Full Text
CITY OF IN By: Charles F. Tooley Mayor Dept flavor In tbe absence of the &UM RESOLUTION 05-18306 A RESOLUTION TO EXPAND THE BOUNDARIES OF EXTENDED SPECIAL IMPROVEMENT MAINTENANCE DISTRICT NO. 4012 FOR THE PURPOSE OF MAINTAINING THE EXISTING AND FUTURE PARK IMPROVEMENTS IN CIRCLE 50 SUBDIVISION TO INCLUDE VILLAGE WEST SUBDIVISION WHEREAS, City Council of Billings, Montana hereby finds, determines and declares that: 1. The public interest and convenience require expanding the boundaries of Special Improvement Maintenance District No. 4012 created by Resolution 99-17481 on July 11, 1999. 2. All lands are benefited and no lands that are not benefited have been included within the district. All lands within the district will be enhanced in value to the extent of the assessments to be levied upon such lands, and all lands included within the district should be assessed accordingly to pay the cost and expenses of the district. NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF BILLINGS: 1. Jurisdiction and Creation: Extended Special Improvement Maintenance District No.4012 is of more than local or ordinary public benefit. The Council has acquired jurisdiction to order the improvements and it does hereby expand the boundaries of Extended Special Improvement Maintenance District No. 4012. All lands included in the expanded boundaries of Extended Special Improvement Maintenance District No. 4012 are benefited and no lands that are not benefited have been included in said district. 2. General Character of Improvements and Maintenance: The general character of the improvements to be maintained is as follows: landscaping, trees, irrigation systems, irrigation system water services, and other park equipment and improvements installed by the developer, Parks Department and/or as part of a future Special Improvement District. 3. Boundaries: The boundaries of the district are described and designated on Exhibit attached hereto. 4. Maintenance Estimate: The estimated cost of the proposed expansion maintenance for the current year shall be $5,589.42 as described in the Maintenance Estimate attached hereto as Exhibit 5. Assessment Method: All of the costs and expenses of the district will be assessed against the entire district. Assessments for each lot during the first year will be approximately $0.0057 per square foot of lot area. In accordance with 7-1-1479 MCA, the assessment for each lot in each ensuing year will be set by the City Council by resolution. 6. Payment of Assessment: The assessments for all maintenance and costs of the district shall be paid in equal armual installments, provided that the payment of one-half of said annual assessment may be deferred to May 31 of the year following the assessment. All money derived from the collection of said assessments otherwise shall constitute the existing fund lcnown as Fund of Special Improvement Maintenance District No. 4012. 