Water Operations PURCHASED 6/30/2014 59,001 - 59,001 - - 21,713 37,288 - -
326 Water Renovations Retainage Thru 6/30/14 320871 IMP Water Operations PURCHASED 6/30/2014 3,105 - 3,105 - - 1,143 1,963 - -
327 2014 Water Renovations Project:July Expds 320872 IMP Water Operations PURCHASED 7/31/2014 135,832 - 135,832 - - 49,987 85,845 - -
328 2014 Water Renovations Project:August Expds 320873 IMP Water Operations PURCHASED 8/30/2014 180,779 - 180,779 - - 66,528 114,251 - -
329 2014 Water Renovations Project:October Expds 320874 IMP Water Operations PURCHASED 10/31/2014 188,949 - 188,949 - - 69,534 119,415 - -
330 2014 Water Renovations Project:May Expds 320875 IMP Water Operations PURCHASED 5/28/2015 2,263 - 2,263 - - 833 1,430 - -
331 2015 Water Renovations Project:June Fy15 Expds 320876 IMP Water Operations PURCHASED 6/16/2015 200 - 200 - - 74 126 - -
332 2015 Water Renovations Project:Oct Fy16 Expds 320877 IMP Water Operations PURCHASED 10/23/2015 164,298 - 164,298 - - 60,463 103,836 - -
333 2015 Water Renovations Project:Dec Fy16 Expds 320880 IMP Water Operations PURCHASED 12/21/2015 17,936 - 17,936 - - 6,601 11,335 - -
334 2015 Water Renovations Project:Aprl Fy16 Expds 320881 IMP Water Operations PURCHASED 4/21/2016 1,521 - 1,521 - - 560 961 - -
335 2015 Water Renovations Project:May Fy16 Expds 320882 IMP Water Operations PURCHASED 5/6/2016 182,058 - 182,058 - - 66,998 115,060 - -
336 2015 Water Renovations Project:June Fy16 Expds 320883 IMP Water Operations PURCHASED 6/30/2016 271,243 - 271,243 - - 99,819 171,424 - -
337 2015 Water Renovations Project:Retainage:Fy16 320884 IMP Water Operations PURCHASED 6/30/2016 36,216 - 36,216 - - 13,328 22,888 - -
338 2015 Water Renovations Project:July Fy17 Expds 320885 IMP Water Operations PURCHASED 7/29/2016 202,006 - 202,006 - - 74,339 127,666 - -
339 2015 Water Renovations Storm Mansion Damage Rpr 320886 IMP Water Operations PURCHASED 9/30/2016 586 - 586 - - 216 370 - -
340 2015 Water Renovations Project:Oct Fy17 Expds 320887 IMP Water Treatment Plant PURCHASED 10/31/2016 960 - 960 - - 353 607 - -
341 2015 Water Renovations Project:Nov Fy17 Expds 320888 IMP Water Operations PURCHASED 11/30/2016 2,810 - 2,810 - - 1,034 1,776 - -
342 2015 Water Renovations Project:March Fy17 Expds 320889 IMP Water Operations PURCHASED 3/7/2017 268,323 - 268,323 - - 98,744 169,578 - -
343 2015 Water Renovations Project:April Fy17 Expds 320890 IMP Water Operations PURCHASED 4/1/2017 2,811 - 2,811 - - 1,034 1,777 - -
344 2015 Water Renovations Project:May Fy17 Expds 320891 IMP Water Operations PURCHASED 5/31/2017 362 - 362 - - 133 229 - -
345 Fy80-06 Private Water Infr:Developer Contributions 34070 IMP Water Operations CONTRIBUTION 6/30/2007 106,493,385 - 106,493,385 - - 39,190,118 67,303,267 - -
346 Fy07 Private Water Infr:Developer Contributions 34071 IMP Water Operations CONTRIBUTION 6/30/2007 12,411,654 - 12,411,654 - - 4,567,553 7,844,101 - -
347 Fy08 Private Water Infr:Developer Contributions 34072 IMP Water Operations CONTRIBUTION 6/30/2008 14,773,289 - 14,773,289 - - 5,436,647 9,336,642 - -
348 Fy09 Private Water Infr:Developer Contributions 34073 IMP Water Operations CONTRIBUTION 6/30/2009 2,871,535 - 2,871,535 - - 1,056,740 1,814,796 - -
349 Fy10 Private Water Infr:Developer Contributions 34074 IMP Water Operations CONTRIBUTION 6/30/2010 2,365,634 - 2,365,634 - - 870,566 1,495,068 - -
350 Fy11 Private Water Infr:Developer Contributions 34075 IMP Water Operations CONTRIBUTION 6/30/2011 3,019,860 - 3,019,860 - - 1,111,324 1,908,536 - -
351 Fy12 Private Water Infr:Developer Contributions 34076 IMP Water Operations CONTRIBUTION 6/30/2012 564,404 - 564,404 - - 207,703 356,700 - -
352 Fy13 Private Water Infr:Developer Contributions 34077 IMP Water Operations CONTRIBUTION 6/30/2013 156,123 - 156,123 - - 57,454 98,669 - -
353 Fy14 Private Water Infr:Developer Contributions 34078 IMP Water Operations CONTRIBUTION 6/30/2014 3,137,978 - 3,137,978 - - 1,154,792 1,983,186 - -
354 Fy15 Private Water Infr:Developer Contributions 34079 IMP Water Operations CONTRIBUTION 6/30/2015 4,305,327 - 4,305,327 - - 1,584,383 2,720,944 - -
355 Fy16 Private Water Infr:Developer Contributions 340710 IMP Water Operations CONTRIBUTION 6/30/2016 5,178,425 - 5,178,425 - - 1,905,687 3,272,738 - -
356 Fy17 Private Water Infr:Developer Contributions 340711 IMP Water Operations CONTRIBUTION 6/30/2017 3,240,003 - 3,240,003 - - 1,192,338 2,047,665 - -
357 Water/Sewer Adjstmt @ Babcock & Kagy-City'S Share 34281 IMP Water Operations PURCHASED 5/30/2008 26,072 - 26,072 - - 9,595 16,477 - -
358 Water/Sewer Adjstmt @ 19Th & Main-City'S Share 34282 IMP Water Operations PURCHASED 6/1/2008 14,739 - 14,739 - - 5,424 9,315 - -
359 S.19Th & College Relocate+Betterment:City Share 34283 IMP Water Operations PURCHASED 6/2/2008 81,905 - 81,905 - - 81,905 - - -
360 S.19Th & College Relocate+Betterment:City Share 34284 IMP Water Operations PURCHASED 6/19/2009 39,131 - 39,131 - - 39,131 - - -
361 Concrete Retaining Wall & Drain Improv @ Shops 34575 IMP City Shops PURCHASED 1/1/2009 7,457 - 7,457 - - - - - 7,457
362 Laurel Glen Annex Irrgtn-June Fy15 Expds 362122 IMP Laurel Glen PURCHASED 6/30/2015 19,504 - 19,504 - - - 19,504 - -
363 6" Neptune Water Meter@Covered Wagon Trailer Crt 36350 IMP Water Operations PURCHASED 4/2/2012 7,880 - 7,880 - - - - 7,880 -
364 2015 Mt Fiber Optic Proj Sept Expds 36927 IMP Water Operations PURCHASED 9/30/2015 92,107 - 92,107 - - - - - 92,107
365 2015 Mt Fiber Optic Proj Oct Expds 36928 IMP Engineering PURCHASED 10/30/2015 4,848 - 4,848 - - - - - 4,848
366 College-Main->S 19Th-Mdot Highway Project 37130 IMP Street Department PURCHASED 1/1/2014 21,884 - 21,884 - - 21,884 - - -
367 Sid 718 - E Story Street Water Replacement 37281 IMP Special Improv District PURCHASED 5/6/2014 1,080 - 1,080 - - - 1,080 - -
368 Baxter/Davis Intersection Deq Water Review Fees 373616 IMP Street Department PURCHASED 1/1/2016 834 - 834 - - - - - 834
369 Baxter/7Th To 19Th Improvement Fy17 Deq Permit Fee 373633 IMP Water Operations PURCHASED 4/30/2017 1,267 - 1,267 - - - - - 1,267
370 Cds Storm Drain Unit Separator 37641 IMP City Shops PURCHASED 3/1/2015 2,333 - 2,333 - - - - - 2,333
Page 7 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
383 Sid 600 Water Figgins 4Th 4610 IMP Special Improv District PURCHASED 7/1/1998 90,425 - 90,425 - - - 90,425 - -
384 Sid 603 Water Graf'S First 4640 IMP Special Improv District PURCHASED 7/1/1998 94,134 - 94,134 - - - 94,134 - -
385 Sid 610 Water Westridge 4710 IMP Special Improv District PURCHASED 7/1/1998 66,003 - 66,003 - - - 66,003 - -
386 Sid 414 New Hyalite 5830 IMP Special Improv District PURCHASED 7/1/1998 184,033 - 184,033 - - - 184,033 - -
387 Sid 437 Park Manor 5860 IMP Special Improv District PURCHASED 7/1/1998 76,060 - 76,060 - - - 76,060 - -
388 Sid 502 West Side 5960 IMP Special Improv District PURCHASED 7/1/1998 632,577 - 632,577 - - - 632,577 - -
389 Sid 511 Thompson & Univ 5990 IMP Special Improv District PURCHASED 7/1/1998 165,744 - 165,744 - - - 165,744 - -
390 Sid 526 Graf-Figgins 6020 IMP Special Improv District PURCHASED 7/1/1998 76,814 - 76,814 - - - 76,814 - -
391 Sid 528 Graf-Figgins 6030 IMP Special Improv District PURCHASED 7/1/1998 58,366 - 58,366 - - - 58,366 - -
392 Sid 532 Remington Addition 6050 IMP Special Improv District PURCHASED 7/1/1998 53,671 - 53,671 - - - 53,671 - -
