Latecomers Agreement Amendment + Original (re-recorded)/Owl CorporationReturn to:
City Clerk
P.O. Box 1997
Kalispell, MT 59903
II i I IIII II Iil� II III I III I� IIII I� I II Page:IofIs29
Page: 1 of 16
9.00
Paula Robinson, Flathead County MT by NC 5/18/2011 iO4 PM
AMENDMENT TO LATECOMERS AGREEMENT FOR REIMBURSEMENT
FOR MUNICIPAL WATER AND SEWER SYSTEM EXTENSIONS
THISAGREEMENT is made this j� day of RcxY., 2011, between Owl Corporation, a
Montana corporation of 500 Palmer Drive, Kalispell, MT 59901-2767 ("Developer") and the
City of Kalispell of 201 First Avenue East, Kalispell, MT 59901, situated in FIathead County,
Montana ("City").
WITNESSETH.
RECITALS
t� WHEREAS, on the 10`h day of August 2005 the Developer and the City entered into a
Latecomers Agreement for Reimbursement for Municipal Water and Sewer
System Extensions that was recorded May 5, 2006 with the Flathead County
Clerk and Recorder as Document No. 200612509030; and
WHEREAS, on the 20th day of January 2011 the Developer and the City entered into a
Stipulation and Settlement Agreement whereby the parties agreed that the term of
"the `Latecomers Agreement for Reimbursement for Municipal Water and Sewer
System Extensions' dated August 10, 2005 is extended from 17 years to 30 years"
and further that the amended agreement shall indicate that all properties located in
Sections 25, 26, 35 and 36 Township 29, Range 22 West, P.M.M., Flathead
County, Montana shall be noticed through recordation of said agreement that use
of the specific water and sewer extensions described in the agreement may subject
such properties to the latecomer obligations expressed therein; and
WHEREAS, on the 7th day of March 2011 the Kalispell City Council approved and adopted
Resolution No. 5486 whereby it resolved, "That the City Manager is hereby
authorized to execute an agreement with Owl Corporation extending the term of
the developer's agreement executed between the parties on August 10, 2005 to
thirty (30) years."
AMENDMENT TO LATECOMERS AGREEMENT Page - 1
IIIIIIIII I III I II I II I IIII II III IIIIIIIIIIIIIIIII I III III III Page: 2 o(0 $29
5/18/20I1 3 44 RM
NOW THEREFORE, the parties agree that paragraph 12 of the subject agreement shall now read
as follows:
"12. This Agreement became operative as of the 10`h day of August 2005, and
shall remain in full force and effect for a period of thirty (30) years after such
date, or until Developer, or its successors or assigns, shall have been fully
reimbursed as aforesaid, whichever event occurs earlier; provided, that in the
event the Extensions, or any portions thereof, shall during the term of this
Agreement, be rendered useless by the redesign or reconstruction of a portion of
the Extension, or of the City's municipal water or sewer systems, then the City's
obligation to collect for Developer the Assessment Fees provided pursuant to this
Agreement shall cease."
The parties further agree that all properties located in Sections 25, 26, 35 and 36
Township 29, Range 22 West, P.M.M., Flathead County, Montana shall be noticed through
recordation of this amended agreement, appended to the original agreement recorded May 5,
2006 with the Flathead County Clerk and Recorder as Document No. 200612509030, that
utilization of the specific water and sewer extensions described in the original agreement may
subject such properties to the latecomer obligations expressed therein.
DATED this Ior"' day of. Mo,-� , 2011.
CITY OF KALISPELL
y: Jane Howington
Its City Manager
OWL CORPORATION
By: Mark Owens
Its a l�� ,c42 5fin
AMENDMENT TO LATECOMERS AGREEMENT Page - 2
111111HIIl.l 11 II it ll IIll l Illlllllllllill llill IIII illIllIII Page: 3of 1829
Page: 3 of 18
Fees:$119.00
5/18/Z011 3:04 PM
STATE OF MONTANA )
):ss
County of Flathead )
On this L11— day of M'2# , 2011, before me, the undersigned, a Notary Public for the
State of Montana, personally appeared MARK OWENS known to me to be the
of OWL CORPORATION, a Montana corporation, that executed the within instrument, and
acknowledged that he subscribed, sealed and delivered said instrument as the free and voluntary
act of said corporation, for the uses and purposes therein set forth, and that he was duly
authorized to execute the same on behalf of said corporation.
IN WITNESS WHEREOF, I have hereunto set my hand and affixed my Notarial Seal the
day and year in this certificate first above written.
Notary Public, State of Montana
Ufa . Z Printed Name:dAmZx/ Pd
Residing at
My Commission Expires 3,1.20
STATE OF MONTANA )
):ss
County of Flathead )
On this 3 day of March, 2011, before me, a Notary Public in and for the State of
Montana, personally appeared JANE HOWINGTON, known to me to be the City Manager of the
City of Kalispell, a municipality, that executed the within instrument, and acknowledged that
such City Manager subscribed, sealed and delivered said instrument as the free and voluntary act
of said municipality, for the uses and purposes therein set forth, and that she was duly authorized
to o.recute the same on behalf of said municipality.
