HomeMy WebLinkAboutResolution 4955 Creating SID 747 for Manley Road RESOLUTION NO. 4955
A RESOLUTION OF THE CITY COMMISSION OF THE CITY OF BOZEMAN,
MONTANA, RELATING TO SPECIAL IMPROVEMENT DISTRICT NO. 747;
CREATING THE DISTRICT FOR THE PURPOSE OF UNDERTAKING CERTAIN
LOCAL IMPROVEMENTS IN AND ABOUT MANLEY ROAD BETWEEN THE
INTERSECTION WITH GRIFFIN DRIVE AND THE NORTHERN BOUNDARY OF
GALLATIN PARK SUBDIVISION AND FINANCING THE COSTS THEREOF AND
INCIDENTAL THERETO THROUGH THE ISSUANCE OF SPECIAL
IMPROVEMENT DISTRICT BONDS SECURED BY THE CITY'S SPECIAL
IMPROVEMENT DISTRICT REVOLVING FUND.
WHEREAS, on the 14th day of January, 2019,the City Commission(the "Commission")
of the City of Bozeman, Montana (the "City") adopted Commission Resolution No. 4954 (the
"Resolution of Intention"), stating its intent to create Special Improvement District No. 747 (the
"District") to finance the costs of certain improvements within the District as described therein
(the "Improvements"); and
WHEREAS, as set forth in the Resolution of Intention, the costs of sanitary sewer
improvements in Manley Road will be paid from sources other than the District; and
WHEREAS, on January 20th and January 27th, 2019, the City Clerk did publish a Notice
of Passage of the Resolution of Intent to Create SID No. 747 in accordance with Sect. 7-12-4106,
MCA, and mailed said notice to each person, firm, or corporation or the agent of the person, firm
or corporation having real property within the proposed District; and
Page 1 of 5
Resolution 4955, Creation of SID 747 for Manley Road
WHEREAS, the Bozeman City Commission conducted a public hearing on submitted
protests to the creation of the District on February 11,2019 and did pass on all such protests having
found the written protests not sufficient to bar the Commission from proceeding with creation of
the District.
NOW, THEREFORE, BE IT RESOLVED by the City Commission of the City of
Bozeman, Montana, as follows:
Section 1
Passage of Resolution of Intention. This Commission, on January 14, 2019, adopted the
Resolution of Intention, pursuant to which this Commission declared its intention to create the
District, under Montana Code Annotated, Title 7, Chapter 12, Parts 41 and 42, as amended,
for the purpose of financing costs of certain local improvements within the District described
generally therein (the "Improvements"), and paying costs incidental thereto, including costs
associated with the sale and the security of special improvement district bonds drawn on the
District (the "Bonds"), the creation and administration of the District, and the funding of a
deposit to the City's Special Improvement District Revolving Fund (the "Revolving Fund").
Section 2
Notice of Passage of the Resolution of Intent and Public Hearing on Protests.Notice of passage of
the Resolution of Intention was duly published on January 20 and January 27, 2019 and mailed in
all respects in accordance with law,and on February 11,2019,this Commission conducted a public
hearing on written protests submitted by property owners against the creation of the District and
the making of the Improvements. The public hearing occurred on the date of the first regular
meeting of the Commission following the expiration of the period ended 15 days (or such longer
period if required by law) after the first date of publication of the notice of passage of the
Resolution of Intention(the "Protest Period").
Page 2 of 5
Resolution 4955, Creation of SID 747 for Manley Road
Section 3
Protests. Within the Protest Period, the City received protest from the owners of 12 properties
representing 13.3%percent of the total costs of the Improvements to be assessed against properties
in the District, as proposed.
Section 4
Creation of the District; Insufficiency of Protests, Revolving Fund. The Commission determines
the District is hereby created on the terms and conditions set forth herein and otherwise in
accordance with the Resolution of Intention, as modified hereby. The protests against the
creation of the District or the making of the Improvements filed during the Protest Period are
hereby found to be insufficient. The findings and determinations made in the Resolution of
Intention, including,without limitation, those relating to benefits conferred, costs associated with
the sale and the security of the Bonds, for the creation and administration of the District, and for
the funding of a deposit to the Revolving Fund,are hereby ratified and confirmed.
Section 5
Reimbursement Expenditures.
5.1 Regulations. The United States Department of Treasury has promulgated final
regulations governing the use of proceeds of tax-exempt bonds, all or a portion of which are to be
used to reimburse the City for project expenditures paid by the City prior to the date of issuance
of such bonds. Those regulations (Treasury Regulations, Section 1.150-2) (the "Regulations")
require that the City adopt a statement of official intent to reimburse an original expenditure not
later than 60 days after payment of the original expenditure.The Regulations also generally require
that the bonds be issued and the reimbursement allocation made from the proceeds of the bonds
within 18 months (or three years, if the reimbursement bond issue qualifies for the "small issuer"
exception from the arbitrage rebate requirement) after the later of(i)the date the expenditure is
paid or(ii)the date the project is placed in service or abandoned,but(unless the issue qualifies for
Page 3 of 5
Resolution 4955, Creation of SID 747 for Manley Road
the "small issuer" exception from the arbitrage rebate requirement) in no event more than three
years after the date the expenditure is paid. The Regulations generally permit reimbursement of
capital expenditures and costs of issuance of the bonds.