393 Sid 534 Water Mains Kmart 6070 IMP Special Improv District PURCHASED 7/7/1998 41,926 - 41,926 - - - 41,926 - -
394 Sid 550 Water Main Graf-Figgins 6080 IMP Special Improv District PURCHASED 7/1/1998 67,524 - 67,524 - - - 67,524 - -
395 Sid 576 Water North 22Nd 6110 IMP Special Improv District PURCHASED 7/1/1998 22,748 - 22,748 - - - 22,748 - -
396 Sid 578 North 19Th 6120 IMP Special Improv District PURCHASED 7/1/1998 29,012 - 29,012 - - - 29,012 - -
397 Sid 619 Water Mains Lea Drive 6130 IMP Special Improv District PURCHASED 7/1/1998 19,301 - 19,301 - - - 19,301 - -
398 Sid 622 Valley Unit 6150 IMP Special Improv District PURCHASED 7/1/1998 366,727 - 366,727 - - - 366,727 - -
399 Sid 624 Valley Unit 6160 IMP Special Improv District PURCHASED 7/1/1998 525,011 - 525,011 - - - 525,011 - -
400 Lyman Creek Reservoir 11540 IMP Water Operations PURCHASED 7/1/1998 710,636 - 710,636 710,636 - - - - -
401 Lyman Creek Reservoir 12970 IMP Water Operations PURCHASED 7/1/1998 324,690 - 324,690 324,690 - - - - -
402 Highland Blvd 14550 IMP Water Operations PURCHASED 7/1/1998 100,284- 100,284 - - 100,284 - - -
403 Water System Expansion 15260 IMP Water Operations PURCHASED 7/1/1998 59,093 - 59,093 - - 59,093 - - -
404 Water System Improvements 20780 IMP Water Operations PURCHASED 7/1/1998 36,340 - 36,340 - 36,340 - - - -
405 Reservoir Supply Main 24150 IMP Water Operations PURCHASED 7/1/1998 467,936 - 467,936 467,936 - - - - -
406 2 Mg Tank 24520 IMP Water Treatment Plant PURCHASED 7/1/1998 567,838 - 567,838 567,838 - - - - -
407 Sourdough Improvements-Connection Bldg 31330 IMP Water Treatment Plant PURCHASED 6/30/2002 444,544 - 444,544 - - - - - 444,544
408 Sourdough Improv:(1) 24" Lineseal Water Valve 31331 IMP Water Operations PURCHASED 5/12/2009 5,101 - 5,101 - - 5,101 - - -
409 Sourdough Improv:(2) Hymax Couplers 31332 IMP Water Operations PURCHASED 5/15/2009 2,055 - 2,055 - - 2,055 - - -
410 Sourdough Improv:Install Water Valve @ Sourdgh Rd 31333 IMP Water Operations PURCHASED 5/25/2009 19,750 - 19,750 - - 19,750 - - -
411 West Babcock Water Main 31340 IMP Water Operations PURCHASED 6/30/2002 39,500 - 39,500 - - 39,500 - - -
412 Water Renovations Project 32080 IMP Water Operations PURCHASED 10/2/2002 44,692 - 44,692 - - 16,447 28,245 - -
413 Water Renovations Project 32081 IMP Water Operations PURCHASED 10/2/2002 31,530 - 31,530 - - 11,603 19,927 - -
414 Water Renovations Project 32082 IMP Water Operations PURCHASED 9/4/2002 138,416 - 138,416 - - 50,938 87,478 - -
415 Water Renovations Project 32083 IMP Water Operations PURCHASED 8/27/2002 1,398 - 1,398 - - 515 884 - -
416 Water Renovations Project 32084 IMP Water Operations PURCHASED 10/8/2002 108,655 - 108,655 - - 39,986 68,669 - -
417 Water Renovations Project 32085 IMP Water Operations PURCHASED 10/22/2002 171,603 - 171,603 - - 63,151 108,452 - -
418 Water Renovations Project 32086 IMP Water Operations PURCHASED 1/14/2003 166,808 - 166,808 - - 61,386 105,422 - -
419 Water Renovations Project 32087 IMP Water Operations PURCHASED 1/21/2003 6,919 - 6,919 - - 2,546 4,373 - -
420 Water Renovations Project 32088 IMP Water Operations PURCHASED 12/3/2002 11,197 - 11,197 - - 4,121 7,076 - -
421 Water Renovations Project 32089 IMP Water Operations PURCHASED 9/19/2003 382 - 382 - - 141 241 - -
422 Water Renovations Project 320810 IMP Water Operations PURCHASED 10/15/2003 254 - 254 - - 93 160 - -
423 Water Renovation Project 320811 IMP Water Operations PURCHASED 11/15/2003 269 - 269 - - 99 170 - -
424 Water Renovations Project 320812 IMP Water Operations PURCHASED 12/15/2003 14,865 - 14,865 - - 5,470 9,395 - -
425 Wtr Renovations Proj:Svcs For 6/18-6/25/07 320813 IMP Water Operations PURCHASED 6/25/2007 243,176 - 243,176 - - 89,490 153,686 - -
426 Wtr Renovations Proj:Svcs For 6/18-6/25/07 (1%Grt) 320814 IMP Water Operations PURCHASED 6/25/2007 2,456 - 2,456 - - 904 1,552 - -
427 Wtr Renovations Proj:115 S Church Backup 320815 IMP Water Operations PURCHASED 1/31/2008 248 - 248 - - 91 157 - -
428 08 Lamme Water Replacement Project-Deq Review Fees 320817 IMP Water Operations PURCHASED 6/27/2008 2,032 - 2,032 - - - 2,032 - -
429 Wtr Renovations Proj:Survey Svcs Thru 9/27/08 320818 IMP Water Operations PURCHASED 9/27/2008 6,490 - 6,490 - - - 6,490 - -
430 Lamme Wtr Rplcmt Const Sept (Net Pacific Steel $) 320819 IMP Water Operations PURCHASED 9/30/2008 194,708 - 194,708 - - 71,654 123,054 - -
431 Lamme Water Replacement Constr Thru 9/30/08 1%Grt 320820 IMP Water Operations PURCHASED 9/30/2008 1,975 - 1,975 - - 727 1,248 - -
432 Lamme Wtr Rplcmt Const Oct (Net Pacific Steel $) 320821 IMP Water Operations PURCHASED 10/31/2008 281,588 - 281,588 - - 103,626 177,962 - -
433 Lamme Water Replacement Constr Thru 10/31/08 1%Grt 320822 IMP Water Operations PURCHASED 10/31/2008 2,855 - 2,855 - - 1,051 1,804 - -
434 2009 Water Renovations:Plan Review Fees 320823 IMP Water Operations PURCHASED 4/16/2009 2,902 - 2,902 - - - 2,902 - -
Page 8 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
447 N Rouse Property:Ph 2 -May Expds 39693 LAN City Shops PURCHASED 5/19/2017 3,909 - 3,909 - - - - - 3,909
448 N Rouse Property:Ph 1 -June Expds 39694 LAN City Shops PURCHASED 6/1/2017 2,500 - 2,500 - - - - - 2,500
449 1804 N Rouse / Mdt Property Stpp 86-1(44)-June Exp 39752 LAN City Shops PURCHASED 6/30/2017 292,500 - 292,500 - - - - - 292,500
450 Bozeman Creek 5040 LAN Water Operations PURCHASED 7/1/1998 26,500 - 26,500 26,500 - - - - -
451 Middle Creek 5050 LAN Water Operations PURCHASED 7/1/1998 22,500 - 22,500 22,500 - - - - -
452 Water Rights - Contracts 52A6 15830 LAN Water Operations WTRRIGHTS 7/1/1998 3,600 - 3,600 3,600 - - - - -
453 Water Rights - Bozeman Creek 5060 LAN Water Operations WTRRIGHTS 7/1/1998 64,179 - 64,179 64,179 - - - - -
454 Water Rights - Lyman Creek 5070 LAN Water Operations WTRRIGHTS 7/1/1998 21,699 - 21,699 21,699 - - - - -
455 Water Rights - Middle Creek - Hylite Resovoir 5080 LAN Water Operations WTRRIGHTS 7/1/1998 171,516 - 171,516 171,516 - - - - -
456 Water Rights - Sapain Ferris 5090 LAN Water Operations WTRRIGHTS 7/1/1998 2,500 - 2,500 2,500 - - - - -
457 Wonderware Scada Software-Dec 125878 M&E Water Treatment Plant PURCHASED 12/16/2014 8,646 - 8,646 - - - - - 8,646
458 Accounting Software 26253 M&E Hte Software PURCHASED 12/1/1998 24,800 - 24,800 - - - - - 24,800
459 Cisco 310239 M&E Cisco Phone System PURCHASED 9/15/2002 5 - 5 - - - - - 5
460 Cisco 310256 M&E Cisco Phone System PURCHASED 1/15/2003 230 - 230 - - - - - 230
461 Cisco 310296 M&E Cisco Phone System PURCHASED 2/15/2003 3 - 3 - - - - - 3
462 Cisco 3102113 M&E Cisco Phone System PURCHASED 5/15/2003 209 - 209 - - - - - 209
463 Hte Click2Gov:Digital Certificate-Cx 332426 M&E Hte Software PURCHASED 12/1/2006 120 - 120 - - - - - 120
464 Hte Click2Gov:Core Module #20061445 332435 M&E Hte Software PURCHASED 12/1/2006 620 - 620 - - - - - 620
465 Hte Click2Gov:Cx Utility Billing 332442 M&E Hte Software PURCHASED 12/1/2006 1,390 - 1,390 - - - - - 1,390
466 Hte Click2Gov:Tax Billing Module (Sid Billing) 332451 M&E Hte Software PURCHASED 12/1/2006 1,938 - 1,938 - - - - - 1,938
467 Hte Click2Gov:Final Core Module Install 332468 M&E Hte Software PURCHASED 3/23/2007 300 - 300 - - - - - 300
468 Hte Click2Gov:Tax Cc Activation Installation 332479 M&E Hte Software PURCHASED 3/23/2007 163 - 163 - - - - - 163