IN WITNESS WHEREOF, I have hereunto set my hand and affixed my Notarial Seal,
the day and year first above written.
r• NpTAR�gC Notary Public, State of Montana r
Printed Name:
r� Residing at ISPu��
�qj:°••...,,,,,,°„...•-0' My Commission Expires 3 � 7 20/3
OF MONK
AMENDMENT TO LATECOMERS AGREEMENT Page - 3
),a 16Pei i , m k DATE. - —5L5,—AU
$ PAGES I,_ay--y
PAULA ROB MSON FLATHf n,) COUNTY MONTANA
LATECOMERS AGREEMENT FOR REIMBURSEMENT FOR
MUNICIFA WATER AND SEWER SYSTEM EXTENSIONS
AGREEMENT, made this 10th day of August, 2005, between Owl Corporation, a
Montana corporation ("Developer") and the City of Kalispell, situated in Flathead County,
Montana ("City").
WITNESSETH:
RECITALS
A. The City owns and operates municipal water and sewer systems within and
adjacent to its City limits; and
\9 B. Developer has constructed, under agreement with the City, extensions to said
water and sewer systems (collectively the "Extensions"), as more particularly depicted on
Exhibit 'A" attached hereto and incorporated herein by this reference, which Extensions are
capable of serving parcels now owned by the Developer and others; and
C. The Extensions are located within the City's existing municipal water and sewer
service area, and shall be subject to the City's public works standards for performance; and
D. The total project cost for design and construction of the Extensions amounted to
$939,079.74 as more specifically itemized on Exhibit "B," attached hereto and incorporated
herein by this reference; and
E. The City and Developer desire and intend by this Agreement to provide for
collection of the fair pro rata share of the total project costs of the Extension from the owners of
the properties which benefit from the Extensions, but who did not contribute to the original cost
thereof.
F. The City has determined and Developer has agreed that the fair pro rata share of
the total project costs of the Extensions, to be collected from the owners of properties who tap
onto, connect to or use the Extensions, shall be based upon the equivalent dwelling units
("EDU") associated with the expected use of the subject properties at the rates set forth in
Section 5 below.
NOW, THEREFORE, in consideration of the mutual covenants and agreements hereafter
set forth, it is agreed by and between the parties hereto as follows:
1. All of the recitals set forth above are adopted by the parties as material elements
of this Agreement.
2. Developer shall transfer title, free and clear of all encumbrances, to the
Illillf 11 41111111111i11 it � ��� Ill II II11 III II11111111111l 1I IIII! !I Page; 4of IS
Page: 4 of 19
5/is%zoiinaQt°a LATECOMERS AGREEMENT P.1
20OU25 tgo3C)
Extensions, by a bill of sale to be executed and delivered by Developer to the City. Developer
shall assign casement deed for utilities from State of Montana to Developer (hereinafter referred
to as easement), to be executed and delivered by Developer to the City. In the event that any lien
or other claim against the Extensions are asserted after conveyance to the City, Developer shall
defend and save harmless the City from loss on account thereof In the event the City shall be
put to any expense in defense of such claim or otherwise, then the City shall have a lien against
any funds then or thereafter deposited with it pursuant to this Agreement.
3. Developer warrants that it is the owner in title absolute of the Extensions, that it
has neither permitted nor suffered any person or other entity to tap onto, connect to or use the
Extensions prior to the date of this Agreement, except the real property owned by Developer as
identified on Exhibit "C," and as described in Section 8 below.
4. The City agrees to accept the Extensions for ownership and maintenance as part
of its facility by acceptance of the bill of sale and assignment of easement if the utilities are
constructed in accordance to City of Kalispell Standards for Design and Construction, April
1996. Further, the City agrees to collect from owners of properties who have not heretofore
contributed to the project costs of the Extensions, and who subsequently tap onto, connect to or
use the Extensions, a fee equal to the fair pro rata share of the total project costs as set forth in
Section 5 below ("Assessment Fees"). Such Assessment Fees shall not be collected by the City
with respect to the property by the Developer, as more particularly set forth on Exhibit "C," and
as described in Section 8 below.
5. The total project costs for the Extensions including costs eligible for
reimbursement under this Agreement are as itemized on Exhibit `B." Said eligible portion of the
total project costs includes costs for design engineering, surveying, construction, construction
inspection and construction contract administration incurred and paid by Developer. The
Assessment Fees for each of the properties who subsequently tap onto, connect to or use the
Extensions shall be based upon the estimated equivalent dwelling units ("EDUs") associated
with such properties in the amounts set forth in Section 5(a) and (b). The amounts set forth in
Sections 5(a) and (b) are based upon total capacity of 2,467 EDUs for the municipal water
system extension and 1,136 EDUs for the sewer system extension, with 127 EDUs for the
municipal water system extension and 127 EDUs for the sewer system extension being allocated
to the property owned by Developer as described on Exhibit "C," for which no Assessment Fee
shall be charged and for which Developer shall not be entitled to reimbursement pursuant to this
Agreement.