7. Bonds for Improvements: There will be no bonds sold for this district as it is for maintenance only. 8. Engineering: No engineering will be required for the maintenance of the district. 9. District Accounts: The Director of Finance is hereby authorized and directed to establish the necessary accounts to govern the receiving of all revenues and the expenditures of the same district. APPROVED by the , Council of the City of Billings, Montana this 11 th day of July, 2005. BILL.:1;A>, • 0 m rn ril H ok a t— CA il E 4A IA fel rn frti 0 2 Fri, is 0 M rn tn O 0 z P 8 en Di N 1.5" 0 0 t, 4 b-C rd 0 hi 8 P 8 hi 0 R m 2 ---PAGE BREAK--- iy A31395 CONVERSE. SANDRA L 1541 NORWOOD IN BILLINGS MT 59102-7596 2 RE 2 Re 2 RE 2 RE 2 RE 2 RE Dater 05/13/2005 Tine' 09:41217 Yellowstone County TA Reports - Parcel Master List Ranges: TAX YEAR: 2005 - 2005 Operator: bcoons Pagel ASSESSORS: IL) A31371, A31772, A31373. A31374, A3137I, A31375. A31379. A71376. A71777, A31380, A11381, A32382, A31704, A31303A A32365, . A3136313, A3136311. A31366, A31367. iz, (1 anent A313611, A31169, A31390, A11391. A31392. 031393, A31394. A3139S. A31196, A31397. A313911, A31199. A31400, A31401. A31402. A31403. A31404, A31405, A31406. A31407, A314011. A31409. A31420. A31692 1 A31406 BONSELL. JAMES 5124 LAUREL RD BILLINGS MI 59101-4612 A31396 BONSELL. JAMES or- 5124 LAUREL RD BILLINGS MI 59101-4612 A31371 WALLERY, TAMMY BRIGHT, ROBERT 2650 PROVINCE LH BILLINGS MT 59102-7612 A31407 CHARDS, CHRISTIPNER C NICOLE R 1595 TIRWRON LN BILLINGS HT 59102-7592 z A31405 DARE. RICHARD F MARGARET M 2551 TIBURON EN BILLINGS MT 59102-7592 A31379 CORDER. E GAYLE 1620 NORICOD LN 03-1032-34-3-10-11-0000 VW2 VILLAGE WEST SURD LT 6 BLA 4 VILLAGE WEST SUB (051 7000 SQ FT (OLD A30044) 07-1032-34-3-09-15-0000 VW1 VILLAGE WEST SURD LT 6 BLX 3 VILLAGE WEST SUR (05) 7155 SQ FT (OLD I A30044) 03-1032-34-3-07-03-0000 VW1 VILLAGE WEST SUED a LT 1 MLR 1 VILLAGE WEST SUB 10S) 7020 SQ FT (OLD $ A30044) 03-1032-34-3-10-11-0000 VW1 VILLAGE WEST STAID LT 7 BLK VILLAGE WEST SUR 1051 7000 SQ FI (OLD 1 A30044) 07-1032-34-3-09-13-0000 VW1 VILLAGE WEST SURD LT 7 BLK 3 VILLAGE WEST SUB (051 7265 SQ FT (OLD I A30044) 03-1032-34-3-10-09-0000 VW1 VILLAGE WEST SUBD LT 5 BLK 4 V/LLAGE WEST SUB 105) 7400 Sp FT (OLD 4 A30044) 03-1072-34-1-06-05-0000 VW2 VILLAGE WEST SUED 2 RE ,OPTIONS: TAX TYPEL LEVY DISTRICT: 1A1 SUB-LEVY Drag SPECIAL DISTRICT: CAI SORT ORDER. N Assessor. owner/kaillng Address 1 OF COPIES: 1 Legal Description Levy Sub Taw Dist Dist Type Key 11 ---PAGE BREAK--- Date, 05/13/2005 Time: 09,41124 Operator, bcoons Pape: 2 Yellowstone