5.2 Prior Expenditures. Other than (i) expenditures to be paid or reimbursed from
sources other than the Bonds, (ii) expenditures constituting preliminary expenditures within the
meaning of Section 1.150-2(f)(2) of the Regulations, or (iii) expenditures in a "de mimmus"
amount (as defined in Section 1.1 50-2(f)(1) of the Regulations), no expenditures for the
Improvements have been paid by the City before the date 60 days before the date of adoption of
this resolution.
5.3 Declaration of Intent. The City reasonably expects to reimburse the expenditures made
for costs of the Improvements out of the proceeds of the Bonds in an estimated maximum aggregate
principal amount of$4,242,000.00 after the date of payment of all or a portion of the costs of the
Improvements.All reimbursed expenditures shall be capital expenditures, a cost of issuance of the
Bonds, or other expenditures eligible for reimbursement under Section 1.150-2(d)(3) of the
Regulations.
5.4 Budgetary Matters. As of the date hereof, other than funds set aside to pay for
the costs of sanitary sewer, there are no City funds reserved, allocated on a long-term basis
or otherwise set aside (or reasonably expected to be reserved, allocated on a long-term basis or
otherwise set aside) to provide permanent financing for the expenditures related to the
Improvements, other than pursuant to the issuance of the Bonds. The statement of intent
contained in this resolution, therefore, is determined to be consistent with the City's budgetary
and financial circumstances as they exist or are reasonably foreseeable on the date hereof.
5.5 Reimbursement Allocations. The City's Finance Director shall be responsible for
making the "reimbursement allocations" described in the Regulations, being generally the
transfer of the appropriate amount of proceeds of the Bonds to reimburse the source of
temporary financing used by the City to make prior payment of the costs of the Improvements.
Each allocation shall be evidenced by an entry on the official books and records of the City
maintained for the Bonds or the Improvements and shall specifically identify the actual original
Page 4 of 5
Resolution 4955, Creation of SID 747 for Manley Road
expenditure being reimbursed.
PASSED,ADOPTED, AND APPROVED by the City Commission of the City of
Bozeman, Montana, at a regular session thereof held on the 1 lch day of February, 2019.
YNTH R S
Mayor
ATTEST:
ROBIN CROUGH j� °° ° '•. J
City Clerk
APPR EDZAFORM:
IPIN CoG G
City Attorney
Page 5 of 5
EXHIBIT A
MANLEY ROAD
SPECIAL IMPROVEMENTS DISTRICT BOUNDARY
—�L
———————— SL
oa«n-rri Pauc
suedv�oN
P w �%f%. FO.S.ilt-FELL TMCT
u, (iUIVPE BNOGER VALE SVe.7
wti � uru ;: eou+
+
pion sue.
� No.385
,F-�sTouuzio+i EF AnEw)
�e ar
s�F
�oT,e
„woe lea Ho.,vA
7uAP euwwc7
PM<El]:PAPK
NWORtV&Na 131A
TI
TI
�4y .0
QLW LAIC
caaAfflCE sue.
ewPTcvow,E
LEGEND
PROPERTY LINE d
CoB CITY LIMITS x
f
PROPOSED SID BOUNDARY
OPEN SPACE INCLUDED IN
PROPOSED SID
7
AREA OF PROPOSED MANLEY 4
ROADIMPROVEMENTS s
s
i
PIaAFCT f 18-U24 E,Yj-jj]3IT 6
MANLEY ROAD � � C-11 Engineering h oe E m/oT�io,a A
SPECIAL IMPROVEMENTS DISTRICT-EXHIBIT AE, , + Geotechnica/Engineering AIJJ� P o ccT n anEm g
,n
CITY OF BOZEMAN,GALLATIN COUNTY!MT """u°""`Y'"'m" Land Su-eY g
a�vm er.7Y
EXHIBIT B Im2019
LOT, PARCELS,AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND AMOUNTS
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN,GALLATIN COUNTY,MONTANA
PROP LEGAL DESCRIPTION OWNER NAME OWNER ADDRESS' ASSESSMENT "FRONT LINEAL ;TOTAL PRINCIPAL
COUNT OF PROPERTY ,CODE =FOOTAGE(LF), ,AREA(SF)', PER SOFT(3)
1 C.O.S.1 -REM TRACT
(FUTURE BRIDGER VALE SUB.) BRIDGER VALE LLC PO BOX 930 MANHATTAN MT 59741-0930 OOORFH7935 299.90 281,920.32 $201,968.57 $0.72
2 C.O.S.1221-TRACT GL2 STATE OF MONTANA DEPT FISH WILDLIFE& CAPITOL STATION HELENA MT 59620 OORFH24348 720.05 1,297,739,52 $484,919.88 $0.37
(EAST GALLATIN REC.AREA) PARKS
GALLATIN PARK .,. .,....... ., �' ...:....._ .z,v
