Loading...
HomeMy WebLinkAboutNorthPark_Report.pdfNorth Park Properties Concept Land Use Plan City of Bozeman, Montana Department of Natural Resources Conservation August 2012 Executive Summary The planning team of CTA Architects Engineers Planners with MXD Development Strategists, LTD was hired by the City of Bozeman and Montana Department of Natural Resources and Conservation to develop a market analysis and feasibility study for the 275-acre parcel of land known as the North Park Site in North Bozeman. The project represents a project team relationship between a state agency and local municipality. The North Park site is the largest contiguous vacant site in the City of Bozeman and represents one of if not the best opportunities for strategically planned growth. Bozeman and DNRC desire to implement development in a strategic fashion. The overriding goal is to do it right. During the course of the development of the North Park Concept Land Use plan the project team held several public meetings and brought in diverse groups of individuals and community leaders to gain input on possible development options, study transportation access to the site and facilitate discussion on possible development scenarios. The primary approach to this project has been to develop a land use plan that is grounded in reality. The planning effort necessitates sound market planning and explores in great depth the feasibility of various development scenarios. In the end the recommendations are market based and tied to conditions found in the Bozeman area development market place. This report will spell out the CTA/MXD approach to the assessment of the regional marketplace and the process derived to define a development program grounded in the market. The project cites case studies and explores various development options including hotel, retail commercial, light industrial, office and residential conditions for the North Park site. Numerous land use options were explored that define potential circulation routes and locations of various potential land uses. Ultimately, a preferred option and an alternate option were developed and a master concept plan and conceptual cost estimate was prepared for each. A detailed financial analysis was prepared for the preferred option defining build-out costs and return rates for the project. The preferred option defines a 20-30 year project build-out based on 2012 development rates and includes: 90 Rooms of Hotel 790,000 SF of Light Industrial Space 468,500 SF of Flex Space 72,000 SF of Office Space (with additional office space integrated into “flex”) 270,000 SF of Retail Space 17 Acres of Recreational Development that could be temporary land use The project envisions a central greenway, a railroad siding and spur line, a major north-south boulevard roadway and a new east-west route with an overpass at Interstate 90. The preferred option has a 2012 development price tag of $17.5 Million for infrastructure, roadway, amenity and engineering costs. | NORTH PARK CONCEPT LAND USE PLAN NORTH PARK CONCEPT LAND USE PLAN | PAGE PREFACE i 1.0 INTRODUCTION 1 1.1 Scope of Study 2 1.2 Project Methodology 2 2.0 ECONOMIC & MARKET OVERVIEW 5 2.1 Economy of Montana 6 2.2 Economy of Bozeman 12 3.0 LOCATION & SITE ANALYSIS 15 3.1 Regional Context 16 3.2 Local Context 18 3.3 Land Use Context 27 3.4 Non-Vehicular Transportation Connectivity 29 4.0 RETAIL MARKET ANALYSIS 30 4.1 Retail Market Overview 31 4.2 Competitive Retail Infrastructure 36 4.3 Retail Trade Area 38 4.4 Retail Demand Quantification 40 5.0 OFFICE MARKET ANALYSIS 43 5.1 Office Market Overview 44 5.2 Office Demand Quantification 45 6.0 INDUSTRIAL MARKET ANALYSIS 50 6.1 Industrial Market Overview 51 6.2 Foreign Trade Zones 54 6.3 Industrial Demand Quantification 55 PAGE 7.0 HOTEL MARKET ANALYSIS 60 7.1 Hotel Market Overview 61 7.2 Hotel Demand Quantification 63 8.0 RECREATIONAL SECTOR OVERVIEW 68 8.1 Recreational Sector Summary 69 9.0 LAND USE DEVELOPMENT STRATEGY 74 9.1 Land Use Development Strategy Overview 75 9.2 North Park Positioning Strategy 75 9.3 North Park Demand & Phasing Summary 77 9.4 Comparison of Market Demand to Development Capacity 78 9.5 North Park Land Use Allocation by Parcel 78 Table of Contents | NORTH PARK CONCEPT LAND USE PLAN NORTH PARK CONCEPT LAND USE PLAN | TABLES PAGE 2.1 Top 20 Employers in Gallatin County by Employment Size 7 2.2 Bozeman Top Employers by Employment Numbers 10 2.3 Top 10 Fastest Growing Occupations by Average Annual Growth Rate 11 2.4 Top 10 Fastest Growing Occupations by Total Number of Employed 11 2.5 Bozeman Educational Attainment 13 3.1 North Park Site Development Evaluation Criteria 19 3.2 North Park Site SWOT Analysis 22 4.1 North Park Competitive Retail Inventory 37 4.2 Trade Area Boundary Determinants 38 4.3 Retail Demand Based on Gallatin County as a PTA 41 4.4 Blended Average Market Share Retail Demand for North Park Site based on Gallatin County as a PTA 41 4.5 Retail Demand Based on City of Bozeman & City of Belgrade as a PTA 42 4.6 Blended Average Market Share Retail Demand for North Park Site based on City of Bozeman & City of Belgrade as a PTA 42 5.1 Montana Office Space Demand by 2020 45 5.2 Bozeman Office Employment Growth Forecasts 46 5.3 Bozeman Office Space Demand by Employment Growth 47 5.4 Bozeman Office Space Demand by Population Growth 47 5.5 Office Demand for North Park Site 48 6.1 Bozeman Industrial Demand by Employment Growth 55 6.2 Bozeman Industrial Employment Growth Forecasts 56 6.3 Bozeman Industrial Demand by Population Growth 57 6.4 Industrial Demand for North Park Site 58 7.1 Current & Future Bozeman Hotel Inventory 61 7.2 Bozeman Hotel Demand 64 7.3 Hotel Demand for North Park Site 65 Table of Contents TABLES PAGE 9.1 Target Market, Price Point & Positioning Summary 76 9.2 Comparison of Market-Driven Demand to Site Development Capacity 78 9.3 North Park Land Use Demand Summary 79 9.4 North Park Land Use Allocation by Parcel 80 | NORTH PARK CONCEPT LAND USE PLAN NORTH PARK CONCEPT LAND USE PLAN | FIGURES PAGE 6.1 Bozeman Industrial Lease Rate Trends 51 6.2 Competitive Industrial Inventory – Bruce Industrial Park 53 6.3 Character Imagery of Industrial Business Park Formats 59 7.1 Bozeman Hotel Classes 62 7.2 Bozeman Total Hotels by Age 62 7.3 Hotel Family Trees Part A 66 7.4 Hotel Family Trees Part B 67 8.1 Bozeman Community Recreation Needs by 2025 69 8.2 Character Imagery of Regional Recreation Complexes 73 FIGURES PAGE 1.1 Land Use Assessment & Development Strategy Methodology 4 2.1 Montana Population Growth Trends 6 2.2 Montana Countywide Population Distribution 6 2.3 Montana and National Unemployment Rate Comparison 7 2.4 Montana Participation Rate in Active Outdoor Recreation 8 2.5 Montana Tourism Visitors between 1999 and 2011 9 2.6 Leading Montana Industry Clusters 10 2.7 Bozeman Family Income 13 3.1 Regional Context Map 16 3.2 Montana People Per Square Mile by Census Tract 17 3.3 Local Context Map 18 3.4 North Park Site Strengths 20 3.5 North Park Site Challenges 21 3.6 City of Bozeman OCP Designations at North Park Site & Surrounding Area 27 3.7 City of Bozeman Plat Applications Over Time 28 3.8 City of Bozeman Final Plat Approvals 2011 28 3.9 City of Bozeman Parks, Rec, Open Space & Trails Plan 29 4.1 Bozeman Retail Lease Rate Trends 31 4.2 Bozeman Retail Sectors 32 4.3 Bozeman Retail Sales by Merchandise Category 32 4.4 Gallatin County Retail Sectors 33 4.5 Gallatin County Visitor Expenditures by Category 33 4.6 North Park Competitive Retail Infrastructure 36 4.7 North Park Site Retail Trade Area Map 37 5.1 Bozeman Office Lease Rate Trends 44 5.2 Character Imagery of Office/Tech Business Park Formats 49 Table of Contents | NORTH PARK CONCEPT LAND USE PLAN NORTH PARK CONCEPT LAND USE PLAN | i MXD Development Strategists Ltd. do not warrant that any estimates contained within the study will be achieved over the identified time horizons, but that they have been prepared conscientiously and objectively on the basis of information obtained during the course of this study. Also, any tenant or sector references made in the report are for illustrative purposes only and should not be taken as guarantees that they will locate at the North Park site. This analysis was conducted by MXD Development Strategists Ltd. as an objective and independent party; and is not an agent of the City of Bozeman, DNRC or CTA LandWorks by virtue of this or any subsequent study to be conducted on this matter. As is customary in an assignment of this type, neither our name nor the material submitted may be included in a prospectus, or part of any printed material, or used in offerings or representations in connection with the sale of securities or participation interest to the public, without the expressed permission of MXD Development Strategists Ltd. or the City of Bozeman or DNRC. MXD Development Strategists Ltd. September 2012 MXD Development Strategists Ltd (MXD) of Vancouver, Canada, was commissioned to conduct a Market Analysis & Development Strategy working with CTA LandWorks (CTA) and for the City of Bozeman and the Department of Natural Resources & Conservation (DNRC) and the parcels of land that collectively make up the North Park site (“North Park”), in Bozeman, Montana. As part of the CTA Collaborative team and the overall assignment, MXD was contracted to conduct the Market Analysis, Development Program and Financial Analysis component. The study was carried out over the period April to August 2012. The objective of this study is to document Bozeman’s current retail, office, industrial and hotel supply and demand metrics in order to quantify and prepare a development program for the site that could be articulated into a Concept Master Plan by CTA LandWorks. Reference material for this report was obtained from, but not limited to; State of Montana, City of Bozeman, Gallatin County, US Census Bureau, Montana Office of Tourism, Smith Travel Research, Loop Net, Grubb & Ellis, NAI Landmark Realty, Montana Workforce Connection and MXD Development Strategists Ltd. Preface NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLANi 2 1.0 Introduction 1.1 Scope of Study MXD Development Strategists Ltd. of Vancouver, Canada (“MXD”) was commissioned by the City of Bozeman and the Department of Natural Resources & Conservation (“DNRC”), hereafter referred to as the “Client”, in collaboration with CTA Architects Engineers Planners in March, 2012 to conduct a Land Use Assessment & Development Strategy for the North Park site (“North Park”). North Park is located on the northern edge of the City of Bozeman in the State of Montana, just south of the Bozeman Yellowstone International Airport (formerly Gallatin Field). The site lies on the east side of the I-90 with nearby multi-modal transportation connectivity to road, rail and air. 1.2 PROJECT METHODOLOGY The MXD study was undertaken in a detailed and methodical manner as illustrated in Figure 1.1, Land Use Assessment & Development Strategy Methodology. In Step 1 Macro & Micro Analysis was the gathering of information stage of the process including various government and private sources such as the City of Bozeman Official Community Plan, City of Bozeman Economic Development Plan, City of Bozeman Land Use Inventory Report and Montana Department of Labor and Industry Quarterly and Annual reports. Background information was supplemented by comprehensive fieldwork conducted in the market by MXD including a Location Analysis to establish the basic development potential for the site. This includes an analysis of the region, study of the local retail, office, hotel and industrial competition and the site conditions to verify that the foundation requirements of real estate development are present and to which potential magnitude. The research analysis was further complemented by MXD’s internal database on development projects internationally and across North America, including their format, size, mix and performance. In Step 2 Real Estate Development Trends have been researched and presented in the form of representative case study profiles and imagery to demonstrate potential benchmark projects and attributes of other successful developments. Step 3 involved researching Growth Trends, Challenges & Opportunities with respect to population growth and distribution, employment forecasts, local and statewide economic initiatives and local trends in commercial, retail, office and industrial development. Step 4 performs a Supply Analysis in which local market conditions and the overall existing competitive infrastructure (retail, office, industrial and hotel) are evaluated to help provide insight into the market “voids” and this the strategic positioning of the project. The competitive infrastructure includes retail, office/business park, industrial, manufacturing and logistics as well as hotel accommodation. The analysis is further refined by Analyzing the Land Use Demand in Step 5. The various market segments including retail, office, industrial/logistics and hotel/accommodation are assessed with respect to their respective demographic, employment and spending characteristics as determined in the identified trade area. Finally, Step 6 included the formation of a Conceptual Layout Planning and Land Use Program for the site, built on the research and analysis from the previous steps and working with CTA LandWorks. NORTH PARK CONCEPT LAND USE PLAN |1| NORTH PARK CONCEPT LAND USE PLAN 3 1.0 Introduction This process includes the allocation of market demand in physical form, identification of a conceptual site configuration and layout as well as a buildable area plan and circulation strategy with respect to internal traffic and access to and from the existing transportation network. The market analysis is combined with the preliminary design and mix programming to identify the recommended development strategy. The overall land use and development strategy provides recommendations for the appropriate and optimal land use and development program and identifies how this program could be allocated across the site and which types of design forms could be seen as most compatible and complementary with the vision of the City of Bozeman and DNRC. The report is presented in the following sections: Section 1: Introduction Section 2: Economic & Market Overview Section 3: Location & Site Analysis Section 4: Retail Market Analysis Section 5: Office Market Analysis Section 6: Industrial Market Analysis Section 7: Hotel Market Analysis Section 8: Recreational Sector Overview Section 9: Land Use Development Strategy NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN2 4 1.0 Introduction Figure 1.1: Land Use Assessment & Development Strategy Methodology NORTH PARK CONCEPT LAND USE PLAN |3 5 SECTION 2.0 ECONOMIC & MARKET OVERVIEW NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN4 6 2.0 Economic & Market Overview 2.1 The Economy of Montana According to 2010 US Census data, the population for the State of Montana was just under the million population count at 974,989 residents. As illustrated in Figure 2.1 the State has been growing exponentially over the last decade. Gallatin County represents 9% of population distribution throughout the State, the second highest population after Yellowstone County at 15%, followed by Missoula County at 11%, Flathead County at 9% and Cascade County at 8% (refer to Figure 2.2). Gallatin County is the fastest growing county in Montana, having a 32% growth rate between 2000 and 2010. Estimates forecast that the population of Gallatin County could surpass 95,000 residents in 2012 and could grow to over 116,000 by 2020. All communities in Gallatin County saw a population increase, the highest being the City of Bozeman with an additional 10,000 residents in ten years, a 35.5% increase for the decade. Current estimates for the City of Bozeman place the population at almost 39,000 residents or 41% of Gallatin County. The City of Belgrade also experienced a significant population increase from 5,728 residents in 2000 to 7,389 residents in 2010, a total increase of 29%. Average annual wages in the Bozeman region are lower than the national average. In 2010, the annual average wages in the US was $46,742; compared to Montana at $34,589 and Gallatin County at $34,108. The region has historically had lower average wages than the country, but still attracts young workers and families to the area due to the high quality of life and availability of lifestyle amenities unique to small town America. Figure 2.1: Montana State Population Growth Trends Figure 2.2: Montana County Population Distribution Source: Montana Department of Labor & Industry (2012) NORTH PARK CONCEPT LAND USE PLAN |5 7 Montana has maintained a lower-than-national average unemployment rate over the past year. As illustrated in Figure 2.3 the State unemployment rate in March 2012 was estimated at 6.2% compared to the national unemployment rate of 8.2%. Table 2.1 provides a list of the major employers in Gallatin County based on number of employees. Class 9 is greater than 1,000 employees; Class 8 is 500-999 employees; Class 7 is 250-499 employees and Class 6 is 100 to 249 employees. According to these employment trends, job availability is greatest in the categories of Health Care, Home & Garden and Technology. Other leading regional industries include Construction, Government, Manufacturing, Retail and Agriculture. Source: Bureau of Business & Economic Research, University of Montana (2011) Bureau of Economic Analysis, US Department of Commerce (2011) Montana Department of Labor & Industry (2012) Figure 2.3: Montana & National Unemployment Rate Comparison Table 2.1: Top 20 Employers in Gallatin County by Employment Size Business Class Business Class Albertsons 6 Murdoch's Ranch/Home Supply 6 Bozeman Deacons Hospital 9 Reach Inc.6 Community Food Co-op 6 Ressler Motors 6 Costco 6 Oracle 8 First Security Bank 6 Rosauers 6 Gibson Guitar 6 Target 6 Kenyon Noble Lumber/Hardware 6 Town & Country Foods 6 Lowes 6 Town Pump 6 Martel Construction 6 Wal-Mart 7 McDonald's 6 Zoot Enterprises 6 Top 20 Private Employers in Gallatin County by Employee Size 2.0 Economic & Market Overview NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN6 8 The Montana Active Outdoor Recreation Economy is a staple in the regional economy. This sector contributes over $2.5 billion annually to Montana’s economy, supports 34,000 jobs across Montana, generates $118 million in annual state tax revenue and produces nearly $2 billion annually in retail sales. In addition, outdoor recreational services across Montana accounting for 7.5% of gross state product. The target audience of outdoor recreation in Montana comes from both local and tourist participation, visiting the 6 regions of the state: (i) Glacier Country; (ii) Russell Country; (iii) Missouri River Country; (iv) Southeast Montana; (v) Yellowstone Country; and (vi) Goldwest Country. Figure 2.4 illustrates that nearly half of the State’s population are outdoor recreation enthusiasts; 49% of residents hike, 46% of residents go camping and 33% of residents are cyclists. On a per capita basis, Montana consists of active communities with residents who spend a great