County 2 RE t-r A31309 J S DEVELOPMENT CO 4524 RANGEVIEW DR BILLINGS MT 59106-4723 2 RE 2 RE A31391 J 15 DEvELOPM1ENT CO 4524 RANGEVIEW DR 03-1032-34-3-09-05-0000 VILLAGE liEST SURD 2 RE TA Reports - Parcel Raster List Levy Sub Tax Assessorl OVner/Mailing Address Legal Description Dist Dist Type Key fl BILLINGS MT 59102-7597 LT 3 BLK 2 VILLAGE NEST SUB 105) 7155 SQ FT (OLD 11 A30044) A31375 ISOM. DAVID CARL SHAMA B 03-1032-34-3-07-11-0000 2 RE 1540 PROVINCE LN VIII VILLAGE WEST SUDO BILLINGS MT 59102-7599 LT 6 BLX 1 VILLAGE WEST SUR 1051 7020 SQ FT (OLD I A30044) A31303A J L E CONSTRUCTION 407.--. 03-1032-34-3-00-13-7001 2 RS 1070 S 24IN SI V VW1 VILLAGE NEST SURD a 14/LLINGS MT 59102-6406 A3110311 J E CONSTRUCTION 1070 6 24TH ST W BILLINGS MT 59102-6406 031302 4 S CONSTRUCTION 4524 RANGEVIEW DR BILLINGS NT 59106-4723 UNIT 1533 PROVINCE TOWNNONES 1051 1,2% INT IN COMMON ELEMENTS LOCO LT 7 BLIC 2 VILLAGE WEST SUB 03-1032-34-3-06-13-7002 VW1 VILLAGE WEST SUM) UNIT 1537 PROVINCE TOWNHONES (05) 1/21 INT IN COMMON ELEMENTS LOC 0 LT 7 BLS 2 VILLAGE WES/ SUB 03-1032-34-3-00-11-0000 VW1 ViLIAGE WEST SUBS LT 6 BLX 2 VILLAGE NEST SUB (05) RE 7690 SO FT 10147 11 A30044) A31307 J B DEVELOPMENT 03-1032-34-3-06-21-0000 2 RE 4524 RANGEVIEW DR VV1 VILLAGE WEST SUBD BILLINGS MI 59206-4723 LT 2 BLX 11 VILLAGE WEST SUB (05) 7155 SO rr (OLD 11 A30044) A31392 J S DEVELOPMENT 03-1032-34-3-09-07-0000 2 RE 4524 RA140EVIEW DR VW1 VILLAGE WEST BUBO BILLINGS MT 59106-4723 LT 4 2LX 3 VILLAGE WEST SUB (05) 7155 SO FT (OLD A300441 A313011 J S DEVELOPMENT CO yeir 03-1032-34-3-00-23-0000 2 RE 4524 RANGEVIEW DR VIII VILLAGE WEST SUDO BILLINGS MT 59106-4723 A32390 J L S DEVELOPMENT CO 4524 RANGEVIEW DR BILLINGS MT 59106-4721 LT 12 ELK 2 VILLAGE WEST SUB (051 7353 SQ FT (OLD A300441 03-1032-34-3-09-01-0000 VW1 VILLAGE VEST SUBD LT 2 BLK 3 VILLAGE VEST SUS 1051 7260 SQ FT (OLD 9 A30044) 03-1012-34-3-09-03-0000 v01 VILLAGE NEST SUED LT 2 ELK 3 VILLAGE WEST SUB (05) 7155 S0 FT (OLD I A300441 ---PAGE BREAK--- Datet 05/13/2005 Times 09,41,24 Yellowstone County Operatort bacons Paget 3 TA Reports - Parcel Master List Levy Sub Tax Assessor/ Owner/Mailing Address Legal Deecription Dist Dist Type Key 01 BILLINGS MT 59106-4723 LT 3 BLX 3 VILLAGE WEST SUB 105) 7155 SO PT (OLD 1 A300441 A31394 J 6 S DEVELOPMENT CO 4524 RANGEVIEW DR BILLINGS MT 59106-4723 03-1032-34-3-09-09-0000 2 RE IrWl VILLAGE NEST SUED LT 3 BLK 5 VILLAGE WEST SUB (05) 7155 SO FT (OLD 1 A30044) 03-1032-34-3-09-11-0000 2 RE VV1 VILLAGE WEST SURD 0 LT 6 BLX 3 VILLAGE WEST SUE (05) 7111 SG FT (OLD 8 A30044) A31393 J S DEVELOPMENT CO 4524 RANGEVIEW DR BI144NGS MT 59106-4723 A31378 J S S DEVELOPMENT CO 1..ke 03-1032-34-3-08-03-0000 2 RE 4524 RANGEVIEW DR VIII VILLAGE WEST BUBO 0 BILLINGS MT 59106-4723 