Resolution 5565 - Resolution of Intent & Call for Public Hearing - Special Improvement District #345 - WillowsRESOLUTION NO.5565
A RESOLUTION RELATING TO SPECIAL IMPROVEMENT DISTRICT NO.345;
DECLARING IT TO BE THE INTENTION OF THE CITY COUNCIL TO CREATE
THE DISTRICT FOR THE PURPOSE OF UNDERTAKING CERTAIN LOCAL
IMPROVEMENTS AND FINANCING THE COSTS THEREOF AND INCIDENTAL
THERETO THROUGH THE ISSUANCE OF SPECIAL IMPROVEMENT DISTRICT
BONDS SECURED BY THE CITY'S SPECIAL IMPROVEMENT DISTRICT
REVOLVING FUND.
BE IT RESOLVED by the City Council (the "Council") of the City of Kalispell (the
"City"), Montana, as follows:
Section 1. Proposed Improvements; Intention To Create District. The City proposes to
undertake certain local storm water improvements (the "Improvements") to benefit certain
property located in the City, as more particularly described in Section 5. The total estimated
costs of the Improvements and all associated costs are approximately $392,556. Costs of the
Improvements and associated costs are to be paid from the special improvement district bonds
hereinafter described. It is the intention of this Council to create and establish in the City under
Montana Code Annotated, Title 7, Chapter 12, Parts 41 and 42, as amended, a special
improvement district (the "District") for the purpose of financing a portion of the costs of the
Improvements and paying costs incidental thereto, including costs associated with the sale and
the security of special improvement district bonds drawn on the District (the "Bonds"), the
creation and administration of the District, the funding of a deposit to the City's Special
Improvement District Revolving Fund (the "Revolving Fund") and the establishment of a reserve
account securing the Bonds in the District fund (the "Reserve Account"). The total estimated
cost of the Improvements, including such incidental costs, to be financed by the Bonds is
$392,556. The Bonds are to be payable primarily from special assessments to be levied against
property in the District, which property will be specially benefited by the Improvements, in an
amount not less than $392,556.
Section 2. Number of District. The District, if the same shall be created and established,
shall be known and designated as Special Improvement District No. 345 of the City of Kalispell,
Montana.
Section 3. Boundaries of District. The limits and boundaries of the District are depicted
on a map attached as Exhibit A hereto (which is hereby incorporated herein and made a part
hereof), which boundaries are designated and confirmed as the boundaries of the District. A
listing of each of the properties in the District and those that are subject to assessment is shown
on Exhibit B hereto (which is hereby incorporated herein and made a part hereof).
Section 4. Benefited Property. The District and territory included within the limits and
boundaries described in Section 3 and as shown on Exhibit A and described on Exhibit B are
hereby declared to be the special improvement district and the territory which will benefit and be
benefited by the Improvements. The properties to be assessed for the costs of the Improvements
are shown on Exhibit B. Such properties included within said limits and boundaries are hereby
declared to be the property benefited by the Improvements.
Section 5. General Character of the Improvements. The general character of the
Improvements is improvements to the storm water detention facility of the District (the
"Facility") to bring the Facility up to City standards, including design, construction and
installation of a diversion structure and improvements to the detention pond, pond outlet
structure, and the outlet pipe of the Facility.
Section 6. Engineer and Estimated Cost. The City has retained Morrison-Maierle, Inc.,
of Kalispell, Montana, to prepare the plans and specifications regarding the Improvements and to
facilitate in the creation of the District, including estimating the cost of the Improvements to be
assessed against the properties in the District, along with all incidental costs to be assessed
against the District. Such costs are estimated to be $392,566 as shown on Exhibit C.
Section 7. Assessment Methods.
7.1. Method, Property To Be Assessed. Each lot, tract, or parcel of land in the District
will be assessed an equal amount based upon the total cost of the Improvements and costs
incidental thereto, which is estimated to be $392,556. By dividing this estimated cost equally
among all properties in the District, the assessment per lot, tract or parcel is estimated to be
$4,512.14.