(a) The Assessment Fee for owners of properties who subsequently tap onto,
connect to or use the municipal water system extension shall be $164.28 per EDU,
adjusted annually in accordance with Section 5(c) below. The maximum number of
EDUs for which Developer shall be entitled to reimbursement for the municipal water
system extension shall be 2,344 EDUs.
(b) The Assessment Fee for owners of properties who subsequently tap onto,
connect to or use the sewer system extension shall be $469.89 per EDU, adjusted
annually in accordance with Section 5(c) below. The maximum number of EDUs for
Illlllllllllllllllllll111111111IIIIlIIIII1NlllIIIIIIII111NlIIIIIIIIIINIIIIIIIIIIIINI Page:29 5 at 18
Fees.$119.00
5/18/2011 ..04PM LATECQMERSAGREEMENTP.2
2006125 NOR)
which Developer shall be entitled to reimbursement for the sewer system extension shall
be 1,009 EDUs.
(c) The per EDU Assessment Fees set forth in Sections 5(a) and (b) above
shall be increased annually, over the prior year's Assessment Fee, on the first day of
January each year, based upon the ten (10) year United States Treasury Note rate as of
the last day of the immediately preceding November, plus 1.5%.
6. The EDUs for purposes of computing the Assessment Fees to be collected
pursuant to this Agreement shall be determined by in accordance with Exhibit "D," attached
hereto and incorporated herein by this reference.
7. Notwithstanding anything to the contrary in this Agreement, the Assessment Fees
to be collected pursuant to this Agreement shall not be collected with respect to property owned
by Developer as described on Exhibit "C," attached hereto and incorporated herein by this
reference.
8. The City agrees not to allow any tapping into, connecting to or using of the
Extensions without the owners of properties to be benefited from said tapping or connecting
having first paid to the City the Assessment Fees and such other charges as set forth in Sections 4
and 5 above. During the term of this Agreement, the City shall not have the authority to waive
the Assessment Fees for tapping into, connecting to or using the Extensions, without the prior
written consent of Developer. To the extent that the City does waive any Assessment Fees, the
City shall be responsible for payment to Developer of the Assessment Fees that would have
otherwise been payable by the owner of such properties benefiting from tapping onto, connecting
to or using the Extensions.
9. The City shall pay to Developer the sums agreed by it to be collected pursuant to
the provisions of this Agreement within sixty (60) days after receipt thereof at the address of
Developer as set forth hereinafter or at such other addresses as Developer shall provide to the
City.
10. In the event of the assignment or transfer of the rights of Developer voluntarily,
involuntarily or by operation of law, the City shall pay all benefits accruing hereunder, after
notice, to such successor of Developer as the City, in its sole judgment, deems entitled to such
benefits; and in the event conflicting demands are made upon the City for benefits accruing
under this Agreement, the City may, at its option, commence an action in interpleader joining
any party claiming rights under this contract, or other parties which the City believes to be
necessary or proper, and the City shall be discharged from further liability upon paying the
person or persons whom any court having jurisdiction of such interpleader action shall
determine, and in such action the City shall be entitled to recover its reasonable attorneys' fees
and cost, which fees and costs shall constitute a lien upon all funds accrued or accruing pursuant
to this Agreement.
11. Nothing contained herein shall be construed to affect or impair in any manner the
right of the City to regulate the use of its municipal water system or sewer system, of which the
11111111111111111111111111111111111111111111111illlllllllllllllllllllllllllllllllllllll Page,6 of IS
Fees: V14.00
s/ 1 s/ 2011 3:04 PM LATECOMERS AGREEMENT P. 3
2006i25ugo30
Extensions shall become a part under the terms of this Agreement, pursuant to the provisions of
any ordinance, resolution or policy now or hereafter in effect. The imposition by the City of any
such requirement shall not be deemed an impairment of this Agreement though it may be
imposed in such a manner as to refuse service to an owner or owners of a parcel in the benefited
area in order to secure compliance with any such requirement of the City.
12. This Agreement shall become operative as of the date first written above, and
shall remain in full force and effect for a period of seventeen (17) years after the date first written
above, or until Developer, or its successors or assigns, shall have been fully reimbursed as
aforesaid, whichever event occurs earlier; provided, that in the event the Extensions, or any
portions thereof, shall during the term of this Agreement, be rendered useless by the redesign or
reconstruction of a portion of the Extension, or of the City's municipal water or sewer systems,
then the City's obligation to collect for Developer the Assessment Fees provided pursuant to this
Agreement shall cease.
13. An administrative fee in addition to the per EDU assessment fees described
previously in this Agreement will be assessed by the City of Kalispell, Montana.
14. No waiver, alteration or modification of any of the provisions of this Agreement
shall be binding unless in writing and signed by a duly authorized representative of the City and
Developer.
15. All communications regarding this Agreement shall be sent to the parties at the
addresses listed below, unless notified to the contrary.
Owl Corporation City of Kalispell
Mr. Mark Owens Mr. James Patrick, City Manager
500 Palmer Drive PO Box 1997
Kalispell, Montana 59901 Kalispell, Montana 59903
16. All of the provisions, conditions, regulations and requirements of this Agreement
shall be binding upon the successors and assigns of Developer, as if they were specifically
mentioned herein.