469 Hte Click2Gov:Tax Billing+Collect Final Install 332487 M&E Hte Software PURCHASED 3/23/2007 225 - 225 - - - - - 225
470 Hte Click2Gov:Util Cc Activation Installation 332493 M&E Hte Software PURCHASED 3/23/2007 217 - 217 - - - - - 217
471 Hte Click2Gov:Util Cx Final Installation 332499 M&E Hte Software PURCHASED 3/23/2007 300 - 300 - - - - - 300
472 Server-Data Backup Managr:$14974.55 Split Citywide 3324144 M&E Information Technology PURCHASED 11/1/2007 599 - 599 - - - - - 599
473 Cityworks Work Order Lic-Azteca Work Orders Pmt#1 3324151 M&E Geographic Info Systems PURCHASED 11/28/2007 12,833 - 12,833 - - 6,417 6,417 - -
474 Work Order Arc-Gis License:Water Portion #97189 3324160 M&E Geographic Info Systems PURCHASED 2/1/2008 4,250 - 4,250 - - 2,125 2,125 - -
475 Work Order 2-Day Training Kick-Off Meeting-Azteca 3324164 M&E Geographic Info Systems PURCHASED 3/1/2008 1,800 - 1,800 - - 900 900 - -
476 Ctywrks Database Config Task2,2A,3,4 Remote Instal 3324179 M&E Geographic Info Systems PURCHASED 4/2/2008 12,075 - 12,075 - - 6,038 6,038 - -
477 Ctywrks Database Config Task 5,6,7 Remote Install 3324180 M&E Geographic Info Systems PURCHASED 4/17/2008 7,550 - 7,550 - - 3,775 3,775 - -
478 Cityworks Site License Startup:Azteca Sys:July Exp 3324229 M&E Geographic Info Systems PURCHASED 7/10/2013 8,435 - 8,435 - - 4,218 4,218 - -
479 Add'L (2)Arc-Gis Licenses-Water Portion 3324233 M&E Geographic Info Systems PURCHASED 9/5/2013 3,943 - 3,943 - - 1,971 1,971 - -
480 Meter Reading Device (Backup For Fa#3745) 33581 M&E Water Operations PURCHASED 10/2/2006 19,925 - 19,925 - - - - 19,925 -
481 P7-New As400 Software/Hardware 36142 M&E City Hall:121 N.Rouse PURCHASED 6/28/2011 5,187 - 5,187 - - - - - 5,187
482 Iseries+P7 V7Ri Os Upgrade:Sungard Srvr Operat Sys 36148 M&E City Hall:121 N.Rouse PURCHASED 6/6/2012 1,020 - 1,020 - - - - - 1,020
483 Meter Reading Receiver(It Room @ City Shops) 36690 M&E City Shops PURCHASED 5/21/2013 11,533 - 11,533 - - - - 11,533 -
484 Meter Reading Receiver(Kenyon Drive Water Tank) 36700 M&E Water Tank PURCHASED 5/21/2013 11,533 - 11,533 - - - - 11,533 -
485 Meter Reading Receiver(Fire Station 1) 36710 M&E Fire Station #1 PURCHASED 5/21/2013 11,533 - 11,533 - - - - 11,533 -
486 Meter Reading Receiver(911 Equipment Room) 36720 M&E Fire Station #3 PURCHASED 5/21/2013 11,533 - 11,533 - - - - 11,533 -
487 Meter Reading Receiver(Laurel Glen Annex) 36730 M&E Laurel Glen PURCHASED 5/21/2013 11,533 - 11,533 - - - - 11,533 -
488 Meter Reading Receiver(Nelson Story Towers Msu) 37290 M&E Water Operations PURCHASED 8/4/2014 8,856 - 8,856 - - - - 8,856 -
489 Neptune Meter Reading Device 37450 M&E City Shops PURCHASED 10/21/2014 6,000 - 6,000 - - - - 6,000 -
490 Ivr (Integrated Voice Recognition Software) 37510 M&E Finance Department PURCHASED 11/14/2014 6,219 - 6,219 - - - - - 6,219
491 Ivr (Integrated Voice Recognition Software)June 15 37514 M&E Finance Department PURCHASED 6/30/2015 7,542 - 7,542 - - - - - 7,542
492 Ivr (Integrated Voice Recognitn Software)Aug Fy16 37516 M&E Finance Department PURCHASED 8/1/2015 3,117 - 3,117 - - - - - 3,117
493 Ivr (Integrated Voice Recognitn Software)Oct Fy16 37518 M&E Finance Department PURCHASED 10/27/2015 779 - 779 - - - - - 779
494 R900 Gateway Meter V3 (Loyal Gardens Lift Station) 38230 M&E Water Operations PURCHASED 3/25/2016 10,651 - 10,651 - - - - 10,651 -
495 Dell Cto Storage(Water ) 39831 M&E Information Technology PURCHASED 5/23/2017 2,300 - 2,300 - - - - - 2,300
496 Copier 32666 M&E City Shops-Veh Maint PURCHASED 10/15/2004 956 - 956 - - - - - 956
497 Savin C9145 Photocopier-Dec Expds 36046 M&E City Shops PURCHASED 12/21/2010 1,046 - 1,046 - - - - - 1,046
498 Roller 11100 M&E Water Operations PURCHASED 7/1/1998 4,395 - 4,395 - - - - - 4,395
Page 9 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
511 Radio Read Water Meter System 31326 M&E Water Operations PURCHASED 11/15/2002 2,387 - 2,387 - - - - 2,387 -
512 Radio Read Water Meter System 31328 M&E Water Operations PURCHASED 11/15/2002 74,120 - 74,120 - - - - 74,120 -
513 Radio Read Water Meter System 31329 M&E Water Operations PURCHASED 11/15/2002 5,540 - 5,540 - - - - 5,540 -
514 Radio Read Water Meter System 313213 M&E Water Operations PURCHASED 12/15/2002 11,720 - 11,720 - - - - 11,720 -
515 Radio Read Water Meter System 313215 M&E Water Operations PURCHASED 1/15/2003 18,123 - 18,123 - - - - 18,123 -
516 Radio Read Water Meter System 313217 M&E Water Operations PURCHASED 2/15/2003 9,812 - 9,812 - - - - 9,812 -
517 Radio Read Water Meter System 313219 M&E Water Operations PURCHASED 3/15/2003 21,797 - 21,797 - - - - 21,797 -
518 Radio Read Water Meter System 313221 M&E Water Operations PURCHASED 4/15/2003 71,576 - 71,576 - - - - 71,576 -
519 Radio Read Water Meter System 313223 M&E Water Operations PURCHASED 5/15/2003 37,706 - 37,706 - - - - 37,706 -
520 Radio Read Water Meter System 313225 M&E Water Operations PURCHASED 6/15/2003 6,575 - 6,575 - - - - 6,575 -
521 Radio Read Water Meter System 313227 M&E Water Operations PURCHASED 8/6/2003 9,151 - 9,151 - - - - 9,151 -
522 Radio Read Water Meter System 313229 M&E Water Operations PURCHASED 9/3/2003 4,825 - 4,825 - - - - 4,825 -
523 2003 Sterling Dump Truck 31570 M&E Water Operations PURCHASED 5/15/2003 58,450 - 58,450 - - - - - 58,450
524 Radio/Strobe Sterling Dump Truck 31572 M&E Water Operations PURCHASED 6/15/2003 3,797 - 3,797 - - - - - 3,797
525 Electric Gate At Shops On Rouse (Tag Fell Off) 31661 M&E Street Department PURCHASED 7/15/2002 2,759 - 2,759 - - - - - 2,759
526 Cat Backhoe 32930 M&E Water Operations PURCHASED 6/15/2005 90,199 - 90,199 - - - - - 90,199
527 Generator-Water Tower Radio Building 33090 M&E Water Tank PURCHASED 5/13/2005 19,782 - 19,782 - - - - - 19,782
528 Generac Standby Generator System At Shops Complex 33330 M&E Water Operations PURCHASED 11/9/2005 0 - 0 - - - - - -
529 Install Of Generator @ Shops (Water Ops Portions) 33332 M&E Water Operations PURCHASED 8/21/2006 5,357 - 5,357 - - - - - 5,357
530 Water Valve Exercisor-Spin Doctor G2 Boom 33380 M&E Water Operations PURCHASED 6/19/2006 6,137 - 6,137 - - - - - 6,137
531 Correlator Leak Detector 33590 M&E Water Operations PURCHASED 12/1/2006 20,050 - 20,050 - - - - - 20,050
532 Bagella Asphalt Recycling Machine:Portable Plant 33661 M&E Street Department PURCHASED 5/1/2007 16,873 - 16,873 - - - - - 16,873
533 Impactor:Icy Ground Jack Hammer 34140 M&E Water Operations PURCHASED 1/15/2008 4,673 - 4,673 - - - - - 4,673
534 Cat Backhoe 430E 34190 M&E Water Operations PURCHASED 3/20/2008 90,871 - 90,871 - - - - - 90,871
535 Cat Backhoe 430E - Compactor 34191 M&E Water Operations PURCHASED 8/22/2008 6,155 - 6,155 - - - - - 6,155
536 Trailer:Water Ops(Debri/H2O Tanks/Vacuum Blower) 34780 M&E Water Operations PURCHASED 1/1/2009 40,680 - 40,680 - - - - - 40,680
537 Super C Guillotine Pipe Saw & Blade 34880 M&E Water Operations PURCHASED 4/24/2009 9,450 - 9,450 - - - - - 9,450
538 1977 Mueller Drilling Machine 3520 M&E Water Operations PURCHASED 7/1/1998 5,122 - 5,122 - - - - - 5,122
539 Mini General:Water Fill Station @ Lwr Yard-Nov Exp 35750 M&E Water Operations PURCHASED 11/19/2009 26,119 - 26,119 - - - - - 26,119
540 Boring Tool & Kit 36390 M&E Water Operations PURCHASED 7/26/2012 3,635 - 3,635 - - - - - 3,635