If an increase occurs in the number of benefited lots, tracts, or parcels within the
boundaries of the District during the term of the Bonds, the Council will recalculate the amount
assessable to each lot, tract or parcel. The recalculation will be based on the amount of the
District's outstanding principal of and interest on the Bonds for the current fiscal year and the
City will spread the assessments across the District based on the number of benefited lots, tracts,
or parcels within the boundaries of the District as of the July 1 following the action that resulted
in the increase in the number of benefited lots, tracts, or parcels, all as provided in Section 7-12-
4162(3)(b), M.C.A. In doing so, the Council will comply with Sections 7-12-4176 through 7-12-
4178, M.C.A.
From and after creation of the District, the lien of the special assessments to pay or
finance the costs of the Improvements and incidental costs is not extinguished or diminished by
the combination or consolidation of multiple lots into fewer lots; accordingly, the area consisting
of the combined or consolidated lot or lots will be assessed in an amount equal to the amount it
would have been assessed had the combination or consolidation of lots not occurred.
7.2. Assessment Methodologies Equitable and Consistent with Benefit. This Council
hereby determines that the methods of assessment and the assessment of costs of the specific
Improvements against the properties benefited thereby as prescribed in Section 7.1 are equitable
and in proportion to and not exceeding the special benefits derived from and the burdens placed
upon the Improvements by the lots, tracts and parcels to be assessed therefor within the District.
Section 8. Method of Financing, Payment of Assessments for Repayment of Bonds. The
City will issue the Bonds in an aggregate principal amount not to exceed $392,556 to finance the
costs of the Improvements, including costs incidental thereto. Principal of and interest on the
Bonds will be paid from special assessments levied against the property in the District and such
payment will be secured, in part, by the Reserve Account. The special assessments for the costs
of the Improvements benefiting the District and costs incidental thereto shall be payable over a
term not exceeding 20 years, each in equal semiannual installments of principal, plus interest as
allowed by law, or equal semiannual payments of principal and interest as allowed by law, as this
Council shall prescribe in the resolution authorizing the issuance of the Bonds. Property owners
have the right to prepay assessments as provided by law. The estimated total principal amount of
special assessments for undertaking the Improvements against each property in the District is
estimated to be $4,512.14. In the event the District is created and the Bonds are issued, the
special assessments levied against property in the District will be stated as semiannual
installments of principal and interest.
Section 9. Method of Financing, Pledge of Revolving Fund; Findings and
Determinations. The City will issue the Bonds in an aggregate principal amount not to exceed
$392,556 to finance the costs of the Improvements and incidental costs. Principal of and interest
on the Bonds will be paid from special assessments levied against certain property in the District.
This Council further finds it is in the public interest, and in the best interest of the City and the
District, to secure payment of principal of and interest on the Bonds by the Revolving Fund and
hereby authorizes the City to enter into the undertakings and agreements authorized in Section 7-
12-4225 in respect of the Bonds.
In determining to authorize such undertakings and agreements, this Council has taken
into consideration the following factors:
(a) Estimated Market Value of Parcels.
All of the parcels in the District are developed except for one. The estimated
market value of the lots, parcels or tracts in the District as of the date of adoption of this
resolution ranges from $59,000 to $257,900. The special assessments to be levied under
Section 7 against each applicable lot, parcel or tract in the District is less than the
increase in estimated market value of the lot, parcel or tract as a result of the construction
of the Improvements.
(b) Diversity of Property Ownership.
There are 87 parcels of land in the District to be assessed for the Improvements,
all of which are under individual ownership.
(c) Comparison of Special Assessments and Property Taxes and Market Value.
The assessed value of each applicable parcel is greater than the amount of the
assessment to be levied against it.
(d) Delinquencies.
Information showing tax delinquency information for properties within the
District as of June 11, 2012 is shown in Exhibit B. Two of the 87 lots have tax
delinquencies as of June 11, 2012.
(e) The Public Benefit of the Improvements.
The installation of the Improvements is a benefit to the property owners
in the District, but is also a general benefit to the residents of the City as a whole
in that the drainage on public streets will be improved.
(f) Reserve Account.
The City plans to establish a reserve in the amount of 5% of the
principal amount of the Bonds in the Reserve Account in the District fund. This
reserve will be utilized to fund any debt service deficiencies related to this District
before resorting to the Revolving Fund.