deal of their disposable time and income on outdoor recreational activities. The residual beneficiary of this highly active outdoor audience in Bozeman are the number of Sporting Goods retailers in town, both national and local. Commercial and retail spin-offs from the active outdoor recreational industry includes outdoor and recreational gear retail sales. This merchandise includes apparel, footwear, equipment, accessories and services. In addition, trip-related expenditures include food and beverage, transportation, entertainment, lodging, souvenirs as well as gifts and other miscellaneous items. Source: Outdoor Industry Foundation (2005) Figure 2.4: Montana Participation Rate in Active Outdoor Recreation 2.0 Economic & Market Overview NORTH PARK CONCEPT LAND USE PLAN |7 9 Local recreational amenities in and around Bozeman, particularly Yellowstone are a prime attraction for tourists. In 2011, there were an estimated 10.5 million tourists to the State of Montana. As illustrated in Figure 2.5, there has been a steady increase in tourism visits between 1999 and 2007. However, the economic downturn caused a decline in Montana tourism, but this has slightly recovered since 2009, whereby visitor numbers have exceeded the levels of 2006. Of that total, Yellowstone National Park experienced 3.4 million visitors in 2011, down 6.8% from 2010. $2.77 billion in travel expenditures by non-Montana residents Figure 2.5: Montana Tourism Visitors between 1999-2011 In 2011, Montana saw over $2.77 billion in travel expenditures spent by non-residents – an overall increase of 10% than 2010 spending. The total economic contribution of non-residential spending in Montana was $3.3 billion, with a direct economic impact of employment creation through tourism industry of 38,340 jobs. Montana is a regional and national destination, ranking 5th per capita for tourist spending in the United States in 2009. Recession Recovery 2.0 Economic & Market Overview NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN8 10 Figure 2.6: Leading Montana Industry Clusters Construction Outdoor Recreation Professional, Scientific & Technical Education Manufacturing & Technology Health Care & Social Services MONTANA 2.0 Economic & Market Overview NORTH PARK CONCEPT LAND USE PLAN |9 11 Top 10 Fastest Growing Occupations in MONTANA 2010 2020 Annual Growth Rate % 1 Biochemists and Biophysicists 15 23 4.4 2 Extruding, Forming, Pressing, and Compacting Machinery 48 69 3.7 3 Athletic Trainers 135 190 3.5 4 Medical Scientists, Except Epidemiologists 67 92 3.2 5 Separating, Filtering, Clarifying, Precipitating,78 107 3.2 6 Security and Fire Alarm Systems Installers 200 273 3.2 7 Helpers--Electricians 56 76 3.1 8 Market Research Analysts 168 228 3.1 9 Actuaries 38 51 3 10 Curators 71 95 3 Top 10 Fastest Growing Occupations in MONTANA 2010 2020 Change 1 Office and Administrative Support Occupations 71,197 78,321 7,124 2 Food Preparation and Serving Related Occupations 44,724 51,711 6,987 3 Construction and Extraction Occupations 29,990 36,219 6,229 4 Sales and Related Occupations 53,629 59,120 5,491 5 Construction Trades Workers 22,255 27,027 4,772 6 Food and Beverage Serving Workers 24,495 28,634 4,139 7 Healthcare Practitioners and Technical Occupations 26,835 30,512 3,677 8 Retail Sales Workers 32,459 36,019 3,560 9 Healthcare Support Occupations 15,851 18,882 3,031 10 Personal Care and Service Occupations 16,841 19,723 2,882 Source: Montana Workforce Informer, June 2012 Table 2.4: Top 10 Fastest Growing Occupations in Montana by Change in Total Number of Employees Table 2.3: Top 10 Fastest Growing Occupations in Montana by Average Annual Growth Rate 2.0 Economic & Market Overview NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN10 12 2.2 The Economy of Bozeman Bozeman’s economy much like the State is anchored around the industries highlighted in Figure 2.7, at the core of which lie Health Care and Education, while growing and further targeted sectors include Manufacturing and Technology. According to the US Census data 2010, the median household income for the City of Bozeman was $56,683 per family. As illustrated in Figure 2.8, over 59% of families make over $50,000 per year. For nonfamily households, the median income was $30,499 per resident. Overall, there is $26,038 dollars on a per capita basis in Bozeman. In Bozeman, the highest wages by industry are found in Finance/Insurance, Transportation/Warehousing/Utilities and Professional/Scientific/Technical industries at $47,650, $31,933 and $30,851 salaries respectively per worker per year. The lowest paying industries are Accommodation/Food Services, Retail Trade and Arts/Entertainment/Recreation industries at $10,705, $16,467 and $14,859 salaries per worker per year. The cost of living in Bozeman is high relative to the average income on a per capita basis. In fact, 51% of housing renters spend over 30% or more of their household income on housing, which is above the standard housing affordability measurement. In addition and compared to the rest of Montana, Bozeman has the highest cost of living across the entire state. As illustrated in Table 2.2, the two most significant employment nodes within the City of Bozeman are Montana State University and the Bozeman Deaconess Hospital, providing a total of 2,679 jobs and 1,238 jobs respectively. Source: US Census Bureau (2010) City of Bozeman Economic Development Plan (2009) Table 2.2: Bozeman Top Employers by Employment Numbers 2.0 Economic & Market Overview Company # of Employees Montana State University 2,679 Bozeman Deaconess Hospital 1,238 Bozeman Public School District 587 Gallatin County Government 460 Oracle 400 Wal-Mart 370 City of Bozeman 351 Kenyon-Noble Lumber Company 236 Williams Plumbing & Heating 200 Zoot Enterprises 177 Costco Wholesale 176 Bozeman Community Food Co-op 170 Simkins-Hallin Lumber Company 169 Murdoch's Ranch & Home Supply 160 Martel Construction 150 Gibson Guitar-Montana Division 140 Billion Auto Group 135 Bozeman Daily Chronicle 128 Rosaur's Supermarket 123 Best Western GranTree Inn 115 Target 110 City of Bozeman Largest Public & Private Employers NORTH PARK CONCEPT LAND USE PLAN |11 13 All other major employers in Bozeman employ in the range of 100 to 600 employees per company. The City is highly dependent upon the Educational and the Health Services sector industries. Accordingly, North Park represent a significant opportunity for the City and DNRC to provide the location and framework for a diversification in the economy toward sectors such as Manufacturing and Technology. Bozeman has the highest percentage of people age 25 years and older with a Bachelor’s Degree or greater in Montana (refer to Table 2.5). Montana State University is Gallatin county’s largest employer with 2,307 full-time faculty and staff, 668 part-time employees and 551 graduate teaching and research assistants. The largely academic presence in Bozeman fosters a think-tank and entrepreneur culture for new and progressive business industries. According to the Kauffman Foundation, Montana has the highest level of entrepreneurial activity in the nation with approximately 600 entrepreneurs per 100,000 residents. A number of these small, start- up companies are directly related to the programs, research projects and business culture that is fostered by Montana State University, especially in the technology industry sector at the innovation campus. Population Age Total #High School Grad or Higher Bachelor's Degree or Higher 25 to 34 7,063 98.7%55.4% 35 to 44 3,641 95.6%55.5% 45 to 64 6,258 95.4%54.5% 65+2,496 90.7%44.5% Table 2.5: Bozeman Educational Attainment Source: Montana Department of Labor & Industry (2012) US Census Bureau (2010) Figure 2.7: Bozeman Family Incomes Bozeman is a Smart City with an Entrepreneur Culture 2.0 Economic & Market Overview NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN12 14 With each entrepreneur start-up company employing between 1 and 5 persons, and the high per capita entrepreneur businesses for the local area, Bozeman has a unique business niche of a thriving boutique business culture. Having a numerous small companies as opposed to a few mega companies allows for community economic diversity as well as community employment stability. Major industry sectors in Bozeman generally reflect the industry trends in the rest of Montana. The technology sector is booming in Bozeman, with specialization leading towards advanced manufacturing, laser optics, information technology, biotech/bioscience and agri-enviro tech firms. The technology cluster’s top companies include Golden Helix (bioinformatics), LigoCyte Pharmaceuticals (clinical drug development), Oracle (customer relationship management) and ILX Lightwave (phototonics). The City of Bozeman has implemented favourable economic development and economic incentive tools that also balance the urban aesthetics and renewal districts of the various neighborhood communities. Firstly, Bozeman businesses benefit from the no general sales taxes on businesses within the State of Montana. The State has been ranked as the most business friendly state by Forbes Magazine, 6th in the nation for best business tax climate by The Tax Foundation and 3rd in the nation for the best sales tax climate for business by Business Facilities magazine. Source: City of Bozeman Economic Development Plan (2009) The State also supports growing industries in Bozeman through incentive programs such as the Montana Technology Innovation Partnership to promote technology start-up companies. In addition to state-wide innovation benefits, the City of Bozeman has a Tax Increment Financing (TIF) program that encourages reinvestment, redevelopment and revitalization of distressed properties in specially designated districts throughout the City. There are 4 TIF districts within the City of Bozeman, one of which is North Park. This TIF designation allows for financing current infrastructure improvements through ‘future gains in property taxes’ that can, in theory, increase due to raised property values of real estate due to site improvements and design enhancements. The combination of smarts, business savyness, supportive political atmosphere, growing population and positive industry reports indicate that Bozeman is in the position to incubate an economic landmark node that caters to local businesses today and in the future. Bozeman has a thriving Boutique Business Culture 6th best business tax climate (The Tax Foundation ) Most business friendly state (Forbes Magazine) 3rd best sales tax climate (Business Facilities magazine) 2.0 Economic & Market Overview NORTH PARK CONCEPT LAND USE PLAN |13 15 SECTION 3.0 LOCATION & SITE ANALYSIS NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN14 16 3.1 Regional Context Figure 3.1 illustrates the regional context of Bozeman. The City of Bozeman is located in southwestern Montana; the municipal gateway to Yellowstone National Park. According to the US Census Bureau (2010), the total population in Bozeman was 37,280 residents. The nearby and smaller City of Belgrade had a total population of 7,389 residents in 2010. 3.0 Location & Site Analysis Figure 3.1: Regional Context Map Source: US Census Bureau (2010) Montana Department of Labor & Industry (2012) Bozeman is the primary business, social, cultural and recreational hub of Gallatin County, which with a total 2010 population of 89,513 residents. Current trends in population migration patterns suggest that Bozeman is a Boomerang Community – meaning that residents leave at some point but return. This is particularly common for local and foreign young people who attend post-secondary education and then leave Bozeman to pursue other career opportunities out of town or out of state. At some point, these former MSU students return to Bozeman for reasons including furthering their career, excellent quality of life, lifestyle or to raise a family. They leave and then return back to their “hometown”, especially if their families reside in Bozeman where they can receive livability help by way of child care relief or financially getting on their feet. Bozeman has a young Boomerang Generation NORTH PARK CONCEPT LAND USE PLAN |15 17 3.0 Location & Site Analysis Source: US Census Bureau (2010) Figure 3.2: Montana People Per Square Mile by Census Tract As illustrated in Figure 3.2 the City of Bozeman is situated in one of the highest density locations in the State of Montana, with the surrounding small town and rural communities creating a strong population catchment area. Compared to the eastern side of the State, which is rural and scarcely populated with less than 1 person per square mile, Bozeman is well situated to attract and pull investors, tourists and business from other parts of the higher density communities in south central Montana, as well as in the Intermountain West region NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN16 18 3.2 Local Context North Park is situated northern edge of the City of Bozeman. As illustrated in Figure 3.3, the site is located on the highly visible east side of the well-travelled I-90 State highway, forming a long continuous stretch of future valuable highway frontage. 3.0 Location & Site Analysis 6 miles (7 minute drive) 146 miles (2 hours & 17 minute drive) Figure 3.3: Local Context Map The smaller City of Belgrade, located approximately 6 miles north west of the North Park site is the closest municipality to Bozeman within an approximate 7-minute drive. To the East, the City of Billings is approximately 146 miles driving distance with an approximate 2 to 2 ½ hr drive. Other nearby communities include Livingston, Four Corners and Three Forks. NORTH PARK CONCEPT LAND USE PLAN |17 19 Table 3.1: North Park Site Development Evaluation Criteria 3.0 Location & Site Analysis Site Criteria Current Site Qualities Degree of Opportunity - Strong Visibility from I-90 Frontage Road on West and East sides of the Site - Terrain is relatively flat with good visibility from adjacent commercial and residential neighbourhoods - Located on I-90, the site is accessible for highway commuter traffic travelling between the City of Bozeman and the City of Belgrade - The site is within 7.5 miles from the Bozeman Yellowstone Int'l Airport via I-90 - Bozeman is the first major City between Billings and Butte, and the gateway to Yellowstong National Park - I-90 is a major traffic generator - Low drive time for residents within the City of Bozeman and the greater Bozeman area - Existing Red Wing Drive provides site access to the East - There is no frontage access road to the site on the West side of the site - Existing rail tracks to the north east side of the site limits access via vehicles but allows for rail- to- development connectivity - Existing Mandeville Farm House - Hotel Cluster to the north west of the site - Existing big-box/large-format commercial retail development located west across I-90 - Vacant and serviced commercial retail land available for development located west across I-90 - Light Industrial/Flex Business Park/Storage located to the south and south east of the site - Existing large format commercial retail development is located west across I-90 - Other existing large format commercial development located in different area nodes of the City - Industrial land uses primarily located in Belgrade, Four Corners and site-scattered in Bozeman Parking - Size of site parcel can allow for sufficient parking area High - Excellent frontage along I-90 West and East - Pear Shape allows for large and/or small plots, natural municipal landmark into Bozeman - Existing watercourse/stream divides the parcel, limiting plot size and shape - Site is clear of most vegetation with interim agricultural activity - Size of site is the largest contiguous piece of property in Bozeman for a master planned development TOTAL HIGH Size & Shape High Site Accessibilty Moderate Adjacent Land Uses High Potential Competitive Sites Low Local Accessibility High Visibility High Regional Accessibility High NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN18 20 3.0 Location & Site Analysis Figure 3.4: North Park Site STRENGTHS SITE Proximity to Airport High Commuter Traffic Volume Connectivity to Active Rail Line Existing Red Wing Drive Access Road Adjacent to major interchange for regional accessibility ‘First Impression’ landmark parcel into the City of Bozeman Strong Visibility from I-90 Growing Residential Population (West) Established Hotel Cluster Potential for green space connectivity Established Light Industrial Uses NORTH PARK CONCEPT LAND USE PLAN |19 21 Figure 3.5: North Park Site CHALLENGES 3.0 Location & Site Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN20 22 …. •Strong ‘wrap-around’ 360 visibility from I-90 •Designated as a “Tax Increment Financing” (TIF) Districts by the City of Bozeman •Growing Residential Population West of site •Short Drive Time for local population •Flat topography, mostly cleared of vegetation with some ongoing agricultural activities •Multi-modal connectivity to road, rail and air •Large parcel size is the only continuous parcel of its kind in Bozeman - increases development options •Existing watershed divides the site, limiting parcel configuration •Limited access to the Site from I90 •Traffic congestion at I-90 intersection south of the site •Limited transportation (vehicle, cycling, pedestrian) connectivity from East to West •Form an ‘economic cluster’ of activities •Build a rail spur for land-to-rail connectivity •Utilize the multi-model connectivity by establishing a Foreign Trade Zone (FTZ) to incubate importing and exporting of goods, generating opportunities for existing companies to grow and allow for entrepreneurs to ‘start-up’ and capitalize on the economic synergy •Design with the watershed to create amenity feature •Create ‘First Impression’ landmark parcel into the City of Bozeman •Surrounded with new, well-designed Commercial, Retail and Hotel development projects •Competing with Big Box and other Large Format Retail Development in North West Bozeman •Established Competitive Hotel Cluster north of Site •Well-established industrial employment node and economic activity located in the City of Belgrade west of the site Table 3.2: North Park Site SWOT Analysis 3.0 Location & Site Analysis NORTH PARK CONCEPT LAND USE PLAN |21 23 3.0 Location & Site Analysis North Park Site - Current Status Photos NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN22 24 3.0 Location & Site Analysis NORTH PARK CONCEPT LAND USE PLAN |23 25 3.0 Location & Site Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN24 26 3.0 Location & Site Analysis NORTH PARK CONCEPT LAND USE PLAN |25 27 3.0 Location & Site Analysis Figure 3.6: City of Bozeman Official Community Plan Designations at North Park Site & Surrounding Area 3.3 Land Use Context According to the Bozeman Community Plan (“BCP”), the North Park lands, as shown in Figure 3.6 are currently zoned for Industrial Land Uses for the purpose of manufacturing, warehousing and transportation/hub activities. However, pending the results of the Market Analysis, the site could be subject to rezoning. Source: City of Bozeman Official