541 2012 Cat Backhoe 36490 M&E Water Operations PURCHASED 9/14/2012 92,393 - 92,393 - - - - - 92,393
542 Hitachi Mini Excavator:24"Bucket&Clamp Kit 36631 M&E Wastewater Operation PURCHASED 4/15/2013 21,622 - 21,622 - - - - - 21,622
543 Towmaster Tilt-Bed Trailer For Mini Excavator 36761 M&E Water Operations PURCHASED 6/11/2013 3,328 - 3,328 - - - - - 3,328
544 Pressure Washer @ Shop Complex 37054 M&E City Shops PURCHASED 2/1/2014 1,066 - 1,066 - - - - - 1,066
545 Trimble Geo 7X Range Finder 37260 M&E Geographic Info Systems PURCHASED 7/30/2014 3,472 - 3,472 - - - - - 3,472
546 Leak Correlator W/Headset & Listening Stick 37270 M&E Water Operations PURCHASED 7/2/2014 31,100 - 31,100 - - - - - 31,100
547 Mueller Cl-12 Tapping Machine 37330 M&E Water Operations PURCHASED 8/28/2014 18,470 - 18,470 - - - - - 18,470
548 Light Plant/Tower 50/50 Wtr/Swr 37750 M&E Water Operations PURCHASED 6/23/2015 3,682 - 3,682 - - - - - 3,682
549 4" Model 5823 Pump From Industrial Systems 5121 M&E Water Operations PURCHASED 2/10/2006 8,709 - 8,709 - - - - - 8,709
550 1997 Chevy 1 Ton Truck 25290 VEH Laurel Glen PURCHASED 7/1/1998 23,358 - 23,358 - - - - - 23,358
551 1998 Chevy 1/2 Ton Truck 26470 VEH Water Operations PURCHASED 7/1/1998 19,083 - 19,083 - - - - - 19,083
552 2002 Chevy Silverado 4Wd Truck (Radio & Toolbox) 30780 VEH Water Operations PURCHASED 12/15/2001 2,811 - 2,811 - - - - - 2,811
553 2002 Chevy Silveradio 4Wd Truck 30781 VEH Water Operations PURCHASED 12/15/2001 17,366 - 17,366 - - - - - 17,366
554 Sideboards Sterling Dump Truck 31571 VEH Water Operations PURCHASED 6/15/2003 756 - 756 - - - - - 756
555 Running Boards 32322 VEH Wastewater Operation PURCHASED 7/15/2004 466 - 466 - - - - - 466
556 2006 Gmc Sierra Truck For Water Dept 50%-Fund600 33440 VEH Water Operations PURCHASED 3/8/2006 9,595 - 9,595 - - - - - 9,595
557 Strobe Lights For Water Truck 50%-Fund600 33441 VEH Water Operations PURCHASED 3/21/2006 1,355 - 1,355 - - - - - 1,355
558 2006 Gmc Sierra 3500 (White - 1 Ton) 33610 VEH Water Operations PURCHASED 10/5/2006 25,129 - 25,129 - - - - - 25,129
559 2008 White Gmc Sierra 3500 Hd 34020 VEH Water Operations PURCHASED 11/13/2007 28,991 - 28,991 - - - - - 28,991
560 Flatbed For 2008 White Gmc Sierra 3500 Hd (#3402) 34021 VEH Water Operations PURCHASED 12/31/2007 9,825 - 9,825 - - - - - 9,825
561 2009 Gmc Sierra 2500Hd Truck:White 3/4 Ton Ext Cab 34930 VEH Water Operations PURCHASED 5/8/2009 25,897 - 25,897 - - - - - 25,897
562 2009 Gmc Sierra 2500Hd Truck:(2)Led Tx Light Bars 34931 VEH Water Operations PURCHASED 6/2/2009 4,698 - 4,698 - - - - - 4,698
Page 10 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
575 Water Reservation 14540 IMP Wastewater Operation PURCHASED 7/1/1998 20,992 - 20,992 - 20,992 - - - -
576 Wtp Upgrade:Design Svcs Thru 11/22/08 12583 BLD Water Treatment Plant PURCHASED 11/30/2008 35,029 - 35,029 - 35,029 - - - -
577 Wtp Upgrade:Design Svcs Thru 12/27/08 12584 BLD Water Treatment Plant PURCHASED 1/20/2009 41,558 - 41,558 - 41,558 - - - -
578 Wtp Upgrade:Design Svcs Thru 01/31/09 12585 BLD Water Treatment Plant PURCHASED 2/18/2009 31,705 - 31,705 - 31,705 - - - -
579 Wtp Upgrade:Design Svcs Thru 03/16/09 12586 BLD Water Treatment Plant PURCHASED 3/16/2009 128,040 - 128,040 - 128,040 - - - -
580 Wtp Upgrade:Design Svcs Thru 04/09/09 12587 BLD Water Treatment Plant PURCHASED 4/20/2009 56,584 - 56,584 - 56,584 - - - -
581 Wtp Upgrade:Design Svcs Thru 05/07/09 12588 BLD Water Treatment Plant PURCHASED 5/7/2009 48,426 - 48,426 - 48,426 - - - -
582 Wtp Upgrade:Design Svcs Thru 05/23/09 12589 BLD Water Treatment Plant PURCHASED 6/15/2009 28,157 - 28,157 - 28,157 - - - -
583 Wtp Upgrade:Design Svcs Thru 06/27/09 125810 BLD Water Treatment Plant PURCHASED 6/27/2009 49,551 - 49,551 - 49,551 - - - -
584 Wtp Upgrade:Design Svcs Thru 08/01/09:August Expds 125811 BLD Water Treatment Plant PURCHASED 8/17/2009 83,590 - 83,590 - 83,590 - - - -
585 Wtp Upgrade:Design Svcs Thru 10/12/09:Sept Expds 125812 BLD Water Treatment Plant PURCHASED 9/30/2009 120,351 - 120,351 - 120,351 - - - -
586 Wtp Upgrade:Design Svcs Thru 12/07/09:Nov Expds 125813 BLD Water Treatment Plant PURCHASED 11/30/2009 97,028 - 97,028 - 97,028 - - - -
587 Wtp Upgrade:Copy Watr Facil Plan For Deq:Dec Expds 125814 BLD Water Treatment Plant PURCHASED 12/14/2009 163 - 163 - 163 - - - -
588 Wtp Upgrade:Design Svcs Thru 01/13/10:Jan Expds 125815 BLD Water Treatment Plant PURCHASED 1/13/2010 27,978 - 27,978 - 27,978 - - - -
589 Wtp Upgrade:Design Svcs Thru 02/10/10:Feb Expds 125816 BLD Water Treatment Plant PURCHASED 2/10/2010 77,199 - 77,199 - 77,199 - - - -
590 Wtp Upgrade:Design Svcs Thru 02/28/10:Mar Expds 125817 BLD Water Treatment Plant PURCHASED 3/12/2010 39,518 - 39,518 - 39,518 - - - -
591 Wtp Upgrade:Design Svcs Thru 03/27/10:Apr Expds 125818 BLD Water Treatment Plant PURCHASED 4/12/2010 23,843 - 23,843 - 23,843 - - - -
592 Wtp Upgrade:Design Svcs Thru 05/05/10:May Expds 125819 BLD Water Treatment Plant PURCHASED 5/5/2010 38,154 - 38,154 - 38,154 - - - -
593 Wtp Upgrade:Design Svcs Thru 06/07/10:June Expds 125820 BLD Water Treatment Plant PURCHASED 6/7/2010 46,670 - 46,670 - 46,670 - - - -
594 Wtp Upgrade:Design Svcs Thru 07/13/10:July Expds 125821 BLD Water Treatment Plant PURCHASED 7/13/2010 21,583 - 21,583 - 21,583 - - - -
595 Wtp Upgrade:Design Svcs Thru 08/13/10:Aug Expds 125822 BLD Water Treatment Plant PURCHASED 8/24/2010 73,233 - 73,233 - 73,233 - - - -
596 Wtp Upgrade:Design Svcs Thru 08/28/10:Sept Expds 125823 BLD Water Treatment Plant PURCHASED 9/14/2010 82,743 - 82,743 - 82,743 - - - -
597 Wtp Upgrade:Design Svcs Thru 10/10/10:Oct Expds 125824 BLD Water Treatment Plant PURCHASED 10/31/2010 83,145 - 83,145 - 83,145 - - - -
598 Wtp Upgrade:Design Svcs Thru 12/08/10:Nov Expds 125825 BLD Water Treatment Plant PURCHASED 11/30/2010 275,734 - 275,734 - 275,734 - - - -
599 Wtp Upgrade:Design Svcs Thru 01/10/11:Dec Expds 125826 BLD Water Treatment Plant PURCHASED 12/31/2010 306,860 - 306,860 - 306,860 - - - -
600 Wtp Upgrade:Deq Review:Jan Expds 125827 BLD Water Treatment Plant PURCHASED 1/4/2011 5,000 - 5,000 - 5,000 - - - -
601 Wtp Upgrade:Design Svcs Thru 02/14/11:Feb Expds 125828 BLD Water Treatment Plant PURCHASED 2/20/2011 505,684 - 505,684 - 505,684 - - - -
602 Wtp Upgrade:Design Svcs Thru 04/11/11:March Expds 125829 BLD Water Treatment Plant PURCHASED 3/26/2011 861,466 - 861,466 - 861,466 - - - -
603 Wtp Upgrade:April Expds 125830 BLD Water Treatment Plant PURCHASED 4/29/2011 6,493 - 6,493 - 6,493 - - - -
604 Wtp Upgrade:Design Svcs Thru 05/09/11:May Expds 125831 BLD Water Treatment Plant PURCHASED 5/29/2011 255,732 - 255,732 - 255,732 - - - -
605 Wtp Upgrade:Design Svcs Thru 06/25/11:June Expds 125832 BLD Water Treatment Plant PURCHASED 6/30/2011 237,777 - 237,777 - 237,777 - - - -
606 Wtp Upgrade:Wiring Temp Sys-July Expds 125833 BLD Water Treatment Plant PURCHASED 7/20/2011 1,638 - 1,638 - 1,638 - - - -
607 Wtp Upgrade:Design Svcs Thru 08/05/11:August Expds 125834 BLD Water Treatment Plant PURCHASED 8/31/2011 44,534 - 44,534 - 44,534 - - - -
608 Wtp Upgrade:Design Svcs Thru 09/08/11:Sept Expds 125835 BLD Water Treatment Plant PURCHASED 9/30/2011 913,252 - 913,252 - 913,252 - - - -
609 Wtp Upgrade:October Expds 125836 BLD Water Treatment Plant PURCHASED 10/31/2011 937,271 - 937,271 - 937,271 - - - -