LT 2 BLS 2 VILLAGE WEST SUB (051 7155 SO FT (OLD 0 A30044) A31380 J S DEVELOPMENT CO 4524 RANGEVIEW DR BILLINGS MT 59106-4723 A31377 J ESDEVELOPMENT CO 4324 RANGEvIEW DR MT 59106-4723 03-1032-34-3-01-07-0000 2 RE VW1 VILLAGE VEST SUED 0 IT 4 BLX 2 VILLAGE NEST SUB (05) 7155 SO FT (OLD 1 A10044) 83-1032-34-3-08-01-0000 2 RE VW1 VILLAGE WEST SUBD LT 1 BLX 2 VILLAGE WEST SUB (05) 7020 SQ FT ( OLD 4 A30044) A31401 J REDEVELOPMENT CO Or/ 4524 RANGEVIEW DR BILLINGS MI 59106-4723 03-1032.14-3-10-02-0000 • VILLAGE WEST SUBD LT 1 BLX 4 VILLAGE VEST SUB (05) 10201 911 FT IOW 1 A30044) 2 RE A31385 J S DEVELOPMENT CO LA/ 4524 RANGEVIEv OR B/LLINGS MT 59105-4723 A3I403 J S DEVETOPMENI CO 4524 RANGEVIEW DR BILLTROS MT 5910S-4727 03-1032-34-3-08-17-0000 2 RE VW1 VILLAGE WEST SUED LI 9 BLX 2 VILLAGE WEST SUB (05) 7155 SF (OLD 1 A30044) 03-1032-34-3-10-03-0000 2 RE VNI VILIAGE NEST SURD LT 2 SLR 4 VILLAGE WEST SUE (051 9600 SQ FT (OLD 1 A300441 03-2032-34-3-09-23-0000 2 RE VWI VILLAGE VEST SUBD LT 12 ELK 3 VILLAGE WEST SUB (051 7351 SO FI (OLD 1 A30044) 01-1032-34-3-10-05-0000 2 RE vW1 VILLAGE WEST SUBD LT 3 ELK 4 VILLAGE WEST SUB 105) 9601 SO FT TOLD II A30044) A31402 J S DEVELOPMENT CO 4524 RANGEVIEW DR BILLINGS MI 59106-4723 A31400 J S DEVELOPMENT CO LA/ 4524 RANGEVIEN DR BILLINGS MT 59106-4723 ---PAGE BREAK--- Date: 05/13/2005 Time: 09t41t24 rellonstone County Operator, kcoons Page: 4 Assessor, Owner/Mailing Address IA Reports - Parcel Master List Legal Description Levy Sob Tax Dist Dist Type Key 11 A31404 J S DEVELOPMM CO 1,,K 03-1032-34-3-10-07-0000 2 RE 4524 RANGEVIEW DR VW1 VILLAGE WEST SURD BILLINGS MT 59106-4723 LT 4 BLK 4 'VILLAGE WEST SUB (05) 7000 Sp FL 10L0 1 A30044) A31692 J S ommoinma co vr 03-1032-34-3-07-01-0000 2 RE 4524 RANGEVIEW DR VW1 VILLAGE WEST St71513 59106-4723 LT 1 BLX 1 VILLADE NEST SUB 105) 7005 SO PI (OLD 1 A30044) A31304 MCDONALD, LISA 03-1032-34-3-08-15-0000 2 RE 1555 PROVINCE LN VIII VILLAGE WEST SUBD . BILLINGS MT 59102-7611 LI BLX B VILLAGE WEST SUB (05) 7069 SQ FT (OLD 1 A30044) A31390 OLSON, GREGORY 0 6 WENDY L 03-1032-34-3-09-19-0000 2 RE 1615 NORWOOD Lit VW1 VII1AGE WEST SURD BILLINGS NT 59102-7590 tv" LT 10 BLX 3 VILLAGE WEST SUB (051 7155 SO FT (OLD 1 14300441 A31397 OLSON, HAROLD L XAIBY J 03-1032-34-3-09-17-0000 2 RE 1527 NORWOOD LK VW2 VILLAGE WEST SUED BILLINGS MI 59102-7596 LT 9 FOLK 3 VILLAGE WEST SUB 105) 7155 SQ FT (OLD 1 A300441 A31386 ORTZ01/7, DPNIEL L ANDREA A 03-1012-34-3-[SSN REDACTED] 2 RE 2601 PROVINCE LN VW1 VILLAGE WEST SURD BILLINGS MI 59102-7613 LT 10 BLK 2 VILLAGE WES/ SUB 105) 7155 SF (OLD 1 A30044) A31374 OVERIURF, TERRY F 03-1032-34.3-07-09-0000 2 RE 1560 PROVINCE LP VW1 VILLAGE WEST SUM BILLINGS MT 59102-7599 LT 5 BLX 1 VILLAGE WEST SUB (05) 7020 SO FT IOLD 1 