Community Plan (2009) As illustrated in Figure 3.6, the surrounding land uses are designated for Regional Commercial and Services, Community Commercial Mixed Use and some Residential, Present Rural and Parks, Open Space and Recreational Lands. The adjacent land uses should be considered for complementarity and compatibility when examining any potential land use amendments NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN26 28 3.0 Location & Site Analysis Development and City Plat Applications are good indications of the local economy and development patterns over time. Figure 3.7 shows that development was quiet in the mid and late 1990s, and began increasing in the early 2000s. The City of Bozeman had a spike in Plat Applications in 2004 and 2005, with a number of applications being approved and finalised in 2006. However, as evidenced in Figures 3.7 and Figure 3.8, the national and global economic downturn had a significant negative consequence on the Bozeman development community. In 2008, Plat Applications and Approvals essentially reached a screeching halt. Starting in 2009, the economy started to recover but as of yet, the number of Plat Applications and Final Plat Lot approvals have not yet reached the numbers from 1996. By and large, development in all real estate sectors within the City of Bozeman has a long way to bounce back and this transition will most likely be a slow and cautious rebound. This rebound will have a direct impact on the timing of the potential full buildout of North Park and as such phasing of the development will be critical, as will patience. Further to the historic development and Plat Application trends, the City of Bozeman’s Final Platted Commercial Lots in 2010 was minimal (refer to Figure 3.8). In 2010, there were a total of 129 applications for Single Household Residence, while only 2 Industrial applications and 1 Commercial Application. Similarly in 2011, there were only 3 Final Platted Lots in total, all of which were Commercial. As illustrated in Figure 3.8, the real estate market is largely dominated by the Residential Sector. This indicates that investors have lesser interest in other forms of development such as industrial or commercial projects, and that Residential development projects, while still slower are considered as more favourable during the economic recovery time period. Figure 3.7: City of Bozeman Plat Applications Trends Over Time Figure 3.8: City of Bozeman Plat Final Platted Lots by Type in 2010 Recession Recovery Source: City of Bozeman Annual Report (2011) NORTH PARK CONCEPT LAND USE PLAN |27 29 3.4 Non-Vehicular Transportation Connectivity As part of the active community spirit and outdoor recreational culture of Bozeman, the City has a comprehensive network of non- vehicular transportation corridors that links parks, open space, trails and designated bike routes throughout the City. As illustrated in Figure 3.9, North Park is surrounded by foot and cycling trail networks that could potentially be woven into the development strategy if planned and deemed appropriate. Source: City of Bozeman (2007) Figure 3.9: City of Bozeman Parks, Rec, Open Space, Trails Plan However, the less populated eastern residential communities (i.e. east of I-90) have limited direct cycling connectivity to western residential communities (i.e. west of I-90). This disconnect represents an issue considering the number of school children that may have to travel from east to west for their education. In light of this, there is a potential opportunity for the development at North Park to incorporate vehicular transportation upgrades in the form of an I-90 overpass or underpass along Mandeville Drive to Baxter Lane, as well as pedestrian/cycling infrastructure in order to safely connect the northeast and northwest communities. North Park can be a vessel for community connectivity - north to south and east to west. 3.0 Location & Site Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN28 30 SECTION 4.0 RETAIL MARKET ANALYSIS NORTH PARK CONCEPT LAND USE PLAN |29 31 4.0 Retail Market Analysis 4.1 Retail Market Overview The Retail Real Estate Market is a balance of downtown-oriented shops and large format commercial retail development. Prior to 2002, the City of Bozeman was losing retail expenditures from the local population from residents travelling to other regional-serving communities, such as Billings at Big Box shopping centers. Since then, the City adopted a “Big Box” Ordinance, allowing for large format retail development projects to enter the local market. Some of the newer stores in Bozeman as a result include Home Depot, Lowes, Bed Bath & Beyond, REI and Cost Plus World Market. At the same time, the City of Bozeman has successfully implemented a higher quality urban design mandate on these large format retail projects including enhanced landscaping, setbacks, architectural design guidelines and in some cases, limiting the size and format of the building footprint to a maximum of 75,000 sf. For all retail formats In 2011, there was a total Retail inventory of 2.5 million sf (including automotive), averaging out to approximately 65 sf per capita, for all retail space (i.e. including not just organized shopping center space). In the United States, the typical average urban market averages a total retail space per capita in the range of 40 sf. However, recognizing the regional-serving nature of the Bozeman market, if factoring into the equation that most of the patronage comes from Gallatin County, the actual retail space per capita is more likely to be in the range of 36 sf. (This assumes an additional 750,000 sf of retail space in Gallatin County divided by a County population of approximately 95,000). As of the second quarter of 2011, retail vacancy was averaging around 7% (Note: a healthy retail environment should be around 4% to 7%). As summarized in Figure 4.1, current average asking Lease Rates have remained stable since 2010 in the range of $10.00 to $12.00 per sf, although this does vary from $9.00 for Neighborhood scale to $25.00 for Power Center formats and on the quality of the development itself. Source: Grubb & Ellis (Q4, 2011) City of Bozeman Annual Report (2010) NAI Landmark Realty Metropolitan Area Market Overview, January 2012 Figure 4.1: Bozeman Retail Lease Rate Trends Retail Lease Rates Low High Avg Vacancy Downtown $13.00 $18.00 $15.50 7.0% Neighborhood $8.00 $10.00 $9.00 8.0% Community Power Center $16.00 $25.00 $20.50 8.0% Regional Malls $18.00 $25.00 $21.50 3.0% NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN30 32 Figure 4.3: Bozeman Retail Sales by Merchandise Category Figure 4.2: Bozeman Retail Sectors Historic retail data reporting on the number of establishments per retail sector in Bozeman and Gallatin County can be reviewed in Figures 4.2 and 4.4. As illustrated in Figure 4.2, the Top 3 Retail Merchandise categories for the City of Bozeman with respect to number of establishments are: (i) Miscellaneous Store Retailers; (ii) Clothing & Accessories; and (iii) Sporting/Hobby/Books/ Music. Figure 4.3 highlights two (2) merchandise categories that stand out with respect to retail sales: Motor Vehicles/Parts Dealers; 24 establishments and $150,497,000 in annual sales; and Food & Beverage; 20 establishments with $104,584,000 in annual sales (2002). The number of establishments for Gallatin County as a whole reflects the retail trends in the City of Bozeman. Based on the number of establishments, Figure 4.4 shows the Top 3 Retail Merchandise categories being Miscellaneous Store Retailers, Sporting/Hobby/Books/Music and Building/Garden Supply. Source: City of Bozeman Economic Development Plan (2009) 4.0 Retail Market Analysis NORTH PARK CONCEPT LAND USE PLAN |31 33 Figure 4.5: Gallatin County Visitor Expenditures by Category Source: City of Bozeman Economic Development Plan (2009) According to the Institute for Tourism and Recreation Research (refer to Figure 4.5), total Gallatin County Visitor Expenditures totaled $601,987,015 as reported in the City of Bozeman Economic Development Plan 2009. Retail categories comprising Restaurants, Retail and Grocery totaled $271.8 million, with Restaurants ($141.3 million) accounting for 52% of that total. Estimates by the Institute for Tourism & Recreation Research suggest that the Bozeman region attracts an annual tourist base in the range of 2 million non- resident visitors, 68% of which visit Yellowstone but spend at least one night in Bozeman. Figure 4.4: Gallatin County Retail Sectors 4.0 Retail Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN32 34 In addition to being an entrepreneurial culture, residents in the City of Bozeman can be described as having a very conscientious consumer culture. There are benefits to buying from franchise businesses, such as providing affordable options for consumers. That said, there are numerous reasons to maintain a local business culture. One reason is it keeps the character of communities unique compared to other neighborhoods in the City or other cities found regionally or nationally. This is especially attractive to tourists who seek ‘different than the average’ commercial retail places. The City of Bozeman has concentrated and cultivated a strong local business environment in the downtown core, primarily along East Main Street. The local businesses fits well within the historic charm of downtown. In addition, local shops often have a strong economic ripple effect to other local businesses, such as purchasing produce from regional farms. This keeps money in the community. Entrepreneurs and skilled workers are more likely to invest in and establish their careers or companies in communities that preserve their one-of-a-kind businesses and distinctive character. The inspiration is contagious and benefits other sectors of the real estate market. It will be important for North Park’s potential retail program (amount and mix) to recognize the strong efforts at establishing and promoting a local retail culture, while ensuring stable growth into the future. Bozeman has a conscientious consumer culture; they think local 4.0 Retail Market Analysis NORTH PARK CONCEPT LAND USE PLAN |33 35 4.0 Retail Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN34 36 4.2 Competitive Retail Infrastructure The nature and type of competition is a critical component for evaluating the supply and demand for the retail market. Major retail clusters and corridors within the City of Bozeman must be considered in order to understand how the retail sector functions within the community. Figure 4.6 and Table : 4.1 document the major retail areas and nodes within Bozeman, identifying the approximate drive time to the North Park site, format, estimated size, tenant composition and other characteristics. The area west of North Park along N 19th Ave represents a major retail corridor, within which many large developable sites remain available. The propensity of retailers to cluster suggests N 19th Ave will still be the preferred location for short and medium term retail developments of significance. Figure 4.6: North Park Competitive Retail Infrastructure MAP KEY Commercial Corridor Enclosed Shopping Center Power Center & Strip Retail Neighborhood Commercial 1 3 4 5 6 7 SITE 2 4.0 Retail Market Analysis NORTH PARK CONCEPT LAND USE PLAN |35 37 Table 4.1: North Park Competitive Retail Infrastructure The Bozeman Retail Real Estate Market has had an influx of large format commercial development projects since 2003. These developments have been increasingly concentrated in the north sector of Bozeman (along N 19th Ave) due to the large parcel availability. In fact, there are still a number of serviced lots slated for large format commercial retail development when the market permits, especially in the East Valley Center development – directly across North Park West of I-90. 4.0 Retail Market Analysis NO.NAME LOCATION DISTANCE TO MANDEVILLE FORMAT ANCHORS OTHER PRIMARY TENANTS VACANCY 1 East Valley Center N. 19th Avenue at Dead Man's Gulch and East Valley Center Road, northwest sector 0.3 miles Large Format/Big Box and Strip Retail Costco, Bob Ward & Sons Sporting Goods PetSmart, Bed Bath & Beyond, Staples, Serviced, Vacant land available 2 Stoneridge Square N. 19th Avenue between W. Oak Street and Tschache Lane 0.7 mi Large Format/Big Box and Strip Retail Lowe's Home Improvement, REI, Home Depot Wholesale Sports, Old Chicago, Ihop, Taco Del Mar, Office Depot Serviced, Vacant land available 3 Northgate/Westlake Shopping Center N. 7th Avenue and W. Oak Street 1.7 mi Large Format/Big Box and Strip Retail Wal-Mart K-Mart, Applebees, Arby's 4 Bozeman Gateway Shopping Center W. Main/Huffine Lane and Harmon Stream Boulevard 4.6 mi Large Format Strip Commercial Retail Rosauer's Supermarket, Kohl's Bank of Bozeman Serviced, Vacant land available 5 Gallatin Valley Mall W. Main/Huffine Lane and Harmon Stream Boulevard 4.6 mi Enclosed Shopping Mall Barnes & Noble Hollywood Theatre Gallatin, JC Penney, Victoria's Secret, Sears Hometown Store 6 Four Squares North Rouse Avenue between I-90 and E. Griffin Drive 1.1 mi Neighbourhood Commercial The Daily Coffee Bar & Bakery, Planet Natural Lone Mountain, Refuge Sustainable Building Center 7 Downtown Core East/West Main Street 1.7 mi Commercial Corridor Community Food Co-op, Bangtail Bicycle Shop, Bozeman Running Co., Helly Hansen, Schnee's Boots and Shoes, Cactus Records Gifts & More, Chalet Sports, Universal Athletic, Chocolate Moose, Great Rocky Mountain Toy Company, NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN36 38 4.3 Retail Trade Area A Retail Trade Area was delineated for the potential development project at North Park. A trade area is the geographic catchment area of a potential consumer population from which the site could attract the majority of its most consistent patronage. Identifying a trade area for North Park is essential to understand the market potential available to the proposed development from the surrounding residential neighborhoods and surrounding employment nodes. This type of information paints a picture as to the type and form of tenants that are warranted in the area and which could be supported by the local population. The typical trade area criteria and principles are outlined in Table 4.2. Typically, trade areas are subdivided based on physical distance and/or travel time. These subdivisions include a Primary Trade Area (PTA) from which the majority of local Trade Area business is expected to originate from. Outside of the PTA is the Secondary Trade Area (STA) where consumers are likely to visit the development site on an infrequent basis. In some larger city markets, a third trade area or Tertiary Trade Area (TTA) is established usually for development projects to provide a unique-to-market destination shopping, dining and entertainment experience. Figure 4.7 depicts a more regional Trade Area similar to that which would be used by the Gallatin Valley Mall. However, when taking into account the North Park site, its vision as well as the many attributes articulated in Table 4.2, the most reasonable retail Trade Area for North Park encompasses the area shown as PTA Gallatin County. This is also the area within which the majority of the regions employment base would be sourced. Table 4.2: Trade Area Boundary Determinants The North Park Total PTA comprising Gallatin, Park, Madison and Broadwater Counties, totals over 122,000 residents. The PTA Gallatin County has an estimated population of 95,547 (2012) resulting in potential retail spending in the magnitude of $1.15 billion . Accordingly, it can be seen that the majority of the population base and spending is likely to be derived from Gallatin County as it pertains to future demand at North Park. 4.0 Retail Market Analysis 1 Transportation networks, including streets and highways, which affect access, travel times, commuting and employment distribution patterns; 2 Major infrastructure projects both planned or under development which will affect future travel patterns; 3 The development vision, including an understanding of its site characteristics and potential target ‘audience’; 4 The local and regional competitive retail environment, including future competitors under proposal or development; 5 The project’s proposed non-retail generative uses and their relationship within the wider market; 6 Significant natural and man-made barriers (e.g. water features, highways and industrial areas); 7 De facto barriers resulting from notable socio-economic differentiation; 8 Patterns of existing and future residential and commercial development. Trade Area Boundary Determinants NORTH PARK CONCEPT LAND USE PLAN |37 39 Figure 4.7.: North Park Site Trade Area Map Total Retail Trade Area of 177,000 residents in 2012 spending $2.1 billion 4.0 Retail Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN38 40 4.4 Retail Demand Quantification The process for quantifying the potential retail demand at North Park includes two methodologies. The first step includes an examination and analysis of retail spending patterns for the likely retail Trade Areas, applying per capita retail spending against new population growth. The second step includes a forecast of retail demand driven by new population growth within that same trade area, but measured against a more sensitized per capita space ratio, which in this case is estimated to be 20 sf/capita. Accordingly and because each approach will lead to different demand forecasts, a blended average of the two approaches articulated above is calculated against which a market share for North Park could be applied, thereby yielding benchmarks for cumulative demand over time (refer to Tables 4.3 to 4.6). For the purposes of this demand forecasting, the time frame utilized ranges from 2012 to 2030. In addition to the latter quantitative approaches, the overall demand and application of market shares reflects an understanding of the current market performance (i.e. vacancy, lease rates, new developments etc.) as well as an understanding of the site`s strengths and weaknesses. As documented, the most likely Trade Area for any retail development at North Park is to be sourced from the PTA Gallatin County and its estimated 95,000 residents. However, within Gallatin County, it is even more conceivable given the site`s location and envisioned cross-section of land uses, not to mention limitations regarding direct highway access that the ``core`` trade area could well be the City of Bozeman and City of Belgrade and the approximate 46,000 residents therein. Tables 4.3 & 4.4 illustrate the forecasted demand using Gallatin County as a Primary Trade Area. In this trade area analysis and demand forecast, the demand generated by new resident retail spending is estimated to grow from 80,000 sf in 2012 to 1.4 million sf by 2030. This demand is for the entire trade area representing Gallatin County. Similarly, using a per capita ratio of 20 sf which is consistent with the International Council of Shopping Centers (ICSC) range for organized shopping center space (either enclosed or power center), the forecasted demand based on new population growth could range from 61,000 sf in 2012 to just under 1 million sf by 2030. When applying a reasonable and feasible 5% market share (refer to Table 4.4) of this total forecasted demand to North Park, recognizing the site’s attributes and constraints as well as current market performance and future competition, suggests North Park could support as much as 583,000 sf by 2030. However, it is also important to be cognizant of the site’s carrying capacity (i.e. how much land can be made available for retail), as well as understanding whom any potential tenants could be and how they must respect and balance with the existing retail and consumer culture in Bozeman. Accordingly, Tables 4.5 & 4.6, provide the same analysis but using the combined City of Bozeman and City of Belgrade as the Primary Trade Area. As such, demand generated by new resident retail spending in the City of Bozeman & City of Belgrade is estimated to grow from 22,000 sf in 2012 to 566,000 sf by 2030. Similarly, using the per capita approach the demand could range from 17,000 sf in 2012 to just under 400,000 sf by 2030. When applying a reasonable and feasible 5% market share (refer to Table 4.6) of the City of Bozeman & City of Belgrade total forecasted demand, suggests North Park could support in the range of 220,000 sf by 2030. Therefore, it could reasonably be expected that the retail demand by 2030 could be in the supportable range of 250,000 sf to 350,000 sf., though phasing of the demand would be warranted and justified. 