17. This Agreement shall be construed in accordance with the laws of the State of
Montana, and jurisdiction of any resulting dispute shall be in Flathead County, Montana. The
prevailing party in any legal action arising from this Agreement shall be entitled to all costs and
expenses, including attorneys' fees, expert witness fees or other witness fees and any such fees
and expenses incurred on appeal.
18. Any invalidity, in whole or in part, of any of the provisions of this Agreement
shall not affect the validity of any other of its provisions.
19. No term or provision herein shall be deemed waived and no breach excused unless
such waiver or consent shall be in writing and signed by the party claimed to have waived or
consented.
Illllillllll Illllllllillllllll lIlllllillllllII11111111111111111111111I1111111 IN Page:7 of isxg
5/18 Fees'.
LATECOMERS AGREEMENT P. 4
2006125 NO30
20. This Agreement, including its exhibits and all documents referenced herein,
constitutes the entire agreement between the City and Developer, and supersedes all proposals,
oral or written, between the parties on the subject.
IN WITNESS WHEREOF, the parties have executed this Agreement on the day and year
above
State of
Col3rltytrt
s ' nat�`� crt�• on
r
My y expSres
sigiatp $ G
State of MoRO M R1 Flf//�i
Co un ty of $f -. 6 a • �!�/ '��
Signed be. 'or&'me this• Slay of
My Cu�ni�siari Ex
SEAL
'1��':�•�3iiitB��
NOTARY BLOCS
OWL CORPORATION,
A MONTANA CORPORATION
BY: 6N(L,.
124 fiiy,�k [NAME]
%_S . [TITLE]
DATE , 2005
CITY OF KALISPELL, MONTANA
Exhibit A — sewer and water system extension drawing
Exhibit B — breakdown of reimbursable costs
� y A`vQ2,�cJ(�NAME]
t✓y T�> �►ANAG„dQ[TITLE]
DATE I (, A C"t. Cs. , 2005
Exhibit C — legal description of West View Estates Subdivision
Exhibit D EDU determination
IWild IIIII III IIIIIIIIIIIf1IllllllHill IIIIIHilllll1IIIIIIIIIIIIIIIIIVIli III IIIIIIII201100103
Page°$8 of i829
Fees�5/18/2011 3104 9.PM
LATECOMERS AGREEMENT P. 5
2006125 DgCR-)U
EXHIBIT A
Water and Sewer Main Drawing
II II 111111111111111111111111111IIIIIII II Page; 9 of°829
5/18/2011 3:04 PM
1111 II11111111 II II Iiiiiiil Ii1111111111II1I1111111I1111111111111111 Page°9 of 1829
Fees: 119.00
5/18/2011 :04 PM
l —S/M
a38WlIN ONIMYMO
Y3BnnN J.33M5
Z00'ZOL4
'oN �3raad
r
U
p M
r�r n
r �
O
Z
rN
pe
n n M
m
on —4
L n
y z z C
y Q O M
n
m m
m :E m
m L10
-4
r n z m
m �
2 m
m
X
H
m
z
to
� O
O z
zN
--I
3-
Wd VO:ggg TiOZ/BT/S oo,6TT% ab d Bi/S
ST 10 'IT aot a .r :H :.AIVO5 6ZEOT000TTOZ I11111111111f111111111I11111111 Hill 1hIllll111111N1111111111111111111111111111111111
6ZEOTDGOTTOZ IRllf Illllllllfl Illlllfif 11111 V1111111 Ili 111111111011111111111111illll Illlf1 +NITP4 ?13M3S
N
//
DIIVI1i ���5 :I2i��IAC�S : did <
l.
>::r€trlFr.rlil-atr
tA
-7 mum
Mimi
�,$> � ,,,y ti•i-l:� � Ji7r�l7�rf17�: �! `�. .. � � �r\�Y �--...:.l�J s�€' .,� �. •\ 'r % � ,\ / � li .I` � J f ""`. �.,, ,w4., i �' I
tl ���'_-r,'%' a =.s ....q -r - i e. �4�- r �� '1 _..,- '�;� - l iil 3 _- �`\`,� C •\\` \
�i �_� � '= -- i % '' /`� � � ' • \�F' � :�1 !: '
, .N
,
'' F
�TnTr'�r,����}nry r,��t�Try
4 V.1xd�R ��F1�L W � r..'::i7.L1i Ql2
1 f : rr �' � s � -f; _;yam-� •'/ 'i' f � ? J. � „/� t .3h.�Ic�IS�2I:' �ZS',�i ':T2IfI,Lf�.' .. .� 4 . -- 1• ,
� I (f.�..-'�-•r--- : — � ��-�-�--;fir-' rrT'. , �•/� '.' .' .� I j� "1 I, f ; jj �i � , -;}: r ��',
]t� >i fir j f '4 S 1'�._ j `�� =L- -/'~~/ .Y S � •- \ j�''
. el
4., 1 h } f �. , f � JI �, .. •I is
A
fl1
�I�I � ♦ 1 i j - f
I; % � 'I I I I '�* T• i�j'€'- i � r, r= �' ' 1/ ; i'�r� ,•�`::. '"'',!,/ i' 1, I � r t�, -i I �� 1 h �i;il;,� 1� € I 3 .
