HomeMy WebLinkAboutContract 55490csco No. 55490
TRANSPORTATION IMPACT FEE CREDIT AGREEMENT
THIS TRANSPORTATION IMPACT FEE CREDIT AGREEMENT (the
"Agreement") is made and entered into effective as of the Effective Date (as defined below), by and
among THE CITY OF FORT WORTH, TEXAS (the "City"), a Texas home rule municipal
corporation, and Pate Ranch Single Family, LP, a Texas limited partnership company authorized to
do business in Texas (the "OwneY") (the City and the OwneY a"Party", and collectively, the "Parties").
RECITALS
WHEREAS, the Owner is the owner of approximately 440 acYes in Tarrant County, Texas,
as described by metes and bounds in Exhibit "A" (the "PYoperty") located within the corporate
boundaries of the Cit�T. A map of the Property showing its location is attached hereto as Exhibit
"B"; and
WHEREAS, the Owner desires to pYoceed with development of the PropeYty as described
or illustrated on the Development Plan, attached hereto as Exhibit "C ", which identifies the on-site
and/or off-site transportation facilities necessary for serving full development of the Property; and
WHEREAS, the City has adopted a Transportation Impact Fee program pursuant to Texas
Loca1 Government Code ChapteY 395, codified in City Code Chapter 30, Article VIII, et seq., as
amended, under which impact fees are imposed on new development for impacts to the City's
transpoYtation faciliues as a result of said development; and
WHEREAS, transportation impact fees are collected and must be spent by the City on impact
fee eligible transportation facilities idenrified within the Ciry's adopted Transportarion Improvements
Plan ("TIP"), as amended, within the service area(s) in which the new development is located; and
WHEREAS, the Impact Fee Program provides for credits against impact fees for dedication
of right-of-way and/or construction of transportation improvements idenrified as impact fee eligible
on the adopted TIP; and
WHEREAS, the Property is located within service area Y; and
WHEREAS, the City has determined the maximum transportation impact fees to be assessed
against new development within service area Y to be $2,370 per service unit (vehicle-miles of demand);
and
WHEREAS, certain transportation facilities depicted on Exhibit "D" are identified as
impact fee eligible within the City's adopted TIP and therefore eligible for impact fee credit; and
WHEREAS, Owner has agreed to dedicate the right-of-way� and/or constructed the
transpoYtation improvements shown on Exhibit "D" for which cYedits against transportation impact
fees shall be granted; and
WHEREAS, the Owner has received approval of the Tavolo Park concept plan (CP-13-001)
and;
OFFICIAL RECORD
Transportation Impact Fee Credit Agreement — CA-20-014 CITY SECRETARY
Tavolo Park
FT. WORTH, TX
WHEREAS, the Owner has dedicated 137,436 square feet of right-of-way for Bryant Irvin,
an eligible arterial, Recorded by Instrument D22012363271, July 6, 2020; and
WHEREAS, the Owner has received approval for construction plans (IPRC19-0023),
executed a Community Facilities Agreement (CFA18-0119), and obtained final acceptance by the City
for Tavolo Park Phase 2, City Project Number 101565.
NOW, THEREFORE, for and in consideration of the mutual agreements, covenants, and
conditions contained herein, and other good and valuable consideration, the City and the Owner
hereby covenant and agree as follows:
1. Recitals. The recitals contained in this Agreement are true and correct as of the
Effecrive Date and form the basis upon which the Parties negotiated and entered into this Agreement.
2. Trans�ortation Im�rovements. Owner has dedicated the right-of-way for and
constructed the system facilities identified in Exhibit "D" that have been accepted by the Ciry prior
to the execution of this Agreement.
3. Credits. The PaYties agree that the estimated value of the credits for each
transportation improvement, expressed in current dollars, shall be as set forth in Exhibit "E". The
value of credits associated with the improvements first shall be reduced by the Schedule 2 impact fee
associated with any lot for which a building permit has previousl� been issued, and the net value of
credits shown on Exhibit "E" shall be considered as exact.
4. Phasing. The Parties acknowledge that, where it is anticipated that the project will be
developed in phases, the anticipated construction of improvements by phase shall be as depicted in
Exhibit "D", which is attached hereto and incorporated herein by reference.