4.0 Retail Market Analysis NORTH PARK CONCEPT LAND USE PLAN |39 41 Table 4.3: Retail Demand Based On Gallatin County as Primary Trade Area Table 4.4: Blended Average Market Share Retail Demand For North Park Site Based on Gallatin County as Primary Trade Area Mandeville Properties Feasible Cumulative Retail Market Share of Retail Trade Area Demand (PTA Gallatin County) 2012 2013 2014 2015 2016 2017 2018 2019 2020 2025 2030 Bozeman Demand Blended Average (sf)69,962 142,670 218,236 296,772 345,115 394,705 445,575 497,768 551,313 806,542 1,197,216 Mandeville Marketshare 5%5%5%5%5%5%5%5%5%5%5% Mandeville Feasible Retail Space (sf)3,498 7,134 10,912 14,839 17,256 19,735 22,279 24,888 27,566 40,327 59,861 Cumulative (sf)3,498 10,632 21,543 36,382 53,638 73,373 95,652 120,540 148,106 323,616 582,697 Retail Demand Through Expenditure Growth - PTA Gallatin County 2012 2013 2014 2015 2016 2017 2018 2019 2020 2025 2030 Per Cap Retail Spending $11,970 $12,217 $12,469 $12,726 $12,989 $13,257 $13,531 $13,814 $14,100 $15,633 $17,344 Population Growth 95,547 98,715 101,988 105,370 107,439 109,549 111,700 113,893 116,130 126,590 142,092 New Population Growth 3,066 3,168 3,273 3,382 2,069 2,110 2,151 2,193 2,237 2,165 3,245 New Spending $36,704,306 $38,703,801 $40,811,903 $43,034,158 $26,875,886 $27,969,056 $29,107,703 $30,300,025 $31,534,659 $33,842,060 $56,281,280 Sales Productivity $467 $472 $476 $481 $486 $491 $496 $501 $506 $531 $559 Annual Retail Demand by Spending SF 78,596 82,057 85,670 89,440 55,304 56,984 58,717 60,517 62,359 63,674 100,754 Cumulative Retail Demand by Spending SF 78,596 160,653 246,323 335,763 391,067 448,051 506,768 567,285 629,644 930,904 1,402,210 Shopping Centre Per Capita Space Ratio (sf/cap)20 20 20 20 20 20 20 20 20 20 20 Annual Retail Demand by Per Capita Space Ratio SF 61,327 63,361 65,461 67,632 41,383 42,195 43,024 43,869 44,730 43,296 64,900 Cumulative Retail Demand by Per Capita Space Ratio SF 61,327 124,688 190,149 257,781 299,164 341,359 384,382 428,251 472,981 682,181 992,221 Source: MXD Development Strategists 2012, US Census Bureau 2010 , Environics Analytics/Claritas 2010 and International Council of Shopping Centers “Mountain Mall Sales Productivity 2011) 4.0 Retail Market Analysis North Park Marketshare North Park Feasible Retail North Park Properties Feasible Cumulative Retail Market Share of Retail Trade Area Demand (PTA Gallatin County) NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN40 42 Mandeville Properties Feasible Cumulative Retail Market Share of Retail Trade Area Demand (PTA City of Bozeman & City of Belgrade) 2012 2013 2014 2015 2016 2017 2018 2019 2020 2025 2030 Bozeman Demand Blended Average (sf)19,705 39,943 60,728 82,076 104,004 126,527 149,664 173,436 197,857 330,406 482,372 Mandeville Marketshare 5%5%5%5%5%5%5%5%5%5%5% Mandeville Feasible Retail Space (sf)985 1,997 3,036 4,104 5,200 6,326 7,483 8,672 9,893 16,520 24,119 Cumulative (sf)985 2,982 6,019 10,123 15,323 21,649 29,132 37,804 47,697 116,683 221,662 Table 4.5: Retail Demand for City of Bozeman & City of Belgrade as Primary Trade Area Table 4.6: Blended Average Market Share Retail Demand for North Park Properties Based on City of Bozeman & City of Belgrade y as Primary Trade Area Retail Demand Through Expenditure Growth - PTA City of Bozeman & Belgrade 2012 2013 2014 2015 2016 2017 2018 2019 2020 2025 2030 Per Cap Retail Spending $11,970 $12,217 $12,469 $12,726 $12,989 $13,257 $13,531 $13,814 $14,100 $15,633 $17,344 Population Growth 46,379 47,260 48,161 49,080 50,018 50,977 51,955 52,954 53,974 59,406 65,436 New Population Growth 864 882 900 919 939 958 978 999 1,020 1,132 1,257 New Spending $10,338,016 $10,772,729 $11,225,758 $11,697,783 $12,190,446 $12,703,575 $13,238,899 $13,800,257 $14,382,584 $17,700,024 $21,801,887 Sales Productivity $467 $472 $476 $481 $486 $491 $496 $501 $506 $531 $559 Annual Retail Demand by Spending SF 22,137 22,840 23,564 24,312 25,085 25,882 26,706 27,563 28,441 33,303 39,029 Cumulative Retail Demand by Spending SF 22,137 44,977 68,541 92,853 117,938 143,821 170,526 198,089 226,530 382,989 566,317 Shopping Centre Per Capita Space Ratio (sf/cap)20 20 20 20 20 20 20 20 20 20 20 Annual Retail Demand by Per Capita Space Ratio SF 17,273 17,636 18,006 18,384 18,770 19,165 19,568 19,980 20,401 22,644 25,141 Cumulative Retail Demand by Per Capita Space Ratio SF 17,273 34,909 52,915 71,299 90,069 109,234 128,803 148,783 169,183 277,823 398,427 Source: MXD Development Strategists 2012, US Census Bureau 2010 , Environics Analytics/Claritas 2010 and International Council of Shopping Centers “Mountain Mall Sales Productivity 2011) 4.0 Retail Market Analysis North Park Properties Feasible Cumulative Retail Market Share of Retail Trade Area Demand (PTA City of Bozeman & City of Belgrade) North Park Marketshare North Park Feasible Retail NORTH PARK CONCEPT LAND USE PLAN |41 43 SECTION 5.0 OFFICE MARKET ANALYSIS NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN42 44 Office Market Analysis 5.1 Office Market Overview In 2011, the total Office space inventory was estimated to approximately 3.8 million sf. Based on the population total of 37,280 residents from the US Census, this averages out to approximately 101.9 sf of office per capita. However, since Bozeman is the major office center for Gallatin County, much like the retail market, when factoring a population of approximately 95,000 residents, the actual per capita ratio is more accurately portrayed as 40 sf per capita. Bozeman’s economy is harnessed by Education, Government and Health Care with support service sectors in technology research, professional/scientific industries and business, finance and real estate sectors. Because these industry categories require office space, and since these industry sectors dominant the economic landscape of Bozeman, the high ratio of office sf per capita is somewhat understandable. Regardless though, this is still a higher than average ratio of office space, which should be more in the range of 18 sf to 22 sf per capita for a market of Bozeman’s size and may be an indication as to current oversupply and vacancy issues. Figure 5.1: Bozeman Office Lease Rate Trends Average asking lease rates have remained relatively stable over the past five to six years hovering at around $12.00 per sf. As illustrated in Figure 5.1 the average asking lease rate for office space in 2012 was $12.25. Vacancy for new suburban space in Bozeman, ranging from 9% to 18% is above the industry norm for a healthy office environment, which should be around 8%. Accordingly, any traditional office type development at North Park should exercise caution in the amount and timing of the development in order to ensure current new and Class A space can be occupied. 3.8 million SF of Office Space Suburban Office Low High Avg Vacancy New Construction (AAA) $13.00 $14.00 $13.50 9.0% Class A Prime $10.00 $12.00 $11.00 15.0% Class B Secondary $7.00 $10.00 $8.50 18.0% Source: Grubb & Ellis (Q4, 2011) NAI Landmark Realty Metropolitan Area Market Overview, January 2012 NORTH PARK CONCEPT LAND USE PLAN |43 45 5.2 Office Demand Quantification Using the current office supply and market performance metrics as well as the forecasted growth in employment and population growth, the estimated demand for new office space was calculated, using two scenarios – “Office Demand Through Employment Growth” and “Office Demand Through Population Growth”. Projected office space demand is calculated by the growth in major employment sectors that utilize standard office space such as Business Services, Finance, Real Estate, Education and Public Administrative Support, among other industries. The Montana Department of Labor & Industry completed a Montana Employment Projections Study that calculated the gain in workers per industry sectors. Based on employment projections, the office- related industries were calculated per the typical sf per worker, revealing a total project demand of office space for all of Montana to total 3.1 million sf over the period 2013 to 2020 (as illustrated in Table 5.1). This averages out to approximately 444,000 sf per year of office space for the entire State. Table 5.2 highlights the office employment sector industries and the forecasted growth rates as projected for Region 2, in which Bozeman serves as the largest urban center. Over the period 2010 to 2020, office-related industries are forecast to grow at an average annual rate of 1.15% compared to Industrial at 2.19% per annum. Source: Montana Department of Labor & Industry (2010) US Census (2010) Montana Workforce Informer 2012 Table 5.1: Montana Office Space Demand by 2020 With employment sector figures obtained through the most recent 2010 Census Data from the US Bureau of Statistics, the projected number of new annual jobs within the office sector for the City of Bozeman were calculated by using an average annual growth rates as documented in Table 5.2. Table 5.3 illustrates total cumulative office demand of approximately 462,000 sf for the City of Bozeman over the period 2012 to 2030 based on employment growth forecasts in office-related industries. As a share of the Statewide demand over the time period 2012 to 2020, the Bozeman Office Demand Through Employment Growth figure equate to 200,500 sf or 6.4%. Montana Project Office Demand By Office-Related Industry Sector Total Employment Gain 2013-2020 Total Demand by 2020 (200sf / emp) Office & Administrative Support 4,053 810,600 Personal Care & Service 1,729 345,800 Education, Training & Library 973 194,600 Healthcare 4,291 858,200 Business & Financial Operations 1,442 288,400 Computer & Mathematical 728 145,600 Community & Social Services 707 141,400 Management 721 144,200 Architecture & Engineering 651 130,200 Legal 259 51,800 Projected Demand in Office Space by 2020:15,554 3,110,800 Office Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN44 46 Region 2 (Including Bozeman) Industry Employment Projections growth 10 to 20 Forecast 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 INDUSTRIAL Administrative and support and waste management and remediation services 3.10%680 701 723 745 768 792 816 842 868 895 INDUSTRIAL Manufacturing 2.10%1,021 1,042 1,064 1,087 1,109 1,133 1,156 1,181 1,205 1,231 INDUSTRIAL Transportation & Warehousing 1.60%937 952 967 983 998 1,014 1,031 1,047 1,064 1,081 INDUSTRIAL Wholesale trade 1.30%710 719 728 738 747 757 767 777 787 797 LEISURE Arts, entertainment, and recreation 1.80%394 401 408 416 423 431 439 447 455 463 LEISURE Other services (except public administration and government)1.40%711 721 731 742 752 763 773 784 795 806 LEISURE Retail trade 1.00%5,133 5,185 5,236 5,289 5,342 5,395 5,449 5,504 5,559 5,614 LEISURE Accommodation and food services 1.00%3,231 3,263 3,296 3,329 3,362 3,396 3,430 3,464 3,499 3,534 OFFICE Professional, scientific, and technical services 2.00%2,011 2,052 2,093 2,135 2,177 2,221 2,265 2,311 2,357 2,404 OFFICE Finance & Insurance 1.40%1,249 1,267 1,285 1,303 1,321 1,339 1,358 1,377 1,396 1,416 OFFICE Health care and social assistance 1.40%3,187 3,231 3,277 3,322 3,369 3,416 3,464 3,512 3,562 3,611 OFFICE Real estate and rental and leasing 1.20%449 455 460 466 471 477 483 489 494 500 OFFICE Educational services 0.40%206 207 208 208 209 210 211 212 213 213 OFFICE Information -0.80%564 560 555 551 546 542 538 533 529 525 SUMMARY Industrial Employment Industries 2.19%2,638 2,695 2,754 2,814 2,876 2,939 3,004 3,070 3,137 3,206 SUMMARY Office Employment Industries 1.15%12,656 12,802 12,949 13,098 13,248 13,401 13,555 13,711 13,869 14,028 SUMMARY Retail & Leisure Industries 0.41%1,274 1,279 1,283 1,289 1,294 1,299 1,305 1,310 1,316 1,322 Table 5.2: Bozeman Office Employment Growth Forecasts Office Market Analysis NORTH PARK CONCEPT LAND USE PLAN |45 47 2012 2013 2014 2015 2020 2025 2030 Projected Total Population 95,547 98,715 101,988 105,370 116,130 126,590 136,373 Projected Annual Population Growth 3,066 3,168 3,273 3,382 2,237 2,165 2,015 Office Demand in Bozeman (sf)*45,990 47,520 49,095 50,730 33,555 32,475 30,231 *Factoring 15 sq ft of office space per capita for the City of Bozeman (current ratio is extremely high at over 100 sf/capita) Projected Bozeman Office Demand By Population Growth in Gallatin County 2012-2030 Total Office Space Demand (sf) 658,386 2011 20,457 2012 20,807 2013 21,163 2014 21,524 2015 21,891 2016 22,265 2017 22,644 2018 23,029 2019 23,421 2020 23,819 2021 24,224 2022 24,635 2023 25,053 2024 25,478 2025 25,909 2026 26,348 2027 26,794 2028 27,248 2029 27,708 2030 28,177 Total 2012-2030 462,138 Projected Increase in Office Space Demand (sf) from Previous Year - Bozeman Source: Montana Department of Labor & Industry (2010) US Census (2010) Table 5.4: Bozeman Office Demand by Population Growth Table 5.3: Bozeman Office Demand by Employment Growth Similar to the approach used in forecasting office demand through employment growth, Table 5.4 illustrates the demand as forecast using population growth applied against a more sensitized per capita office space ratio. The current office space ratio of 100 sf per capita for the City of Bozeman and more applicable the 40 sf per capita for Gallatin County in combination with the current market dynamics of high vacancy suggest a lower ratio of office space per capita should be applied. Accordingly, Table 4.10 uses an office space ratio of 15 sf per capita in forecasting demand by population growth. Accordingly, the total office demand over the period 2012 to 2030 could be in the range of 659,000 sf for the City of Bozeman. As with the retail demand, a blended average of the two demand forecasts is next calculated against which a potential market share of total demand could be applied in determining the reasonable and feasible amount of office space for North Park. Office Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN46 48 To isolate the appropriate and feasible share of office demand that could be achieved at North Park, a market share sensitivity was applied. In this regard, the base level against which the market share was applied reflects the blended average annual demand as determined through Employment Growth and Population Growth. Using this base level of demand, sensitivities ranging from 20% to 35% over time were applied to determine the optimal amount of office space for North Park, as detailed in Table 5.5. In applying these sensitivities, the project’s site and size as well as the optimal format in order to be unique and competitive in the market were considered as important qualitative inputs. For example, given the current vacancy in the market and other competitive projects, in particular near the University and around Bozeman Gateway, it is not conceivable that office development and thus a higher market share of cumulative demand would be warranted early in the development process. Furthermore, Downtown Bozeman is the primary cluster for office space, whereby suburban office space has been limited primarily to the Innovation Campus at the Montana State University, and other “pod” format clusters. However, over time as the market stabilizes, a minimum critical mass of office space could be introduced in the range of 50,000 sf by 2018, growing to 160,000 sf by 2030. It is expected that the type office users and space at North Park would likely have a synergistic relationship with other land uses and could possibly comprise smaller formats of buildings ranging in size from one to two storeys. Additionally, as will be seen in the industrial demand, office space could also be integrated within light industrial ``flex`` type buildings, whereby office uses provide the face or front of the development, while the back areas serve functions for smaller warehousing and wholesaling activities. Approximately 160,000 SF of Office Space could be feasible at North Park by the year 2030 Table 5.5: Office Demand for North Park Site Mandeville Properties Feasible Cumulative Office Space Variable Marketshare 2012 2013 2014 2015 2016 2017 2018 2019 2020 2025 2030 Bozeman Demand Blended Average (sf)33,399 34,341 35,310 36,311 26,650 27,147 27,647 28,158 28,687 29,192 29,204 Mandeville Marketshare 20%20%20%25%25%25%25%25%30%35%35% Mandeville Feasible Office Space (sf)6,680 6,868 7,062 9,078 6,662 6,787 6,912 7,040 8,606 10,217 10,221 Cumulative (sf)6,680 13,548 20,610 29,688 36,350 43,137 50,049 57,088 65,694 109,484 159,013 Office Market Analysis North Park North Park Feasible North Park Properties Feasible Cumulative Office Space Variable Marketshare NORTH PARK CONCEPT LAND USE PLAN |47 49 Figure 5.2: Character Imagery of Office/Tech Business Park Formats Office Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN48 50 SECTION 6.0 INDUSTRIAL MARKET ANALYSIS NORTH PARK CONCEPT LAND USE PLAN |49 51 Industrial Market Analysis 6.1 Industrial Market Overview The City of Bozeman’s industrial sector comprises a mix of heavy industrial, light industrial, light industrial/flex space (i.e. combined with office space) and live/work warehouse formats. In 2011, the total Industrial inventory was estimated at 2 million sf, averaging to 53 sf per capita. This per capita ratio is comparable to other similar sized regional serving markets. According to Grubb & Ellis, the overall industrial vacancy rate was 22% as of the third quarter of 2011. A further examination as summarized in Figure 6.1 illustrates a vacancy that ranges from 7% in the specialized High Tech R&D Sector to 15% in Manufacturing and 18% in Bulk Warehousing. Typically, a healthy industrial market should have vacancy below 5%. Either way, with the exception of High Tech R&D, the industrial market in Bozeman, which has notable competition elsewhere within region currently represents a