A30044) A31409 PEARSON. PAUL E MARILYN L 03-1032-34-3-10-17-0000 2 RE 1621 TIBURON LN VH1 VILLAGE WEST SUED BILLINGS MT 59102-7594 LT 9 BLX 4 VILLAGE WEST SUB 105) 7000 Sp TT (OLD 11 A30044) A31373 PU7NA, MICHAEL F JAN C 03-1032-34-3-07-01-0000 2 RS 1500 PROVINCE LN VW1 VILLAGE WEST SUED BILLINGS MT 59102-7599 tV A31399 SANCHEZ. XERRY I 6 JENNIFER R 1653 NORWOOD 147 BILLINGS MT 59102-7590 A3I410 SEBAST/ON. DANIEL LT 1 BLX 4 VILLAGE WEST SUB 105) 7020 SF (OLD 1 A30044) 03-10)2-14-3-09-21-0000 VW1 VILLAGE WEST SUBD 0 LT 11 SLR 3 VILLAGE WEST SUB (05) SO FT 7155 (OLD A30044) 01-1032.34-3-10-79-0000 2 RE 2 RE ---PAGE BREAK--- Date, 05/13/2005 Times 09.41:26 Yellowstone County TA Reports - Parcel Master List Operators brooms Paget Levy Sob Tax Assessor1 Owner/Mailing Address Legal Description Dist Dist Type Key #1 1695 TIBURON LN VW1 VILLAGE WEST SURD BILLINGS MT 59102-7594 LT 10 BLK 4 VILLAGE WEST SUB (051 7000 SO FT (OLD A30044) A31376 STEWART. PIATIHEItTLALIERA C 03-1032-34-3-07-13-0000 2 RE 1520 PROVINCE LW VW1 VILLAGE WEST SURD BILLINGS MT 59102-7599 LT 7 MA 1 VILLAGE WEST SUB (05) ez 7020 SF (OLD 1 A30044) A31400 SWAN, CLARK E SHARON A 03-1032-34-3-10-15-0000 2 RE 1643 TIBURON Le VW1 VILLAGE WEST SURD BILLINGS NT 59102-7594 LT II BLX 4 VILLAGE WEST SUB (05) 7000 SO FT (OLD 0 A300441 A11181 VAP, ARCHIE J 03-1012-34-3-0B-09-0000 2 RE 1570 NORWOOD LE WW1 VILLAGE WEST SURD BILLINGS MT 59102-7595 LT 5 ELK 2 VILLAGE WEST SUB (05) 7069 so PT (OLD A30044) A31172 WALLER, JENNIFER S 03-1032-34-1-07-05-0000 2 RE 1610 PROVINCE LN VILLAGE WEST SOW BILLINGS MT 59102-7612 LT I BLK 2 VILLAGE WEST SUB (05) 7020 SO Fi (OLD 1 A30044) ---PAGE BREAK--- Robert T. Bright Tammy Wallery 1650 Provinc-e Lane Billings, MT 59102-7612 James Bonsell 5124 Laurel Road Billings, MT 59101-4612 Christipher C. 8c Nicole R. Chakos 1595 Tiburon Lane Billings, MT 59102-7592 Sandra L. Converse 1541 Norwood Lane Billings, MT' 59102-7596 David Carl & Shana B. Ison 1540 Province Lane Billings, MT 59102-7599 Lisa McDonald 1555 Province Lane Billings, MT 59102-7611 Daniel L. & Andrea A. Otizotti 1601 Province Lane Billings, MT 59102-7613 Michael F. & Jan C. Putna 1580 Province Lane Billings, MT 59102-7599 Matthew T. & Alisha C. Stewart 1520 Province Lane Billings, MT 59102-7599 Richard F. & Margaret M. Dare 1551 Tiburon Lane Billings, MT 59102-7592 J&E Construction 1070 S. 24th Street West Billings, MT 59102-6406 Gregory O. & Wendy L. Olson 1615 Nonvood Lane Billings, MT 59102-7598 Terry F. Overturf 1560 Province Lane Billings, MT 59102-7599 Kerry T. &Jennifer R. Sanchez 1653 Norwood Lane Billings, MT 59102-7598 Claric E. & Sharon A. Swan 1643 Tiburon Lane Billings, MT 59102-7594 Gayle E. Gorder 1620 Norwood Lane Billings, MT 59102-7597 10 Development 4524 Rangeview