5. Allocation of CYedits b� Phase. The general allocation of credits to each phase of the
development shall be as shown on Exhibit "F", which is attached hereto and incoYporated herein by
refeYence. The Parties agree that the credits identified in this Agreement shall not be deemed to have
been created until the system facility for which credit is to be granted has been dedicated and accepted
(in the case of right-of-way) or constructed through an executed Community Facilities Agreement and
final acceptance by the City has been obtained. The Parties fuYther agree that, prior to the application
of a credit against transportation impact fees otherwise due for any unit of development; the following
events shall take place:
(a) The number of credits resulting from such improvement has been valued; and
(b) Concurrent with final plat approval, a credit allocation shall be provided by the
developer for the phase of development to which the credit is to be applied, which allocation may
eitheY assign the credit, expressed in dollars, to each finally platted lot or may create a credit-pool to
be utilized by that phase of development.
6. Term and Effecrive Date. The term of this Agreement shall be ten (10) �Tears from
its Effective Date.
Transportation Impact Fee Credit Agreement - CA-20-014 Page 2 of 16
Tavolo Park Updated 2/23/2021
7. Assignment. Owner shall have the right to assign this Agreement to any person or
entity ("Owner's Assignee") with the written consent of the City, provided: (a) the assignment is in
writing executed by the Owner and its assignee; and (b) the assignment incorporates this Agreement
by reference and binds the Owner's Assignee to perform (to the extent of the obligations assigned) in
accoYdance with this Agreement. Each Owner's Assignee shall become a Party to this Agreement
upon the execution of such assignment. In no event may this Agreement be construed to authorize
assignment of any credits attributable to a system facility to be dedicated or constructed hereunder for
use outside the boundaYies of the Property.
Amendment. This Agreement shall not be modified or amended except as follows:
(a) Any amendment or modification to this Agreement oY any Exhibit or schedule heYeto
shall be in writing and signed by the Parties.
(b) Any revision, amendment, or modification to this Agreement, the Development Plan,
or any Exhibit or schedule thereto, shall become effective on the date executed by the
PaYties or, as applicable, upon the date of approval by the City Council or designated
city official.
9. Exhibits. The exhibits attached to this Agreement are incorporated as part of this
Agreement for all puYposes as if set forth in full in the body of this Agreement.
(Remainder of Page Intenrionally Left Blank)
Transportation Impact Fee Credit Agreement - CA-20-014 Page 3 of 16
Tavolo Park Updated 2/23/2021
IN WITNESS WHEREOF, the undersigned parties have executed this AgYeement to be
effective as of the date subscribed by the City's Assistant City Manager.
CITY OF FORT WORTH, TEXAS
Davrq gurqhdoff
DanaBurghdoff pr1,202111:47CDT)
Dana Burghdoff
Assistant City7 Manager
Ap r 1, 2021
Date:
Recommended By:
���
DJ Ha�r29, 202113:35 CDT)
D J Harrell
Director, Development Services Department
Approved as to Form and Legality:
����
DBlack (Mar 30, 2021 10:10 CDT)
Douglas Black
Assistant Cit�� Attorney
M&C: None required
Form 1295: None required
AT`I"EST:
.
� �% % • � ,
Mary J. Kayser
City Secretary
b,o,w-FORr "a�
p �F000000000� d
o �
>>. � a�,pt
�� o
0 0
_o o=
vo 0
o �
0
�' � °p o° � F
0 00 /�
�7, �°00000_ p'
Transportation Impact Fee Credit Agreement - CA-20-014
Tavolo Park
OWNER
Pate Ranch Single Family, LP
a Texas limited partnership
By: PRA Pate Ranch GP, LLC
Its general partner
���u�.n� t��.��s
JULIAN HAWES (Mar29, 20211252 CDT)
Julian Hawes, Jr.
Vice President
City Contract Compliance Manager:
By signing, I acknowledge that I am the
person responsible for the monitoring and
administrauon of this contract, including
ensuring all performance and reporting
requirements.