challenging market. As illustrated in Figure 6.1, the averages asking lease rate for industrial space has hovered around $5 - $6 per sf over the last 6 years. More specifically, Bulk Warehouse industrial space tends to lease for an average of $4 per sf, Manufacturing $4.75 per sf and High Tech R&D at $7.75 per sf. Generally, the higher vacancy rates have caused the average asking lease rates to be lower in this real estate sector. Therefore, the future demand forecasts for North Park should be cognizant of this in looking outside of the traditional market for potential economic development-driven users or target sectors. Source: Grubb & Ellis (Q3, 2011) City of Bozeman Economic Development Plan (2009) NAI Landmark Realty Metropolitan Area Market Overview, January 2012 Figure 6.1: Bozeman Industrial Lease Rate Trends Industrial Low High Avg Vacancy Bulk Warehouse $3.75 $4.75 $4.25 18.0% Manufacturing $4.25 $5.00 $4.75 15.0% High Tech R&D $6.50 $9.00 $7.75 7.0% 2.0 million SF of Industrial Space NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN50 52 One of the top businesses in the Bozeman market that demands industrial space is the local Manufacturing Industry. As of 2009, there were approximately 238 firms in Bozeman that manufactured a range of products including wood furniture, athletic gear, apparel, computer/electronic products and fabricated metal products. Some of the major manufacturing companies include Simms Fishing Products, West Paw Design, Gibson’s Guitar (Montana Division) and Mystery Ranch. Mystery Ranch manufactures backpacks for outdoor recreational activities such as skiing, snowboarding, military, hunting and mountain climbing, earning 90% of their revenues from outside of the State of Montana. One of the most significant attributes of the North Park site is its proximity to existing industrial land uses, but also its access to potential rail and highway goods movement. These factors will be significant in helping to mitigate potential weaknesses in the current market performance as they may make the site attractive not just for new-to-market users, but also potential existing users in Bozeman, Belgrade or elsewhere for whom their current location or size is inadequate. One of the largest heavy industrial competitive industrial clusters is located northwest of North Park in the City of Belgrade. The Bruce Industrial Park, (estimated at 350 acres) is located 6.9 miles west of North Park (refer to Figure 6.2). Interestingly, the well-established Bruce Industrial Park has a very similar configuration and I-90 frontage as the North Park site, with a wrap-around I-90 frontage on the west and east sides of the Park and major rail spur running along the north perimeter of the site. Belgrade & Bruce Industrial Park represent a competitive Industrial Land Base Tenants of Bruce Industrial Park include: •Dynojet Research Inc. •Aqua Tech •Habitat Restore •Warren Transport •Big Sky Installations •All Pro Composites In addition to the existing light industrial, flex and warehouse inventory, Bruce Industrial Park is largest industrial land base in close proximity (2.7 miles) to the Bozeman Yellowstone Int’l Airport. Generally, Bruce Industrial Park is old and poorly maintained. Compared to industrial developments within the City of Bozeman, Bruce Industrial Park and surrounding land uses have limited to no design guidelines and have been developed in a haphazard ad hoc fashion. Therein lies an opportunity for North Park to create a higher quality mix of land uses and not replicating the Bruce Industrial Park. Industrial Market Analysis NORTH PARK CONCEPT LAND USE PLAN |51 53 6.9 miles (6 minute drive) Figure 6.2: Competitive Industrial Inventory - Bruce Industrial Park Industrial Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN52 54 Despite the physical similarities between North Park and Bruce Industrial Park, the North Park site has an excellent opportunity to capitalize on the proximity to the Bozeman Yellowstone International Airport and related activities. Bruce Industrial Park has available, serviced land predominantly for heavy industrial-related land uses that require outdoor storage as well as a few sites prime for redevelopment. However, North Park has a unique opportunity to plan a higher quality and economic-specific cluster of activities that can feed into the greater Bozeman Airport Village, founded on the strong entrepreneur culture and manufacturing industries already existing in Bozeman. 6.2 Foreign Trade Zones Harnessing the economic activity already occurring at the airport and the intermodal activities between rail and road, there is a unique opportunity to consider a Freeport or Foreign Trade Zone (FTZ) at North Park. They are used for the purpose of establishing a duty-free (or reduced duty payment) fenced-in space for warehousing, storage, distribution facilities, assembly, manufacturing, testing, exhibition or other value-added services. This land use tool would provide a foundation to grow the economic pillars of Bozeman, create a new and well-planned employment node and generate economic benefits for the region. FTZ’s must be located within or adjacent to a US Customs and Border Protection (CBP) port of entry, or within 60 miles of the outer limits of a CBP, or within 90 minutes driving time from the outer limits of a CBP. The alternative types of trade zones (such as an Enterprise Zone) do not have these distance/time restrictions (although other restrictions may apply). The North Park site falls well within the US Customs regulations for port of entry proximity. Currently, there are close to 300 general-purpose FTZs in the United States. Not all FTZs need to encompass vast tracts of lands. In fact, the US allows for FTZ subzones whereby one individual company on one parcel of land creates an FTZ for the sole purpose of that individual company. Sometimes, companies that are looking for a FTZ will not find space or a suitable location to meet their needs so they either go through a state-process to establish a trade zone (such as the Enterprise Zone program by the State of Colorado) or a federal-process to establish a FTZ subzone. Foreign Trade Zones are catalysts to regional economic development Industrial Market Analysis NORTH PARK CONCEPT LAND USE PLAN |53 55 6.3 Industrial Demand Quantification Using the current industrial supply and market performance metrics as well as the forecasted growth in employment and population growth, the estimated demand for new office space was calculated, using two scenarios – “Industrial Demand Through Employment Growth” and “Industrial Demand Through Population Growth”. Projected industrial space demand is calculated by the growth in major employment sectors that utilize industrial space such as Manufacturing, Warehousing, Wholesale, among other industries. Table 6.2 highlights the industrial employment sector industries and the forecasted growth rates as projected for Region 2, in which Bozeman serves as the largest urban center. Over the period 2010 to 2020, office-related industries are forecast to grow at an average annual rate of 2.19% per annum, which is the best performing of the overall employment sectors (Office, Industrial, Leisure). Moreover, within the Industrial Employment Sector, the category of Administrative and Support and Waste Management and Remediation Services are forecast to grow at 3.10% per annum over the period 2010 to 2020. With employment sector figures obtained through the most recent 2010 Census Data from the US Bureau of Statistics, the projected number of new annual jobs within the industrial sector for the City of Bozeman were calculated by using an average annual growth rates as documented in Table 6.2. Bozeman’s industrial market is very regional in scope and could in fact be even larger if economic development driven opportunities present themselves. As such, the employment base is sourced to Gallatin County for the majority of its workforce in which case the forecasting models use employment growth and population growth for Gallatin County as critical inputs. Table 6.1 illustrates total cumulative industrial demand of approximately 1.58 million sf for the City of Bozeman over the period 2012 to 2030 based on employment growth forecasts in industrial- related industries. 2011 65,892 2012 67,375 2013 68,895 2014 70,452 2015 72,048 2016 73,683 2017 75,358 2018 77,075 2019 78,835 2020 80,639 2021 82,487 2022 84,382 2023 86,324 2024 88,315 2025 90,356 2026 92,447 2027 94,592 2028 96,791 2029 99,045 2030 101,356 Total 2012-2030 1,580,454 Projected Increase in Industrial Space Demand (sf) from Previous Year - Bozeman Table 6.1: Bozeman Industrial Demand by Employment Growth Source: Montana Department of Labor & Industry (2010) US Census (2010) Industrial Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN54 56 Region 2 (Including Bozeman) Industry Employment Projections growth 10 to 20 Forecast 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 INDUSTRIAL Administrative and support and waste management and remediation services 3.10%680 701 723 745 768 792 816 842 868 895 INDUSTRIAL Manufacturing 2.10%1,021 1,042 1,064 1,087 1,109 1,133 1,156 1,181 1,205 1,231 INDUSTRIAL Transportation & Warehousing 1.60%937 952 967 983 998 1,014 1,031 1,047 1,064 1,081 INDUSTRIAL Wholesale trade 1.30%710 719 728 738 747 757 767 777 787 797 LEISURE Arts, entertainment, and recreation 1.80%394 401 408 416 423 431 439 447 455 463 LEISURE Other services (except public administration and government)1.40%711 721 731 742 752 763 773 784 795 806 LEISURE Retail trade 1.00%5,133 5,185 5,236 5,289 5,342 5,395 5,449 5,504 5,559 5,614 LEISURE Accommodation and food services 1.00%3,231 3,263 3,296 3,329 3,362 3,396 3,430 3,464 3,499 3,534 OFFICE Professional, scientific, and technical services 2.00%2,011 2,052 2,093 2,135 2,177 2,221 2,265 2,311 2,357 2,404 OFFICE Finance & Insurance 1.40%1,249 1,267 1,285 1,303 1,321 1,339 1,358 1,377 1,396 1,416 OFFICE Health care and social assistance 1.40%3,187 3,231 3,277 3,322 3,369 3,416 3,464 3,512 3,562 3,611 OFFICE Real estate and rental and leasing 1.20%449 455 460 466 471 477 483 489 494 500 OFFICE Educational services 0.40%206 207 208 208 209 210 211 212 213 213 OFFICE Information -0.80%564 560 555 551 546 542 538 533 529 525 SUMMARY Industrial Employment Industries 2.19%2,638 2,695 2,754 2,814 2,876 2,939 3,004 3,070 3,137 3,206 SUMMARY Office Employment Industries 1.15%12,656 12,802 12,949 13,098 13,248 13,401 13,555 13,711 13,869 14,028 SUMMARY Retail & Leisure Industries 0.41%1,274 1,279 1,283 1,289 1,294 1,299 1,305 1,310 1,316 1,322 Table 6.2: Bozeman Industrial Employment Growth Forecasts Industrial Market Analysis NORTH PARK CONCEPT LAND USE PLAN |55 57 2012 2013 2014 2015 2020 2025 2030 Projected Total Population 95,547 98,715 101,988 105,370 116,130 126,590 136,373 Projected Annual Population Growth 3,066 3,168 3,273 3,382 2,237 2,165 2,015 Industrial Demand in Bozeman (sf)*153,300 158,400 163,650 169,100 111,850 108,250 100,769 *Factoring 50 sq ft of office space per capita for the City of Bozeman (current ratio is eestimated at 53 sf/capita) 2012-2030 Total Industrial Space Demand (sf) 2,194,619 Projected Bozeman Industrial Demand By Population Growth in Gallatin County Source: Montana Department of Labor & Industry (2010) US Census (2010) Table 6.3: Bozeman Industrial Demand by Population Growth Similar to the approach used in forecasting office demand through employment growth, Table 6.3 illustrates the demand as forecast through using population growth applied against a more sensitized per capita industrial space ratio. The current industrial space ratio of 53 sf per capita for the City of Bozeman in combination with the current market dynamics of high vacancy, but critical advantages of rail and highway accessibility and proximity suggest a slightly lower ratio of industrial space per capita should be applied. Accordingly, Table 6.3 uses an industrial space ratio of 50 sf per capita in forecasting demand by population growth resulting in total industrial demand over the period 2012 to 2030 in the range of 2.2 million sf for the City of Bozeman. As with the retail demand, a blended average of the two demand forecasts is next calculated against which potential market share of total demand could be applied in determining the reasonable and feasible amount of office space for North Park. Industrial Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN56 58 To isolate the appropriate and feasible share of industrial demand that could be achieved at North Park, a market share sensitivity was applied. In this regard, the base level against which the market share was applied reflects the blended average annual demand as determined through Employment Growth and Population Growth. Using this base level of demand, sensitivities ranging from 25% to 40% over time were applied to determine the optimal amount of office space for North Park, as detailed in Table 6.4. In applying these sensitivities, the project’s site and size as well as the optimal format in order to be unique and competitive in the market were considered as important qualitative inputs, as well as the potential to integrate rail spurs into the development thereby creating a distinct point of difference for the development. Although the figures in Table 6.4 reflect new demand, it is entirely possible that the site attributes at North Park could lure existing tenants from elsewhere in Bozeman or Belgrade or beyond. Any potential relocation of tenants could provide the indirect effect of inducing the market-driven demand sooner than later at North Park. That being said however, Industrial demand for new space is forecast to reach enough critical mass (i.e. greater than 100,000 sf) within 5 years or by 2016. Over time as the market stabilizes, industrial demand at North Park could grow from 20,000 sf in 2012 to 617,000 sf by 2030. It is expected that the type industrial users and space at North Park will comprise a mix of larger single user tenants as well as multi- tenant light industrial formats. It is recommended that the larger industrial users limit the amount of outdoor storage so that the overall image of the entire North Park site can be perceived and regarded as a higher quality amenity-driven environment with a complementary supporting mix of land uses, such as Office, Retail and Hotel. ”Flex” formats that include warehouse space in the rear, but also may include street grade office or retail-compatible space (e.g. Café, Gymnastics, Daycare, Catering etc.) along the front edges of the building are also envisioned to be critical in the land use mix. Approximately 620,000 SF of Industrial Space could be feasible at North Park by the year 2030 Table 6.4: Industrial Demand for North Park Site Mandeville Properties Feasible Cumulative Industrial Space Variable Marketshare 2012 2013 2014 2015 2016 2017 2018 2019 2020 2025 2030 Bozeman Demand Blended Average (sf)81,461 83,805 86,220 88,709 90,561 92,454 94,388 96,364 98,384 108,473 101,356 Mandeville Marketshare 25%25%25%30%30%30%30%30%35%40%40% Mandeville Feasible Industrial Space (sf)20,365 20,951 21,555 26,613 27,168 27,736 28,316 28,909 34,435 43,389 40,542 Cumulative (sf)20,365 41,316 62,871 89,484 116,652 144,388 172,705 201,614 236,048 424,090 617,783 Industrial Market Analysis North Park Marketshare North Park Feasible Industrial North Park Properties Feasible Cumulative Industrial Space Variable Marketshare NORTH PARK CONCEPT LAND USE PLAN |57 59 Figure 6.3 Character Imagery of Industrial Business Park Formats Industrial Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN58 60 SECTION 7.0 HOTEL MARKET ANALYSIS NORTH PARK CONCEPT LAND USE PLAN |59 61 Hotel Market Analysis 7.1 Hotel Market Overview To lay a foundation for the future potential demand quantification of a hotel or hotels at North Park, an overview was conducted of the Bozeman Hotel Sector. As of April, 2012, the City of Bozeman has 2,008 Hotel Rooms in 26 properties, representing 31% of the total Bozeman/Yellowstone Market’s hotel inventory (refer to Table 7.1). Figure 7.2 illustrates an age breakdown of the hotel inventory in which aapproximately 55% of Bozeman’s hotels were built after 1990, while 33% are older than 30 years. Table 7.1 provides a list of hotel property names/brands and their associated number of rooms and amount of meeting space, if present. This table is further organized into hotel classes/price points as defined by Smith Travel Research as: upscale, upper midscale, midscale, economy and independent. An analysis of the mix as shown in Figure 7.1reveals that 30% of Bozeman’s hotel inventory is represented by “Independent” hotels, such as the successful C’Mon Inn, while a further 27% is represented by “Upper Midscale” brands such as Comfort Inn, Fairfield Inn, Hampton Inn, Holiday Inn and Best Western. Since 2006, the historic annual occupancy in the Bozeman/Yellowstone region has averaged 56.4%. In 2011, the Bozeman region experienced an average annual occupancy of 55.4%, while the year-to-date (2012) is up almost 3% over the same period 2011. Source: Smith Travel Research (2012) McGraw-Hill Construction Dodge (2012) Hotel Property Name/Brand Number of Rooms Meeting Space Date Opened UPSCALE Hilton Garden Inn Bozeman 122 3,780 Nov-05 Homewood Suites Bozeman 102 1,800 Mar-10 Residence Inn Bozeman 115 600 Oct-07 UPPER MIDSCALE Best Western Plus GranTree Inn 120 7,500 May-74 Comfort Inn Bozeman 121 4,330 May-92 Fairfield Inn Bozeman 57 Apr-92 Hampton Inn Bozeman 70 396 Apr-98 Holiday Inn Bozeman 177 6,400 Mar-69 MIDSCALE La Quinta Inns & Suites Bozeman 56 Jun-10 Ramada Limited Bozeman 50 120 Jun-94 Wingate By Wyndham Bozeman 86 1,550 Apr-99 ECONOMY Days Inn & Suites Bozeman 114 300 Jun-78 Microtel Inn & Suites Bozeman 61 720 Aug-01 Rodeway Inn Bozeman 56 Jun-94 Super 8 Bozeman 107 Mar-80 INDEPENDENT Grand Hotel City Center 64 2,318 Jun-59 Rainbow Motel 42 Jun-65 Budget Inn 60 Jun-68 Lewis & Clark Motel 50 Jun-77 Royal 7 Budget Inn 47 Jun-70 The Bozeman Inn 49 Jun-72 Western Heritage Inn 36 950 Jun-84 TLC Inn 42 Jun-86 Blue Sky Motel 27 Jun-90 Bozeman Hotel 52 600 Jun-04 Cmon Inn 125 1,000 Oct-06 CURRENT TOTAL 2,008 32,364 Comfort Inn 84 Mar-13 FUTURE 84 0 Table 7.1: Current & Future Bozeman Hotel Inventory NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN60 62 Approximately 2,008 Hotel Rooms and 32,300 sf of Meeting Room Space in Bozeman Source: Smith Travel Research (2012) McGraw-Hill Construction Dodge (2012) Figure 7.1: Bozeman Hotel Classes Figure 7.2: Bozeman Total Hotels by Age There are as many as 2 new hotels proposed in Bozeman’s downtown core as well as an 84-room Comfort Suites Inn (location as yet undecided). Overall, Bozeman’s hotel market is stable with limited short term demand for additional rooms other than for potential redeveloping or relocating of existing inventory. The industry norm for annualized hotel occupancy should fall within the range of 60% to 65%, therefore the current market would have to improve the occupancy rates to justify another hotel addition in the short term. This does not preclude an opportunity for North Park to build upon the