Section 10. Public Hearing; Protests. At any time within fifteen (15) (plus two days if a
holiday falls within the 15-day period) days from and after the date of the first publication of the
notice of the passage and approval of this resolution, any owner of real property within the
District subject to assessment and only those subject to assessment for the cost and expense of
making the Improvements may make and file with the City Clerk's office until 5:00 p.m., M.T.,
on the expiration date of the 17-day period (July 9, 2012), written protest against the proposed
Improvements, or against the extension or creation of the District or both. Such protest must be
in writing, identify the property in the District owned by the protestor and be signed by all
owners of the property. The protest must be delivered to the City Clerk's office, who shall
endorse thereon the date of its receipt by the City Clerk. This Council will at its next regular
meeting after the expiration of the seventeen (17) days in which such protests in writing can be
made and filed, proceed to hear all such protests so made and filed; which regular meeting will
be held on the 16th day of July, 2012, at 7:00 p.m., in the City Hall Council Chambers, at 2010
Avenue E., in Kalispell, Montana.
Section 11. Notice of Passage of Resolution of Intention. The City Clerk is hereby
authorized and directed to publish or cause to be published a copy of a notice of the passage of
this resolution in the Daily Inter -Lake, a newspaper of general circulation in the City, on June 22
and June 29, 2012, in the form and manner prescribed by law, and to mail or cause to be mailed a
copy of said notice to every person, firm, corporation, or the agent of such person, firm, or
corporation having real property within the District listed in his or her name upon the last
completed assessment roll for state, City, and school district taxes, at his last -known address, on
or before the same day such notice is first published.
Section 12. Reimbursement Expenditures.
12.1. Regulations. The United States Department of Treasury has promulgated final
regulations governing the use of proceeds of tax-exempt bonds, all or a portion of which are to
be used to reimburse the City for project expenditures paid by the City prior to the date of
issuance of such bonds. Those regulations (Treasury Regulations, Section 1.150-2) (the
"Regulations") require that the City adopt a statement of official intent to reimburse an original
expenditure not later than 60 days after payment of the original expenditure. The Regulations
also generally require that the bonds be issued and the reimbursement allocation made from the
proceeds of the bonds within 18 months (or three years, if the reimbursement bond issue
qualifies for the "small issuer" exception from the arbitrage rebate requirement) after the later of
(i) the date the expenditure is paid or (ii) the date the project is placed in service or abandoned,
but (unless the issue qualifies for the "small issuer" exception from the arbitrage rebate
requirement) in no event more than three years after the date the expenditure is paid. The
Regulations generally permit reimbursement of capital expenditures and costs of issuance of the
bonds.
12.2. Prior Expenditures. Other than (i) expenditures to be paid or reimbursed from
sources other than the Bonds, (ii) expenditures constituting preliminary expenditures within the
meaning of Section 1.150-2(f)(2) of the Regulations, or (iii) expenditures in a "de minimus"
amount (as defined in Section 1.150-2(f)(1) of the Regulations), no expenditures for the
Improvements have been paid by the City before the date 60 days before the date of adoption of
this resolution.
12.3. Declaration of Intent. The City reasonably expects to reimburse the expenditures
made for costs of the Improvements out of the proceeds of Bonds in an estimated maximum
aggregate principal amount of $392,556 after the date of payment of all or a portion of the costs
of the Improvements. All reimbursed expenditures shall be capital expenditures, a cost of
issuance of the Bonds or other expenditures eligible for reimbursement under Section 1.150-
2(d)(3) of the Regulations.
12.4. Budgetary Matters. As of the date hereof, there are no City funds reserved,
allocated on a long-term basis or otherwise set aside (or reasonably expected to be reserved,
allocated on a long-term basis or otherwise set aside) to provide permanent financing for the
expenditures related to the Improvements, other than pursuant to the issuance of the Bonds. The
statement of intent contained in this resolution, therefore, is determined to be consistent with the
City's budgetary and financial circumstances as they exist or are reasonably foreseeable on the
date hereof.
12.5. Reimbursement Allocations. The City Clerk shall be responsible for making the
"reimbursement allocations" described in the Regulations, being generally the transfer of the
appropriate amount of proceeds of the Bonds to reimburse the source of temporary financing
used by the City to make prior payment of the costs of the Improvements. Each allocation shall
be evidenced by an entry on the official books and records of the City maintained for the Bonds
or the Improvements and shall specifically identify the actual original expenditure being
reimbursed.