Drive Billings, MT 59106-4723 Harold L. & Kathy J. Olson 1587 Norwood Lane Billings, MT 59102-7596 Paul E. & Marilyn L. Pearson 1681 Tiburon Lane Billings, MT 59102-7594 Daniel Sebastion 1695 Tiburon Lane Billings, MT 59102-7594 Archie J. Vap 1570 Norwood Lane Billings, MT 59102-7595 Jennifer S. Waller 1610 Province Lane Billings, MT 59102-7612 ---PAGE BREAK--- 5/24/2005 4012 Expansion - Exhibit ID Mtce Costs xls DtHIBIT D EXHIBIT ESTIMATE OF PROBABLE COST EXTENDED SPECIAL IMPROVEMENTS MAINTENANCE DISTRICT NO. 4012 VILLAGE VVEST AND CIRCLE 50 SUBDIVISIONS PARK MAINTENANCE DISTRICT 1. The City Parks and Recreation Department estimates the maintenance of the improvements for the first year at $5.589.42 for Wage VVest SubdiWsion The first year's assessment is estimated as follows: PMD Number: Date: Mat CITY OF BILLINGS - PARK MAINTENANCE DISTRICT 4012 ESTIMATE OF ANNUAL MAINTENANCE COSTS 4012 PMD 4012 Description: Village West Expansion of Circle 60 Park - TOTAL 23. 2005 gei 0 A 40 5r12 'MI - SUB ACCOUNT DESCRIPTION MAINTENANCE PROP. SHARE ELE OBJ COSTS COSTS Operations and Supplies: 10 Electrialy $ 350 00 $85 24 20 VVater Service $ 7.100 00 $1,729 19 50 Ground Maintenance $ 4,150 00 $1,01072 65 Other Service/Finance Charges $ 650 00 $158 31 68 Parks Charge for Services $ 9,260 00 $2240 64 90 Other Contract Senrices $ 400 00 $97 42 10 Special Assessments $ 1.100 00 $267 90 Total Operations and Supprtes. Etc $ 22,950 00 55.589 42 Total Village West Subd. Proportionate Share Circle 50 PMD 4012 ;22,950.00 I. $5,589A2 Village West Subd Proportionate Share of PMD 4012 0 frtirtAnnual Cost Estimate Park area to be maintained (Square Feet) 183,823 Total Assessment Area of expanded District (Square Feet) 4,018,829 Area of Villiage West Subd. Expansion Added to PMD 978,777 Assessrnent (Per Square Foot) $ 0.0057106 $ 0.[PHONE REDACTED] ---PAGE BREAK--- 5/24/2005 4012 Expansion - Exhibit D Mtce Costs xis EXHIBIT D 4. Total assessment area is as follows: Flat of Wage West Subdivision. 1st Filing Block 1 Lot Area (SF) Lot 1 7,005 Lot 2 7,020 Lot 3 7 020 Lot 4 _7,020 Lot 5 7,020 Lot 6 7 020 Lot 7 7 174 Block 2 Lot Area ISFI Lot 1 7,265 Lot 2 7 155 _ Lot 3____7,155 Lot 4 7 155 Lot 5 7,069 Lot 6 7,690 Lot 7 9,600 Lot 8 7 069 Lot 9 7 155 Lot 10 7 155 Lot 11 7 155 Lot 12 7 353 Block 3 Lot Area (SF) Lot 1 7,268 Lot 2 7,155 Lot 3 7,155 Lot 4 7,155 _ Lot 7 069 _ _ Lot 6 7 111 _ Lot 7 7 265 Lot 8 7,155 Lot 9 7 155 Lot 10 7 155 Lot 11 7 155 Lot 12 7 351 Block 4 Lot Area (SF) Lot 1 10,201 Lot 2 9,600__ Lot 3 9 601 Lot 5 7.000 _ Lot 6 7 000 __Lot 7_ 000 Lot 8 _7,000 _ Lot 9 7,000 Lot 10 7,000 Total Assessment Area in Park Maintainance District = 302,806 sf 6 951469238 acres Total Number of Lots = 41 ---PAGE BREAK--- Block 5 Lot Area (SF) Lot 1 10,107 Lot 2 10 653 Lot 3 10,653 Lot 4 10 904 Block 6 Lot Area (SF) Lot 1 10.220 Lot 2 10 653 Lot 3_.