existing cluster of hotels located and accessed from Mandeville Drive, but that the demand would likely need to catch up in order to rationalize a hotel in that area. Hotel Market Analysis NORTH PARK CONCEPT LAND USE PLAN |61 63 7.2 Hotel Demand Quantification Over recent years, supply and demand levels have moved in opposite directions, whereby occupancy rates have declined and demand has slowed. Because of the extended slowdown of the National economy, the short term outlook is for hotel demand recovery, but not at a feverish pace as evidenced in 2007. Recognizing a more modest outlook for the hotel sector over the next 10 to 15 years, the current hotel supply vs demand in Bozeman, as shown in Table 7.2 needs to improve so that occupancy rates do not decline any further. Applying conservative and stabilized growth in demand for hotels/motels at a blended rate of 0.8% per annum (i.e. 0.9% for Leisure Segment growth and 0.4% for Commercial Segment growth) indicates that assuming no new additions to the Bozeman hotel inventory, occupancy could gradually recover and reach an industry acceptable benchmark of 60% by 2022 and beyond. Table 7.2 illustrates the cumulative annual demand for hotel room growth specifically for the City of Bozeman. It is important to recognize that given the fact that Downtown is actively pursuing a new hotel, any other hotel entrant into the Bozeman Market is likely to come after this hotel has been absorbed into the market. In time, as North Park develops and on-site demand generators are more prevalent in the form of office and industrial properties as well as a potential overpass, a hotel will become potentially more attractive. In the short term however, a hotel is not feasible for North Park. Over the past few years, supply and demand for hotels/motels have averaged slow, albeit stable growth throughout Montana as a result of the global and national economic downturn. Assuming hotel occupancy rates grow as per estimated forecasts over the period of 2012 to 2020 (and beyond), the results of the hotel demand analysis reveal that another mid-priced hotel between 85 and 100 rooms, could be warranted by 2020 in the City of Bozeman. As mentioned however, this demand is likely not going to be warranted for North Park, but rather elsewhere in the City, most likely in the Downtown. Although average Bozeman hotel occupancy and historic supply and demand growth are critical inputs in determining future demand for a hotel at North Park, the current age of the existing hotel infrastructure should also be weighed. In this regard, many of the current properties are older and in need of renovation and if renovations do not occur, the warranted demand could be sped up by a few years. Ideally, occupancy rates would need to improve from their current levels of 55% or lower to at least 60% for a new hotel operator to realize feasibility in a market where supply is currently fulfilled, particularly if operator is in the mid-market profile segment. The stronger Family and Leisure Traveler segment to the region suggests a market positioning for a Mid-Priced Hotel with or without F&B or extended stay format. Refer to Figures 7.3 & 7.4 for representative hotel brands and formats that could fit the envisioned positioning profile. Another potential catalyst for a hotelier at North Park could be the role of Sports Tourism in relation to and envisioned outdoor and indoor leisure and recreational amenity that could be developed on the site or in proximity. Hotel Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN62 64 2011 2012 2013 2014 2015 2020 2025 2030 2,008 2,008 2,092 2,092 2,092 2,092 2,092 2,092 410,435 414,232 418,065 421,934 425,841 445,946 467,035 489,158 Leisure 85%348,870 352,359 355,882 359,441 363,035 381,554 401,017 421,473 Commercial 15%61,565 61,873 62,182 62,493 62,806 64,392 66,018 67,685 Total 100%410,435 414,232 418,065 421,934 425,841 445,946 467,035 489,158 732,920 734,928 763,580 763,580 763,580 765,672 765,672 765,672 0 10 11 11 11 11 12 12 0 10 21 32 42 97 155 216 Occupancy Growth Indicating Hotel Opportunity Years 56.0%56.4%54.8%55.3%55.8%58.2%61.0%63.9% Source: MXD Development Strategists 2012, Smith Travel Research Market Pipeline Report and Geographic Tract Analysis 2006 - YTD April 2012 HOTEL ROOM DEMAND Note: 2012, 2016 & 2020 represent Leap Years and therefore have 366 days against which supply is calculated Forecasted Occupancy as estimated by MXD Development Strategists reflecting historic average and industry standard given the Estevan Market profile. Projected Yellowstone/Bozeman Room Nights Supply Projected Yellowstone/Bozeman Room Demand Yellowstone/Bozmeman Hotel Room Inventory Cumulative Annual New Yellowstone/Bozeman Room Demand Incremental Annual New Yellowstone/Bozeman Room Demand Table 7.2: Hotel Demand for Bozeman Hotel Market Analysis NORTH PARK CONCEPT LAND USE PLAN |63 65 Having identified the overall citywide demand for a potential hotel, the next step is to apply a market share sensitivity against the cumulative demand to in fact determine when a potential hotel could be developed at North Park. It would be difficult for a hotel at North Park to garner more than 50% of the market share, particularly if another hotel or two is being targeted for Downtown. Therefore, as demonstrated in Table 7.3 using market shares ranging from 40% in the early years to 45% and 50% in later years, North Park could support a hotel ranging from 75 to 115 rooms during the period 2025 to 2030. However, because there are still many older sub-standard hotels in the market, the demand could be potentially quicker than stated, but this would be largely dependent upon whether the hotel closed or undergoes a renovation/redevelopment. Table 7.3: Hotel Demand for North Park Site 2012 2013 2014 2015 2016 2017 2018 2019 2020 2025 2030 Bozeman Incremental Annual Demand (Rooms)10 11 11 11 11 11 11 11 11 12 12 MANDEVILLE PARCEL Marketshare 40%40%40%40%45%45%45%45%50%55%60% Incremental MANDEVILLE Parcel Feasible Hotel Rooms 4 4 4 4 5 5 5 5 6 6 7 Cumulative (Hotel Rooms)4 8 13 17 22 27 32 37 42 72 115 Mandeville Properties Feasible Cumulative Hotel Market Share of Visitor Demand (Yellowstone - Bozeman Market Tract) Approximately 72 to 115 Hotel Rooms or 1 Hotel could be feasible at North Park between the years 2025 to 2030 Hotel Market Analysis NORTH PARK PARCEL North Park Properties Feasible Cumulative Hotel Marketshare of Visitor Demand (Yellowstone - Bozeman Market Tract) NORTH PARK NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN64 66 Luxury Boutique Lifestyle Concept ½ ½ Figure 7.3: Hotel Family Trees Part A Hotel Market Analysis NORTH PARK CONCEPT LAND USE PLAN |65 67 ½ ½ Figure 7.4: Hotel Family Trees Part B Hotel Market Analysis NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN66 68 SECTION 8.0 RECREATION SECTOR OVERVIEW NORTH PARK CONCEPT LAND USE PLAN |67 69 Recreational Sector Overview 8.1 Recreation Sector Summary Based on the Active Community Culture of Bozeman and confirmed by the City of Bozeman Economic Development Plan, there will be strong demand for active recreational facilities over the next two decades. The City of Bozeman prepared a recreational needs assessment based on population projections, revealing the number of facilities required per recreational categories. As illustrated in Figure 8.1 the most needed facilities are Tennis, Baseball Fields and Soccer Fields at 44 courts, 25 diamonds and 35 pitches respectively. For these sports an indoor component or facility could provide a significant value added amenity not just locally but regionally and statewide for attracting tournaments and for higher profile athlete training. Some recreational facilities require larger tracts of land than others, and some facilities are best situated in an urban environment vs suburban environment, and some are best located within residential areas at a neighborhood scale, and others are best located in a regional destination location. For example, tennis courts can be stand-alone parks that fit in with a residential suburb that do not require a large number of parking stalls, whereas soccer fields require more land for both the play area and parking lot. North Park could be a potential location for a Regional Tournament and Recreational Complex Park because of the land area size, location and visibility/exposure. Source: Bozeman Economic Development Plan (2009) Figure 8.1: Bozeman Community Recreational Needs by 2025 Regional Recreation Parks often consist of both indoor and outdoor recreational facilities. Considering that Bozeman does have a colder and precipitous winter climate, providing an Indoor Soccer Facility (refer to following case study examples) is a great potential amenity for the community, where leagues can play and practice during all seasons. In addition, potential Regional Recreation Parks generate demand for complimentary commercial and retail development both onsite and offsite. As such, recreational amenities within North Park could benefit businesses located at the existing commercial, retail and hotel clusters adjacent to the site as well as create opportunities for new, small businesses onsite to cater to the onsite foot traffic. Finally, Regional Recreation Parks are a welcomed City anchor that can form a clean, well-designed City corridor entrance, forming an impressive first sense of community. Regional Recreation Parks require large tracts of land NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN68 70 INDOOR MULTI-SPORT RECREATION East Hants Sportsplex, Halifax, Canada Location: Lantz, Nova Scotia Canada Population of East Hants: 23,387 (2006) Regionally, population is around 400,000. Location Context: Close proximity to Halifax Regional Municipality and the Stanfield International Airport, in one of Atlantic Canada’s fastest growing communities. Site: Approximately 4.5 acres Indoor Soccer Expansion is a $15.9-million facility Opened: 1993 Features: A full Size Indoor Multi-Purpose Field House. Dividable artificial field surface for a variety of sports including: soccer, football, lawn bowling, ultimate frisbee, rugby, field hockey, lacrosse etc. Seating capacities: 230 & 900 2 Regulation Size Arenas 5 Hotels in the area Recently expanded Sportsplex includes second ice surface, field house that can accommodate three small soccer fields, 400m walking/running track, community meeting room with seating for 100; board room capable of seating 25; full food service; lounge area with couches, chairs, etc.; room for coaches with video equipment and other features to assist with game preparations; and a pro shop. The province, through the departments of Health and Wellness, and Service Nova Scotia and Municipal Relations committed $5.3-million and $1-million, respectively. The Government of Canada provided $2-million from the Major Infrastructure Component of the Building Canada Fund, and $1-million from the Innovative Communities Fund led by ACOA. The Municipality of East Hants and the East Hants Arena Association shared the remaining project costs. Recreational Sector Overview NORTH PARK CONCEPT LAND USE PLAN |69 71 INDOOR MULTI-SPORT RECREATION Northern Sports Center, Prince George, Canada Location Context: Adjacent to the University of Northern BC Population of Prince George: 71,030 (2006) Opened: 1993 Size: 145,100 sf JV Partnership: City and the University of Northern BC Features: Indoor Field Houses (90 x 190 feet) Track and Straightaway 280m track 80m straightaway Gymnasium 22,000 sf 3 basketball courts Seating capacity: 2,000 Training Weight and cardio rooms Studio for aerobics, dance, yoga Ventilated Wax room/rifle storage Sport Medicine and physiotherapy Connection to a major trail network Other facilities Two squash courts Locker rooms & storage facilities Health bar Multipurpose room (meeting space) Recreational Sector Overview NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN70 72 INDOOR MULTI-SPORT RECREATION Pacific Institute for Sports Excellence, Victoria, BC, Canada Location Context: Suburban Victoria, adjacent to Camosun College Population of Greater Victoria: 330,088 (2006) Concept description: Bringing sports education, community recreation/programs and athlete development under one roof. Opened: 2008 Building Footprint: 40,000 sf Size: 80,000+ sf Development Partners: Camosun College, Canadian Sports Center Pacific, and Pacific Sport Victoria Features: Alex Campbell Field (Outdoor) Fully lit, Artificial turf field Gymnasium 14,800 sf Two full size basketball courts, retractable dividers & collapsing bleachers. Movement Studio: 2,800 sf Fitness Center: 3,000 sf Available to the entire community. High Performance Area: 2,800 sf Classrooms for theory and applied purposes. Additional Infrastructure details: certified LEED Gold through the Canada Green Building Council. Recreational Sector Overview NORTH PARK CONCEPT LAND USE PLAN |71 73 Figure 8.2: Character Imagery of Regional Recreation Parks & Complexes Recreational Sector Overview NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN72 74 9.0 LAND USE DEVELOPMENT STRATEGY NORTH PARK CONCEPT LAND USE PLAN |73 75 Land Use Development Strategy 9.1 Land Use Development Strategy Overview This section builds upon the land use demand forecasts with the recommended project market positioning, taking into account the competitive commercial retail, office, industrial and hotel infrastructure existing and proposed within the City of Bozeman. The objective is to establish a development project at the city’s edge that is appealing to the surrounding residential communities and employment nodes as well as capture the commuter vehicle traffic and consumer interest from the transient population. The land use and development strategy will focus on the optimal program in order to achieve the highest and best use of the North Park site, while attempting to ensure viable residual land values at such time that demand in the market has stabilized in terms of vacancies and achievable lease rates. Accordingly the development program allocation reflects a back-and-forth process of working with a financial analysis and the demand allocation to identify a land use mix that over the long term can be supportable by market demand as well as financially viable over time. Working with CTA Landworks who have prepared a Concept Layout Plan, the land use market demand forecasts have been fine tuned to fit within the confines and identified parcels as laid out in the Concept Plan. The Development Strategy for North Park attempts to fill in the current void that occupies the center of the City and which has land owned by both the City of Bozeman and the DNRC. In creating a vision for the site over the next 20 years, both the City and DNRC could harness and leverage the site’s attributes and mitigate its weaknesses in generating revenue as well as social value through the creation of an employment center and potential recreational connectivity point. “Connecting & Expanding” Bozeman The North Park Opportunity 9.2 North Park Positioning Strategy Recognizing the land use demand summary and the identified points- of-difference necessary to make North Park a success, Table 9.1 summarizes each land use’s Target Market, Price Point and overall Positioning. The North Park project’s over-arching positioning strategy should be to: Provide a regional employment center and job creation hub comprising a mix of land uses. Allow for the introduction of shops and services that will firstly cater to the emerging workforce, then secondarily to the local and wider trade area residents. Utilize the extensive highway frontage, mountain backdrops and existing parks and cycling networks to promote full connectivity to, from and within North Park, so that all roads truly do lead to North Park. The design standards should reflect an emphasis on 360 degree architecture so that building siting and design is unique and compatible with the surrounding community and avoids replicating another Bruce Industrial Park. The Bozeman market itself is relatively small, despite its regional draw, therefore a careful phasing strategy is critical to ensure success, achieve maximum value, but most importantly to not negatively or adversely impact the existing fabric of Bozeman and further perpetuate the vacancy and lease rate conditions that exist today. There are multiple objectives in phasing that must be accounted for including: creating an amenity to sell housing, creating critical mass, avoiding market saturation, providing flexibility, and retaining strategic parcels for future and other considerations. In order to lay a foundation for the most optimal phasing strategy, the Concept Plan as prepared by CTA Landworks illustrates the conceptual allocation of the land uses into respective Parcels against which land use allocation, development costs and subsequent residual land valuation can be determined. NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN74 76 Land Use Target Market, Price Point & Positioning Industrial Target Market Price Point Positioning Incubator for Statewide and Regional Economic Development Drivers, Manufacturing and potential logistics Combination of large users and multi-tenant warehouse/office “flex” space Business Park environment Retail Target Market Price Point Positioning Tenant Mix catering to firstly the North Park Lands Employment Center then upon potential introduction of overpass to wider Bozeman City and Gallatin County Value Price Point Local and Community-Scale Shops & Services with Food & Beverage and potential future symbiotic entertainment and recreation uses Office Target Market Price Point Positioning Medical/Health/Wellness Services, Professional Services, Smaller user segments ranging from 500 sf to 3,000 sf Multi-Tenant Office Space in Freestanding 1, 2 or 3-Story Office Building formats or as integrated into Multi-Tenant Flex Light Industrial Buildings to provide diversity in offering Hotel Target Market Price Point Positioning Regional Event & Sports Tourism Patrons and Business Travelers Potential University related Value to Mid Scale Price Point with or without Food & Beverage or Extended Stay, Family Friendly 2 to 3 Star Branded Hotel Table 9.1 Target Market, Price Point & Positioning Summary Land Use Development Strategy 9.3 North Park Demand & Phasing Summary A summary of the total demand over the period 2012 to 2030 is provided in Table 9.2 and reflects the analysis of Retail, Office, Industrial and Hotel land uses. It is important to state that demand for the full land uses, particularly industrial extends beyond the market-driven threshold of 2030 and is contingent on economic- development driven initiatives reaching outside of the regional context (e.g. Statewide). The key principle behind the phasing strategy is to create catalytic development while ensuring that the impact on existing businesses is kept to a minimum while still responding to potential new demand Phase 1 The project is based on a phased development premised around the introduction of as much as 465,000 sf of industrial in the latter stages of Phase 1 (on approximately 45 acres), likely in the first 5-year