SUBDIVISION 1646.34 ($1,108,732.71) ($ - )
3 BLK 1,LOT 1 BONIFACE TONY 4645 BROADWAY UNIT A4 BOULDER CO 80304 OORFG44037 19950.48 $23,912.88 $1.20
4 BLK 1,LOT 2 SANDS LLC 317 GALLATIN PARK DR#2 BOZEMAN MT 59715-7909 OORFG44038 18469.44 $22,137.69 $1.20
5 BLK 1,LOT 4A GPL4 LLC PO BOX 1173 BOZEMAN MT 59771-1173 OORFG44039 46217.16 $55,396.43 $1.20
6 BLK 1,LOT 5 ACUFF MICHAEL 407 RYAN DR BOZEMAN MT 59715-9278 OORFG44041 23217.48 $27,828.75 $1.20
7 BLK 1,LOT 6 GFP DEVELOPMENT LLC 8653 BRIDGER CANYON RD BOZEMAN MT 59715-8250 OORFG44042 14026.32 $16.812.11 $1.20
8 BLK 1,LOT 7 GFP DEVELOPMENT LLC 8653 BRIDGER CANYON RD BOZEMAN MT 59715-8250 CORFG44043 14026.32 $16,812.11 $1.20
9 BLK 1,LOT 8 K C HARVEY ENVIRONMENTAL LLC 376 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44044 14026.32 $16,812.11 $1.20
10 BLK 1,LOT 9 CZC LLC 376 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44045 14026.32 $16,812.11 $1.20
11 BLK 1,LOT 10 SPRATT SCOT 384 GALLATIN PARK DR STE 201 BOZEMAN MT 59715.7909 OORFG44046 35152.92 $42,134.70 $1.20
12 BLK 1,LOT 11 DOUBLE S PROPERTIES LLC 384 GALLATIN PARK DR STE 201 BOZEMAN MT 59715-7928 OORFG44047 34978.68 $41,925.86 $1.20
13 BLK 1,LOT 12 OLD MARSH HOLDINGS LLC PO BOX 1167 BOZEMAN MT 59771-1167 OORFG44048 23261.04 $27,880.96 $1.20
14 BLK 1,LOT 13 BACKCHECK LLC MAIL TO:DENNIS STEINHAUER BOZEMAN MT 59771 OORFG44049 23391.72 $28,037.59 $1.20
PO BOX 1167
15 BLK 1,LOT 14 M532MT LLC 301 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44050 23391.72 $28,037.59 $1.20
16 BLK 2,LOT 1 MEGASPACE 3202 E FOOTHILL BLVD PASADENA CA 91107-3109 OORFG44018 43167.96 $51,741.63 $1.20
17 BLK 2,LOT 2-A B&G DEVELOPMENT LLC 2370 ARNICA DR BOZEMAN MT 59715-1603 OORFG44019 83452.248 $100,026.85 $1.20
18 BLK 2,LOT 3-A TRIPLE S PROPERTIES LLC 384 GALLATIN PARK DR STE 101 BOZEMAN MT 59715-7928 OORFG44020 87712.416 $105,133.14 $1.20
19 BLK 2,LOT 4 REACH INC 322 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44021 21692.88 $26,001.34 $1.20
20 BLK 2,LOT 5 REACH INC 322 GALLATIN PARK DR BOZEMAN MT 59715.7909 OORFG44022 18817.92 $22,555.38 $1.20
21 BLK 2,LOT 6 REACH INC 322 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44023 18469A4 $22,137.69 $1.20
22 BLK 2,LOT 7A HC DEVELOPMENTS L L C PO BOX 1203 BOZEMAN MT 59771-1203 OORFG44024 36721.08 $44,014.32 $1.20
23 BLK 2,LOT 9 LOCK ENTERPRISES LLC 338 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44026 18556.56 $22,242.11 $1.20
24 BLK 2,LOT 10 KW&MW LLC 342 GALLATIN PARK DR BOZEMAN MT 59715 OORFG44027 18817.92 $22.555.38 $1.20
25 BLK 2,LOT 11 HERE4 PROPERTIES LLC 340 S LEMON AVE#5327 WALNUT CA 91789-2706 OORFG44028 27312.12 $32,736.63 $1.20
26 BLK 2,LOT 12 HERE4 PROPERTIES LLC 340 S LEMON AVE#5327 WALNUT CA 91789-2706 OORFG44029 87555.6 $104,945.17 $1.20
27 BLK 3,LOT 1 BRYAN VAN K 21 W BABCOCK ST BOZEMAN MT 59715-4662 OORFG44030 50442.48 $60,460.95 $1.20
28 BLK 3,LOT 2 WHITE THOMAS 3100 SENTINEL DR BOZEMAN MT 59715-8750 OORFG44031 18992.16 $22,764.23 $1.20
29 BLK 3,LOT 3 WHITE THOMAS 3100 SENTINEL DR BOZEMAN MT 59715-8750 OORFG44032 18992.16 $22,764.23 $1.20
30 BLK 3,LOT 4 WHITE TRUST LLC 3100 SENTINEL DR BOZEMAN MT 59715-8750 OORFG44033 19471.32 $23,338.55 $1.20
31 BLK 3,LOT 5 HITCHCOCK DAN&JULIE 322 W MENDENHALL ST BOZEMAN MT 59715-3447 CORFG44034 15202.44 $18,221.82 $1.20
EXHIBIT B 1/7/2019
LOT, PARCELS,AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND AMOUNTS
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN,GALLATIN COUNTY,MONTANA
PROP LEGAL pESCRIPTION -. ' ASSESSMENT 5':FRONT UNEAL -- ,TOTAL PRINCIPAL" '
OWNER NAME '` OWNER ADDRESS t"s I 7 , AREA{5 PER SOhT(3)
COUNT OF PROPERTY CODE FOOTAGE(LF) '„ AlNOUN7{2)
32 BLK 3,LOT 6 BON TON PARTNERS LLC PO BOX 1082 BOZEMAN MT 59771-1082 OORFG44035 15202.44 $18,221.82 $1.20
33 BLK 3,LOT 7 GALLATIN PARK DRIVE LLC 395 GALLATIN PARK DR BOZEMAN MT 59715-7909 DORFG44036 20298.96 $24,330.57 $1.20
34 OPEN SPACE A GALLATIN PARK OWNERS ASSOCIATION 300 N WILLSON#400 BOZEMAN MT 59715 GPOPENMSTR
INC.