PASSED AND APPROVED BY THE CITY COUNCIL AND SIGNED BY THE MAYOR OF
THE CITY OF KALISPELL THIS 18TH DAY OF JUNE, 2012.
Tammi Fisher
ATTEST: Mayor
Aeresa ite
City Clerk
EXHIBIT A
FEW
ON an I IU Is
0 0
ococ0000
a o
0
0 0
0
oc000
0 0
0 0
0 00
c
0 0
oocd
0 0$$
0
o$
o
....
occco
go.
q
of
0 0
oc0000ccooccoc00000c
0$
o o$
o
o$
0 0
0 0
0 0
0 0
0$$
N � W
N
N N
N N
N N
N
N h
N
N N
N N
N N
N
N N N
N
N�
uo a
Ny
0 0
o 0
0
0
0 0
0
0
0 0
0 0
0 0
0 0
0 0
00 $
00 0$
0
o
0
00 0
0
0 o
0 0
0
0$
0
o$
$$
o 0
0 0
0 0
0$
o o
m o
o $
o
$ o$
0
0 o
o 0
a o
0 0
0 0
0 0
0 0 0
0 0 0
o-occ-0000000
N
N N
N V
1 N N
N N
VAT h
V f ice/
� N N
N go
h N
d
N V
d
T N N
----
N N
h N
N N
oc..
N N
copccocoo----
N N
N N
N N
N N
N N
N N
N N
cc..
h N N
C b
0
0 0
e
0 0
m
0 0
o
0 0
0 0
m ry
0 0
m
0
n N
0 0
0 o
�c o
0 o
N o
a
N ry
o
v
0 0
o 0
o a
0 0
o m
m
0
o 0
n
0 0
o N
N
0 0
o 0
m a
o 0
0 o
o o
o 0
ry m
0 o
o 0
a m
a
0
m
o o
o
n m
a
'°oi o
v;
o
0 0$
m n
o m
m
o 0
o o
m
o 0
m g 0
m
N
m
cc
ry o
o m
N
V
as
e N
N
a
o o
N
' vi m
m
N
V
� .ti
o N
v �
m
w N
ri
roi .m.
ry ry
� o
N vi
� ri
ni
a oo
.i
ro ai
' m
vi
o ai
oo C
N
n
of o
a—
N �
O
N
vNi
N
� N
h
� /!
F .N/!
N N
N N
h N
N h
N
e'er. O
a m
.-1 .-I
.. ..
.. ..
e.
..
e.
'1
'1 e�i
.1 .1
eV ei
e4 e.
.i ei
.Y .�
.4 ..
.. ..
. O
N .i
.i ..
.. eel
H .i
.. e.
e1 H ..
O
a>
E O
y
N
ry o
m mmm
m m
0 0
m�
0 0
m
N A
0 0
m
m m
0 0
m m
Vm1 m
0 0
m
Vm1 h
0 0
mmmmm
N N
0 0
H N
o m
a
umt Yml
m o
N m�
0 0
m m
N
0
m m
ul h
0 0
m
N N
0 o
m m
N m
m
m
N Yml
o 0
m
� m
0 0
m m
�ml1 v1
0 0
m m
N vm1
0�
m
� N
o o
o"loom"
H W
m 0 0
N m�
0 0
m
N
0 0
m
N N
0 0
m
N N
0 0
m mmm
vmi N
0 0 0
m
m N til
W
A
22225�����g�i¢ggg2iz
r
r r-
r r
r
r
r r
r r
r r
r r
2 m
r r
2 5
r r r
7i�
Y
U
a
xW
npN
nan
aaa
au"iH
"�av'
nad�d�"
aaaa°"'zd
"'
Naa
a
YW3
=
:3LQQ
o
a
a
a
a5YY
W
sY
a
a
a
a
a a
Q
YYY
QQY
Q
Y
QYY
Y Q
51111YY
aZQQ
Ya YN
QOQ
Y Y
QNQ
Y Y
Y Y
aJa
Y Y
x Y Y
v
N
N
Q 3
3 3
3 3
3 3
3
3 3
3 3
3
z
J
z z
w w
zz
w
z z
w J
z z
J j
z o
W O
O 0110
O O
O Z
`o
O
o`
O j
0
0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 o a
3 0 0
Q
M
j C
C
II
z C
Q
U'
m
U'
Q
U' U'
Q Q
V' U'
a
l7 NJ�
m V
n
tYJ V
u
u u
u u
u u
u u
u a
u m
u s
u o
u u
u u
u u
u u
u u u
X
w
m w¢
HI-
w
Q mQ a
X w
a ma a
W w
w x
X z
z z
x z
z z
z z
x x
z C
k
C a
C X
z
C X
K k
K
k
k k
G C G
ua
00
0
0 o
m o
0 0
0 o
m o
J
o m
J
m m
J W
m m
7
m°
J
m
J
m m
J J
...........