610 Wtp Upgrade:December Expds 125837 BLD Water Treatment Plant PURCHASED 12/1/2011 30,077 - 30,077 - 30,077 - - - -
611 Wtp Upgrade:January Expds 125838 BLD Water Treatment Plant PURCHASED 1/1/2012 124,808 - 124,808 - 124,808 - - - -
612 Wtp Upgrade:February Expds 125839 BLD Water Treatment Plant PURCHASED 2/29/2012 1,262,483 - 1,262,483 - 1,262,483 - - - -
613 Wtp Upgrade:March Expds 125840 BLD Water Treatment Plant PURCHASED 3/31/2012 454,547 - 454,547 - 454,547 - - - -
614 Wtp Upgrade:April Expds 125841 BLD Water Treatment Plant PURCHASED 4/17/2012 885,198 - 885,198 - 885,198 - - - -
615 Wtp Upgrade:May Expds 125842 BLD Water Treatment Plant PURCHASED 5/23/2012 2,216,395 - 2,216,395 - 2,216,395 - - - -
616 Wtp Upgrade:June Expds 125843 BLD Water Treatment Plant PURCHASED 6/29/2012 1,915,496 - 1,915,496 - 1,915,496 - - - -
617 Wtp Upgrade:July Expds 125844 BLD Water Treatment Plant PURCHASED 7/16/2012 1,690,818 - 1,690,818 - 1,690,818 - - - -
618 Wtp Construction Retainage Thru 6/30/12 125845 BLD Water Treatment Plant PURCHASED 6/29/2012 305,054 - 305,054 - 305,054 - - - -
619 Wtp Upgrade:July Expds 125846 BLD Water Treatment Plant PURCHASED 7/31/2012 1,607,644 - 1,607,644 - 1,607,644 - - - -
620 Wtp Upgrade:Sept Expds 125847 BLD Water Treatment Plant PURCHASED 9/30/2012 3,285,212 - 3,285,212 - 3,285,212 - - - -
621 Wtp Upgrade:October Expds 125849 BLD Water Treatment Plant PURCHASED 10/31/2012 98,865 - 98,865 - 98,865 - - - -
622 Wtp Upgrade:November Expds 125850 BLD Water Treatment Plant PURCHASED 11/8/2012 2,848,966 - 2,848,966 - 2,848,966 - - - -
623 Wtp Upgrade:December Expds 125852 BLD Water Treatment Plant PURCHASED 12/31/2012 1,514,982 - 1,514,982 - 1,514,982 - - - -
624 Wtp Upgrade:January Expds 125853 BLD Water Treatment Plant PURCHASED 1/9/2013 41,396 - 41,396 - 41,396 - - - -
625 Wtp Upgrade:February Expds 125854 BLD Water Treatment Plant PURCHASED 2/14/2013 1,147,260 - 1,147,260 - 1,147,260 - - - -
626 Wtp Upgrade:March Expds 125855 BLD Water Treatment Plant PURCHASED 3/31/2013 4,017,282 - 4,017,282 - 4,017,282 - - - -
Page 11 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
639 Wtp Upgrade:February Expds 125868 BLD Water Treatment Plant PURCHASED 2/28/2014 237,279 - 237,279 - 237,279 - - - -
640 Wtp Upgrade:March Expds 125869 BLD Water Treatment Plant PURCHASED 3/29/2014 774,530 - 774,530 - 774,530 - - - -
641 Wtp Upgrade:April Expds 125870 BLD Water Treatment Plant PURCHASED 4/30/2014 249,820 - 249,820 - 249,820 - - - -
642 Wtp Upgrade:May Expds Fy14 125871 BLD Water Treatment Plant PURCHASED 5/14/2014 173,936 - 173,936 - 173,936 - - - -
643 Wtp Upgrade:June Expds 125872 BLD Water Treatment Plant PURCHASED 6/30/2014 359,882 - 359,882 - 359,882 - - - -
644 Wtp Construction Retainage Thru 6/30/14 125873 BLD Water Treatment Plant PURCHASED 6/30/2014 136,106 - 136,106 - 136,106 - - - -
645 Wtp Upgrade:July Expds 125874 BLD Water Treatment Plant PURCHASED 7/31/2014 109,267 - 109,267 - 109,267 - - - -
646 Wtp Upgrade:September Expds 125875 BLD Water Treatment Plant PURCHASED 9/9/2014 85,026 - 85,026 - 85,026 - - - -
647 Wtp Upgrade:November Expds 125876 BLD Water Treatment Plant PURCHASED 11/21/2014 190,820 - 190,820 - 190,820 - - - -
648 Wtp Upgrade:December Expds 125877 BLD Water Treatment Plant PURCHASED 12/12/2014 34,578 - 34,578 - 34,578 - - - -
649 Wtp Upgrade:January Expds 125882 BLD Water Treatment Plant PURCHASED 1/7/2015 67,059 - 67,059 - 67,059 - - - -
650 Wtp Upgrade:Wonderware/Scada:May Expds Fy14 125883 BLD Water Treatment Plant PURCHASED 5/14/2014 6,736 - 6,736 - 6,736 - - - -
651 Wtp Upgrade:Wonderware/Scada:October Expds Fy14 125884 BLD Water Treatment Plant PURCHASED 10/31/2013 7,968 - 7,968 - 7,968 - - - -
652 Wtp Upgrade:February Expds 125885 BLD Water Treatment Plant PURCHASED 2/1/2015 43,313 - 43,313 - 43,313 - - - -
653 Wtp Upgrade Svcs:Const:April Expds 125887 BLD Water Treatment Plant PURCHASED 4/8/2015 19,827 - 19,827 - 19,827 - - - -
654 Wtp Upgrade Svcs:Const:May Expds 125888 BLD Water Treatment Plant PURCHASED 5/18/2015 22,157 - 22,157 - 22,157 - - - -
655 Wtp Upgrade Svcs:Const:July Fy16 Expds 125889 BLD Water Treatment Plant PURCHASED 7/30/2015 2,587 - 2,587 - 2,587 - - - -
656 Wtp Upgrade Svcs:Const:Aug Fy16 Expds 125890 BLD Water Treatment Plant PURCHASED 8/30/2015 4,941 - 4,941 - 4,941 - - - -
657 Wtp Upgrade Svcs:Const:Sept Fy16 Expds 125891 BLD Water Treatment Plant PURCHASED 9/30/2015 1,894 - 1,894 - 1,894 - - - -
658 Wtp Upgrade Svcs:Const:Nov Fy16 Expds 125893 BLD Water Treatment Plant PURCHASED 11/30/2015 932 - 932 - 932 - - - -
659 Wtp Upgrade Svcs:Const:Dec Fy16 Expds 125894 BLD Water Treatment Plant PURCHASED 12/26/2015 8,317 - 8,317 - 8,317 - - - -
660 Wtp Upgrade Svcs:Const:March Fy16 Expds 125895 BLD Water Treatment Plant PURCHASED 3/25/2016 274,825 - 274,825 - 274,825 - - - -
661 Wtp Upgrade Svcs:Const:May Fy16 Expds 125896 BLD Water Treatment Plant PURCHASED 5/25/2016 5,379 - 5,379 - 5,379 - - - -
662 Wtp Upgrade Svcs:Const:June Fy16 Expds 125897 BLD Water Treatment Plant PURCHASED 6/30/2016 791 - 791 - 791 - - - -
663 Wtp Upgrade Svcs:Const:July Fy17 Expds 125898 BLD Water Treatment Plant PURCHASED 7/31/2016 706 - 706 - 706 - - - -
664 Wtp Upgrade Svcs:Const:Sept Fy17 Expds 125899 BLD Water Treatment Plant PURCHASED 9/30/2016 1,063 - 1,063 - 1,063 - - - -
665 Wtp Upgrade Svcs:Const:Jan Fy17 Expds 1258100 BLD Water Treatment Plant PURCHASED 1/10/2017 1,135 - 1,135 - 1,135 - - - -
666 Wtp Upgrade Svcs:Const:Feb Fy17 Expds 1258101 BLD Water Treatment Plant PURCHASED 2/28/2017 236 - 236 - 236 - - - -
667 Wtp Upgrade Svcs:Const:May Fy17 Expds 1258102 BLD Water Treatment Plant PURCHASED 5/1/2017 953 - 953 - 953 - - - -
668 Wtp Upgrade:Sept Expds 125848 IMP Water Treatment Plant PURCHASED 9/30/2012 16,120 - 16,120 - 16,120 - - - -
669 Wtp Upgrade:Scada Software:December Expds 125851 M&E Water Treatment Plant PURCHASED 12/28/2012 52,484 - 52,484 - 52,484 - - - -
670 Wonderware Scada Software-Dec 125879 M&E Water Treatment Plant PURCHASED 12/16/2014 8,646 - 8,646 - 2,882 2,882 2,882 - -
671 Sourdough Water Storage Tank Proj Reservoir-Sept 37950 IMP Water Tank PURCHASED 9/17/2015 40,573 - 40,573 - - 40,573 - - -
672 Sourdough Water Storage Tank Proj Reservoir-Nov 37951 IMP Water Tank PURCHASED 11/20/2015 25,504 - 25,504 - - 25,504 - - -
673 Sourdough Water Storage Tank Proj Reservoir-May 37952 IMP Water Tank PURCHASED 5/31/2016 140,270 - 140,270 - - 140,270 - - -
674 Sourdough Water Storage Tank Proj Reservoir-Sept 37953 IMP Water Tank PURCHASED 9/30/2016 38,255 - 38,255 - - 38,255 - - -
675 Sourdough Water Storage Tank Proj Reservoir-Sept 37954 IMP Water Tank PURCHASED 9/30/2016 51,007 - 51,007 - - 51,007 - - -
676 Sourdough Water Storage Tank Proj Reservoir-Feb 37955 IMP Water Tank PURCHASED 2/20/2017 60,821 - 60,821 - - 60,821 - - -
677 Sourdough Water Storage Tank Proj Reservoir-May 37957 IMP Water Tank PURCHASED 5/31/2017 896,937 - 896,937 - - 896,937 - - -
678 Sourdough Water Storage Tank Proj Reservoir-June 37958 IMP Water Tank PURCHASED 6/30/2017 791,056 - 791,056 - - 791,056 - - -
679 Sourdough Wtr Storage Tank Proj-Retainage Fy17 37959 IMP Water Tank PURCHASED 6/30/2017 84,166 - 84,166 - - 84,166 - - -
680 Lyman Creek Reservoir Improvements:June Expds 295892 IMP Water Treatment Plant PURCHASED 6/29/2012 790 - 790 790 - - - - -