35 OPEN SPACE B GALLATIN PARK OWNERS ASSOCIATION 300 N WILLSON#400 BOZEMAN MT 59716 GPOPENMSTR
INC.
36 OPEN SPACE C GALLATIN PARK OWNERS ASSOCIATION 300 N WILLSON#400 BOZEMAN MT 59717 GPOPENMSTR
INC.
... ., . ., ._ ,,... ., .,_ .,. . ...,,_ . ............. ,-,,,,-,-,,.-,.-
GLEN LAKE COMMERCE SUB. 1335.62 ($899,477.37)
37 BLK 1,LOT 1 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 9761 $49,729.81 $5.09
38 BLK 1,LOT 2 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 13267 $67,591.99 $5.09
39 BLK 1,LOT 3 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 16056 $81,801.24 $5.09
40 BLK 1,LOT 4 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 16664 $84,898.84 $5.09
41 BLK 1,LOT 5 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 15063 $76,742.16 $5.09
42 BLK 1,LOT 6 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 11615 $59,175.47 $5.09
43 BLK 1,LOT 7 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 9761 $49,729.81 $5.09
44 BLK 2,LOT 1 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 27156 $138,352.92 $5.09
45 BLK 2,LOT 2 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 7521 $38,317.58 $5.09
46 BLK 2,LOT 3 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 7521 $38,317.58 $5.09
47 BLK 2,LOT 4 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 7521 $38,317.58 $5.09
48 BLK 2,LOT 5 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 7521 $38.317.58 $5.09
49 BLK 2,LOT 6 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 7521 $38.317.58 $5.09
50 BLK 2,LOT 7 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 7521 $38,317.58 $5.09
51 BLK 2,LOT 8 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201 12081 $61,549.62 $5.09
52 BLK 2,LOT 9(OPEN SPACE) GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
.... .... ...... ..___. .. ...� ....,,, ,., 7 ..._.,.. ..,......, --,. „-.- ,� r
EXHIBIT B 1n12019
LOT, PARCELS,AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND AMOUNTS
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN,GALLATIN COUNTY,MONTANA
PROP LEGAL DESCRIPTION " ' ' °'ASSESSMENT. FRONTLINEAL'' 'TOTAL PRINCIPAL,
COUNT OF PROPERTY OWNERNAME "OWNER ADDRESS - CODE': '.POOTAOE,(LF)';; `AREA(SF) "AMOUNT(2) - PER SOFT(3)
MINOR SUBDIVISION NO.154
53 LOT 2(MERGENTHALER) MERGENTHALER FAMILY LLC 1414 N MONTANA AVE HELENA MT 59601-2962 OORFH34523 613.55 231521.4 $413,197.12 $1.78
MINOR SUBDIVISION NO.154A
54 LOT 1 B(MAP BREWING) MAP BREWING COMPANY LLC 510 MANLEY RD BOZEMAN MT 59715-8784 OORFH65113 903.72 70567.2 $608,613.00 $8.62
55 PARCEL 3:PARK CITY OF BOZEMAN PO BOX 1230 BOZEMAN MT 59771-1230 OORFH65112 348.77 30796.92 $234,880.22 $7.63
MINOR SUBDIVISION NO.385 140.00 ($94,283.43)
56 LOT 1 DHEIN JUSTIN&MOYER KATHERINE 291 TURTLE WAY BOZEMAN MT 59715-8767 OOORFH8782 5998.212 $15.929.85 $2.66
57 LOT 2 BLACKBURN JAMES W III 279 TURTLE WAY BOZEMAN MT 59715-8767 OORFH54980 7440.048 $19,759.03 $2.66
58 LOT 3 PICKENS JARRED&SATHER KELSEY 257 TURTLE WAY BOZEMAN MT 59715.8767 OORFH54981 7801.596 $20,719.22 $2.66
59 LOT 4 VARNAI CHRISTINE 563 BEAR CROSSING RD GALLATIN GATEWAY MT 59730-9641 OORFH54982 6908.616 $18,347.67 $2.66
60 LOT5 WHEELER JACOBA 213TURTLEWAY BOZEMAN MT 59715-8767 OORFH54983 7352.928 $19,527.66 $2.66
61 OPEN SPACE SUNFISH PARK COMMUNITY ASSOCIATION PO BOX 4480 BOZEMAN MT 59772-4480 MS385OPNSP
INC.
62 l't Sac 31,T1 S,R6E BURLINGTON NORTHERN SANTA FE,LLC LESSEE:MONTANA RAIL LINK 2650 LOUMENK DRIVE FORT WORTH TX 76131 215.57 445,517 $145,176.28 $0.33
63 l'I Sec 36,T1 S,RSE BURLINGTON NORTHERN SANTA FE,LLC 2650 LOUMENK DRIVE FORT WORTH TX 76131 75.36 762,288 $50,751.42 $0.07
LESSEE:MONTANA RAIL LINK
TOTALS 6,298.88 4,257,416.07 $4.242.000.00
(1)The platted front lineal footage for the Railroad Right-of-Way is as shown on the recorded plats.The property legal descriptions and areas are approximate.
(2)Payable in semiannual installments of principal and interest over the term of the bonds.
(3)In the event of future subdivision,the dollar amount per square foot of special assessments for properties subject to new subdivison,will be adjusted based on the square footage of the subdivided property subject to assessment.If the total square footage subject to assessment
decreases as a result of future subdivision,the dollar amount of the special assessments per square foot will increase.