J
J 7
J J J
N�oovmrouro
O
O ry
N� N
m
af°rv.+h
0
m
..Nmm�°xxx
O
O
m
sxxxx
O pp
m
mT:
O O
ut ..
R. °'
�o
o
a
�o,� S
MR
N m
vo
ao m
m ry ry
OC
g
r
r
O
Z
g
°
m
z
�_
a
°m
a
aao
^
as
z
a
a a
was
wu
z
$wavwiY°auozoic
a
z
w0
6r
dm
coozZZE
°
O
av�2u0Ri
d
w.3
Y
=x3u
a
i
Wam
ukVI
0W33
3�QJa
2
wO
Jal
O
JJoz
o
a}
a
a
o
'u
V
a
a
°wQwuw
J=J0
u
o
,3
<0
m
wm
ao
zJo
°o
oa
3°a
z
°
NO
WG
z
zz
NJ3
ZJ°Nao
o
W
0.
°v
0
o
_3m¢
WoN
oa�u
of
z'='N3��Ju,oaon
WWo
maQ
oJw°�WLL„��
z
o
�
gi
o
=w
Wx0
mxdGdx
Ya,f,
>2
0
Y
W
m
YJ2�g
lmow7
Suz
mzaWzo
2rzOzz
>Z
d r
a
N
a
as
o
o z
z z
z z
z z
zz z
zz z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z do
o
o do
0 0
0
o z
od od
o 0
do do
0 0
od od
0 0
do do
0 0
do 0
0 0
do 0
0 0
0 do
0 0
do 0 do
0 0 0
6
J y�
Q
m N
Q Q
yV��
Q 6
y�
Q Q
y�Qy�Qt/�
Q
M�Q
V� VV��
Q Q
yV��
Q Q
yV�� m
Q Q
]G Y
U
Y W
V U
Y J
U U
Y Y
U V
Y Y
U U
Y Y
V U
J J
U U
J J
U U
J
U
J J
U U
J J
U U
O J
U V
J J
U U
J J
U U
J J
U
J J
U V
7 O 7
U U
6
mmmm
mwWwwwWaWWaawzzzzGIMfll
d' m
O
J J
J
J J
J
J
O W
OL
m
m u
m
. m
d' m
G.
m
W K
W C
m
mmmmmmmmmmm__0000=m
MINION
mmmm
m
mmm
mm
m m
mm
mm
m
m0YNf
' m�
rvMn
N N
l�v A
.m-I imrl
M tae�
M •~-1
N m
N N
N .V.
..
N
N N
z
z Z
z z
z Z
z Z
Z z
Z z
z z
Z z
z z
z z
z z
z z
OC
Z z
6 Z
2 2
Z m
z z
Z ...
Z z
d' C
Z z
z z
Z Z
z z
Z 2
Z Z
z z
Z 2
Z z
w z
z Z
z z
2 z
z K
Z Z
d' m C
z Z z
........................
m m
m m
m m
m N
m m
m m
m ..
m
f-
m
F' �'
m
� �-'
m m
�-'
m m
m m
m m N
c
0
'C
h
3o33303o3r
3o333or3o3
N
N
N
33N
3333N33
3333333N3
00
oC
o33o33ow33t
o330330333
33oO333333333333333333033333333333333o3333333333
3
v,
�
r000000
s03330333
rx-
0
z
0
m m
-o
M
o m
w 1�
1.
0 ..