�
LEONARD MANTEY (Mar29, 202112:26 CDT)
Leonard Mantey
Planning Manager, Strategic Operations
Development Services Department
�FFICIAL REC�RD
CITY SECRETARY
FT. WORTH, TX
EXHIBIT LIST
"A" DescYiption of the Property
"B" Map of Property
"C" Development Plan
"D" Eligible Transportation Improvements
"E" Credits Against TranspoYtation Impact Fees
"F" Allocation of Credits
Transportation Impact Fee Credit Agreement - CA-20-014 Page 5 of 16
Tavolo Park Updated 2/23/2021
EXHIBIT A
Description of Property
BEING a 444.069-acre tract of land situated in the J. Heath Survey, Abstract Number 641, City of Fort
Worth, Tarrant County, Texas, being a portion of that certain tract of land described as Tract 1 and Tract 2 by deed
to A.M. Pate, Jr. Trustee, recorded in Volume 6691, Page 475, Deed Records of Tarrant County, Texas, said
444.069-acre tract of land being more particularly described by metes and bounds as follows:
BEGINNING at a P.K. Nail with shiner stamped "Dunaway Assoc. LP" set in concrete by metal fence
post in the southerly right-of-way line of Dirks Road (County Road 1043) (a variable width right-of-way), the new
northwest corner of said Tract 1, A.M. Pate, Jr. tract and in the easterly line of that certain tract of land described
as Tract 1 in the deed to S.W. Richardson, recorded in Volume 1846, page 459, Deed Records of Tarrant County,
Texas;
THENCE with the southerly right-of-way line of County Road 1043 (Dirks Road) the following courses
and distances:
South 88° 06' 35" East, a distance of 3,678.54 feet to a 5/8" iron rod with yellow cap stamped "Dunaway
Assoc. LP" set (hereinafter called 5/8" iron rod set);
South 88° 08' 37" East, a distance of 162.46 feet to a 5/8" iron rod set;
South 77° 51' 33" East, a distance of 20.36 feet to a 5/8" iron rod set; South 86° 36'
43" East, a distance of 99.40 feet to a 5/8" iron rod set; South 83° 17' 06" East, a
distance of 179.86 feet to a 5/8" iron rod set;
South 78° 31' 40" East, a distance of 176.73 feet to a 5/8" iron rod with yellow cap stamped "Peloton" found
in the westerly right-of-way line of State Highway 121 (a variable width right-of- way) (Chisholm Trail Parkway),
recorded in County Clerk's Document Number D208446635, Deed Records of Tarrant County, Texas;
THENCE departing the southerly right-of-way line of said Dirks Road and with the westerly right-of-way
line of State Highway 121 the following courses and distances:
South 06° 47' 33" West, a distance of 342.49 feet to a 5/8" iron rod with blue cap stamped "Gorrondona
& Assoc Inc Fort Worth Texas" found;
South 04° OS' 22" East, a distance of 963.02 feet to a 5/8" iron rod with blue cap stamped "Gorrondona
& Assoc Inc Fart Worth Texas" found;
South 06° 12' 09" East, a distance of 729.46 feet to a 5/8" iron rod with blue cap stamped "Gorrondona &
Assoc Inc Fort Worth Texas" found for the beginning of a curve to the left having a central angle of 12° 57' 12", a
radius of 5,889.58 feet and a chord bearing and distance of South 12°40' 45" East - 1,328.67 feet;
Transportation Impact Fee Credit Agreement - CA-20-014 Page 6 of 16
Tavolo Park Updated 2/23/2021
With said curve to the left in a southeasterly direction, an arc length of 1,331.51 feet to a 5/8" iron rod
with blue cap stamped "Gorrondona & Assoc Inc Fort Worth Texas" found;
South 19° 07' 23" East, a distance of 524.15 feet to a 5/8" iron rod with blue cap stamped "Gorrondona
& Assoc Inc Fort Worth Texas" found in the westerly line of that certain tract of land described by deed to Cen-