681 Lyman Creek Reservoir Improvements:July Expds 295893 IMP Water Treatment Plant PURCHASED 7/12/2012 8,950 - 8,950 8,950 - - - - -
682 Lyman Creek Improv Design Svcs Thru 12/14/07 295845 IMP Water Treatment Plant PURCHASED 12/14/2007 5,343 - 5,343 5,343 - - - - -
683 Lyman Creek Improv Design Svcs Thru 2/8/08 295846 IMP Water Treatment Plant PURCHASED 2/8/2008 21,371 - 21,371 21,371 - - - - -
684 Lyman Creek Improv Design Svcs Thru 2/22/08 295847 IMP Water Treatment Plant PURCHASED 2/22/2008 2,033 - 2,033 2,033 - - - - -
685 Lyman Creek Reservoir Improvments Thru 3/21/08 295848 IMP Water Treatment Plant PURCHASED 3/21/2008 21,371 - 21,371 21,371 - - - - -
686 Lyman Creek Reservoir Liner (Improv Thru 3/21/08) 295849 IMP Water Treatment Plant PURCHASED 3/27/2008 5,284 - 5,284 5,284 - - - - -
687 Lyman Creek Improv Design Svcs Thru 4/18/08 295850 IMP Water Treatment Plant PURCHASED 4/18/2008 16,028 - 16,028 16,028 - - - - -
688 Lyman Creek Reservoir Design Svcs Thru 5/2/08 295851 IMP Water Treatment Plant PURCHASED 5/2/2008 509 - 509 509 - - - - -
689 Lyman Creek Reservoir Design Svcs Thru 5/16/08 295852 IMP Water Treatment Plant PURCHASED 5/16/2008 10,685 - 10,685 10,685 - - - - -
690 Lyman Creek Reservoir Improvments Thru 8/22/08 295853 IMP Water Treatment Plant PURCHASED 9/8/2008 602 - 602 602 - - - - -
Page 12 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
703 Lyman Creek Improv:Design Svcs Thru 3/27/09 295866 IMP Water Treatment Plant PURCHASED 3/27/2009 36,590 - 36,590 36,590 - - - - -
704 Lyman Creek Discharge Permit App & Review Fees 295867 IMP Water Treatment Plant PURCHASED 4/7/2009 2,000 - 2,000 2,000 - - - - -
705 Lyman Creek Plan & Spec Deq Review Fees 295868 IMP Water Treatment Plant PURCHASED 4/15/2009 1,800 - 1,800 1,800 - - - - -
706 Lyman Creek Improv Design Svcs Thru 4/17/09 295869 IMP Water Treatment Plant PURCHASED 4/17/2009 820 - 820 820 - - - - -
707 Lyman Creek Improv Design Svcs Thru 4/17/09 295870 IMP Water Treatment Plant PURCHASED 4/30/2009 9,148 - 9,148 9,148 - - - - -
708 Lyman Creek Improv Design Svcs Thru 5/01/09 295871 IMP Water Treatment Plant PURCHASED 5/14/2009 2,073 - 2,073 2,073 - - - - -
709 Lyman Creek Improv Design Svcs Thru 5/29/09 295872 IMP Water Treatment Plant PURCHASED 5/29/2009 1,566 - 1,566 1,566 - - - - -
710 Lyman Creek Improv Design Svcs Thru 5/29/09 295873 IMP Water Treatment Plant PURCHASED 5/29/2009 9,148 - 9,148 9,148 - - - - -
711 Lyman Creek Improv:Invitation To Bid Legal Ad 295874 IMP Water Treatment Plant PURCHASED 6/15/2009 180 - 180 180 - - - - -
712 Lyman Creek Improv:Const Admin Thru 6/26/09 295875 IMP Water Treatment Plant PURCHASED 6/26/2009 5,455 - 5,455 5,455 - - - - -
713 Lyman Creek Improv:Design Svcs Thru 6/26/09 295876 IMP Water Treatment Plant PURCHASED 6/26/2009 8,498 - 8,498 8,498 - - - - -
714 Lyman Creek:Discharge Permit App & Review Fees 295877 IMP Water Treatment Plant PURCHASED 6/30/2009 950 - 950 950 - - - - -
715 Lyman Creek Improv:Const Svcs Thru 06/30/09 Pmt#2 295878 IMP Water Treatment Plant PURCHASED 6/30/2009 77,951 - 77,951 77,951 - - - - -
716 Lyman Creek Improv:1%Grt (Dyk) Pmt#2 Thru 06/30/09 295879 IMP Water Treatment Plant PURCHASED 6/30/2009 787 - 787 787 - - - - -
717 Lyman Creek Reservoir Improvements:July Expds 295880 IMP Water Treatment Plant PURCHASED 7/24/2009 3,851 - 3,851 3,851 - - - - -
718 Lyman Creek Reservoir Improvements:September Expds 295881 IMP Water Treatment Plant PURCHASED 9/30/2009 7,521 - 7,521 7,521 - - - - -
719 Lyman Creek Reservoir Improvements:October Expds 295882 IMP Water Treatment Plant PURCHASED 10/28/2009 158,178 - 158,178 158,178 - - - - -
720 Lyman Creek Reservoir Improvements:November Expds 295883 IMP Water Treatment Plant PURCHASED 11/27/2009 20,902 - 20,902 20,902 - - - - -
721 Lyman Creek Reservoir Improvements:December Expds 295884 IMP Water Treatment Plant PURCHASED 12/18/2009 117,684 - 117,684 117,684 - - - - -
722 Lyman Creek Reservoir Improvements:January Expds 295885 IMP Water Treatment Plant PURCHASED 1/22/2010 12,713 - 12,713 12,713 - - - - -
723 Lyman Creek Reservoir Improvements:April Expds 295886 IMP Water Treatment Plant PURCHASED 4/16/2010 69,280 - 69,280 69,280 - - - - -
724 Lyman Creek Reservoir Improvements:June Expds 295887 IMP Water Treatment Plant PURCHASED 6/22/2010 10,298 - 10,298 10,298 - - - - -
725 Lyman Creek Reservoir Improvements:July Expds 295888 IMP Water Treatment Plant PURCHASED 7/26/2010 47,202 - 47,202 47,202 - - - - -
726 Lyman Creek Reservoir Improvements:Aug Expds 295889 IMP Water Treatment Plant PURCHASED 8/4/2010 5,488 - 5,488 5,488 - - - - -
727 Lyman Creek Reservoir Improvements:June Expds 295890 IMP Water Treatment Plant PURCHASED 6/30/2011 4,119 - 4,119 4,119 - - - - -
728 Lyman Creek Reservoir Improvements:October Expds 295891 IMP Water Treatment Plant PURCHASED 10/28/2011 471 - 471 471 - - - - -
729 West Babcock St Water Main Instll:#Ifcr-1402 31341 IMP Water Operations PURCHASED 4/1/2015 22,105 - 22,105 - - 22,105 - - -
730 Impact Fee Credits-Water Dave Cecich Ifcr0103 31350 IMP Water Operations PURCHASED 7/1/2001 91,410 - 91,410 - - - - - 91,410
731 Impact Fee Credits-School District #7 Ifcr0102 31351 IMP Water Operations PURCHASED 7/1/2001 13,980 - 13,980 - - - - - 13,980
732 Impact Fee Credits-David Jarret Ifcr0003 31352 IMP Water Operations PURCHASED 7/1/2001 31,148 - 31,148 - - - - - 31,148
733 Impact Fee Credits-Sandan Llc Ifcr0105 31353 IMP Water Operations PURCHASED 7/1/2001 33,280 - 33,280 - - - - - 33,280
734 S.11Th Water Main Oversiz Imp Crdts Elg Ifcr0508 31354 IMP Water Operations PURCHASED 1/1/2006 26,453 - 26,453 - - - - - 26,453
735 Graf Water Impact Fee Credit/Graf Corridor 31355 IMP Water Operations PURCHASED 9/9/2016 25,903 - 25,903 - - - - - 25,903
736 Public Water Improv:Oversizing-Huffine+Cottonwood 34280 IMP Water Operations PURCHASED 9/19/2007 136,241 - 136,241 - - 136,241 - - -
737 Street Improvements Fy12-September Expds 36189 IMP Street Department PURCHASED 9/30/2011 20,065 - 20,065 - - - - - 20,065
738 Graf Extension Construction-June Fy17 38656 IMP Street Department PURCHASED 6/30/2017 279,894 - 279,894 - - - - - 279,894
739 TOTAL SYSTEM ASSETS - CURRENTLY REPORTED $ 235,843,006 $ - $ 235,843,006 $ 8,901,401 $ 40,463,874 $ 71,689,435 $ 110,703,253 $ 413,244 $ 3,671,798
740 ALLOCATION OF OTHER DEVELOPER CONTRIBUTIONS - - - - - - -
741 ALLOCATION OF INDIRECT PLANT - - - - - - -
742 TOTAL ASSETS FOR IMPACT FEE DETERMINATION $ 235,843,006 $ - $ 235,843,006 $ 8,901,401 $ 40,463,874 $ 71,689,435 $ 110,703,253 $ 413,244 $ 3,671,798
743 100.00% 3.77% 17.16% 30.40% 46.94% 0.18% 1.56%
744
TOTAL ASSETS CONSIDERED AS DONATIONS /
CONTRIBUTIONS / WATER RIGHTS FUNDED THROUGH
OTHER FEES [3] CONTRIBUTION $ 162,576,464 $ 2,120,142 $ 34,611 $ 60,239,398 $ 100,182,313 $ - $ -
GRANT
WTRRIGHTS
425
Page 13 of 13
Line Asset Acquired Asset Adj. General
No. Description ID Type Location Acquired Date Cost Adjustments [2] Acq. Amt. Supply Treatment Trans. Distribution Meters Plant
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
[1]
and iii) ratemaking judgment.
[2] Adjustments to remove asset repairs, assets no longer in service, assets not applicable to the water utility, and assets applicable to future capacity expansions.
[3] The City reported the following grant receipts in addition to the grant-funded assets shown in the "Acquired" column.