N ro
m
N
y-
N N
u n
ry
m
N N
o ..
m m
m w
a
m m
m JIJALLL
m m
m
..
a v
M
a v
o
o a
m r m
t a a
L
a
ti m
m b
N N~
b
N
b tp
N N
m
m N
N m
n N
ry m
b M~
tNlf
N ID
m M
b m
tNif �mvl
m m
n m
tp ip
b�
N tip
pp
b
pp
m
aa pppp
N V
�
C N
N N
t0
n N
1� n
M
h n
W W
M
N W
W op
� W
pppp
a0 W O�1
d V
0 0
m
0 0
N N
0 0
N ro
g
QN
N
N
N
N
tip
N N
N
$
N m
t0
N N
a gx
V a
o
0
0 0
0 0
0 0
m
0 0
m
0 0
m m
0 0 0
M.
C
0 0
o
N
0 0
N N
0
0
o
N N
0 0
0 0
' o 0
N
0 0
o c
N NNN
0 0
0 o
o 0
g o
0 0
N
0 0
0
o a
0
0 0.
o 0
0 0
c.
N
0
0 0
o
0
0 0
0 0.
0 0
0 0
N
0 0
o 0
0 0
0 0
0 o
0 0
o
0
0 0
c o
a
H E
M y
a J
u
d
N
0 0
o 0
0 0
0 0
0 o
0 0
n o
0 o
0
g o
0 0
0 0
0 0
0 0
0
0 o
0
ci o$
o
0 0 0
0
00 0
0
0 0
0 0
8 ao
0
0
0
0 0
0 o
0 0
L N
a
a :
N---NN
- C
N N-Uf
NNNN
G G
H—NNHa�?��/!+�/!N
N�Nt�i1
d r �
O C
ITS
y
nm
0
m
0 0
m�oc;
0 0
0 0
0
moon
0
0 0
'o .o+a6
0 0
0 0
ry
$gve��m.0i
0
0 0
0 0
0 0
mn$ev0i
0
0 0
�c �
n
ll
ry is
N
r: in
.a
m N
m
�
0 6
n.m.
c
N ry
� ce
rv.m.
'� .6
wti
M
No
n m
a'
�.m+rNi"`t
'.-i
o
a o
N-i ry
�
0.m+o.mi
✓�i =
N i
nl
O
N
V I N
N VNT
N vNY
N N
N N
N N
N N
N
N N
N N
N V �
N N
N N
.mi
N N
N N
N N
N�/ i
M O
y
.i .y
'I ri
'1 ti
'I rl
ti rl
.1 ri
.f ei
.i .-�
.a .y
.i .i
.y .
1CnC
O Y
a >
E `o
n
m m
m m
m
m
m m
mmm
m m
m
m o
m
H
m m
m
m
m m
a m
an mmm
m mmm
mmm
�i m
m
m
0
m
m
0 0
m m
o m
m
m m
o m
m m
m m
o 0
m m
13
H N
Y1 Y1
N �
Yf N
m
U1 to
M
M N
v�
tm/1 M
V1 v�
Yf ut
N Y1
Y1 J�
d
"
5
iii�i
0-
w Q
.Jx�
Na
N
Z N
-
--I -
N
h N
Na
.6if F
d
aa QQN
x a
y a
a a
a
a
a s
a
Y a
Y
a -Q�,
Y
a a
Y Y
a a
Y Y
a a
Y Y
a aam
Y Y
a a
Y Y
aa
Y 3
aa s
Y Y
w
o O
O O
O /¢-
O O
O
O¢
O O
'^ O
O o
o o
O O
O
O O
O o
o o
o m
o o
v
o0000
000Q0000>00000000
3
z
0000000000
a
Q
7 0
u u
u>>
u u
a
u¢
7>>
u
u a
0
u Q
u u
u u
Z>
o u
Q 7
u u
u>
u u
j>
u u
j
u
> J
u u
J 7
u u
J J
u u
J
u Q
J J
u u
KkGKKwGkk°k�kKgkGGKKGkKXkDb
¢ ¢
¢ z
w x
¢ ¢
¢
¢ ¢
¢ ¢
w ¢
w
¢ ¢
w ¢
¢ ¢
m
w x
w ¢
J m
m
J J
m m
J
m 3
J m
m
J Q
m z
J O
m o
m m
w J
a m
J m
m
J J
m m
J m
m
m
m
J m
m
m m
J
m m
m0mD
m O
0
J m
m
N
m V
emit N
V m
N
M O
N O
N O
N O
m to
N N
m0 M