_y j'1 :I ' r�\..a 7!'ii �l ,•S ` y ~`%��.•'.-, ..�._... 1 "P y I � ' I I .�: � i i / ♦ :I i` � � �I ���4 t i.' '
f � JJ' rt, '\ \ - ? •,�
r i € ,, �:{ri' ;YJ 1.'! E .. ,x •. ,/� ram.. sr/ I 'y I I,,/ ;i ;i,• '�' ..t , 1 r< _ _ v� ,r i
} .� I• t"-' i?�i�li..r r"if 't i I j
I \f ' I' I s •+� I i;hl, i ��' ♦,� -- ~-1� _�..n�+ 't.:l rj •'/ / � ♦ .._. o - /' `
il+ J I _ ;j/ji��r"l•. '.zY•¢ "f,'l �` r,� .� ?i;�lj>'rrt:•.,/.�/jI ...1' i qr, �1` ��•\
ram•-'.��� Ni2i���A� Aga/
•'e':!l` ,4f%" 4- •f <, •1 / 3 I {y
-� Y-- r ' ,% /` � -Y }•'� � . % i � 3 } ' 1( � l a r 1 `t1 5` � I 1 t
IE j � t `f -c.'- `'I ''}. ✓ � t I .'.�� }I 7 7 �li + r � ``� •�� •'t � ' ,\ � ,>r� 'i \ x tj
1: .- 1 ,..,1: J.� ,!,- .;:',.J - '\ � / f% Ir IIrIF������f � ,,$Fll :�'i � ,j, r,, '� `'� I 'i � �'���' �� \ `�4 � •:!� I` �:l�
✓`` i'" / %ct/ � r" � � \ \, / ?! �Iic �!j!;I�I L.'• t�' ; ' " 1 � ._ �` \ 1 � 5, t:t'i•`- 4 p
'��\. 1,-„•Y rr'� ^�Y'..: -.' •./ /i f 1 -,_ `.` / /;� ', 'i 45fii �5 '<`:` , J_.. I '} `\ ,\`, 1 ', k i I, •' t } •'� 3-,�
W �f`--.:.._ r,�� . ,r., : / r 1, .�� `t �,1 ./ ♦ f �� I , 1..'. �, �_ � � ,\ `'` 1 � i � � tjt,` 'ti I
_ ,,%, - r'`'' - t`"" ",y ,i ♦ f .' a `� 1
11 onds HfJI.H i aZi11L
• ' � r i f ,Elf ,>." - . _. / i i f _ \
r
l
' \ I it✓"1i 3' '\ '�\ \ °s
MI
HaAas A?IVLLINIVS-',� 11 `\ 1
l'
f
f
• r
- :� '. .i<._ �AI2IQ v..x:�:......... "� .I � .'�Lt��':.'�I�'.� :... �.:. "a-- ;q•�,,,z.-,.,,,;,�•.. r-"'�,`a„"6"'"'� -_ :gym ... _
NIVN d IVAi AM iQIVI'tii 2Ialvk RaN
Qls isI�71b. tI'�L�iM' Mau
rQ szT9ooz b a szzsooz
f
m
2006125 DgOW
EXHIBIT B
LATE COMERS AGREEMENT FOR REIMBURSEMENT FOR WATER AND
SEWER SYSTEM EXTENSIONS
ACTIVITY
WATER
SEWER
TOTAL.
Design Engineering
$51,905.81
$62,451.60
$114,357.41
Construction
$335,973.51
$404,233.82
$740,207.33
Easements Casts
$12,392.00
$60,412.00
$72,804.00
Easement Fees
$50.00
$50.00
$100.00
MDEQ Review Fees
$25.00
$25.00
$50.00
SWPPP Fees
$900.00
$900.00
$1,800.00
Eby Surveying
$675.00
$675.00
$1,350.00
Sands Surveying
$3,364.00
$5,047.00
$8,411.00
TOTAL COST
$405,285.32
$533,794.42
$939,079.74
IIIII I fllilll I 111111111111111III 1111111111111111111111111111 El I I llil II Page:
12 of IS
Page: 12 nt 18
Fees: 119.00
5/18/2011 .04 PM
2000125 flgo2,-70
EXHIBIT C
DESCRIPTION
A TRACT OF LAND, SITUATED, LYING AND BEING IN THE WEST HALF OF
THE SOUTHWEST QUARTER OF SECTION 25, TOWNSHIP 29 NORTH, RANGE
22 WEST, P.M.M., FLATHEAD COUNTY, MONTANA, AND MORE
PARTICULARLY DESCRIBED AS FOLLOWS:
BEGINNING at the southwest corner of the Southwest Quarter of Section 25, Township
29 North, Range 22 West, P.M.M., Flathead County, Montana, which is a found pin on
the centerline of a 60 foot county road known as Stillwater Road; Thence along the west
boundary of said SW '/4 and along said centerline N00°06'40"W 1982.69 feet; Thence
leaving said west boundary and said centerline N89°59' 11 "E 1327.96 feet to a set iron
pin on the east boundary of the West Half of Southwest Quarter of said Section 25;
Thence along said east boundary S00°00'23"W 1985.86 feet to the southeast corner
thereof and the centerline of a 60 foot county road known as West Reserve Drive;
Thence along said centerline and along the south boundary of SW '/4 N89°53'02"W
1323.89 feet to the point of beginning and containing 60.396 ACRES. Subject to and
together with all appurtenant easements of record.