Tex Rural Rail Transportation District, recorded in Volume 11657, Page 2246, Deed Records of Tarrant County,
Texas;
THENCE South 27° 04' 03" West, with the westerly line of said Cen-Tex Rural Rail Transportation
District tract, a distance of 1,959.05 feet to a cross-tie wooden fence post found for the most easterly northeast
corner of said Tract 1, S.W. Richardson tract;
THENCE departing the westerly line of said Cen-Tex Rural Rail Transportation District tract, generally
along a wire fence line and with the northeasterly line of said Tract 1, S.W. Richardson tract the following courses
and distances:
South 89° 10' 33" West (Deed S 89°24'S2" W), a distance of 495.10 feet (Deed 1,411.11') to a 5/8" iron rod
with cap stamped `BHB INC" found;
South 89° 40' 33" West (Deed S 89°24'S2" W), a distance of 917.90 feet (Deed 1,411.11') to a cross-
tie wooden fence post found far corner;
North 38° 19' 39" West (Deed N 38°30'08" W), a distance of 1,233.98 feet (Deed 1,236.11') to a cross-
tie wooden fence post found for corner;
North 66° 39' 12" West (Deed N 66°25'08" W), a distance of 661.41 feet (Deed 663.89') to a cross- tie wooden
fence post found for corner;
North 17° 17' 24" West (N 16°55'08" W), a distance of 65714 feet (Deed 652.78') to a cross-tie wooden fence
post found for corner;
North 03° 45' 37" East (N 03°44'S2" E), a distance of 1,796.77 feet (Deed 1,800.00') to a cross-tie wooden
fence post found far corner;
North 82° O1' 41" West (Deed N 82°08'08" W), a distance of 353.54 feet (Deed 352.78') to a cross- tie wooden
fence post found for corner;
North 20° 33' S4" West (Deed N 20°35'08" W), a distance of 2,208.28 feet to the POINT OF
BEGINNING and containing a calculated area of 19,343,659 square feet or 444.069 acres of land.
Transportation Impact Fee Credit Agreement - CA-20-014 Page 7 of 16
Tavolo Park Updated 2/23/2021
EXHIBIT B
Map of Property
VICI N ITY MAP
NOT TO SCALE
MAPSCO PG. 102 SEC. B,C,F,
G COUNCIL DIST #6
Transportation Impact Fee Credit Agreement - CA-20-014 Page 8 of 16
Tavolo Park Updated 2/23/2021
EXHIBIT C
Development Plan
i�j F � ?FE��'�� -- .
�,4. ie,� c ;,�� _�',
`s i� ► E �: : �
�E�e �:��1 i';�E�, -- :" :
'l': 1 SR ei���;� j ,
��� ' (. 71� F�� S.. �.
� 6 t=��'1,�� 'i:k .
�(���:i�"�pjSt;�'
cu� i0 "� � i;�
¢i jRe4dGil�i�:'i :��
�!' 7 �1�+�!1� !-
Ei ��� ;���1�l,; I
� � ���(-��'! S
�i4 2f ��i;:��i� _ _
E�� �°rS,3,';{d _ ' �
i i 5���,.,Et;a'; ` - ` .�
��9 �i�8��°t�'�? ' "''
i� F i� te54�;�� �� dz. �-;
_ 1� ci-�
:t ..�• .
� �=:= � -� E�.
. �.�': '
e,t' � •1�= ' `-��
�_ 3,��.�%. ;i__ ::
-:�- i�. :.
_ c°�;
.. .9� ' -. r;
�:: , ,
'�t �pY �
�� ' �.
�` ����
�
;�(f��i�,
�
� 7' t �� j � I
2
� � � 3 �
I�6t��a��
� �i : �R � „
.
i��1��� I'
�
; � E �
S
����E�
i f � � �
j � F '
i
. �
, s
�
�6:
i �k s� �
e t
� �� �s
l �
I B�Q
i i �i
� � ��
ig�
I�8
I � �
I
f��
` � �
�:'
� „ ,. -_; -
� k�zi
�� .,��� �= = i�f .'�i�''� ���:
�= r,�- ,�` _ �:��h;= _h, �=
:.s ,•�°- ,d.�. .. .. 1�z '' �,.. p
�' . �li� ', i �.� �.! 5 • aQ daN'� ^I
,+s^ .,i������ � �.I1 -" �� �� !� n�
1 y!: • _ . i �_ ��
i' � �:.�` � :� � �' �•'� � ' � _
7 j `=.�fg�� j = ' " -
�!�� I I�� �' � a;��n�=- �-
. -� _ �,, - i ���`� �r : -
i � � " �. � t ,,_ .�� � � � . �-
I b�o � � _� � � ,
,ytiG,, z`�r�;;= ( C,Y _I � ?+`�'-�ti` _ '� " � �
�n �,�.,� I I�;�-'—' •- � L .5.�
-��—Y'" :'J;,<�:1— —'- —_ ^'�� i�C '•�'�+ •� -�w �
��yv�' ~��O N'. '�r�-� �'�_ - +�;: _ � -
f r Y,�
_ ' y' • '+ I�:
, ' . _ . � ,�;: ➢.; �_
'}�i" qYto�p` � �:-;-- �- �-`.��,� , • '
� i..�. , . ;, �,�:�.� � -. ,
s�i a : � . -� ,�-�� : _;�?�:; ; p.