V1 N
N N
M rtmf
N N
0 0
N N
V~1 O
N 6
N iD
N N
0 0
M M
0 .Mi
M M
0
M O
N N
M M
d
Q
a
W
l
W
6
x
z
W
O
H
x
a 0vri
r
w
p
oz
h W
a W
x
°mar
z
Z
Q
a
N
a
r>x
¢�
z
ao3azwooY
Qoc�wa
of
0Fz
zoo¢
a
Q m
Y
xxtuQ
K
w.3
u
owN�oNaioa
vri g
OF
Q Q
z Q
O T
0
W
a
o
w¢
J
--,o
=
�` o"
o
a>
j
o
x
o z
o>>
EE
o z
m 0
z r¢
N
¢ LL
^' z
Q Q'
W U
¢
LL
LL`oa�wozm�¢Ooz°°zaZzY
mo
JrcZi
Mill
o
d
a
a
o' 0
0 0
7 J>
0 0
0 0
0` o
0 0
J J
'o `o
0 0
J J
`o 'o
0 0
7 J
o` o'
0 0
J J
o 'o
0 0
J J
a a
0 0
0 0
J J
a
0 'o
o s
J J
o `0
o 0
J
0 'o
0 0
J J
a d
0 0
0 0
J
a a
0 0
0 0
J J
a
0 0`
0 0
J J
`o `o
0 0
J
`o `o
0 0
J
'o o'
0 0
u
a
U U
¢
kKkKK
m Jm
U U
¢ ¢
m Jm
U U
w ¢
JmJm
V U
¢ ¢
JmkGJm
U U
¢ w
KJm D
mmmmmmmmmmmmmmmmmmmmmmm
U u
¢ ¢
DD
u u
¢ w
DD
U U
¢ C
mD
u V
w ¢
nm
u U
¢ ¢
Dn
U V
w ¢
D
V U
w ¢
K
u V
¢ ¢
7G
u u
¢ ¢
Dn
u V
¢ ¢
00
U Uu
¢ ¢
Dn
U
w w
D
mJ
e
ry N
vmi a
ry
o a
n ry
v m
ry
m m
m m
3
o
z z
z m
z z
z z
z z
z z
z z
z W
z z
z z
z z
z z
z z
z z
z z
z
z z
z z
z z
z z
z z
z z
z z
zm z
z z
z z
z z
z z
z z
z
z z
z z
z z
zm z
ri=p"rt-
.....
rrr
N N
N
r
m N
rrrrrrr`=r
N
N N
. m
m N
m
�'rrrrrrr=p
m m
n N
N m
m m
m
C
O
'C
J
N N
N N
N N
N N
N N
N
N N
N N
N N
N N
N N
N N
N N
N N
ry N
N N
o 0
0 0
0 0
0 0
0 0
30
0 0
0 0
0 0
0
o 0
0 0
0 0
0 0
0 0
0 0
0 0
a
3333333333333333333333333333333333
FFFF���FFF�FFF�xxxxsxx�xxxxxxx�xxx
r
rrrrrr
r�--rrrrr
rrr
d
z
0
e �n
u+ui
vimw�n
�n
vmi .c
�oznrnnnnnmmro
a.
mm
.micmmnnn
n m
m o
.+
c
d
N o
m m
m m
ui
n m
m o
a
vg�
n m
a o
loo.-
0o
0 0
0 0
0 0
0 0
0 0
0 0
M
EXHIBIT C
Exhibit C - The Willows Proposed Budget
Estimate of Contruction and Engineering (with contigency) $342,300.00
Estimate of Bond Counsel and Financial Advisor $11,000.00
City Administration Fee $0.00
Subtotal Construction and Administrative Costs $353,300.00
Revolving Fund Deposit (5%)
$19,628.00
Reserve Fund Deposit (5%) $19,628.00
Subtotal Bond Costs $39,256.00
Total SID Bond Cost
Number of Properties
$392,556.00
87
Total Estimated Cost Per Assessment Unit (Equal Basis) $4,512.14
C-1
The Willows Special Improvement District