IIIEIINI1lll(I 111111111 1EIIi 11111111111111111111111111I III 111 i111111 1 Page;Page: of 13 of 19
18
Fees: 119.00
5/18/2011 :04 PM
200GI25 Da 030
EXHIBIT D
COST PER EQUIVALENT DWELLING UNIT (EDU) DETERMINATION
The purpose of this exhibit is to document the methodology used to determine the cost
per Equivalent Dwelling Unit (EDU) for reimbursement to Owl Corporation as
referenced in the Late Comers Agreement for Reimbursement for Municipal Water and
Sewer System Extensions between the Owl Corporation and the City of Kalispell.
WATER
An equivalent dwelling unit is defined as a single family home. The water demand of an
EDU is defined as the maximum daily demand of a residential single family home. This
demand is calculated as follows:
Total people per home (EDU) = 2.31 (Ref. 2000 Census Data)
Average Day Water Demand = 145 gallons per person per day (0.10 gallons per person
per minute) (Ref. City of Kalispell Water, Wastewater, and Storm Drainage Facility Plan,
January, 2002, Page 3-6)
Average Day/Maximum Day Peaking Factor = 2.7 (Ref. City of Kalispell Water,
Wastewater, and Storm Drainage Facility Plan, January, 2002, Page 3-6)
Maximum Day Demand per EDU = (2.31 people/EDU)x(0.10 GPM/person)x(2.7)= 0.62
GPM per EDU
The Owl Corporation water main has been oversized in accordance with the City of
Kalispell Water, Wastewater, and Storm Drainage Facility Plan, January, 2002 in order to
serve future growth in the area. Since capacity of a water main varies with pressure (and
elevation), and since use of capacity is how reimbursement will be based, it is necessary
to establish a point on which capacity for the Late Corners Agreement will be based.
This point will be the entrance to West View Estates. It is important to note this flow
establishes the base point for the reimbursement to Owl Corporation. However, this flow
does not necessarily define the actual capacity of the water main as capacity may change
depending on the location along the water main (e.g. capacity is greater at lower
elevations).
Based on the design report for the Section 36 Water and Sewer Extensions, the capacity
at West View Estates is 2,530 gallons per minute (GPM) at a residual pressure of 26.5
psi. It is assumed West View Estates and other developments in the area will require a
minimum fire flow of 1,000 GPM. Therefore, the leftover domestic capacity of the main
is 1,530 GPM. The maximum number of EDU's that can be serviced with this capacity is
figured by dividing this capacity by the Maximum Day Demand per EDU, which gives a
total number 2,467 EDU's that can be served by this main. It should be noted that all
development in the area will benefit from the 1,000 GPM fire flow required by West
IfIIllifl1111411111111NIIIIIIIIIII11I1111111111111IR111111111I1111111111I1111111111111 page: t4 of 18
5,18/2011 9104 PM
2006125 (l ()�>D
View Estates. Subtracting the 127 EDU's for the West View Estates Subdivision leaves a
total of 2,340 EDU's of leftover capacity in the main that are eligible for reimbursement
to Owl Corporation.
The maximum daily demand for the 127 lots in West View Estates is (127 EDU's) x
(0.62 GPM/EDU) = 79 GPM. Subtracting the fire flow and domestic demands for West
View leaves 1,451 GPM of additional capacity in the water main not being used by West
View Estates. Dividing the leftover capacity by the total domestic capacity gives (1,451
GPM/ 1530 GPM) equals 95%, which is the maximum percentage of reimbursement Owl
Corporation is entitled to.
Dividing the total project cost by the maximum number of EDU's the main can supply
results in a cost per EDU reimbursable to Owl Corporation. With a total project cost of
$405,285.32 and the total EDU's served of 2,467, the cost per EDU is $164.28. With the
total leftover EDU's of 2,340, the maximum amount of reimbursement to Owl
Corporation will be (2,340 EDU's x $164.28/EDU) _ $384,415,20, for the year 2005.