EXHIBIT C IM2019
ENGINEER'S PROBABLE CONSTRUCTION COST
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN, GALLATIN COUNTY, MONTANA
ENGINEER'S ENGINEER'S
ENGINEER'S ENGINEER'S UNIT TOTAL
ITEM DESCRIPTION QUANTITY UNIT PRICE PRICE
SCHEDULE 0-MISCELLANEOUS
0001 Mobilization/Demobilization,Bonding,&Submittals(May not exceed 5% 1 LS $175,000.00 $175,000
0002 Preparation,Implementation,&Administration of SWPPP 1 LS $25,000.00 $25'00,
0003 Traffic Control 1 LS $200,000.00 $200,000
0004 Exploratory Excavation 1 LS $10,000.00 $10,000
0005 Miscellaneous Work 50,000 EA $1.00 $50,000
SUBTOTAL $460,000.00
SCHEDULE I-ROAD DEMOLITION&EXCAVATION TO SUBGRADE
1101 Existing Road Sign Salvage 19 EA $200.00 $3,800.00
1102 Existing Tree Relocation 10 EA $450.00 $4,500.00
1103 Existing Tree Removal 10 EA $600.00 $6,000.00
1104 Fence Removal 1100 LF $5.00 $5,500.00
1105 Topsoil Salvage&Re-Use 6"Assumed Thickness 3,903 CY $22.33 $87,177.61
1106 Pavement Sawcut 506.3 LF $4.00 $2,025.04
1107 Asphalt Pulverization&In-Place Mixing w/Base Course 13,252.4 SY $5.00 $66,261.96
1108 Existing Curb&Gutter Removal&Disposal 392 LF $5.50 $2,156.00
1109 Existing Sidewalk Removal&Disposal 144 SY $18.00 $2,588.01
1110 Existing Asphalt Trail Removal&Disposal 575 SY $18.00 $10,352.03
1111 Excavation Above Sub grade-Native Soils 2,619 cY $15.00 $39,288.30
1112 Excavation Above Sub grade-Asphalt&Gravel 2,497 CY $15.00 $37,447.85
1113 Subexcavation/Re lacement Below Sub grade 500 CY $53.00 $26,500.00
SUBTOTAL $293,596.80
SCHEDULE II-ROAD IMPROVEMENTS
1201 Asphalt 4"thick 13,383 SY $18.00 $240,886.82
1202 Asphalt 3"thick 1,333 SY $20.00 $26,664.46
1203 Base Course Gravel 1-1/2"Minus,6"Thick 2,966 CY $25.00 $74,151.40
1204.a Sub-Base(Salvaged Asphalt Millings&Gravel Mix 2,470 CY $17.00 $41,990.00
1204.b Sub-Base Gravel 6"Minus -Import 3,826 CY $20.00 $76,512.49
1205.a Embankment Placed from Onsite Material 6,523 CY $7.85 $51,203.16
1205.b Imported Non-structural Embankment 4,926 CY $7.85 $38,671.49
1206 Geos nthetic Fabric 17,796 SY $6.00 $106,778.02
1207 Curb&Gutter 7,276 LF $18.00 $130,974.58
1208 Median Concrete Curb Pin-Down 876 LF $20.00 $17,514.99
1209 Raised Median Concrete Ca 4"Thick &Base 94 SY $47.00 $4,428.66
1210.a Mixed-Use Trail Asphalt 3"thick,11'wide 7,302 SY $15.00 $109,527.09
1210.b Mixed-Use Trail Base Course Gravel 1-1/2"Minus,12"thick,13'wide 2,918 CY $25.00 $72,948.56
1211.a Pedestrian Ramp-COB Standard One Way 32 EA $800.00 $25,600.00
1211.b Pedestrian Ramp-COB Standard Two Way 2 EA $3,000.00 $6,000.00
1212 Valley Gutter 5,115 SF $13.00 $66,495.86
1213 Concrete Sidewalk Relacement 200 SF $6.00 $1,200.00
1214 Reinforced Concrete Drive Apron 5,261 SF $10.00 $52,609.62
1215 Topsoil Import 0 CY $25.00 $0.00
1216.a Road Sign-RI-i 7 EA $200.00 $1,400.00
1216.b Road Sign-R2-1 6 EA $200.00 $1,200.00
1216.c Road Sign-R3-8b 1 EA $200.00 $200.00
1216A Road Sign-R3-17 10 EA $200.00 $2,000.00
1216.e Road Sign-R4-7 2 EA $200.00 $400.00
1216.f5 Road Sign-R6-1 2 EA $200.00 $400.00
1216.g Road Sign-R7-1 6 EA $200.00 $1,200.00
1216.h Road Sign-133-1 14 EA $200.00 $2,800.00
1217 Road Sign Post&Base 48 EA $200.00 $9,600.00
1218 Yellow Flex Delineator 9 EA $100.00 $900.00
1219.a Pavement Marking-Lane Symbol(White Thermoplastic) 20 EA $500.00 $10,000.00
1219.b Pavement Marking-Lane Word(White Thermoplastic) 4 EA $600.00 $2,400.00
1219.c jPavement Marking-Bicycle Symbol(White Thermoplastic) 30 EA $600.00 $18,000.00
1219.a Road Striping -4"Wide Solid Yellow Epoxy Paint 3,825 LF $1.50 $5,737.50
1219.b Road Striping-4"Wide Striped Yellow Epoxy Paint 9'Stripe/1 5'Space) 4,425 LF $1.50 $6,637.50
1219.c Road Striping-4"Wide Solid White Epoxy Paint 500 LF $1.50 $750.00
1219A Road Striping-4"Wide Solid White Epoxy Paint 9'Stripe/1 5'Space) 1,985 LF $1.50 $2,977.50