�_ _� ; t.- �.,;.
a; • �. _ - �,; tii i - '¢ �� . _.
a • a - . ^�;:
� � IFf-�� � wvr �
��������� . •• •
� � �. I@���@��� �
� : �' � ;�. 9B999B99�
' � � a00000vee�
eooaeoaaao
�BBB�aB�aB
Transportation Impact Fee Credit Agreement - CA-20-014 Page 9 of 16
Tavolo Park Updated 2/23/2021
EXHIBIT D
Transportation Improvements
� �� � i � ��.. , . •�. I'� � ' �• . - 'I '
T �� ��� -��.1. �
z � ' � �! - ` . Dl1lGl E3KANG
_ � � ` .. -- } - � - Tavolo Parlc
v � ��, i_. ' m —I �.
�. � .� , � , O ' , � W 't I�.�Ic tor Cmdrt A�aiR.�!
= ti``- y � ; � 'ro�;port�tion Impxt Fcr.
p t' Y� v;, c �, ►.
�n �6- o � vc ��� � RiRM�ot�lAhy OeCc�t►e�
''` A
�� z � j� � /'Ti1�'RI�
.a.�'� � � � Y" �
m •
ORje�u�', r } � I y � ��
' '} ` � P I T
L- 4� ' t': ti �,� y % y�Sr�
ALTAMESA 'I �, .:� �. - � � � A I � ^ ~�s
- __' V V Q �; � � �
(� " ' ►� . )- ' �.I'
O
-,
� g � � " �
J ` W � �^ , ¢ .
` a.VE�l.t �
r
�j t r �
(,,SA'JILIfILL '�
� � r
ti
= '� S fRADA � = Y
: 's �
RY E O 'J'
� ? �2 � �
N•1. D . .,� � � �' �
� ` T U � �
� v'��
f �P FUXSiL.M l,�� APPALAGHIAN
-• l; Y05► /+�1DGt
•'—
� '. I �
�J- � '�?�
r
� z '
, , �f.
'p % �
� l• ,. r �
r� . ' L N
� 5, y � �
+ r � �
� O� �
.0 S �0
X 1 ��� �G
,: 1� s� cA ,
cocu�weus
cvLu,wevs
lli�de Improverncn�
A!tamc:a Boulcvard
6ryant IMn Ibad
Sryant Irvin IO�ad
L�r� �� �
ROW UcG�otior �
ROW Ded�otbn v��,
v
Consttuctbn fou�• lanc m
sectlon. sldcwalks. street �
li��.t:, d•� ra�c. :;,;�al
r�
�
W �
r � �
� � O
Q
O � /
APPLE GROVE
. v.