window. The formats would be expected to comprise larger single tenant users (e.g. Manufacturing and Logistics) for whom rail spur access (pending the phasing and timing of rail spur development) would be deemed a significant asset and may thus allow for a premium on achievable lease rates, above and beyond today’s current low lease rates. NORTH PARK CONCEPT LAND USE PLAN |75 77 The phasing can take advantage of servicing and access from the north end of the site at a new Red Wing Drive which will serve as the main internal vehicle artery for the development. Although the current vacancy in the industrial market is high, the locational attributes and potential to attract users with a Statewide or even Intermountain West catchment utilizing the highway and rail signify a strong opportunity and foundation for job creation and attraction of potential new industries. Phase 2 The introduction of almost 100,000 sf of office space comprising a potential 6 acre Business Park is programmed for Phase 2 in the next 5 year window from 2012. The location of the office buildings are envisioned to back onto the green belt and thus provide an amenity for office users, while providing a compatible buffering land use to this more sensitive area. Some of this office space may be in a freestanding format while the majority, may comprise office space in multi-tenant light industrial “flex” formats. A further 205,000 sf of light industrial comprising more multi-tenant formats and “flex” users on approximately 15 acres is planned in Phase 2 to provide a more balanced industrial composition as well as a more seamless transition to softer commercial land uses approaching Mandeville Drive. Phase 3 Once the industrial (large single user and multi-tenant) and most of the office land uses have been allocated, sold or potentially developed, the next Phase of the development proposes to complete the arterial connection to Mandeville Drive by developing the remainder of the office component (34,000 sf on 2.5 acres) at the northeast corner of Mandeville Drive and the new inner arterial. In the event that the Phase 2 Office development comprises a more light industrial “flex” format, then this smaller office component could be a transitional area in which further light industrial flex, or additional self storage (adjacent to existing self storage) or freestanding office could be developed. By the time Phase 3 comes on stream, the suburban office market may have reached a point whereby vacancies have lowered and lease rates have increased thus creating a more viable “pure” office development. Though shown as a Phase 3 component, the retail piece comprising 63,750 sf on 6.5 acres at the northwest corner of Mandeville Drive and the new inner arterial, could be a piece that is developed in Phase 2. However, with a mix that is envisioned to comprise Limited Service Food & Beverage as well as local shops and services for the industrial and office workers it is important that this not be developed ahead of any necessary demand drivers. Hotel uses for North Park should be re-evaluated after approximately 10 years to determine if demand still warrants a potential hotel development in the range of 100 rooms. There is inherent flexibility in the demand and land allocation to potentially accommodate shifts in other land uses if the market dictates such, most notably in office or retail. Moreover, as Phase 3 develops the potential for a new overpass connecting Mandeville Drive to Baxter Lane could become necessary to allow for more seamless commuter movement as well as general vehicle and pedestrian connectivity with N 19th Ave. Phase 4 The final phase of the development retains the highest profile and visible land fronting I-90 for such time that development along N19th Ave as well as Bozeman Gateway could be built out. Additionally, any retail development as proposed (187,000 sf on 19 acres) along this stretch would be very dependent on a new overpass which isn’t expected until Phase 3. Land Use Development Strategy NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN76 78 The recreational land use shown in Phase 4, envisioned to be an indoor and outdoor combined sports facility could be developed earlier as an interim or transitional land use for longer term higher and best use. While likely to not be developed privately, but more as a joint venture, potential P3 (Public-Private-Partnership), a recreational component, given Bozeman’s strong recreational culture could well become a long term fixture at North Park. 9.4 Comparison of Market Demand to Development Capacity Table 9.2 provides a comparison of the Market-driven Demand Forecasts to the year 2030 for Retail, Office, Industrial and Hotel to the actual development program potential as summarized in Table 9.3. The purpose of the comparison is to illustrate how the market shares applied for quantifying demand for each applicable land use correspond with the land use potential and development capacity of North Park. In particular, Table 9.2 highlights that by 2030, there is forecast to be much more industrial site capacity (1,258,500 sf) than market demand (617,700 sf) by 640,00 sf. The nature of industrial development in terms of formats and potential to lure economic- development driven demand (as opposed to market-driven demand) suggests that this level of variance would require additional stimulus and regional or most likely statewide catalytic development. Conversely, with Retail it is important to work with the complexities of tenant-driven and consumer demand in balancing the amount of space that could or should be developed at North Park. Retail, Office and Hotel when comparing the 2030 Market-Driven demand to the site carrying capacity illustrates a largely balanced picture, though the market in its current status with higher vacancy rates will still need to recover before initial developments are economically viable, thus illustrating the less aggressive amount of traditional “pure” office space. The Market Demand for office at 160,000 sf is higher than that shown in the land capacity for traditional office space. However, it is envisioned that office space will also occupy “flex” type Light Industrial formats, thereby accommodating some of the forecasted demand. Therefore, the Phases identified are not necessarily tied to any specific year horizons. 9.4 North Park Land Use Allocation by Parcel Table 9.4 outlines in detail the land use allocation for each parcel and its optimal land use. In particular, the table highlights the potential net developable area taking into account typical parking, circulation, landscaping requirements as well as typical building footprints and densities that would be most achievable for North Park. In summary, Table 9.4 illustrates that on the gross site area of 95.5 acres, a total of 1,113,95 sf of Net Leasable Space could be developed on the site at a total Floor Area Ratio (FAR) of 0.30. Land Use Development Strategy Table 9.2 Comparison of Market Demand to Site Carrying Capacity Phase 1 - 4 TOTAL to 2030 Retail 270,000 sf Office 72,000 sf Light Industrial 1,258,500 sf Hotel 90 rooms Market Demand to 2030 Retail 253,131 sf Office 159,013 sf Light Industrial 617,783 sf Hotel 115 rooms Difference of Phases 1 - 4 to Market Demand Retail 16,869 sf Office -87,013 sf Light Industrial 640,717 sf Hotel -25 rooms NORTH PARK CONCEPT LAND USE PLAN |77 79 Table 9.3 North Park Land Use Demand Summary Land Use Development Strategy Land Use Segment Retail 63,000 sf 207,000 sf 270,000 sf Office 27,000 sf 45,000 sf 72,000 sf Light Industrial 941,000 sf 317,500 sf 1,258,500 sf Hotel 90 rooms 90 rooms Land Use Segment Retail 6.5 acres 19.0 acres 25.5 acres Office 1.5 acres 2.5 acres 4.0 acres Light Industrial 44.5 acres 19.5 acres 64.0 acres Hotel 2.0 acres 2.0 acres 44.5 acres 21.0 acres 11.0 acres 19.0 acres 95.5 acres Note: Total Gross Parcel Areas as measured/based on CTA LandWorks July 2012 Concept & Phasing Plan PHASE 1 PHASE 2 PHASE 3 PHASE 4 TOTAL Phases 1 - 4 PHASE 1 PHASE 2 PHASE 3 PHASE 4 Total Phases 1 - 4 NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN78 80 Table 9.4 North Park Land Use Allocation By Parcel Land Use Development Strategy Land Use Floor Area Ratio (FAR) Gross Building Area (GBA) Avg. # of Floors Building Floorplate (SF) Building Area (Acres) Building Efficiency Net Leasable Area (NLA) or Revenue Space Parking Ratio per 1,000 sf GLA or per room Parking Spaces Required & Supplied by Land Use Total Parking Land Req'd (Acres) Net for Roads & Landscaping Net Developable Gross Site Area PARCEL 1 Light Industrial Business Park/Tech 0.49 75,000 1.00 75,000 1.7 100% 75,000 1.0 75 0.8 1.1 2.4 3.5 PARCEL 2 Large User Industrial/Manufacturing 0.50 240,000 1.00 240,000 5.5 100% 240,000 1.0 240 2.5 3.5 7.5 11.0 PARCEL 3 Large User Industrial/Manufacturing 0.50 250,000 1.00 250,000 5.7 100% 250,000 1.0 250 2.6 3.7 7.8 11.5 PARCEL 4 Large User Industrial/Manufacturing 0.49 300,000 1.00 300,000 6.9 100% 300,000 1.0 300 3.1 4.5 9.5 14.0 PARCEL 5 Light Industrial Business Park/Tech 0.41 80,000 1.00 80,000 1.8 95% 76,000 2.0 152 1.6 1.4 3.1 4.5 PARCEL 6 Light Industrial Business Park/Tech 0.37 40,000 1.00 40,000 0.9 95% 38,000 2.0 76 0.8 0.8 1.7 2.5 PARCEL 7 Light Industrial Business Park/Tech 0.38 90,000 1.00 90,000 2.1 95% 85,500 2.0 171 1.8 1.8 3.7 5.5 PARCEL 8 Light Industrial Business Park/Tech 0.39 120,000 1.00 120,000 2.8 95% 114,000 2.0 228 2.4 2.2 4.8 7.0 PARCEL 9 Suburban Office 0.46 30,000 2.00 15,000 0.3 90% 27,000 3.0 81 0.7 0.5 1.0 1.5 Light Industrial Business Park/Tech 0.41 80,000 1.00 80,000 1.8 100% 80,000 2.0 160 1.7 1.4 3.1 4.5 PARCEL 10 Suburban Office 0.46 50,000 2.00 25,000 0.6 90% 45,000 3.0 135 1.1 0.8 1.7 2.5 PARCEL 11 Retail Commercial 0.25 70,000 1.00 70,000 1.6 90% 63,000 5.1 319 2.6 2.1 4.4 6.5 PARCEL 12 Hotel 0.77 67,500 3.00 22,500 0.5 80% 54,000 1.0 54 0.4 0.6 1.4 2.0 PARCEL 13 Retail Commercial 0.26 80,000 1.00 80,000 1.8 90% 72,000 4.6 333 2.7 2.2 4.8 7.0 PARCEL 14 Retail Commercial 0.29 150,000 1.00 150,000 3.4 90% 135,000 4.3 586 4.7 3.8 8.2 12.0 Land Use Floor Area Ratio (FAR) Gross Building Area (GBA) Avg. # of Floors Building Floorplate (SF) Building Area (Acres) Building Efficiency Net Leasable Area (NLA) or Revenue Space Parking Ratio per 1,000 sf GLA Parking Spaces Required & Supplied by Land Use Total Parking Land Req'd (Acres) Net for Roads & Landscaping Net Developable Gross Site Area Suburban Office 0.46 80,000 2.00 40,000 0.9 90% 72,000 3.0 216 1.7 1.3 2.7 4.0 Light Industrial Business Park/Tech 0.40 485,000 1.00 485,000 11.1 97% 468,500 1.8 862 8.9 8.8 18.7 27.5 Large User Industrial/Manufacturing 0.50 790,000 1.00 790,000 18.1 100% 790,000 1.0 790 8.2 11.7 24.8 36.5 Retail Commercial 0.27 300,000 1.00 300,000 6.9 90% 270,000 4.6 1,238 9.9 8.2 17.3 25.5 Hotel 0.77 67,500 3.00 22,500 0.5 80% 54,000 1.0 54 0.4 0.6 1.4 2.0 TOTAL 0.41 1,722,500 1.1 1,637,500 37.6 96% 1,654,500 1.9 3,160 29.2 30.6 64.9 95.5 NORTH PARK CONCEPT LAND USE PLAN |79 9.5 Workshops CTA along with representatives from the City of Bozeman and DNRC facilitated two major workshops and public open houses for the project. The first was an evening meeting on May 23, 2012 that was considered more of a strategic programming workshop. Major comments taken from the workshop include: • Feel this is still a good site for future waste transfer facility with potential tie-in to rail transport. • Suggest ideal location for industrial park/tech park. • Supportive of location of indoor/outdoor sports complex within development • Concern expressed for location of heavy industry as well as proliferation of shopping malls • Include a trail next to Mandeville Creek and create a greenway. • Need an overpass over I-90 and suggestions seem to be a strong east-west connection of Griffin Drive to Baxter Drive. • Bozeman needs a convention center and perhaps the North Park site is the location. A second workshop was conducted on June 28th which included a strategic planning session of invited individuals with an interest in the project followed by a public open house to discuss and provide input for the project. The public was able to comment on three land use options shown within as Option A, B and C as well as gain insight to the results of the market assessment process and preliminary findings. Land Use Development Strategy NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN80 Land Use Development Strategy Significant comments from the second series of workshops include: 9.6 Land Use Planning Based on the market analysis, the CTA Team developed a series of land use plans that explore a variety of options to build-out the project site. There are a number of consistent themes derived for the land use plans from one option to another. The following is a list of items that are considered necessary for all options: • An overpass on Interstate 90 providing access into the site • Expanded access on North 7th Street • Continued use and improvement of the MRL crossing location on the northernmost portio of the property • Creation of rail siding along the existing MRL line with addition of a second rail spur • Buffering of the existing Mandeville Creek • Light Industrial use bordering the railroad. • Commercial land bordering the interstate. Five land use planning options have been generated for the project and noted as options A-E. Each option has various iterations of landuse distribution and transportation circulation. Based on ongoing meetings with community leaders, community workshops and detailed analysis of the market data, Option D was developed as the preferred alternative and Option C was also viewed as a viable alternate to Option D. Each of these options have been developed into a detailed master plan with a full associated cost estimate broken out into phases. Only the preferred option has been developed into a full market feasibility study. What follows is a design analysis for the preferred alternative master plan. NORTH PARK CONCEPT LAND USE PLAN |81 Land Use Development Strategy 9.7 Master Plan-Preferred Alternative The 275-acre North Park property is broken roughly into an 80-acre tract owned by the city of Bozeman and the remainder is held by the DNRC. The preferred alternative master plan utilizes a main boulevard separated road as a spine linking the rail crossing location to the north of the site and sweeps through the site crossing Mandeville creek and terminating to an improved Mandeville Lane to the far southern boundary linking with Wheat Drive to the South. The master plan proposes linking to North 7th Street at Red Wind Drive and Flora Lane. The Flora Lane extension loops on the West side of the site forming a greenway drive along Mandeville Creek tying into the main boulevard drive through the site. Perhaps the key piece of the transportation component of the project is the proposed overpass at Mandeville Lane connecting to East Baxter Lane east of Interstate 90. While an interchange is not feasible for the project, an overpass will provide indirect access into the site and provide a community-wide east-west access road to north 19th avenue and a direct east-west route for the community across interstate 90. As indicated earlier, an approximate one-mile rail siding is proposed adjacent to the existing track and includes a north-south spur through the middle of the northeastern half of the property. From a landuse perspective there are 30.5 acres of light industrial planned for the northern portion of the site with a large 14 acre tract of land designated as manufacturing. The northeast corner of the North Park tract is the most ideal for heavier manufacturing. It is most remote and is relatively hidden from within the property and from adjacent lands. The center portion of the site is slated for 15 acres of Tech and 6 acres of office space. At the northeast corner of the Mandeville Lane and Wheat Drive intersection 2.5 acres are planned for Office Space. The Northwest side of the intersection is slated for 6.5 acres of retail commercial with an adjacent 2 acres of hotel space. Nineteen (19) acres adjacent to Interstate 90 are planned as retail commercial. Finally, splitting the City owned property and DNRC land along Interstate 90 is recreation land that could be developed as an indoor sports complex with associated outdoor sports fields. This landuse can be viewed as temporary should development pressure make the land more valued as commercial in the future. NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN82 Land Use Development Strategy The proposed development infrastructure costs are approximately $17.7 Million in 2012 dollars. Design assumptions utilize Bozeman’s Uniform Development Code as guidelines for construction and cost projections. The following are general design assumptions for the preferred option: • Roadways to include concrete curb and gutter with asphalt road profile. • Boulevard Road is separated by a ten foot landscape planting median • Ductile Iron Water Lines • Two major detention basins planned for the development • Street lighting throughout the boulevard roadway and at intersections throughout the remainder of the development. • All utilities including electric underground. • Entry signage at four locations within the development. • Street trees on 50’ centers throughout all roads. • An asphalt bike trail following the greenway corridor of Mandeville Creek. • A 400’ bridge deck over Interstate 90 with four 12’ lanes and two-two foot striping lanes on the outside for comfort for bicyclists. 