1219.e Road Striping-8"Wide Solid White Inlaid Thermoplastic 582 LF $12.00 $6,984.00
1219.f Road Striping-24"Wide Solid White Inlaid Thermoplastic 80 1LF $36.00 $2,880.00
1219.g Median Bullnose Curb Paint-24"Wide Solid Yellow Epoxy Paint 18 1 LF 1 $10.00 1 $180.00
SUBTOTAL $1,220,803.70
EXHIBIT C 1/7/2019
ENGINEER'S PROBABLE CONSTRUCTION COST
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN, GALLATIN COUNTY, MONTANA
ENGINEER'S ENGINEER'S
ENGINEER'S ENGINEER'S UNIT TOTAL
ITEM DESCRIPTION QUANTITY UNIT PRICE PRICE
SCHEDULE III-WATER IMPROVEMENTS
1301 Valve Box Adjustment 10 EA $400.00 $4,000.00
1302 Fire Hydrant Adjustment-Horizontal 7 EA $2,800.00 119,600.00
1303 Fire Hydrant Adjustment-Vertical 7 VF $1,100.00 $7,700.00
1308 jRlgid Board Insulation,4"Thick 400 LF $22.00 $8,800.00
SUBTOTAL $40,100.00
SCHEDULE IV-SANITARY SEWER IMPROVEMENTS'
1401 SS Manhole Rim&Cover Adjustment 4 EA $500.00 ' $2,000.00 +
1402 Main-3W dia.SDR35 PVC Pie 950 LF $310.00 $294 500.00
1403 1 Manhole-60" Standard 5'Barrel Section ' 4 EA $8,000.00 $32000.00
1404 1 Manhole-'Extra Vertical Feet 1 28 1 VF 1 $600.00 1 $16I800.00
SUBTOTAL $345,300.004
SCHEDULE V-STORM SEWER IMPROVEMENTS
1501 Storm Sewer Pipe-12"PVC A-2000 250 LF $61.25 $15,312.50
1502 Storm Sewer Pipe-15"PVC A-2000 200 LF $64.50 $12,900.00
1503 Storm Sewer Pipe-18"PVC A-2000 1000 LF $68.00 $68,000.00
1504 Storm Sewer Pipe-24"PVC A-2000 100 LF $70.00 $7,000.00
1505 Pipe Existing Ditch~48"Class 5 RCP 950 LF $250.00 $237,500.00
1506 48"Storm Drain Manhole w!Solid Storm Drain Manhole Cover 4 EA $4,333.33 $17,333.33
1507 48"Storm Drain Manhole and Combination Inlet 12 EA $4,500.00 $54,000.00
1508 Detention Pond Outlet Structure 1 EA $7,000.00 $7,000.00
1509 Detention Pond 1 LS $35,000.00 $35,000.00
SUBTOTAL $454,045.83
SCHEDULE VI-DRY UTILITY IMPROVEMENTS
1601 !Utility Culvert Crossing 12 1 EA $7,000.00 $84,000.00
1602 lReserved
SUBTOTAL $84,000.00
SCHEDULE VII-LANDSCAPE IMPROVEMENTS
1701 4"SCH40 Irrigation Sleeve 32 1 EA $400.00 $12,800.00
1702 Mulchin ICom ostin &H droseedin 12,181 SY $5.00 $60,907.32
1703 Reserved
SUBTOTAL $73,707.32
SCHEDULE Vill-ENVIRONMENTAL MITIGATION
1801 lWetland Mitigation i 1 LS 1 $150,000.00 $150,000.00
1802 lReserved
SUBTOTAL $150,000.00
SCHEDULE IX-LIGHTING IMPROVEMENTS
1901 Structural Pole Foundations 19.7 CY $1,200.00 $23,640.00
1902 Conduit,2.0"PVC Trench 4,630.0 LF $12.00 $55,560.00
1903 Conduit,4.0"PVC,Sleeve 50.0 LF $15.00 $750.00
1904 Conduit,2.0"PVC,Push 600.0 LF $25.00 $15,000.00
1905 Pull Box,Composite Type 1 15.0 EA $515.00 $7,725.00
1906 Conductor,Copper,#8 AWG 11,120.0 LF $1.00 $11,120.00
1907 Conductor,Copper,#10 AWG,Lighting&Ground 8,700.0 LF $0.75 $6,625.00
1908 Light Sid.30'Mount a 10-A 28.0 EA $2,800.00 $78,400.00
1909 Luminaire,(type 3S 72w LED 28.0 1 EA $1,400.00 $39,200.00
1910 Sin le Type C-Power Supply 1.0 EA $3,500.00 $3,500.00
SUBTOTAL $241,420.00
Estimated Construction Total(Schedule 0-III&V-IX) $3,017,673.65
15%Contingency(Schedule 0-III&V-IX) $452,651.05
Construction Total+15%Contingency(Schedule 0-III&V-IX) $3,470,324.70
SCHEDULE X-ENGINEERING&ADMINISTRATIVE FEES
2101 En ineerin Design 7%of Construction+Contingency) $241,895.72
2102 lConstruction Staking,Testing,&Inspection 7%of Construction+Contingency) 1 LS $241,895.72 $241,895.72
2103 jBond Counsel&Administrative Fees 1%of Construction+Contingency) 1 LS $75,783.87 $75,783.87
2104 lContribution to State Revolving Fund 5%of SID Total 1 LS $210,045.97 $212,100.00
SUBTOTAL $771,675.31
SID TOTAL= $4,242,000.00
Schedule IV-Sanitary Sewer Improvements have not been included in the total construction costs as part of this SID. Funding for Schedule IV will come from
source other than SID.