Per Section 5.0 in the Late Comer's Agreement, the annual reimbursement fee will be
increased annually based on the U.S. Treasury Note Rate plus 1.5%. The following table
summarizes the yearly reimbursement costs per EDU based on a Treasury Note Rate of
4.5%, giving an annual interest rate of 6.0%:
Yearly Reimbursement Costs/EDU - Water
Year
Reimbursement Factor
Reimbursement Amount per EDU
1
1.00
$164.28
2
1.06
$174.14
3
1.12
$184.00
4
1.19
$195.50
5
1.26
$207.00
6
1.34
$220.14
7
1.42
$233.28
8
1.50
$246.42
9
1.59
$261.21
10
1.69
$277.64
11
1.79
$294.07
12
1.90
$312.14
13
2.01
$330.21
14
2.13
$349.92
15
2.26
$371.28
16
2.54
$417.28
17
2.69
$441.92
If a project with a fire flow requirement higher than the base fire flow of 1,000 GPM
were to connect to the main, the future development would benefit from this extra
capacity due to the oversized pipe. Therefore, there would have to be a payment for the
additional fire flow above and beyond the 1,000 GPM already supplied. This fire flow
cost would be figured by converting the extra demand to an equivalent number of
dwelling units. For example, if a new development were to need a fire flow of 1,500
IIII I dill II I IIIIIIIIIIIIIIIIIII II I IIIIIIII I IIII NIII IIIIIII III ill Pa9E°15of 18
5/18/2011 3:04 PM
200&i25 0903po
GPM, the cost will be figured by converting the extra 500 GPM to the number of
dwelling units that will use 500 GPM. In this case, this would be 500 GPM/ 0.62 GPM
per dwelling unit, which equals 806 dwelling units.
In the future, if another main from the City of Kalispell system is extended to connect to
this main creating a "looping system," the reimbursable costs to Owl Corporation will be
figured by an engineering analysis of the system in order to estimate the amount of flow
provided from the water main extended by the Owl Corporation. The impact per EDU to
this 14-inch main will be determined and will be reimbursed appropriately.
SEWER
An equivalent dwelling unit for wastewater is also defined as a single family home. The
maximum wastewater flow per EDU will be defined as the peak hourly flow from a
residential single family home. This demand is calculated as follows:
Total people per home (EDU) = 2.31 (Ref 2000 Census Data)
Average -Day Wastewater Demand = 100 gallons per person per day (0.07 gallons per
person per minute) (Ref. Montana Department of Environmental Quality)
Average-Day/Maximum Day Peaking Factor = 4.1 (Ref. Montana Department of
Environmental Quality, equation for peak hourly flow based on population)
Maximum Peak Hour Flow per EDU = (2.31 -people/EDU)x(0.07 GPM/person)x(4.1)=
0.66 GPM/EDU.
The sewer main has been oversized in accordance with the City of Kalispell Water,
Wastewater, and Storm Drainage Facility Plan, January, 2002 in order to serve future
growth in the area. Sewer Main reimbursement costs are much easier to figure since the
capacity of the sewer main is dependent only on pipe diameter and slope. Based on the
slope and pipe diameter, the capacity of the sewer main is 750 GPM. Using a Maximum
Peak Hour flow of 0.66 GPM per EDU, the total number of EDU's that can be served is
1,136. Subtracting the 127 EDU's for West View Estates leaves a total of 1,009 EDU's
of leftover capacity reimbursable to Owl Corporation.
The maximum peak flow West View Estates will have in the sewer main will be (0.66
GPM/EDU x 127 EDU) = 83.8 GPM. This leftover capacity is (750GPM — 83.8 GPM) =
666.2 GPM. Dividing the leftover capacity by the total capacity of the sewer main gives
(666.2 GPM/ 750 GPM) equals 89%, which is the percentage of reimbursement Owl
Corporation is entitled to.
Dividing the total project cost by the maximum number of EDU's the sewer main can
supply results in a cost per EDU reimbursable to Owl Corporation. With a total project
cost of $533,794.42 and the total EDU's served of 1,136, the cost per EDU is $469.89.
With the total leftover EDU's of 1,009, the maximum amount of reimbursement to Owl
II IIIII IIIIIIIIIIIIIIIIIIIIIII II IIIiIIIN I II 1111141111illllilllll Il illllllllll Pall! W01016 Df s
Pa a! of 18
51 /20115104 AM
2006IL25 uC v3 U
Corporation will be (1,009 EDU's x $469.89/EDU) = $474,119.01 for the year 2005.
Per Section 5.0 in the Late Comer's Agreement, the annual reimbursement fee will be
increased annually based on the U.S. Treasury Note Rate plus 1.5%. The following table
summarizes the yearly reimbursement costs per EDU based on a Treasury Note Rate of
4.5%, giving an annual interest rate of 6.0%:
Yearly Reimbursement Costs/EDU - Sewer
Year
Reimbursement Factor
Reimbursement Amount per EDU
1
1.00
$469.89
2
1.06
$498,08
3
1.12
$526.28
4
1.19
$559.17
5
1.26
$592.06
6
1 1.34
$629.65
7
1.42
$667.24
8
1.50
$704.83
9
1.59
$747.12
10
1.69
$794.11
11
1.79
$841.10
12
1.90
$892.79
13
2.01
$944.48
14
2.13
$1,000.86
15
2.26
$1,061.95
16
2.54
$1,193.52
17
2.69
$1,264.00
As with the water, if a project such as a commercial or industrial development were to
connect to the sewer, the reimbursement costs would be figured by taking the wastewater
flow and converting to an equivalent dwelling unit. For example, if a new industry were
to connect with an estimated peak hourly flow of 250 GPM, the number of EDU's would
be figured by dividing the flow by the flow per dwelling unit. For this example, the
number of EDU's would be (250 GPM)/(0.66 GPM per dwelling unit) which would equal
379 dwelling units.
I.