____10.653 Loa 11,020 Lot 5 7,277 Lot 6 7,195 Lot 7 7,277 Lot 8 10,653 Lot 9 10,220 Block 7 Lot Area (SF) Lot 1 10,248 Lot 2 10 625 Lot 3 7 195 Lot 4 7 195 Lol 5 7,283 Lot 6 7 277 Lot 7 7 195 Loa 7 195 Lot 9 10,625 Lot 10 9,794 Block 8 COI Area Sr Lot 1 12,134 Lot 2 ______11,076 Lot 3 11,076 Lot 4 11 076 _ _ Lot 5 11 869 Lot 6 12,493 _ Lot 7 _ _ 11,076 _ Lot 8 Lot 9 11076 Lot 10 11,925 Block 9 Lot Area (SF) Lot 1 192,699 Lot 2 9,647 Lot 3 9.600 Lot 4 9,600 _ Lot 5 9.600 Lot 6 9,600 Lot 7 9 673 Lot 8 14,511 Lot 9 13,175 Lot 10 9.601 Lot 11 9,601 Lot 12 9.600 Lot 13 9.604 Lot:14 _ 10.717_ 5/24/2005 4012 Expansion - Exhibit D Mice Costs xis EXHIBIT D plat of Village West Subdivision, 2nd Filing ---PAGE BREAK--- 6/24/2005 4012 Expansion - Exhibit D Mice Costs ids EXHIBIT D Lot 15 7,220 1 l_ot 16 7,220 Lot 17 7,309 Total Assessrnent Area In Park Maintainance District = 675,971 sf 15 51815886 acres Total Nurnber of Lots = 50 5 Estimated annual maintenance assessment per lot tor the first year. Block 1 Cost Lot 1 $40.00 Lot 2 $40.09 Lot $40.09 _ Lot 4 $40.09 Lot 5 $40.09 Lot 6 . $40 09 - _ Lot 7 $40.97 Block 2 Lot 1 $41.49 Lot 2 $40.86 ___Lot 3 $40.86 _ Lot 4 $40.86 Lot 5 $40.37 _ Lot 6 $43.91 Lot 7 $54.82 Lot 8 $40.37 Lot 9 $40.86 Lot 10 _ $40.86 _ Lot 11 $40.86 Lot 12 $41.99 Block 3 Lot 1 $41.50 Lot 2 $40.86 Lot 3 $40.86 Lot 4 $40.86 _Lot 5 $40.37___ Lot 6 $40.61 Lot 7 $41A9 ___Lot 8 ____pio.ae__ Lot 9 $40.86 Lot 10 $40.86 Lot 11 $40.86 Lot 12 $41.98 Block 4 Lot _ $5825_ Lot 2 $54 82 Lot 3 $54.83 Lot 4 $39.97 Lot 5 $39.97 Lot 6 $39.97 _Lot _ $39.97 Lot 8 $39.97 Lot 9 $39 97 Lot 10 $39.97 ---PAGE BREAK--- 5/24/2005 4012 Expansion - Exhibit D Mtce Costs xis EXH1BR 0 Block 5 Lot Area SF Lot 1 $57.72 Lot 2 $60.84 Lot 3 $60.84 Lot 4 $6227 Block 6 Lot Area (SF) Lot $58.36 _ 124 2 $60.84 Lot 3 $60.84 Lot 4 $62.93 Lot 5 $41.56 Lot 6 $41 09 Lot 7 $41.56 Lot 8 $60.84 Lot 9 $58.36 Block 7 Lot Area (SF) Lot 1 $58 52 Lot 2 $60.68 Lot 3 $41.09 Lot 4 $41.09 Lot 5 $41.59 6 $41.56_ _Lot Lot 7 $41.09 Lot 8 $41.09 Lot 9 $60.68 Lot 10 $55.93 Block 8 Lot Area (SF) Lot 1 $69.29 Lot 2 $6325 Lot 3 $6325 Lot 4 $63.25 Lot 5 $67.78 Lot 6 $71.34 Lot 7 $63.25 Lot lot 9 $6325 Lot 10 $68.10 Block 9 Lot Area (SF) Lot 1 $1,100.43 Lot 2 $55.09 Lot 3 Lot 4 $54.82 Lot 5 $54.82 Lot 6 $54.82 _ _ Lot 7 $55.24 $82.87 .Lot _ . Lot 9 $75.24 Lot $54.83 _ Lot 11._____$54.83 _ Lot 12 $54.82 Lot 13 $54.84 Lot 14 $61.20 Lot 15 $4123 . Lot 16 Lot 17 $41.74 ---PAGE BREAK--- 5/23/2005 4012 Expansion - Exhthit D Mtce Costs EXHIBIT D EXHIBIT ESTIMATE OF PROBABLE COST EXTENDED SPECIAL IMPROVEMENTS MAINTENANCE DISTRICT NO. 4012 VILLAGE WEST AND CIRCLE 60 SUBDIVISIONS PARK MAINTENANCE DISTRICT 1. The City Parks and Recreation Department estimates the maintenance of the improvements for the first year at $5.589A2 for Village West Subdivision. The first year's assessment is estimated as follows: PMD Number: Date: May CITY OF BILLINGS - PARK MAINTENANCE DISTRICT 4012 ESTIMATE OF ANNUAL MAINTENANCE COSTS 4012 PMD 4012 Description: Village West Expansion of Circle 50 Park - TOTAL 23. 