EXHIBIT D
LOT, PARCELS, AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND Al
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN, GALLATIN COUNTY, MONTANA
PROP LEGAL DESCRIPTION OWNER NAB
ME, .: - ,.< ' OWNERADDRESS, ASSESSMENT DLQ PROPERTY
COUNT OF PROPERTY . , .. ,
CODE TAXES
1 C.O.S.157-REM TRACT BRIDGER VALE LLC PO BOX 930 MANHATTAN MT 59741-0930 OOORFH7935 $0.00
(FUTURE BRIDGER VALE SUB.)
2 C.O.S.1221-TRACT GL2 STATE OF MONTANA DEPT FISH WILDLIFE& CAPITOL STATION HELENA MT 59620 OORFH24348 $0.00
(EAST GALLATIN REC.AREA) PARKS
, . ,.,
GALLATIN PARK
SUBDIVISION
3 BLK 1,LOT 1 BONIFACE TONY 4645 BROADWAY UNIT A4 BOULDER CO 80304 OORFG44037 $749.52
4 BLK 1,LOT 2 SANDS LLC 317 GALLATIN PARK DR#2 BOZEMAN MT 59715-7909 OORFG44038 $0.00
5 BLK 1,LOT 4A GPL4 LLC PO BOX 1173 BOZEMAN MT 59771-1173 OORFG44039 $0.00
6 BLK 1,LOT 5 ACUFF MICHAEL 407 RYAN DR BOZEMAN MT 59715-9278 OORFG44041 $0.00
7 BLK 1,LOT 6 GFP DEVELOPMENT LLC 8653 BRIDGER CANYON RD BOZEMAN MT 59715-8250 OORFG44042 $304.25
8 BLK 1,LOT 7 GFP DEVELOPMENT LLC 8653 BRIDGER CANYON RD BOZEMAN MT 59715-8250 OORFG44043 $304.25
9 BLK 1,LOT 8 K C HARVEY ENVIRONMENTAL LLC 376 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44044 $0.00
10 BLK 1,LOT 9 CZC LLC 376 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44045 $0.00
11 BLK 1,LOT 10 SPRATT SCOT 384 GALLATIN PARK DR STE 201 BOZEMAN MT 59715-7909 OORFG44046 $0.00
12 BLK 1,LOT 11 DOUBLE S PROPERTIES LLC 384 GALLATIN PARK DR STE 201 BOZEMAN MT 59715-7928 OORFG44047 $0.00
13 BLK 1,LOT 12 OLD MARSH HOLDINGS LLC PO BOX 1167 BOZEMAN MT 59771-1167 OORFG44048 $0.00
14 BLK 1,LOT 13 BACKCHECK LLC MAIL TO:DENNIS STEINHAUER PO BOX 1167 BOZEMAN MT 59771 OORFG44049 $1,329.45
15 BLK 1,LOT 14 M532MT LLC 301 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44050 $0.00
16 BLK 2,LOT 1 MEGASPACE 3202 E FOOTHILL BLVD PASADENA CA 91107-3109 OORFG44018 $0.00
17 BLK 2,LOT 2-A B&G DEVELOPMENT LLC 2370 ARNICA DR BOZEMAN MT 59715-1603 OORFG44019 $0.00
18 BLK 2,LOT 3-A TRIPLE S PROPERTIES LLC 384 GALLATIN PARK DR STE 101 BOZEMAN MT 59715-7928 OORFG44020 $1,608.07
19 BLK 2,LOT 4 REACH INC 322 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44021 $0.00
20 BLK 2,LOT 5 REACH INC 322 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44022 $0.00
21 BLK 2,LOT 6 REACH INC 322 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44023 $0.00
22 BLK 2,LOT 7A HC DEVELOPMENTS L L C PO BOX 1203 BOZEMAN MT 59771-1203 OORFG44024 $0.00
EXHIBIT D
LOT, PARCELS, AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND Al
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN, GALLATIN COUNTY, MONTANA
dv
PROP LEGAL DESCRIPTION OONE
R,NAME ' ' , OWNER ADDRESS ASSESS ENT- ;` OLQ PROPERTY
COUNT OF PROPERTY ' ,r r ,t, CODE'' TAXES
23 BLK 2,LOT 9 LOCK ENTERPRISES LLC 338 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44026 $0.00
24 BLK 2,LOT 10 KW&MW LLC 342 GALLATIN PARK DR BOZEMAN MT 59715 OORFG44027 $0.00
25 BLK 2,LOT 11 HERE4 PROPERTIES LLC 340 S LEMON AVE#5327 WALNUT CA 91789-2706 OORFG44028 $0.00
26 BLK 2,LOT 12 HERE4 PROPERTIES LLC 340 S LEMON AVE#5327 WALNUT CA 91789-2706 OORFG44029 $0.00
27 BLK 3,LOT 1 BRYAN VAN K 21 W BABCOCK ST BOZEMAN MT 59715-4662 OORFG44030 $0.00
28 BLK 3,LOT 2 WHITE THOMAS 3100 SENTINEL DR BOZEMAN MT 59715-8750 OORFG44031 $0.00
29 BLK 3,LOT 3 WHITE THOMAS 3100 SENTINEL DR BOZEMAN MT 59715-8750 OORFG44032 $0.00
30 BLK 3,LOT 4 WHITE TRUST LLC 3100 SENTINEL DR BOZEMAN MT 59715-8750 OORFG44033 $0.00
31 BLK 3,LOT 5 HITCHCOCK DAN&JULIE 322 W MENDENHALL ST BOZEMAN MT 59715-3447 OORFG44034 $0.00
32 BLK 3,LOT 6 BON TON PARTNERS LLC PO BOX 1082 BOZEMAN MT 59771-1082 OORFG44035 $0.00
33 BLK 3,LOT 7 GALLATIN PARK DRIVE LLC 395 GALLATIN PARK DR BOZEMAN MT 59715-7909 OORFG44036 $7,513.00
34 OPEN SPACE A GALLATIN PARK OWNERS ASSOCIATION 300 N WILLSON#400 BOZEMAN MT 59715 GPOPENMSTR
INC.