11 g Of Is
lllllll�llilllllll�`1�l1t1lII�I�IIIIII{It�11III1F1111111�11Yi411ll,il�llllllllli1llllllll1}�1++ Fees: $119 00
5/18/2011 3:04 PM
AWNO
0005201
0982533
0006139,
0005234
0005216
0012305
0215375
0898731
0309915
0012305
E000610
0006138
0976198
0006142
0006154
0006127
0005206
0417650
0006120
0005218
0006157
0005233
0006144
0047450
0974265
0006156
0002687
0002687
0001006
0112580
0001005
0979572
0980181
0968100
0417460
0981861
0005225
0005209
E000610
0968082
0980887
0979563
0979574
0028581
0980889
0979584
0968079
0981862
0980889
0005226
0972832
0980184
0980185
E001255
0968103
0979557
0982776
0981863
0972819
0980182
0980886
0980183
0968105
0968104
0974338
0978907
0982533
0975089
0974338
0005036
0005036
0006140
E000408
0417450
0006125
0004609
0975090
0005221
0006132
0006137
0975090
0974338
0003777
0006153
0006152
0047450
0974265
0006150
0978415
E000703
0012516
0006129
0013107
0978415
0005236
0006158
0006136
0979577
0979583
0979560
0981860
0982775
0978907
0011788
0011887
0973745
0974510
0011788
0011788
0974021
0969319
0561950
0013220
E000703
E000703
0417701
0975089
0004615
0969319
E000703
0561950
0309910
:0974727
E001092
0002317
E001253
0309910
0278400
0006143
E000703
0001006
0417700
0012105
E001227
0502887
E001199
E001142
0013105
0502886
0012247
0012250
0012481
E001201
E000703
E000476
0005230
0502665
0502889
0502664
0006128
0011887
0502888
0013705
0005227
0417460
0979564
E001254
0981864
0981858
0981859
0005242
0004627
0979582
0975089
0309915
0417650
0310120
0502666
0561950
0973745
0278400
0011887
0310170
0001005
0982774
0522750
0975090
0012104
E000703
0975585
0969861
E000476
0309915
0561953
E000703
0309915
0309915
E038495
0561954
0561951
0310170
0972793
E038116
0561952
E000289
0561953
0975585
0561951
0969861
0968114
0979558
0561952
E000703
0011734
0637050
0011887
0971364
E001093
0010420
E001227
0979556
0309910
0637050
E001196
0028926
0417700
0417700
0417460
0971364
0561954
E000703
0005239
0979566
0005243
0968074
0979579
0004621
0972817
0005223
0001684
0006155
0005203
0979591
0968092
0004592
0979542
0979536
0006146
0006110
0006109
0001684
0972820
0006135
0968065
0001683
0968094
0006148
0005205
0006108
0972825
0004624
E003351
E000703
0972839
0972842
0979569
0972804
0011734
0979598
0006124
0004602
0006130
0979595
E000703
0006111
0979551
0005212
0979545
0968102
0004595
0972827
0972818
0968072 0968099
0979553
0972830
0972821
0968069
E002880
0972828
0004616
0006116
0001683
0968067
0006113
0006118
0004622
0968089
0972833
0968108
0006117
0968110
0005231
0968081
0979550
0006131
0979573
0005241
0004610
0005217
0972845
0004604
0004608
E000703
0972848
0006119
0968083
0972823
E002880
0979578
0005238
0979580
0972799
0006122
0979590
0979559
0968071
0005222
0968068
0006112
0968070
0968078
0979593
0968076
0004613
E001130
0968087
0972822
0972800
0005204
0968080
0004623
0979543
0972795
0004617
0979541
0979585
0972803
0005219
E000703
E001199
0972802
0004598
0979568
0979538
0004597'
0972831
0005228
0005229
0006121
0004614
0006133
0972829
0004620
E002880
0979594
0968073
0004603
0968075
0972843
0005202
0005211
0005208
E000703
0972814
0972808
0979570
0972790
0972826
0968085
0968107
0968098
E001256
0979592
0979581
0972816
0004618
E003351
0972835
0005210
E001160
E002880
0968077
0972797
0004625
0968095
E000703
0001682
0979565
0972805
0005224
0979586
0972834
0006123
0502663
0972791
0979544
0968084
0968112
0968086
0004626
0972796
0979576
0968101
0005232
E000289
E001196
0972844
0972806
0005207
0006141
E038252
0972807
0972840
0972792
0005214
0972836
0979539
0979596
0968091
E000703
0979567
0979597
0968106
0979589
0968097
0503466
0004606
0979540
0972812
0006147
0004607
0005235
0979575
0979587
0006126
0004612
0006145
0004601
0004611
0979548
0979549
0968109
0979552
0968093
0979588
E003351
00045"
0005220
0968090
0005240
0968096
0972801
0972847
0979547
0968066
0979554
0006149
0004593
0979537
0979561
0006134
0005213
0979562
0968088
0005215
0972809
0972798
0968111
0004619
0005237
0979571
0972824
0979555
E002880
0972810
0972813
0001682
0972837
0003778
9p"w
0972811
E001160
E000703
0972838
0979599
0972841
0972846
0979546
0004594
E000289
0505058
0004596