Transportation Impact Fee Credit Agreement - CA-20-014 Page 10 of 16
Tavolo Park Updated 2/23/2021
EXHIBIT E
Credits Against Transportation Impact Fees
Tavolo Park
Net Credit Against Transportation Impact Fees
Value of ROW Dedication
Instrument #
D22012363271
Plat Case # Eligible Arterial
FP-18-060 Bryant Irvin Road
Value
$ 244,636.61
Value of Capacity Provided
City Project #
101565
Plat Case # Eligible Arterial
FP-18-060 Bryant Irvin Road
Value of Initial Credit Agreement (Altamesa Road)
CA-18-005 City Initiated Altamesa Drive
Value of Existing Demand
Consumed Credit as of March 24, 2021 (322 Building Permits)
Value
$ 2,142,422.16
$ 1,800,000.00
$ 1,650,787.83
Net Credit Available $ 2,536,270.94
Transportation Impact Fee Credit Agreement - CA-20-014
Tavolo Park
Page 11 of 16
Updated 2/23/2021
Riaf,eot-ws� valwcia+ fo. r�ro+o Farfc
Valuation Nlethod 1• Pneaents�e ot TIP Project Cost
El�ibir Artrrial
2017 Transportation Improv�emrnta Plan Project
NumDer
Estirt►sted Cottsttuttion Cosb ham 2017
TanspoRation Irtptovements Plan
Vsiue d Total Droject Rfght ol•Way (20'r; ot
Consttuction Co�t)
TaW Project Lcngth (:Fl
ArterW Goss-Section Width (l�
Additbnal ROW needed for Roundabout �SF)
T;.y�l Rra;rct Ri�h: of 1Vay (S�y
Ri�ht�oi-Way Value Pet Squate foot
Vsluation Nlethod 2- TAD appraixd value
TAD Value as of I1/4/2020
TAD AcaouM
Tota� ke� (�1
ApDrai:c�! Valur
Vslue per Sqwre foot
Vslustion Method 3• Ceroents�e of Corotniction Ccat
Tatsl Comtruction Cost d CPN 101565
Vakie d Total Drojed RigAt of •Way (209b o1
Construction C.oat)
Tas� Project Len6th 1�1
ArterW Gass-Section WiQth (lF�
Tot�l Pro;rct Right of Way (SF}
Ri�ht�i•WaY Vslue Per Squars foot
Rithtof•War Dcdicatiw+
Recardin� Imtrumrnt N�mbrr
Recordin6 Onte
ToW are� of RO'W dedic�atcd
Value per SF
Cr rd it
Totai Ge�t Availabk
Bryant n;n
W-S, Y-23
$2.223,000
$44t.600
2.280
110
0
: �o.sa�
S 1.78
BryaM Irvin
Y-2a
$4A67.000
5817.400
4,355
110
0
479.050
S 1.71
12122269
1,720,620
$297.500.00
50.18
$1,785,352
5357,070
2,280
110
250,800
Sl_43
8tysntlrvin
J22012363271
7/6/2020
137,436
$1.78
$2��,G36 G1
52dd.636.61
sq tt
Net Ge6t Avaiisble 5211.636.61
Transportation Impact Fee Credit Agreement - CA-20-014
Tavolo Park
Page 12 of 16
Updated 2/23/2021
Capacity Provided by Bryant Irvin Construction CPN 101565
CFi,18-0119
raving
Item Completed Eligible
Dezcription Unit Unh Price
No. Quanti QuanY Gedit Available
1 Si,1M'CUT & REt�10VE EX�STING CURB & GUITER LF ?44 244 5 25.00 5 6,100.00
2 B:.RRIER FREE RAh1P EA 2 0 5 1 950.00 5
3 BARRIER FREE RAh1P E:�, 6 6 5 1 950.00 S 11.700.00
4 BARRIER FREE RAh1P E:a 1 1 5 2 500.00 5 2.500.00
5 Bi.RRIER FREE RAh1P EA 18 0 5 2 050.00 5
6 4" CONC SIDE:.'ALK CO�rAl SF 46,6�5 35 505 5 5.00 5 177.525.00