U.S. Environmental Protection Agency Grants:
Water Plant Security Grant 2004 $34,611 $ 34,611 $ - $ 34,611 $ - $ - $ - $ -
STAG Grant - Hyalite Water Transmission Line 2006 1,622,312 1,622,312 - - 1,622,312 - - -
STAG Grant - Hyalite Water Transmission Line 2007 279,944 279,944 - - 279,944 - - -
Total Grants $1,936,867 $ 1,936,867 $ - $ 34,611 $ 1,902,256 $ - $ - $ -
Footnotes:
Amounts shown are derived from fixed asset records provided by the City; amounts reported as of June 30, 2017. Amounts are classified to plant functions based on: i) fixed asset description
and cost center / location; ii) relevance of fixed asset;
426
691 Lyman Creek Reservoir Improvments Thru 8/22/08 295854 IMP Water Treatment Plant PURCHASED 9/8/2008 32,056 - 32,056 32,056 - - - - -
692 Lyman Creek Reservoir Improvments Thru 10/3/08 295855 IMP Water Treatment Plant PURCHASED 10/20/2008 1,965 - 1,965 1,965 - - - - -
693 Lyman Creek Reservoir Improvments Thru 11/28/08 295856 IMP Water Treatment Plant PURCHASED 11/30/2008 15,343 - 15,343 15,343 - - - - -
694 Lyman Creek Reservoir Improvments Thru 11/28/08 295857 IMP Water Treatment Plant PURCHASED 11/30/2008 1,186 - 1,186 1,186 - - - - -
695 Lyman Creek Reservoir Improvments Thru 11/28/08 295858 IMP Water Treatment Plant PURCHASED 11/30/2008 17,306 - 17,306 17,306 - - - - -
696 Lyman Creek Improv:Const Svcs Thru 11/25/08 Pmt#1 295859 IMP Water Treatment Plant PURCHASED 1/21/2009 25,275 - 25,275 25,275 - - - - -
697 Lyman Creek Improv:1%Grt (Dyk) Pmt#1 Thru 11/25/08 295860 IMP Water Treatment Plant PURCHASED 1/21/2009 255 - 255 255 - - - - -
698 Lyman Creek Reservoir Improvments Thru 02/06/09 295861 IMP Water Treatment Plant PURCHASED 2/26/2009 647 - 647 647 - - - - -
699 Lyman Creek Reservoir Improvments Thru 02/06/09 295862 IMP Water Treatment Plant PURCHASED 2/26/2009 5,051 - 5,051 5,051 - - - - -
700 Lyman Creek Reservoir Improvments Thru 02/06/09 295863 IMP Water Treatment Plant PURCHASED 2/26/2009 36,590 - 36,590 36,590 - - - - -
701 Lyman Reservoir:Legal 4001/Bid Ad Sourdough Tank 295864 IMP Water Treatment Plant PURCHASED 3/1/2009 77 - 77 77 - - - - -
702 Lyman Creek Improv:Const Admin Thru 3/27/09 295865 IMP Water Treatment Plant PURCHASED 3/27/2009 1,901 - 1,901 1,901 - - - - -
424
627 Wtp Upgrade:April Expds 125856 BLD Water Treatment Plant PURCHASED 4/11/2013 1,872,870 - 1,872,870 - 1,872,870 - - - -
628 Wtp Upgrade:May Expds 125857 BLD Water Treatment Plant PURCHASED 5/31/2013 1,619,804 - 1,619,804 - 1,619,804 - - - -
629 Wtp Upgrade:June Expds 125858 BLD Water Treatment Plant PURCHASED 6/30/2013 271,024 - 271,024 - 271,024 - - - -
630 Wtp Construction Retainage Thru 6/30/13 125859 BLD Water Treatment Plant PURCHASED 6/30/2013 904,341 - 904,341 - 904,341 - - - -
631 Wtp Upgrade:July Expds 125860 BLD Water Treatment Plant PURCHASED 7/31/2013 777,376 - 777,376 - 777,376 - - - -
632 Wtp Upgrade:August Expds 125861 BLD Water Treatment Plant PURCHASED 8/31/2013 250,074 - 250,074 - 250,074 - - - -
633 Wtp Upgrade:September Expds 125862 BLD Water Treatment Plant PURCHASED 9/30/2013 315,575 - 315,575 - 315,575 - - - -
634 Wtp Upgrade:October Expds Fy14 125863 BLD Water Treatment Plant PURCHASED 10/31/2013 311,660 - 311,660 - 311,660 - - - -
635 Wtp Upgrade:Spectrophotometer Dr6000 W/Rfid Technl 125864 BLD Water Treatment Plant PURCHASED 11/1/2013 12,330 - 12,330 - 12,330 - - - -
636 Wtp Upgrade:November Expds 125865 BLD Water Treatment Plant PURCHASED 11/1/2013 506,162 - 506,162 - 506,162 - - - -
637 Wtp Upgrade:December Expds 125866 BLD Water Treatment Plant PURCHASED 12/23/2013 909,480 - 909,480 - 909,480 - - - -
638 Wtp Upgrade:January Expds 125867 BLD Water Treatment Plant PURCHASED 1/31/2014 454,381 - 454,381 - 454,381 - - - -
423
563 2009 Gmc Sierra 2500Hd Truck:Aluminum Tool Box 34932 VEH Water Operations PURCHASED 6/15/2009 550 - 550 - - - - - 550
564 2011 Gmc Sierra-Meter Van 36060 VEH Water Operations PURCHASED 5/17/2011 25,506 - 25,506 - - - - - 25,506
565 2011 Gmc Sierra-Meter Van-July Expds 36061 VEH Water Operations PURCHASED 7/22/2011 9,552 - 9,552 - - - - - 9,552
566 2013 Gmc Sierra 36620 VEH Wastewater Operation PURCHASED 4/15/2013 28,783 - 28,783 - - - - - 28,783
567 13 Gmc Sierra:9' 6"X96" Flatbed W/Alum Tool Boxs 36621 VEH Water Operations PURCHASED 6/27/2013 13,360 - 13,360 - - - - - 13,360
568 2015 Gmc Sierra 1500 (White) 37800 VEH Water Operations PURCHASED 7/13/2015 27,553 - 27,553 - - - - - 27,553
569 2015 Gmc Sierra 1500 (White)Accessories 37801 VEH Water Operations PURCHASED 8/1/2015 3,611 - 3,611 - - - - - 3,611
570 2016 Ford F150 Truck 38310 VEH Water Operations PURCHASED 8/2/2016 28,132 - 28,132 - - - - - 28,132
571 2016 Ford F150 Truck Accessories 38311 VEH Water Operations PURCHASED 12/8/2016 8,059 - 8,059 - - - - - 8,059
572 2016 Ford F150 Truck 38320 VEH Water Operations PURCHASED 8/2/2016 28,132 - 28,132 - - - - - 28,132
573 2016 Ford F150 Truck Moto Trbo 45W Mobile Radio 38321 VEH Water Operations PURCHASED 1/19/2017 795 - 795 - - - - - 795
574 Sid 604 Sewer Graf'S First 4650 IMP Special Improv District PURCHASED 7/1/1998 81,661 - 81,661 - - - 81,661 - -
422
499 Generator On Truck#1118 12140 M&E Laurel Glen PURCHASED 7/1/1998 3,612 - 3,612 - - - - - 3,612
500 Compactor 13130 M&E Water Operations PURCHASED 7/1/1998 2,938 - 2,938 - - - - - 2,938
501 Air Compressor 15880 M&E Water Operations PURCHASED 7/1/1998 6,500 - 6,500 - - - - - 6,500
502 1995 John Deere Backhoe 17720 M&E Water Operations PURCHASED 7/1/1998 62,173 - 62,173 - - - - - 62,173
503 Trench Box 18050 M&E Water Operations PURCHASED 7/1/1998 5,335 - 5,335 - - - - - 5,335
504 1997 Titan Flatbed Trailer 25320 M&E Water Operations PURCHASED 7/1/1998 7,180 - 7,180 - - - - - 7,180
505 Backhoe Bucket - Loader Is #1872 Streets 25580 M&E Street Department PURCHASED 7/1/1998 6,662 - 6,662 - - - - - 6,662
506 4" Pressure Relief Valve Singer:Drawing Pr-B-1216B 27041 M&E Water Operations PURCHASED 4/12/2006 15,640 - 15,640 - - - - - 15,640
507 Ground Heater 31150 M&E Water Operations PURCHASED 6/13/2002 7,838 - 7,838 - - - - - 7,838
508 Elec Gate @ Lower Yard/Veh Maint (Tag Fell Off) 31211 M&E Water Operations PURCHASED 6/25/2002 2,797 - 2,797 - - - - - 2,797
509 Radio Read Water Meter System 31321 M&E Water Operations PURCHASED 8/15/2002 18,387 - 18,387 - - - - 18,387 -
510 Radio Read Water Meter System 31324 M&E Water Operations PURCHASED 10/15/2002 10,550 - 10,550 - - - - 10,550 -
421
435 2009 Water Renovations Project:Xerox Bond Prints 320824 IMP Water Operations PURCHASED 4/20/2009 504 - 504 - - - 504 - -
436 Sourdough Creek Station 32120 IMP Water Operations PURCHASED 6/15/2003 2,911 - 2,911 - - 2,911 - - -
437 Sourdough Transmission Main 321211 IMP Water Treatment Plant PURCHASED 10/15/2004 4,110 - 4,110 - - 4,110 - - -
438 Distribution System 5180 IMP Water Operations PURCHASED 7/1/1998 1,262,113 - 1,262,113 - - 464,464 797,649 - -
439 Lyman Creek Intake 5200 IMP Water Operations PURCHASED 7/1/1998 50,362 - 50,362 - - 50,362 - - -
440 Lyman Creek 18" Main 5210 IMP Water Operations PURCHASED 7/1/1998 60,798 - 60,798 - - 60,798 - - -
441 Bozeman Creek Intake Main 5230 IMP Water Operations PURCHASED 7/1/1998 117,721 - 117,721 117,721 - - - - -
442 Bozeman Creek 5240 IMP Water Operations PURCHASED 7/1/1998 86,756 - 86,756 86,756 - - - - -
443 Middle Creek Transmission 5260 IMP Water Operations PURCHASED 7/1/1998 610,887 - 610,887 - - 610,887 - - -
444 Presediment Basin 5270 IMP Water Operations PURCHASED 7/1/1998 122,782 - 122,782 122,782 - - - - -
445 South Basin 5280 IMP Water Operations PURCHASED 7/1/1998 214,101 - 214,101 214,101 - - - - -
446 Bozeman Creek Access 21530 LAN Water Operations PURCHASED 7/1/1998 5,000 - 5,000 5,000 - - - - -
420
371 Durston/Cottnwd Utility Extension:March Expds Fy17 378218 IMP Water Operations PURCHASED 3/31/2017 710 - 710 - - - - - 710
372 Durston/Cottnwd Improvement:June Expds 378221 IMP Street Department PURCHASED 6/1/2017 280 - 280 - - - - - 280
373 Sid732:N Wallace Ave Water:August Expds Fy17 38177 IMP Special Improv District PURCHASED 8/18/2016 22,950 - 22,950 - - - 22,950 - -
374 Sid732:N Wallace Ave Water:Septmbr Expds Fy17 381711 IMP Special Improv District PURCHASED 9/8/2016 1,894 - 1,894 - - - 1,894 - -
375 Sid732:N Wallace Ave Water:Novembr Expds Fy17 381714 IMP Special Improv District PURCHASED 11/1/2016 103 - 103 - - - 103 - -
376 Rouse-Oak To Storymill Rd (Water/Sewer)City Share 38640 IMP Water Operations PURCHASED 8/31/2016 32,064 - 32,064 - - 32,064 - - -
377 Kagy Interim Improvements-June Fy17 39775 IMP Water Operations PURCHASED 6/30/2017 173,618 - 173,618 - - - - - 173,618
378 Sid739:Olive & Church Recnstrctn Prj-Fy17-June Exp 39912 IMP Special Improv District PURCHASED 6/1/2017 14,722 - 14,722 - - - 14,722 - -
379 Sid739:Olive & Church Recnstrctn Prj-Fy17-June Exp 399110 IMP Special Improv District PURCHASED 6/30/2017 50,147 - 50,147 - - - 50,147 - -
380 Sid 568 Water Main 4340 IMP Special Improv District PURCHASED 7/1/1998 85,918 - 85,918 - - - 85,918 - -