2005 TOTAL 4012 ESI.NILLAot W BA SUB ACCOUNT DESCFUPTION MAINTENANCE PROP. SHARE SUB ELE OBJ COSTS COSTS Operations and Supplies: 10 Electricity $ 350.00 $65.24 20 Water Senrice $ 7,100.00 $1,729.19 50 Ground MaiMenance $ 4,150.00 $1,010.72 39 65 Other Senrice/Finance Charges $ 650.00 $158.31 68 Parks Charge for Services $ 9,200.00 $2,240.64 90 Other Contract Services $ 4C0.00 $97.42 10 Special Assessments $ 1,100.00 $267.90 Total Operations and Supplies, Etc. $ 22,950.00 55,569.42 Total Village West Subd. Proportionate Share Circle 50 PMD 4012 $22,950.00 I $5,589.42 Village West Subd Proportionate Share of PMD 4012 0 & M Annual Cost Estimate Park area to be maintained (Square Feet) 183,823 Total Assessment Area of expanded District (Square Feet) 4,018,829 Area of Villiage West Subd. Expansion Added to RAD 978,777 Assessment (Per Square Foot) $ 0.0057106 $ 0.[PHONE REDACTED] ---PAGE BREAK--- 5/23/2005 4012 Expansion - Exhibit D Mtce Costs EXHIBIT D 4. Total assessment area is as follows: Plat of Village West Subdivision, 1st Filing Block 1 Lot Area SF Lot 1 7,005 Lot 2 7,020 Lot 3 7,020 Lot 4 7,020 Lot 5 7,020 Lot 6 7,020 Lot 7 7,174 Block 2 Lot Area (SF) Lot 1 7,265 Lot 2 7,155 Lot 3 7,155 Lot 4 7,155 Lot 5 7,069 Lot 6 7,690 Lot 7 9,600 Lot 8 7,069 Lot 9 7,155 Lot 10 7,155 Lot 11 7,155 Lot 12 7,353 Block 3 Lot Area SF Lot 1 7,268 Lot 2 7,155 Lot 3 7,155 Lot 4 7,155 Lot 5 7,069 Lot 6 7,111 Lot 7 7,265 Lot 8 7,155 Lot 9 7,155 Lot 10 7,155 Lot 11 7,155 Lot 12 7,351 Block 4 Lot Area (SF) Lot 1 10,201 Lot 2 9,600 Lot 3 9,601 Lot 4 7,000 Lot 5 7,000 Lot 6 7,000 Lot 7 7,000 Lot 8 7,000 Lot 9 7,000 Lot 10 7,000 Total Assessment Area in Park Maintainance District = 302,806 sf 6.951469238 acres Total Number of Lots = 41 ---PAGE BREAK--- 5/23/2005 4012 Expansion - Exhibit D Mtce Costs EXHIBIT D Plat of Viliaqe West Subdivision, 2nd Filing Block 5 Lot Area (SF) Lot 1 10,107 Lot 2 10,653 Lot 3 10,653 Lot 4 10,904 Block 6 Lot Area SF Lot 1 10,220 Lot 2 10,653 Lot 3 10,653 Lot 4 11,020 Lot 5 7,277 Lot 6 7,195 Lot 7 7,277 Lot 8 10,653 Lot 9 10,220 Block 7 Lot Area (SF) Lot 1 10,248 Lot 2 10,625 Lot 3 7,195 Lot 4 7,195 Lot 5 7,283 Lot 6 7,277 Lot 7 7,195 Lot 8 7,195 Lot 9 10,625 Lot 10 9,794 Block 8 Lot Area SF Lot 1 12,134 Lot 2 11,076 Lot 3 11,076 Lot 4 11,076 Lot 5 11,869 Lot 6 12,493 Lot 7 11,076 Lot 8 11,076 Lot 9 11,076