7 6" CONC PV.'�1T SY 1SCO2 0 5 33_'0 $
S 6" L�A9E TRE:.T`�tENT SY 19506 0 S 255 5 -
9 HYDRATcD !'�tE @ 32L6'SY TN 31? 0 5 160.00 S
10 10" CONC P`: P,77 S'r 16303 16,303 5 44 05 5 71fi.147.15
11 8" LiA9E TRE.=.T`„1ENT 5'i 172�1 17 281 5 2 65 45 794.65
12 HYDRATED L:t�1E y 4218'SY TP� 363 363 5 160.00 5S OE0 00
13 7" ASPHALT B:.SE TYPE B S'r 139 139 5 4_' S0 5 907 50
14 ?" ASPH:,LT B:.SE TYPE D 5'r ?19 219 5 16 50 3 613.50
15 REh10VE I:�NE IEGEND ARRO::' EA 2 ? 5 40 00 80.00
16 REh10VE I:+NE LEGEND ONLY E� 2 � 5 50.00 5 100.00
17 REMOVE 4" PVMT MARKING LF 18 IH 5 1.00 5 18.00
18 REMOVE 8" PVMTMARKWG LF 1176 1 176 5 1.75 5 2,058.00
19 REFL RAISED M:.RKER TY E:, 52 5? 5 4.95 5 257.40
20 4" SLD PVMT MARKING HAS LF 620 620 5 1.30 S 806.00
21 4" SLO PVMT MARKING HAS LF 5316 S 316 5 1.30 5 6.910.80
22 6" SLD PVMT MARKING HAS LF 800 800 5 1.95 5 1.560.00
23 12' S! D PVA1T MARKING H:,E LF 223 223 5 8.25 5 1,339.75
24 LANE IEGEND ARROW E:, 4 4 5 240.00 5 960.00
25 LANE LEGEND ONLY E:, ? 2 5 280.00 560.00
26 TRAFF C CONTROLCO�:.1 MO 1 0 9600.00
27 BRICKP:�VEMENTCO#i�l SY 146.6i 0 222J5
Davin Subtotal 1.04�.517.75
Street light Improvements
Rem Completed Eligible
No. Description Unit Quantit QuanY Unk Price Credit Available
1 RDWY ILLUM FOUNDATION DEL CO# C1 EA 19 19 5 500.00 S 9,500.00
2 FURNISH/INSTALL ROWY ILLUM TY 18 POLE- �OUBLE ARM EA 3 3 $ 2,353.00 5 7,059.00
3 FURNISH INSTALL RDWY ILLUM TY 18 POLE- SINGLE DEL EA 16 16 5 2 353.00 $ 37 648.00
4 RDWY ILIUM fOUNDi+TION DEL CO+t C1 LF 22 0 5 1.00 $
5 FURNISH INSTALL RDWY ILLUM TY 11 POLE W 338 i.RM E:, 22 0 S 2 353.00 S
6 FURN ISH%!NSTALL lED IIGHTING FIXTURE DEl COtI C1 En 22 22 $ 2,353.00 $ 51,766.00
7 FURNiSHj:NSTALL LED LIGHTING FiXTURE DEL COrt C1 E:, 22 0 5 2,353.00 5 -
8 2" CONDT P`JC SCH 80 CO� C1 LF 5550 4620 $ 12.02 5 55,532.40
9 NO 6 iNSUL1TED ELEC CONDR CO�C1 LF 3054 177 5 1.00 5 177.00
10 '•�-'-4 QU:+DPLEI{ :.LUh1 ELEC COtJDUCTOR CO#C1 LF 4170 4170 3 00 12 510.00
11 FURN'.SHj:NST:.LL'_40-430 `IOLT SINGLE PHASE E:. 2 1 S 5,500.00 S 5,500.00
TR:�,NSOCKET METERED PEDE C0r1C1
12 RDWY IILUM FOUNDATION CO#C1 EA 20 0 5 1 250.00 $
13 FURNISH INSTALL RDWY ILLUM TY 18 POLE COt1C1 E:. 8 0 5 3 362.06 5
14 FURNISH INSTAIL RDWY ILLUM TY 18 POLE CO+tCl EA 12 0 5 3 162.06 5
15 RDWY ILLUM FOUNDATION CO#C1 E:. 22 0 5 1 OS0.00 5
16 FURNISH INSTALL LED LIGHTING FIXTURE CO#C1 E:, 28 0 S 575.00 S
17 FURNISH INSTALL LED LIGHTING FIXTURE CO#C1 E:, 22 0 5 500.00 5
18 4" CONDT PVC SCH 80 COt1C1 LF 52 0 5 24.00 $
19 GROUND BOX TYPE B Yl/i,PRON C07tC1 EA 7 0 $ 550.00 $
Street Li hts Subtotal S 179,692.d0
Transportation Impact Fee Credit Agreement - CA-20-014 Page 13 of 16
Tavolo Park Updated 2/23/2021
Storm Drain Improvements
Item Completed Eli6ible
Desuiption Unit Unit Price