381 Sid 582 Water Main West Koch 4460 IMP Special Improv District PURCHASED 7/1/1998 89,527 - 89,527 - - - 89,527 - -
382 Sid 591 Water North Rouse & North 7Th 4520 IMP Special Improv District PURCHASED 7/1/1998 440,000 - 440,000 - - - 440,000 - -
419
307 2011 Water Renovations Project:July Expds 320852 IMP Water Operations PURCHASED 7/31/2012 53,262 - 53,262 - - 19,601 33,661 - -
308 2012 Water Renovations Project:July Expds 320853 IMP Water Operations PURCHASED 7/27/2012 5,874 - 5,874 - - 2,162 3,712 - -
309 2012 Water Renovations Project:August Expds 320854 IMP Water Operations PURCHASED 8/28/2012 136,728 - 136,728 - - 50,317 86,412 - -
310 Water Renovations Retainage Thru 6/30/12 320855 IMP Water Operations PURCHASED 6/29/2012 46,462 - 46,462 - - 17,098 29,364 - -
311 2012 Water Renovations Project:August Expds 320856 IMP Water Operations PURCHASED 9/28/2012 14,775 - 14,775 - - 5,437 9,338 - -
312 2012 Water Renovations Project:October Expds 320857 IMP Water Operations PURCHASED 10/1/2012 104,391 - 104,391 - - 38,416 65,975 - -
313 2012 Water Renovations Project:November Expds 320858 IMP Water Operations PURCHASED 11/1/2012 137,496 - 137,496 - - 50,599 86,897 - -
314 2013 Water Renovations Project:March Expds 320859 IMP Water Operations PURCHASED 3/14/2013 2,814 - 2,814 - - 1,035 1,778 - -
315 2013 Water Renovations Project:April Expds 320860 IMP Water Operations PURCHASED 4/1/2013 152 - 152 - - 56 96 - -
316 2013 Water Renovations Project:May Expds 320861 IMP Water Operations PURCHASED 5/31/2013 204,885 - 204,885 - - 75,399 129,486 - -
317 2013 Water Renovations Project:June Expds 320862 IMP Water Operations PURCHASED 6/30/2013 86,299 - 86,299 - - 31,759 54,541 - -
318 2012 Water Renovation Retainage Thru 6/30/13 320863 IMP Water Operations PURCHASED 6/30/2013 24,469 - 24,469 - - 9,005 15,464 - -
418
243 Laurel Glen Annex-January Expds 362112 BLD Laurel Glen PURCHASED 1/22/2013 15,347 - 15,347 - - - - - 15,347
244 Laurel Glen Annex-February Expds 362114 BLD Laurel Glen PURCHASED 2/26/2013 11,632 - 11,632 - - - - - 11,632
245 Laurel Glen Annex-April Expds 362116 BLD Laurel Glen PURCHASED 4/23/2013 941 - 941 - - - - - 941
246 Laurel Glen Annex-June Expds 362118 BLD Laurel Glen PURCHASED 6/30/2013 5,170 - 5,170 - - - - - 5,170
247 Laurel Glen Annex-Oct Expds 362120 BLD Laurel Glen PURCHASED 10/7/2013 315 - 315 - - - - - 315
248 Bozeman Creek House-(Wtp Employee House) 5140 BLD Water Treatment Plant PURCHASED 7/1/1998 45,322 - 45,322 - 45,322 - - - -
249 Bozeman Creek Other 5150 BLD Water Operations PURCHASED 7/1/1998 26,419 - 26,419 - 26,419 - - - -
250 City Garage 5160 BLD Water Operations PURCHASED 7/1/1998 65,000 - 65,000 - - - - - 65,000
251 Water Tower & Lines Sid 11060 IMP Special Improv District PURCHASED 7/1/1998 14,454 - 14,454 - - - 14,454 - -
252 Highland Blvd Water Line 12570 IMP Water Operations PURCHASED 7/1/1998 14,000 - 14,000 - - - 14,000 - -
253 Sid 656 Burrup Water Main 15710 IMP Special Improv District PURCHASED 9/7/1993 270,635 - 270,635 - - - 270,635 - -
254 Sid 629 Water University 20140 IMP Special Improv District PURCHASED 7/1/1998 42,338 - 42,338 - - - 42,338 - -
417
179 Water Plant Sourdough Bypass Generator(Cement Pad) 33770 M&E Water Treatment Plant PURCHASED 9/12/2006 245 - 245 - 245 - - - -
180 Water Plant Generator Switch 33771 M&E Water Treatment Plant PURCHASED 11/1/2006 1,529 - 1,529 - 1,529 - - - -
181 Wtr Plnt Sourdough Bypass Gnrtr:Sd35 Standby Gnrtr 33772 M&E Water Treatment Plant PURCHASED 11/1/2006 16,187 - 16,187 - 16,187 - - - -
182 Water Plant Generator:Wire Installation 33773 M&E Water Treatment Plant PURCHASED 12/2/2006 2,040 - 2,040 - 2,040 - - - -
183 Wtr Plnt Gnrtr:Add Ground Rod & Oil Pan Heater 33774 M&E Water Treatment Plant PURCHASED 12/20/2006 189 - 189 - 189 - - - -
184 Wtr Plnt Gnrtr:Inspection Fees Due To Install 33775 M&E Water Treatment Plant PURCHASED 12/12/2006 145 - 145 - 145 - - - -
185 Wtr Plnt Gnrtr:Connect Bypass Gnrtr To Scada 33776 M&E Water Treatment Plant PURCHASED 1/1/2007 172 - 172 - 172 - - - -
186 Wtr Plnt Gnrtr:Add Bypass Gnrtr To Scada 33777 M&E Water Treatment Plant PURCHASED 1/1/2007 298 - 298 - 298 - - - -
187 Wtr Plnt Gnrtr:Concrete Pad @ Existing Tank Bldg 33778 M&E Water Treatment Plant PURCHASED 1/11/2007 2,205 - 2,205 - 2,205 - - - -
188 Stainless Steel Wow Water Station-Jan Expds 37090 M&E City Shops PURCHASED 1/31/2014 8,298 - 8,298 - - 8,298 - - -
189 Stainless Steel Wow Water Station-April Expds 37091 M&E City Shops PURCHASED 4/30/2014 8,357 - 8,357 - - 8,357 - - -
190 Genie Awp-205 (Personnel Lift) 37430 M&E Water Treatment Plant PURCHASED 9/26/2014 6,875 - 6,875 - - - - - 6,875
416
115 Hyalite Transmission Main 319320 IMP Water Treatment Plant PURCHASED 3/15/2005 23,169 - 23,169 - - 23,169 - - -
116 Hyalite Tranmission Main 319321 IMP Water Treatment Plant PURCHASED 4/15/2005 6,754 - 6,754 - - 6,754 - - -
117 Hyalite Transmission Main 319322 IMP Water Treatment Plant PURCHASED 5/15/2005 64,415 - 64,415 - - 64,415 - - -
118 Hyalite Transmission Main 319324 IMP Water Treatment Plant PURCHASED 5/15/2005 849,741 - 849,741 - - 849,741 - - -
119 Hyalite Reservoir 319326 IMP Water Treatment Plant PURCHASED 6/15/2005 39,636 - 39,636 39,636 - - - - -
120 Hyalite Main 319327 IMP Water Treatment Plant PURCHASED 6/15/2005 852,444 - 852,444 - - 852,444 - - -
121 Dlm Hyalite Pr#3 Constr Svcs Ending 7/19/05+1% Dor 319328 IMP Water Treatment Plant PURCHASED 7/31/2005 214,676 - 214,676 - - 214,676 - - -
122 Hyalite Main:Constr Adm Svcs Thru 7/15/05 +1%Dor 319329 IMP Water Treatment Plant PURCHASED 7/31/2005 30,637 - 30,637 - - 30,637 - - -
123 Hyalite Trans Main:Constr Admin Svcs Thru 5/18/07 319350 IMP Water Treatment Plant PURCHASED 5/18/2007 8,733 - 8,733 - - 8,733 - - -
124 Portable Cabin(Garden Shed) 31940 IMP Water Treatment Plant PURCHASED 5/15/2003 7,948 - 7,948 - - - - - 7,948
125 Paving 31941 IMP Water Treatment Plant PURCHASED 5/15/2003 9,350 - 9,350 - - - - - 9,350
126 Lumber 31942 IMP Water Treatment Plant PURCHASED 6/15/2003 373 - 373 - - - - - 373
415
57 Lyman Reservoir 29584 IMP Water Treatment Plant PURCHASED 6/30/2002 168,997 - 168,997 168,997 - - - - -
58 Lyman Reservoir 29585 IMP Water Treatment Plant PURCHASED 9/15/2002 201,908 - 201,908 201,908 - - - - -
59 Lyman Reservoir 29586 IMP Water Treatment Plant PURCHASED 9/15/2002 22,900 - 22,900 22,900 - - - - -
60 Lyman Reservoir 29587 IMP Water Treatment Plant PURCHASED 10/15/2002 23,803 - 23,803 23,803 - - - - -
61 Lyman Reservoir 29588 IMP Water Treatment Plant PURCHASED 10/15/2002 294,469 - 294,469 294,469 - - - - -
62 Lyman Reservoir 29589 IMP Water Treatment Plant PURCHASED 11/15/2002 257,660 - 257,660 257,660 - - - - -
Appendix A
City of Bozeman, Montana
Water Impact Fee Study
Classification of Existing Water Utility System Assets [1]
Water System
414
Table 2-3
City of Bozeman, Montana
Water Impact Fee Study
Summary of Capital Improvement Program By Plant Function
2-16 405
50 W77 WTP Control Server Replacement 25,000 - 25,000 - - - - - - 25,000
51 W78 WTP Hilltop Tank Inspection and Mixing System - - - 130,000 - - - - - 130,000
52 W79 WTP Hyalite Dam and Reservoir Optimization Improvements - - - - - 4,000,000 - - - 4,000,000
53 W80 WTP Watershed and Reservoir Optimization Study 150,000 - 150,000 - - - - - - 150,000
54 W81 WTP Communications Tower at the Sourdough Reservoir. 25,000 - 25,000 - - - - - - 25,000
55 W82 WTP Lyman Transmission Main Condition Assesment 150,000 - 150,000 - - - - - - 150,000
56 W83 WTP Sourdough Intake Improvements - - - - - - - - 2,000,000 2,000,000
57 W84 WTP Sourdough Tank Inspection and Improvements - - - - 600,000 - - - - 600,000
2-403 14
existing system to match the higher level of
service.
(e) Impact fees may not include expenses for
operations and maintenance of the facility.
Water Impact Fee Study
Service Area Report
All Sections
388
Service Area Report
Section 2: Development of Water
Impact Fees
(3) The service area report is a written analysis
that must contain documentation of sources
and methodology used for purposes of
subsection (2) and must document how each
impact fee meets the requirements of
subsection (7).
Water Impact Fee Study
Service Area Report
All Sections
(4) The service area report that supports adoption
and calculation of an impact fee must be
available to the public upon request.
Water Impact Fee Study
Service Area Report
All documents will be made
available at City offices
(Table continues on following page)
387
Improvements
CIP Water-related projects
(2)(f)
make a determination as to whether one
service area or more than one service area
is necessary to establish a correlation
between impact fees and benefits.
Water Impact Fee Study
Service Area Report
Executive Summary and
Recommendations, Page ES-1
(2)(g) make a determination as to whether one
service area or more than one service area
for transportation facilities is needed to
established a correlation between impact
fees and benefits.
Not Applicable for Water
Impact Fees
Not Applicable for Water Impact
Fees
(Table continues on following page)
386