9.8 Scheduling This section will explore timing of future tasks and conditions required to develop the North Park Tract. a. Environmental Assessments Currently a required Environmental assessment is underway for the project and will be completed prior to any actual construction taking place. b. Montana Rail Link During the course of the planning process CTA has met with representatives of Montana Rail Link and discussed the project several times. It is a fair statement that Montana Rail Link (MRL) has a significant interest in providing better rail service in Bozeman. The North Park property offers an ideal access point for a rail siding and spur line to provide rail service to the light industrial and manufacturing proposed on the northern portion of the site. There is approximately one mile of spur and rail siding proposed in the preferred alternative or roughly $1 M worth of improvements. Currently, MRL has indicated that they will not participate in building rail access lines but obviously that is negotiable depending on the type of industry and eventual tenants. Recommendations include continual dialog with MRL throughout the final engineering and development process in order to make sure rail configuration planning is feasible. Ultimately the rail siding, spur design and rail crossing signalization will be coordinated and or designed by MRL. NORTH PARK CONCEPT LAND USE PLAN |83 Land Use Development Strategy Further coordination with MRL subsequent to this planning effort should be encouraged specifically for marketing purposes of the light industrial properties. The city and DNRC should coordinate with MRL in order to utilize MRL’s network of marketing for mutually beneficial businesses who may be interested in locating in the North Park property. c. Zoning Currently the entire site is zoned either M1 or M2 or manufacturing. While not necessarily required, rezoning of the properties systematically may be desirable. Since this is in essence a step down zoning it is easier than rezoning the properties in the opposite direction. It is not recommended to rezone all the properties immediately rather it is more likely and desirable to rezone to an appropriate level of zoning at which time the property is either platted or even sold or planned for a tenant. There are obviously potential pitfalls with this process as rezoning numerous parcels over the years is cumbersome and from a planning perspective is not ideal but given the length of time necessary for full build-out much can change. d. Preliminary Platting The project envisions four (4) phases of construction of infrastructure that coincides with a similar level of platting. It may be in the City’s best interest to develop the project as a PUD with multiple phases of construction. This will provide consistency for tenants and landowners but yet give a level of flexibility for the City of Bozeman and DNRC. At this point, the project would be platted in four phases according to the phasing plan provided. e. Infrastructure Development/Extension Currently water and sewer exist through the site but work was done prior to planning for the site and it is anticipated that utilities will have to be replaced during construction. Cost estimates for each preferred option define construction of utilities within each development phase. NORTH PARK CONCEPT LAND USE PLAN |NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN84 No r t h P a r k P r o p e r t i e s Co n c e p t u a l L a n d U s e P l a n Op t i o n A NORTH PARK CONCEPT LAND USE PLAN |85NORTH PARK CONCEPT LAND USE PLAN | No r t h P a r k P r o p e r t i e s Co n c e p t u a l L a n d U s e P l a n Op t i o n B NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN86 No r t h P a r k P r o p e r t i e s Co n c e p t u a l L a n d U s e P l a n Op t i o n C NORTH PARK CONCEPT LAND USE PLAN |87 Ma n d e v i l l e O p t i o n C Gr a d i n g Ph a s e 1 Ph a s e 2 Ph a s e 3 P h a s e 4 Re m o v e S t u b b l e / s t o c k p i l e t o p s o i l 18 , 2 0 0 L F @ $ 3 . 6 6 = 6 6 , 6 1 2 $ $2 6 , 6 4 5 $1 8 , 6 5 1 $ 6 , 6 6 1 $ 1 4 , 6 5 5 Su r v e y i n g / S t a k i n g 71 0 h r s @ $ 1 0 0 . 0 0 = 7 1 , 0 0 0 $ $2 8 , 4 0 0 $1 9 , 8 8 0 $ 7 , 1 0 0 $ 1 5 , 6 2 0 Ea r t h w o r k 75 , 0 0 0 C Y @ $ 5 . 0 0 = 3 7 5 , 0 0 0 $ $1 5 0 , 0 0 0 $1 0 5 , 0 0 0 $ 3 7 , 5 0 0 $ 8 2 , 5 0 0 Fi n a l G r a d i n g 15 AC @ $ 3 , 5 0 0 . 0 0 = 5 0 , 7 5 0 $ $2 0 , 3 0 0 $1 4 , 2 1 0 $ 5 , 0 7 5 $ 1 1 , 1 6 5 Du s t C o n t r o l / W a t e r T r u c k s 34 2 h r s @ $ 1 5 0 . 0 0 = 5 1 , 3 0 0 $ $2 0 , 5 2 0 $1 4 , 3 6 4 $ 5 , 1 3 0 $ 1 1 , 2 8 6 Su b t o t a l 6 1 4 , 6 6 2 $ $2 4 5 , 8 6 5 $1 7 2 , 1 0 5 $ 6 1 , 4 6 6 $ 1 3 5 , 2 2 6 Ut i l i t i e s Su r v e y / S t a k i n g 66 0 H R S @ $ 1 0 0 . 0 0 = 6 6 , 0 0 0 $ $2 6 , 4 0 0 $1 8 , 4 8 0 $ 6 , 6 0 0 $ 1 4 , 5 2 0 Se w e r L i f t S t a t i o n s * 1 E A @ $ 1 2 5 , 0 0 0 . 0 0 = 1 2 5 , 0 0 0 $ $0 $1 2 5 , 0 0 0 $0 $0 Se w e r L i f t S t a t i o n B a c k u p P o w e r 0E A @ $ 7 5 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Fo r c e M a i n - 4 " 0 L F @ $ 7 5 . 0 0 = - $ $0 $0 $0 $0 Se w e r L i f t S t a t i o n H o u s e a n d C o n t r o l s 0 E A @ $ 1 2 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Sa n i t a r y S e w e r L i n e - 1 2 " 6, 0 0 0 L F @ $ 4 0 . 0 0 = 2 4 0 , 0 0 0 $ $1 8 9 , 6 0 0 $5 0 , 4 0 0 $0 $0 Se w e r L i n e 8 " 12 , 2 0 0 L F @ $ 3 0 . 0 0 = 3 6 6 , 0 0 0 $ $4 3 , 9 2 0 $1 1 7 , 1 2 0 $ 5 4 , 9 0 0 $ 1 5 0 , 0 6 0 Se w e r M a n h o l e s 61 E A @ $ 3 , 5 0 0 . 0 0 = 2 1 3 , 5 0 0 $ $8 5 , 4 0 0 $5 9 , 7 8 0 $ 2 1 , 3 5 0 $ 4 6 , 9 7 0 Se w e r S e r v i c e t o C - L o t s ( C o m m e r c i a l ) 25 E A @ $ 1 , 0 0 0 . 0 0 = 2 5 , 0 0 0 $ $6 , 2 5 0 $6 , 2 5 0 $ 6 , 2 5 0 $ 6 , 2 5 0 We l l s - i r r i g a t i o n 0 E A @ $ 1 4 0 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Wa t e r L i n e - 8 " D u c t i l e I r o n 12 , 2 0 0 L F @ $ 8 5 . 0 0 = 1 , 0 3 7 , 0 0 0 $ $1 2 4 , 4 4 0 $3 3 1 , 8 4 0 $ 1 5 5 , 5 5 0 $ 4 2 5 , 1 7 0 Wa t e r L i n e - 1 4 " D u c t i l e I r o n 6, 0 0 0 L F @ $ 1 2 0 . 0 0 = 7 2 0 , 0 0 0 $ $5 6 8 , 8 0 0 $1 5 1 , 2 0 0 $0 $0 Wa t e r V a u l t s 25 E A @ $ 1 2 5 . 0 0 3, 1 2 5 $ $7 8 1 $7 8 1 $7 8 1 $7 8 1 Wa t e r S e r v i c e 25 E A @ $ 1 , 3 2 0 . 0 0 = 3 3 , 0 0 0 $ $8 , 2 5 0 $8 , 2 5 0 $ 8 , 2 5 0 $ 8 , 2 5 0 Fi r e H y d r a n t s 32 E A @ $ 5 , 0 0 0 . 0 0 = 1 6 0 , 0 0 0 $ $6 4 , 0 0 0 $4 4 , 8 0 0 $ 1 6 , 0 0 0 $ 3 5 , 2 0 0 Re t e n t i o n B a s i n s 2 E A @ $ 2 0 , 0 0 0 . 0 0 = 4 0 , 0 0 0 $ $2 0 , 0 0 0 $2 0 , 0 0 0 St o r m M a n h o l e s 61 E A @ $ 2 , 8 0 0 . 0 0 = 1 7 0 , 8 0 0 $ $6 8 , 3 2 0 $4 7 , 8 2 4 $ 1 7 , 0 8 0 $ 3 7 , 5 7 6 Up p e r U t i l i t i e s 18 , 2 0 0 L F @ $ 2 0 . 0 0 = 3 6 4 , 0 0 0 $ $1 4 5 , 6 0 0 $1 0 1 , 9 2 0 $ 3 6 , 4 0 0 $ 8 0 , 0 8 0 24 " S t o r m L i n e 6, 0 0 0 L F @ $ 7 5 . 0 0 = 4 5 0 , 0 0 0 $ $3 5 5 , 5 0 0 $9 4 , 5 0 0 $0 $0 18 " S t o r m L i n e 12 , 2 0 0 L F @ $ 5 0 . 0 0 = 6 1 0 , 0 0 0 $ $7 3 , 2 0 0 $1 9 5 , 2 0 0 $ 9 1 , 5 0 0 $ 2 5 0 , 1 0 0 Tr a n s f o r m e r V a u l t s 25 E A @ $ 7 0 0 . 0 0 = 1 7 , 5 0 0 $ $4 , 3 7 5 $4 , 3 7 5 $ 4 , 3 7 5 $ 4 , 3 7 5 Bo r i n g - P o w e r 1E A @ $ 5 , 0 0 0 . 0 0 = 5 , 0 0 0 $ $5 , 0 0 0 $0 $0 $0 St r e e t L i g h t i n g 63 E A @ $ 4 , 9 4 2 . 0 0 = 3 1 1 , 3 4 6 $ $1 8 6 , 8 0 8 $6 2 , 2 6 9 $ 3 1 , 1 3 5 $ 3 1 , 1 3 5 Op e n S p a c e / P a r k L i g h t i n g * 5 E A @ $ 1 5 , 0 0 0 . 0 0 = 7 5 , 0 0 0 $ $0 $7 5 , 0 0 0 $0 $0 Tr a i l L i g h t i n g 10 E A @ $ 2 , 1 2 0 . 0 0 = 2 1 , 2 0 0 $ $0 $0 $0 $ 2 1 , 2 0 0 Na t u r a l G a s 18 , 2 0 0 L F @ $ 1 0 . 0 0 = 1 8 2 , 0 0 0 $ $7 2 , 8 0 0 $5 0 , 9 6 0 $ 1 8 , 2 0 0 $ 4 0 , 0 4 0 Na t u r a l G a s - M a i n L i n e E x t e n s i o n 0 L F @ $ 1 8 . 0 0 = - $ $0 $0 $0 $0 Su b t o t a l 5 , 2 3 5 , 4 7 1 $ $2 , 0 4 9 , 4 4 4 $ 1 , 5 4 5 , 9 4 9 $ 4 8 8 , 3 7 1 $ 1 , 1 5 1 , 7 0 7 Ro a d w a y s Su r v e y i n g / S t a k i n g 94 0 H R S @ $ 1 0 0 . 0 0 = 9 4 , 0 0 0 $ $3 7 , 6 0 0 $2 6 , 3 2 0 $ 9 , 4 0 0 $ 2 0 , 6 8 0 En t r a n c e s / A p p r o a c h e s 4 E A @ $ 2 0 , 5 0 0 . 0 0 = 8 2 , 0 0 0 $ $4 1 , 0 0 0 $4 1 , 0 0 0 $0 $0 Ma i n t h r u R o a d w a y ( C & G , b l v d , w a l k ) 6, 1 0 0 L F @ $ 1 8 0 . 0 0 = 1 , 0 9 8 , 0 0 0 $ $8 6 7 , 4 2 0 $2 3 0 , 5 8 0 $0 $0 St a n d a r d R o a d w a y s ( C & G , w a l k ) 9, 7 0 0 L F @ $ 9 5 . 0 0 = 9 2 1 , 5 0 0 $ $1 1 0 , 5 8 0 $2 9 4 , 8 8 0 $ 1 3 8 , 2 2 5 $ 3 7 7 , 8 1 5 Bo x C u l v e r t C r o s s i n g s f o r C r e e k 3 E A @ $ 3 0 , 0 0 0 . 0 0 = 9 0 , 0 0 0 $ $2 9 , 7 0 0 $0 $0 $ 6 0 , 3 0 0 Ra i l r o a d S i d i n g / s p u r 5, 2 0 0 L F @ $ 1 9 2 . 0 0 = 9 9 8 , 4 0 0 $ $0 $9 9 8 , 4 0 0 $0 $0 Ra i l r o a d C r o s s i n g S i g n a l 1 L S @ $ 1 0 0 , 0 0 0 . 0 0 = 1 0 0 , 0 0 0 $ $1 0 0 , 0 0 0 $0 $0 $0 Su b t o t a l 3 , 2 8 3 , 9 0 0 $ $1 , 1 8 6 , 3 0 0 $ 1 , 5 9 1 , 1 8 0 $ 1 4 7 , 6 2 5 $ 4 5 8 , 7 9 5 Si g n a g e En t r y S i g n s * 4 E A @ $ 1 0 , 0 0 0 . 0 0 = 4 0 , 0 0 0 $ $2 0 , 0 0 0 $2 0 , 0 0 0 $0 $0 En t r y L i g h t i n g 4 E A @ $ 1 0 , 0 0 0 . 0 0 = 4 0 , 0 0 0 $ $2 0 , 0 0 0 $2 0 , 0 0 0 $0 $0 Re g u l a t o r y S i g n a g e 1 E A @ $ 1 5 , 0 0 0 . 0 0 = 1 5 , 0 0 0 $ $3 , 7 5 0 $3 , 7 5 0 $ 3 , 7 5 0 $ 3 , 7 5 0 Su b t o t a l 9 5 , 0 0 0 $ $4 3 , 7 5 0 $4 3 , 7 5 0 $ 3 , 7 5 0 $ 3 , 7 5 0 La n d s c a p i n g St r e e t T r e e s 72 8 E A @ $ 2 5 0 . 0 0 = 1 8 2 , 0 0 0 $ $7 2 , 8 0 0 $5 0 , 9 6 0 $ 1 8 , 2 0 0 $ 4 0 , 0 4 0 Na t u r a l W a t e r F e a t u r e 0 L S @ $ 1 0 0 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Pe r i m e t e r F e n c i n g f o r R a i l R o a d 5, 0 0 0 L F @ $ 2 5 . 0 0 = 1 2 5 , 0 0 0 $ $0 $1 2 5 , 0 0 0 $0 $0 La n d s c a p i n g B o u l e v a r d 6, 0 0 0 L F @ $ 6 0 . 0 0 = 3 6 0 , 0 0 0 $ $2 8 4 , 4 0 0 $7 5 , 6 0 0 $0 $0 Ir r i g a t i o n B o u l e v a r d 6, 0 0 0 L S @ $ 3 0 . 0 0 = 1 8 0 , 0 0 0 $ $1 4 2 , 2 0 0 $3 7 , 8 0 0 $0 $0 Su b t o t a l 8 4 7 , 0 0 0 $ $4 9 9 , 4 0 0 $2 8 9 , 3 6 0 $ 1 8 , 2 0 0 $ 4 0 , 0 4 0 Am m e n i t i e s Bi k e / P e d e s t r i a n T r a i l * 2, 5 0 0 L F @ $ 2 0 . 0 0 = 5 0 , 0 0 0 $ $0 $0 $0 $ 5 0 , 0 0 0 Pa r k 1 E A @ $ 6 0 , 0 0 0 . 0 0 = 6 0 , 0 0 0 $ $0 $6 0 , 0 0 0 $0 $ 0 Pe d e s t r i a n B r i d g e s 2 L S @ $ 4 0 , 0 0 0 . 0 0 = 8 0 , 0 0 0 $ $0 $8 0 , 0 0 0 $0 $ 0 Ve h i c u l a r B r i d g e / 4 0 0 ' S p a n 20 , 8 0 0 S F @ $ 1 5 0 . 0 0 = 3 , 1 2 0 , 0 0 0 $ $0 $0 $ 3 , 1 2 0 , 0 0 0 $ 0 Su b t o t a l 3 , 3 1 0 , 0 0 0 $ $0 $1 4 0 , 0 0 0 $ 3 , 1 2 0 , 0 0 0 $ 5 0 , 0 0 0 Su b t o t a l = 13 , 3 8 6 , 0 3 3 $ $4 , 0 2 4 , 7 5 9 $ 3 , 7 8 2 , 3 4 5 $ 3 , 8 3 9 , 4 1 2 $ 1 , 8 3 9 , 5 1 7 Co n t i n g e n c y @ 10 % 1 , 3 3 8 , 6 0 3 $ $4 0 2 , 4 7 6 $3 7 8 , 2 3 4 $ 3 8 3 , 9 4 1 $ 1 8 3 , 9 5 2 Su b t o t a l = 14 , 7 2 4 , 6 3 6 $ $4 , 4 2 7 , 2 3 5 $ 4 , 1 6 0 , 5 7 9 $ 4 , 2 2 3 , 3 5 3 $ 2 , 0 2 3 , 4 6 9 Ge n e r a l C o n d i t i o n s @ 5% 7 3 6 , 2 3 2 $ $2 2 1 , 3 6 2 $2 0 8 , 0 2 9 $ 2 1 1 , 1 6 8 $ 1 0 1 , 1 7 3 Su b t o t a l = 15 , 4 6 0 , 8 6 8 $ $4 , 6 4 8 , 5 9 6 $ 4 , 3 6 8 , 6 0 8 $ 4 , 4 3 4 , 5 2 1 $ 2 , 1 2 4 , 6 4 3 Co n t r a c t o r O H & P r o f i t @ 5% 7 7 3 , 0 4 3 $ $2 3 2 , 4 3 0 $2 1 8 , 4 3 0 $ 2 2 1 , 7 2 6 $ 1 0 6 , 2 3 2 Su b t o t a l = 16 , 2 3 3 , 9 1 2 $ $4 , 8 8 1 , 0 2 6 $ 4 , 5 8 7 , 0 3 9 $ 4 , 6 5 6 , 2 4 7 $ 2 , 2 3 0 , 8 7 5 Fe e s , E x p e n s e s & S o f t C o s t s A/E / C A / I n s p e c t i o n / T e s t i n g 1 L S @ 1 4 . 0 0 % = 0 $ 2 , 2 7 2 , 7 4 8 $ $6 8 3 , 3 4 4 $6 4 2 , 1 8 5 $ 6 5 1 , 8 7 5 $ 3 1 2 , 3 2 2 Ge o t e c h n i c a l 1 L S @ $ 2 5 , 0 0 0 . 0 0 = 2 5 , 0 0 0 $ $2 5 , 0 0 0 $0 $0 Le g a l C o s t s / p e r m i t s 1 L S @ $ 7 5 , 0 0 0 . 0 0 = 7 5 , 0 0 0 $ $4 5 , 0 0 0 $7 , 5 0 0 $ 7 , 5 0 0 $ 7 , 5 0 0 Su b t o t a l 2 , 3 7 2 , 7 4 8 $ $7 5 3 , 3 4 4 $6 4 9 , 6 8 5 $ 6 5 9 , 3 7 5 $ 3 1 9 , 8 2 2 To t a l L a n d D e v e l o p m e n t C o s t s = 18 , 6 0 6 , 6 5 9 $ $5 , 6 3 4 , 3 7 0 $ 5 , 2 3 6 , 7 2 4 $ 5 , 3 1 5 , 6 2 2 $ 2 , 5 5 0 , 6 9 7 No r t h P a r k O p t i o n C NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN88 No r t h P a r k P r o p e r t i e s Co n c e p t u a l L a n d U s e P l a n Op t i o n D NORTH PARK CONCEPT LAND USE PLAN |89 No r t h P a r k P r o p e r t i e s Co n c e p t u a l L a n d U s e P l a n Op t i o n D NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN90 Ma n d e v i l l e O p t i o n D Gr a d i n g Ph a s e 1 Ph a s e 2 Ph a s e 3 P h a s e 4 Re m o v e S t u b b l e / s t o c k p i l e t o p s o i l 15 , 8 0 0 L F @ $ 3 . 6 6 = 5 7 , 8 2 8 $ $2 3 , 1 3 1 $1 6 , 1 9 2 $ 5 , 7 8 3 $ 1 2 , 7 2 2 Su r v e y i n g / S t a k i n g 63 2 h r s @ $ 1 0 0 . 0 0 = 6 3 , 2 0 0 $ $2 5 , 2 8 0 $1 7 , 6 9 6 $ 6 , 3 2 0 $ 1 3 , 9 0 4 Ea r t h w o r k 70 , 0 0 0 C Y @ $ 5 . 0 0 = 3 5 0 , 0 0 0 $ $1 4 0 , 0 0 0 $9 8 , 0 0 0 $ 3 5 , 0 0 0 $ 7 7 , 0 0 0 Fi n a l G r a d i n g 15 AC @ $ 3 , 5 0 0 . 0 0 = 5 0 , 7 5 0 $ $2 0 , 3 0 0 $1 4 , 2 1 0 $ 5 , 0 7 5 $ 1 1 , 1 6 5 Du s t C o n t r o l / W a t e r T r u c k s 31 6 h r s @ $ 1 5 0 . 0 0 = 4 7 , 4 0 0 $ $1 8 , 9 6 0 $1 3 , 2 7 2 $ 4 , 7 4 0 $ 1 0 , 4 2 8 Su b t o t a l 5 6 9 , 1 7 8 $ $2 2 7 , 6 7 1 $1 5 9 , 3 7 0 $ 5 6 , 9 1 8 $ 1 2 5 , 2 1 9 Ut i l i t i e s Su r v e y / S t a k i n g 60 0 H R S @ $ 1 0 0 . 0 0 = 6 0 , 0 0 0 $ $2 4 , 0 0 0 $1 6 , 8 0 0 $ 6 , 0 0 0 $ 1 3 , 2 0 0 Se w e r L i f t S t a t i o n s * 1 E A @ $ 1 2 5 , 0 0 0 . 0 0 = 1 2 5 , 0 0 0 $ $0 $1 2 5 , 0 0 0 $0 $0 Se w e r L i f t S t a t i o n B a c k u p P o w e r 0E A @ $ 7 5 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Fo r c e M a i n - 4 " 0 L F @ $ 7 5 . 0 0 = - $ $0 $0 $0 $0 Se w e r L i f t S t a t i o n H o u s e a n d C o n t r o l s 0 E A @ $ 1 2 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Sa n i t a r y S e w e r L i n e - 1 2 " 6, 1 0 0 L F @ $ 4 0 . 0 0 = 2 4 4 , 0 0 0 $ $1 9 2 , 7 6 0 $5 1 , 2 4 0 $0 $0 Se w e r L i n e 8 " 9, 7 0 0 L F @ $ 3 0 . 0 0 = 2 9 1 , 0 0 0 $ $3 4 , 9 2 0 $9 3 , 1 2 0 $ 4 3 , 6 5 0 $ 1 1 9 , 3 1 0 Se w e r M a n h o l e s 53 E A @ $ 3 , 5 0 0 . 0 0 = 1 8 5 , 5 0 0 $ $7 4 , 2 0 0 $5 1 , 9 4 0 $ 1 8 , 5 5 0 $ 4 0 , 8 1 0 Se w e r S e r v i c e t o C - L o t s ( C o m m e r c i a l ) 25 E A @ $ 1 , 0 0 0 . 0 0 = 2 5 , 0 0 0 $ $6 , 2 5 0 $6 , 2 5 0 $ 6 , 2 5 0 $ 6 , 2 5 0 We l l s - i r r i g a t i o n 0 E A @ $ 1 4 0 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Wa t e r L i n e - 8 " D u c t i l e I r o n 9, 7 0 0 L F @ $ 8 5 . 0 0 = 8 2 4 , 5 0 0 $ $9 8 , 9 4 0 $2 6 3 , 8 4 0 $ 1 2 3 , 6 7 5 $ 3 3 8 , 0 4 5 Wa t e r L i n e - 1 4 " D u c t i l e I r o n 6, 1 0 0 L F @ $ 1 2 0 . 0 0 = 7 3 2 , 0 0 0 $ $5 7 8 , 2 8 0 $1 5 3 , 7 2 0 $0 $0 Wa t e r V a u l t s 25 E A @ $ 1 2 5 . 0 0 3, 1 2 5 $ $7 8 1 $7 8 1 $7 8 1 $7 8 1 Wa t e r S e r v i c e 25 E A @ $ 1 , 3 2 0 . 0 0 = 3 3 , 0 0 0 $ $8 , 2 5 0 $8 , 2 5 0 $ 8 , 2 5 0 $ 8 , 2 5 0 Fi r e H y d r a n t s 32 E A @ $ 5 , 0 0 0 . 0 0 = 1 6 0 , 0 0 0 $ $6 4 , 0 0 0 $4 4 , 8 0 0 $ 1 6 , 0 0 0 $ 3 5 , 2 0 0 Re t e n t i o n B a s i n s 2 E A @ $ 2 0 , 0 0 0 . 0 0 = 4 0 , 0 0 0 $ $2 0 , 0 0 0 $2 0 , 0 0 0 St o r m M a n h o l e s 53 E A @ $ 2 , 8 0 0 . 0 0 = 1 4 8 , 4 0 0 $ $5 9 , 3 6 0 $4 1 , 5 5 2 $ 1 4 , 8 4 0 $ 3 2 , 6 4 8 Up p e r U t i l i t i e s 15 , 8 0 0 L F @ $ 2 0 . 0 0 = 3 1 6 , 0 0 0 $ $1 2 6 , 4 0 0 $8 8 , 4 8 0 $ 3 1 , 6 0 0 $ 6 9 , 5 2 0 24 " S t o r m L i n e 6, 1 0 0 L F @ $ 7 5 . 0 0 = 4 5 7 , 5 0 0 $ $3 6 1 , 4 2 5 $9 6 , 0 7 5 $0 $0 18 " S t o r m L i n e 9, 7 0 0 L F @ $ 5 0 . 0 0 = 4 8 5 , 0 0 0 $ $5 8 , 2 0 0 $1 5 5 , 2 0 0 $ 7 2 , 7 5 0 $ 1 9 8 , 8 5 0 Tr a n s f o r m e r V a u l t s 25 E A @ $ 7 0 0 . 0 0 = 1 7 , 5 0 0 $ $4 , 3 7 5 $4 , 3 7 5 $ 4 , 3 7 5 $ 4 , 3 7 5 Bo r i n g - P o w e r 1E A @ $ 5 , 0 0 0 . 0 0 = 5 , 0 0 0 $ $5 , 0 0 0 $0 $0 $0 St r e e t L i g h t i n g 61 E A @ $ 4 , 9 4 2 . 0 0 = 3 0 1 , 4 6 2 $ $1 8 0 , 8 7 7 $6 0 , 2 9 2 $ 3 0 , 1 4 6 $ 3 0 , 1 4 6 Op e n S p a c e / P a r k L i g h t i n g * 5 E A @ $ 1 5 , 0 0 0 . 0 0 = 7 5 , 0 0 0 $ $0 $7 5 , 0 0 0 $0 $0 Tr a i l L i g h t i n g 10 E A @ $ 2 , 1 2 0 . 0 0 = 2 1 , 2 0 0 $ $0 $0 $0 $ 2 1 , 2 0 0 Na t u r a l G a s 15 , 8 0 0 L F @ $ 1 0 . 0 0 = 1 5 8 , 0 0 0 $ $6 3 , 2 0 0 $4 4 , 2 4 0 $ 1 5 , 8 0 0 $ 3 4 , 7 6 0 Na t u r a l G a s - M a i n L i n e E x t e n s i o n 0 L F @ $ 1 8 . 0 0 = - $ $0 $0 $0 $0 Su b t o t a l 4 , 7 0 8 , 1 8 7 $ $1 , 9 6 1 , 2 1 8 $ 1 , 3 8 0 , 9 5 6 $ 4 1 2 , 6 6 7 $ 9 5 3 , 3 4 5 Ro a d w a y s Su r v e y i n g / S t a k i n g 90 0 H R S @ $ 1 0 0 . 0 0 = 9 0 , 0 0 0 $ $3 6 , 0 0 0 $2 5 , 2 0 0 $ 9 , 0 0 0 $ 1 9 , 8 0 0 En t r a n c e s / A p p r o a c h e s 4 E A @ $ 2 0 , 5 0 0 . 0 0 = 8 2 , 0 0 0 $ $4 1 , 0 0 0 $4 1 , 0 0 0 $0 $0 Ma i n t h r u R o a d w a y ( C & G , b l v d , w a l k ) 6, 1 0 0 L F @ $ 1 8 0 . 0 0 = 1 , 0 9 8 , 0 0 0 $ $8 6 7 , 4 2 0 $2 3 0 , 5 8 0 $0 $0 St a n d a r d R o a d w a y s ( C & G , w a l k ) 9, 7 0 0 L F @ $ 9 5 . 0 0 = 9 2 1 , 5 0 0 $ $1 1 0 , 5 8 0 $2 9 4 , 8 8 0 $ 1 3 8 , 2 2 5 $ 3 7 7 , 8 1 5 Bo x C u l v e r t C r o s s i n g s f o r C r e e k 3 E A @ $ 3 0 , 0 0 0 . 0 0 = 9 0 , 0 0 0 $ $2 9 , 7 0 0 $0 $0 $ 6 0 , 3 0 0 Ra i l r o a d S i d i n g / s p u r 5, 2 0 0 L F @ $ 1 9 2 . 0 0 = 9 9 8 , 4 0 0 $ $0 $9 9 8 , 4 0 0 $0 $0 Ra i l r o a d C r o s s i n g S i g n a l 1 L S @ $ 1 0 0 , 0 0 0 . 0 0 = 1 0 0 , 0 0 0 $ $1 0 0 , 0 0 0 $0 $0 $0 Su b t o t a l 3 , 2 7 9 , 9 0 0 $ $1 , 1 8 4 , 7 0 0 $ 1 , 5 9 0 , 0 6 0 $ 1 4 7 , 2 2 5 $ 4 5 7 , 9 1 5 Si g n a g e En t r y S i g n s * 4 E A @ $ 1 0 , 0 0 0 . 0 0 = 4 0 , 0 0 0 $ $2 0 , 0 0 0 $2 0 , 0 0 0 $0 $0 En t r y L i g h t i n g 4 E A @ $ 1 0 , 0 0 0 . 0 0 = 4 0 , 0 0 0 $ $2 0 , 0 0 0 $2 0 , 0 0 0 $0 $0 Re g u l a t o r y S i g n a g e 1 E A @ $ 1 5 , 0 0 0 . 0 0 = 1 5 , 0 0 0 $ $3 , 7 5 0 $3 , 7 5 0 $ 3 , 7 5 0 $ 3 , 7 5 0 Su b t o t a l 9 5 , 0 0 0 $ $4 3 , 7 5 0 $4 3 , 7 5 0 $ 3 , 7 5 0 $ 3 , 7 5 0 La n d s c a p i n g St r e e t T r e e s 63 0 E A @ $ 2 5 0 . 0 0 = 1 5 7 , 5 0 0 $ $6 3 , 0 0 0 $4 4 , 1 0 0 $ 1 5 , 7 5 0 $ 3 4 , 6 5 0 Na t u r a l W a t e r F e a t u r e 0 L S @ $ 1 0 0 , 0 0 0 . 0 0 = - $ $0 $0 $0 $0 Pe r i m e t e r F e n c i n g f o r R a i l R o a d 5, 0 0 0 L F @ $ 2 5 . 0 0 = 1 2 5 , 0 0 0 $ $0 $1 2 5 , 0 0 0 $0 $0 La n d s c a p i n g B o u l e v a r d 6, 1 0 0 L F @ $ 6 0 . 0 0 = 3 6 6 , 0 0 0 $ $2 8 9 , 1 4 0 $7 6 , 8 6 0 $0 $0 Ir r i g a t i o n B o u l e v a r d 6, 1 0 0 L S @ $ 3 0 . 0 0 = 1 8 3 , 0 0 0 $ $1 4 4 , 5 7 0 $3 8 , 4 3 0 $0 $0 Su b t o t a l 8 3 1 , 5 0 0 $ $4 9 6 , 7 1 0 $2 8 4 , 3 9 0 $ 1 5 , 7 5 0 $ 3 4 , 6 5 0 Am m e n i t i e s Bi k e / P e d e s t r i a n T r a i l * 2, 5 0 0 L F @ $ 2 0 . 0 0 = 5 0 , 0 0 0 $ $0 $0 $0 $ 5 0 , 0 0 0 Pa r k 1 E A @ $ 6 0 , 0 0 0 . 0 0 = 6 0 , 0 0 0 $ $0 $6 0 , 0 0 0 $0 $ 0 Pe d e s t r i a n B r i d g e s 2 L S @ $ 4 0 , 0 0 0 . 0 0 = 8 0 , 0 0 0 $ $0 $8 0 , 0 0 0 $0 $ 0 Ve h i c u l a r B r i d g e / 4 0 0 ' S p a n 20 , 8 0 0 S F @ $ 1 5 0 . 0 0 = 3 , 1 2 0 , 0 0 0 $ $0 $0 $ 3 , 1 2 0 , 0 0 0 $ 0 Su b t o t a l 3 , 3 1 0 , 0 0 0 $ $0 $1 4 0 , 0 0 0 $ 3 , 1 2 0 , 0 0 0 $ 5 0 , 0 0 0 Su b t o t a l = 12 , 7 9 3 , 7 6 5 $ $3 , 9 1 4 , 0 5 0 $ 3 , 5 9 8 , 5 2 5 $ 3 , 7 5 6 , 3 1 0 $ 1 , 6 2 4 , 8 8 0 Co n t i n g e n c y @ 10 % 1 , 2 7 9 , 3 7 7 $ $3 9 1 , 4 0 5 $3 5 9 , 8 5 3 $ 3 7 5 , 6 3 1 $ 1 6 2 , 4 8 8 Su b t o t a l = 14 , 0 7 3 , 1 4 2 $ $4 , 3 0 5 , 4 5 5 $ 3 , 9 5 8 , 3 7 8 $ 4 , 1 3 1 , 9 4 1 $ 1 , 7 8 7 , 3 6 8 Ge n e r a l C o n d i t i o n s @ 5% 7 0 3 , 6 5 7 $ $2 1 5 , 2 7 3 $1 9 7 , 9 1 9 $ 2 0 6 , 5 9 7 $ 8 9 , 3 6 8 Su b t o t a l = 14 , 7 7 6 , 7 9 9 $ $4 , 5 2 0 , 7 2 7 $ 4 , 1 5 6 , 2 9 7 $ 4 , 3 3 8 , 5 3 8 $ 1 , 8 7 6 , 7 3 6 Co n t r a c t o r O H & P r o f i t @ 5% 7 3 8 , 8 4 0 $ $2 2 6 , 0 3 6 $2 0 7 , 8 1 5 $ 2 1 6 , 9 2 7 $ 9 3 , 8 3 7 Su b t o t a l = 15 , 5 1 5 , 6 3 9 $ $4 , 7 4 6 , 7 6 4 $ 4 , 3 6 4 , 1 1 2 $ 4 , 5 5 5 , 4 6 5 $ 1 , 9 7 0 , 5 7 3 Fe e s , E x p e n s e s & S o f t C o s t s A/E / C A / I n s p e c t i o n / T e s t i n g 1 L S @ 1 4 . 0 0 % = 0 $ 2 , 1 7 2 , 1 8 9 $ $6 6 4 , 5 4 7 $6 1 0 , 9 7 6 $ 6 3 7 , 7 6 5 $ 2 7 5 , 8 8 0 Ge o t e c h n i c a l 1 L S @ $ 2 5 , 0 0 0 . 0 0 = 2 5 , 0 0 0 $ $2 5 , 0 0 0 $0 $0 Le g a l C o s t s / p e r m i t s 1 L S @ $ 7 5 , 0 0 0 . 0 0 = 7 5 , 0 0 0 $ $4 5 , 0 0 0 $7 , 5 0 0 $ 7 , 5 0 0 $ 7 , 5 0 0 Su b t o t a l 2 , 2 7 2 , 1 8 9 $ $7 3 4 , 5 4 7 $6 1 8 , 4 7 6 $ 6 4 5 , 2 6 5 $ 2 8 3 , 3 8 0 To t a l L a n d D e v e l o p m e n t C o s t s = 17 , 7 8 7 , 8 2 8 $ $5 , 4 8 1 , 3 1 1 $ 4 , 9 8 2 , 5 8 7 $ 5 , 2 0 0 , 7 3 0 $ 2 , 2 5 3 , 9 5 3 No r t h P a r k O p t i o n D NORTH PARK CONCEPT LAND USE PLAN |91 No r t h P a r k P r o p e r t i e s Co n c e p t u a l L a n d U s e P l a n Op t i o n E NORTH PARK CONCEPT LAND USE PLAN || NORTH PARK CONCEPT LAND USE PLAN92 Produced for North Park Properties by CTA ARCHITECTS ENGINEERS 411 East Main Street | Suite 101 | Bozeman, MT 59715 406.556.7100 ph | www.ctagroup.com