No. Quan ' QuanY Credit Available
1 30' RECESSED INLET e:, 1 0 5 12 000.00 5
2 20' RECESSED INLET E:� 2 1 5 8 900.00 5 8.900.00
3 15' RECESSED iNLET EA 1 1 S 6,400.00 5 6.400.00
4 10' RECESSED iNLET EA 15 13 S 4 100.00 5 53.300.00
5 10' CURB INLET EA 4 0 5 4 000.00 5
6 15' CURB INLET EA 1 0 S 6 400.00 S
7 20' CURB INLET EA 1 0 S 8 900.00 S
8 21" FI,�RED HEADYlALI E.:a 3 3 5 2 100.00 5 6,300.00
9 24" FL:RED HEAD::'ALL E:+ 3 3 5 2 200.00 5 6.600.00
10 27" FL;.RED HEAD:V:+LL E:+ 1 0 5 2 300.00 5 -
11 36" FL:.RED HEAD:L':+LL E:+ 1 1 3 500.00 � 3 500.00
12 48" STR;,IGHT HE;�D:L':+LL E:+ 2 0 18 000.00
13 lOX4 FL:.RED HEAD::':.LL E:, 1 1 ` 14 000.00 14 000.00
14 30"X30" S UARE ORIFICE PL:,T E:, 1 0 1 500.00
15 REMOVE HE:.DW',;LL'SET E:�, 1 0 5 700.00 5
16 4' DROP iNLET EA 1 1 5 4 950.00 5 C.950.00
17 21" RCP lF 808 449 5 61.00 5 27.389.00
18 24" RCP LF 1,413 1197 $ 70.00 5 83.790.00
19 27" RCP LF 191 0 5 78.00 5
20 30" RCP LF 472 0 5 89.00 5
21 36" RCP LF 103 103 5 116.50 5 11 999.50
22 48" RCP LF 329 0 $ 185.00 5
23 lOX4 BOX CULVERT LF 140 140 $ 622.00 5 87.080.00
24 21" STORh1 AB:+NDONAIENT PLUG E:+ 1 1 5 100.00 5 100.00
25 24" STORM ABANDONAIENT PLUG E:+ 2 2 5 100.00 5 200.00
26 4' STORh1 JUNCT:ON BOX E:+ 2 1 5 4,800.00 5 4,H00.00
27 5' STORM IUNCTION BOX E:+ 3 1 S 600.00 5 600.00
28 12' STORM JUNCTION BOX/POND OUTLET STRUCTURE/ E; 1 1 5 26,500.00 $ 26,500.00
29 MEDiUM STONE RiPRAP. DRY SY 687 671 5 56.50 5 37 911.50
30 TRENCH SAFETY LF 3.461 1889 $ 0.50 5 944.50
31 6' CONCRETE PILOT CHANNEL LF 1.538 519 5 52.30 S 27 143.70
32 OUTFALL PROTECTION FENCE & LOCKING GATE LF 220 0 $ 37.00 5
Subtotal 5 417 408.20
Storm Drain Fauo for Arterial Streetz 100�
Storm Drain Subtotal 5 117,d08.20
Transportation Impact Fee Credit Agreement - CA-20-014 Page 14 of 16
Tavolo Park Updated 2/23/2021
Other Eli�ible Items
and hlaterial Tesune 20�: of Pavme S Storm Drain 5 35%.0%0.36
otal Velue of Cepacity Provided 5 2,1a2,a22.i6
Transportation Impact Fee Credit Agreement - CA-20-014 Page 15 of 16
Tavolo Park Updated 2/23/2021
Paving Subtotal 5 1,044,517.75
Storm Drain Subtotal 5 417,405.20
Sveet Llghu Subto:ai $ 179,69?.40
Traffic Si nal Subto:al $ 143.733.45
CONSTRURION SUBTOTAL $ 1,785,351.80
EXHIBIT F
Allocation of Credits
First come, fiYst served within the boundary map
v r. ,,.� :�: za +. .m an:'..�w oQa. :�. 7: t � .r. i::� Av �:.rw��e z,�-ti, s -� .. .. : uo. i�s�'!�r �::. ��-Mv � ' • th �: r.:;:. --..�Y yr ..-:. � •..; .o-�c' � ► c:..c
. ' ````���,� V
e,:�'L;
:;:
t�.� .
^S{;�
�'�� � l'�HON3�•i!t'�Yh!�)
� .\YNJ�bYd �IIYHJ. ti'.�fitilit:
0
i��ll
:_��
�
�
�_
� �1
,
�
::� Z
°��
•b � �
� �
a �
o�
Transportation Impact Fee Credit Agreement - CA-20-014 Page 16 of 16
Tavolo Park Updated 2/23/2021