35 OPEN SPACE B GALLATIN PARK OWNERS ASSOCIATION 300 N WILLSON#400 BOZEMAN MT 59716 GPOPENMSTR
INC.
36 OPEN SPACE C GALLATIN PARK OWNERS ASSOCIATION 300 N WILLSON#400 BOZEMAN MT 59717 GPOPENMSTR
INC.
..... . .t x . :, 77717777
,a .<
EXHIBIT D
LOT, PARCELS, AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND Al
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN, GALLATIN COUNTY, MONTANA
PROP LEGAL DESCRIPTION OWNER NAME OWNER ADDRESS ASSESSMENT DLO PROPERTY
COUNT OF PROPERTY CODE TAXES
GLEN LAKE COMMERCE SUB.
37 BLK 1,LOT 1 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
38 BLK 1,LOT 2 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
39 BLK 1,LOT 3 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
40 BLK 1,LOT GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
41 BLK 1,LOT 5 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
42 BLK 1,LOT 6 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
43 BLK 1,LOT 7 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
44 BLK 2,LOT 1 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
45 BLK 2,LOT 2 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
46 BLK 2,LOT 3 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
47 BLK 2,LOT 4 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
48 BLK 2,LOT 5 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
49 BLK 2,LOT 6 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
50 BLK 2,LOT 7 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
51 BLK 2,LOT 8 GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
52 BLK 2,LOT 9(OPEN SPACE) GLEN LAKE HOLDINGS LLC PO BOX 1201 BOZEMAN MT 59771-1201
EXHIBIT D
LOT, PARCELS, AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND Al
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN, GALLATIN COUNTY, MONTANA
i -
PROP LEGAL DESCRIPTION 'ASSESSMENT ;'DLO PROPERTY
OWNER NAME OWNER ADDRESS
COUNT OF PROPERTY CODE, TAXES
MINOR SUBDIVISION NO.154
53 LOT 2 MERGENTHALER FAMILY LLC 1414 N MONTANA AVE HELENA MT 59601-2962 OORFH34523 $0.00
(MERGENTHALER)
-77
nl
MINOR SUBDIVISION NO.154A
54 LOT 1 B MAP BREWING COMPANY LLC 510 MANLEY RD BOZEMAN MT 59715-8784 OORFH65113 $0.00
(MAP BREWING)
55 PARCEL 3:PARK CITY OF BOZEMAN PO BOX 1230 BOZEMAN MT 59771-1230 OORFH65112 $0.00
,. t
EXHIBIT D
LOT, PARCELS, AND TRACTS INCLUDED WITHIN THE DISTRICT/OWNERSHIP/ASSESSMENT METHODOLOGY AND Al
MANLEY ROAD SPECIAL IMPROVEMENTS DISTRICT
BOZEMAN, GALLATIN COUNTY, MONTANA
PROP LEGAL DESCRIPTION OWNER NAME'." " "";,OWNER ADDRESS ASSESSMENT, DLQ PROPERTY
COUNT OF PROPERTY "CODE"„."; TAXES
MINOR SUBDIVISION NO,385
56 LOT 1 DHEIN JUSTIN&MOYER KATHERINE 291 TURTLE WAY BOZEMAN MT 59715-8767 OOORFH8782 $0.00
57 LOT 2 BLACKBURN JAMES W III 279 TURTLE WAY BOZEMAN MT 59715-8767 OORFH54980 $1,871.70
58 LOT 3 PICKENS JARRED&SATHER KELSEY 257 TURTLE WAY BOZEMAN MT 59715-8767 OORFH54981 $0.00
59 LOT 4 VARNAI CHRISTINE 563 BEAR CROSSING RD GALLATIN GATEWAY MT 59730-9641 OORFH54982 $0.00
60 LOT 5 WHEELER JACOB A 213 TURTLE WAY BOZEMAN MT 59715-8767 OORFH54983 $0.00
61 OPEN SPACE SUNFISH PARK COMMUNITY ASSOCIATION PO BOX 4480 BOZEMAN MT 59772-4480 MS3850PNSP
INC.
62* Sec 31,T1S,R6E BURLINGTON NORTHERN SANTA FE,LLC 2650 LOUMENK DRIVE FORT WORTH TX 76131
LESSEE:MONTANA RAIL LINK
63* Sec 36,TiS,R5E BURLINGTON NORTHERN SANTA FE,LLC 2650 LOUMENK DRIVE FORT WORTH TX 76131
LESSEE:MONTANA RAIL LINK
TOTALS