Castles to Harball/Latecomers Fee Calculation SheetsCITY OF
KALISPELL
To: Charles Harball, City Attom
From: Frank Castles, P.E.
Deputy Public Works Director/Assistant City Engineer
Date: December 5, 2007
Re: Holiday Inn Express — Latecomers Fee
Attached are the calculation sheets for the Latecomers Fee for the Holiday Inn
Express located on Tree Line Road. Lee Griswold, Owl Corporation, has
verbally approved the methodology and the amount of the fee to be
collected.
Contact Information:
Kent Clausen
KVC Developments
8923 East Mission, Suite 135
Spokane, Washington 99212
Email: kent@kvcdevelopments.com
Latecomers Fee
Project Name: Holiday Inn Express
Date: 11 /30/2007
Calculated By: Susie Turner
Maximum Day Demand Per EDU =
Reimbursement Amount per EDU
2007 Year
0.62 GPM/EDU
$184.00 $/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FEE
1.
Single Family Residence
0
0.00
$ -
2.
Apartment, Duplex or Multi -Family
0
0.00
$ -
Fire Flow
GPM
EDU
FEE
4.
Current Set Aside Fire Flow
1000
5.
JAdditional Development Fire Flow
500
806.45
$148,387.10
I Total Water: 42.94 $156,287.23 �
61.4771AZIRTA 121019EWA
Maximum Peak Hour Flow Per EDU =
Reimbursement Amount per EDU
2007 Year
0.66 GPM/EDU
$526.28 $/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FEE
1.
I Single Family Residence
0
0.00
$ -
2.
JApartment, Duplex or Multi -Family
0
0.00
$ -
Total Latecomers Fee: $156,287.24
water and sewer through Section
WATER
Maximum Day Demand Per EDU = 0.62
GPM/EDU
Yearly Reimbursement Factor -Water
Reimbursement Amount per EDU
Year
$184.00
2007
$195.50
2008
$207.00
2009
$220.14
2010
$233.28
2011
$246.42
2012
$261.21
2013
$277.64
2014
$294.07
2015
$312.14
2016
$330.21
2017
$349.92
2018
$371.28
2019
$417.28
2020
$441.92
2020
FIRE FLOW
Existing Fire Flow for Owl Corp 1000 GPM
SEWER
Peak Hour Flow Per EDU = 0.66
GPM/EDU
Yearly Reimbursement Factor -Sewer
Reimbursement Amount per EDU
Year
$526.28
2007
$559.17
2008
$592.06
2009
$629.65
2010
$667.24
2011
$747.12
2013
$794.11
2014
$841.10
2015
$892.79
2016
$944.48
2017
$1, 000.86
2018
$1,061.95
2019
$1,193.52
2020
$1,264,00
2020
_ (a
O
3 tD
D
(D
C7 G
G to
0 N
cu �.
N (n
CCD (a CD
(D
'n
n cy-
<
__ 4)
K D
0)
N �
C �
CL
cD
0
.A
==v=R
((DDN
0
woo0wvwwa
— 0 0 O K_-- p
0
0
N N
N (D N
tU (D
p cn —0
S] 0
(D
CD (n
G�o�—�—
00w> �m(n-n
o v o
o
iD
C
n wo
O
m 0 o3 ccn 0
(D
3
�'
(1.D O
®� 0 c 0
� lD �_
0 �� <
00 �, (DD S s Q
�
O
C�
.0. 0
(D Ts
CL OL
D o
00 -+ tD CD CD N
r a 0 (n cc
0
(�D
CD
w
mo
CD
o
(D
cn
3
Q
CDET
n�
K
cQ
�
�
SD
v
n
0
0
3
CD
00
-o
O
rn
�'
0
co
�
o
o
in
ODW CO
A
CD
y
m
-P.
()I coC�J1 o
Glt
W
-1
K
CD
m
m
G
(D
v
DO
—�
0
�
wC)00) �:A�o�
m
to
N
co Lo LT,O Cl
-'
cn
�j
(0
(A
0
a
O ON d N `m
N
(0 w y v {a
W
O O W
N
(O N (D O
N
cn w o N m W O O
(n
0
(D
N
77
tU
CD
to
J
O N N W �I ((00 A Na
(D
(D
(b - f�
O QD N O
CA W 0))
N W c (f> _' j 0 p
O
�
CD
3
O
_ co ?a
N O W -1
Q
3
CA)
N(nc0(r N0)WO=
sv
N 4+ 0000 00
cr
N
(D
0
OD Iz
W (n W -• �' (�0
CD
CD
!�
O) --i N O C7 Ul 00 O tF�cc
.A W OD W N N O
cfl-�wo O
O
Q
0
4
=3
OD
m
x
cD
(D
(n
cn
Transmission Report
Date/Time 12-04-2007 11:47:53 a m. Transmit Header Text
Local ID 1 406 758 7831 Local Name 1 city of kalispell public works
Local ID 2 Local Name 2
This document: Confirmed
(reduced sample and details below)
Document size: 8.5"x1 1 rr
• a
tW
City of Kalispell
Dcparmwot of Public Works
P.O. Box 1997
Kalispofl, MT 59903-1997
406-758-7724
Pow. 406.739 7631
To: Lee t.rriswoK Dwt Corporation Fax:
752-5670
Fear Frm* Castles
12/4/2007
P: INWay hm Express - Latecoma Fees AQw
4
CC:
O Uva OF"Ilmlim 0
O MMORWIY O
Attudied ore the oAaAotim shaeft ullfted to dehawdw the Latecmw Sever
See fnr the ore WvWded for yotr review
We have tardd it* April www voksm as ft bmb for coladahm of the fee.
An okt textbook (1971) 6sss an awraje wmuW deiraW of 69 Sod= per day
per tin for motch. This waild exhvpokrte inn midnw doily of
21.28 gollom per nikaft (rota 26.62 goillom per mhft for the referenced
If you hoe mry do Wit tividwe -to comae* this office.
4&66
Fro* Castim, P.E.
Deputy Arbhc Waits bireawlAsststatt City
Total Pages Scanned : 4
Total Pages Confirmed : 4
No.
Job
I Remote Station
Start Time
Duration
Pages
Line
Mode
Jab Type
Results
001
1890
14067525670
11:44:27 a.m.
12-04-2007
00:02:56
4/4
1
EC
HS
CP9600
Abbreviations:
HS: Host send
PL: Polled local
MP: Mailbox print
TU:
Terminated by user
HR: Host receive
PR: Polled remote
CP: Completed
TS:
Terminated by system
G3: Group 3
WS: Waiting send
MS: Mailbox save
FA: Fail
RP'.
Report
EC: Error Correct
City of Kalispell
Department of Public Works
P.O. Box 1997
Kalispell, MT 59903-1997
406-758-7724
Fax:406-758-7831
To: Lee Griswold, Owl Corporation Fax: 752-5670
From: Frank Castles Date: 12/4/2007
Re: Holiday Inn Express — Latecomer Fees Pages: 4
CC:
w, UWA 0 For Review 0 Please ConTnent 0 Please Reply 0 Please R&yde
Attw6' Mare the calculation sheets utilized to determine ft Latecomer sewer
Fee for ft referenced project. These sheets am provided for your rvAew.
We have
a the April
water
• :.:..... as .- basis for a ca • o the ..:
An old textbook (1971) lists an average annual demand of 69 gallons per day
per room for motels.would extrapolate to amaximumdaily demand • `.
.s gallons 1, •.'-minute (note • r.. gallons w a -.minute forthe referenced
If you have any questions, please do not hesitate to contact this office.
Thanks,
rank a