HomeMy WebLinkAboutContract 62552CSCO NO. ____________________
Transportation Impact Fee Credit Agreement- CA-22-006 Page 1 of 16
Chisholm Trail Ranch West 12/26/2024
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 Legacy CTW LP, a Texas Limited Partnership authorized to do business in Texas
(the ) (the City and the Owner a Party and collectively, the Parties ).
RECITALS
WHEREAS, the Owner is the owner of approximately 78.900 acres in Tarrant County,
Texas, as described by metes and bounds in Exhibit A (Property ) located within the
corporate boundaries of the City. A map of the Property showing its location is attached hereto as
Exhibit B ; and
WHEREAS, the Owner desires to proceed with development of the Property as described
or illustrated on the Development Plan, attached hereto as Exhibit , 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
Local Government Code Chapter 395, codified in City Code Chapter 30, Article VIII, as amended,
under which transportation impact fees are imposed on new development for
transportation facilities as a result of said development; and
WHEREAS, transportation impact fees are collected and must be spent by the City on
impact fee
within the service area(s) in which the new development
is located; and
WHEREAS, the Transportation Impact Fee Program provides for credits against impact
fees for dedication of right-of-way and/or construction of transportation improvements identified
as impact fee eligible on the adopted TIP; and
WHEREAS, the Property is located within service area Y; and
WHEREAS, certain transportation facilities depicted on are identified as
impact fee eligible TIP and therefore eligible for impact fee credit; and
WHEREAS, Owner has agreed to dedicate the right-of-way and/or construct the
transportation improvements shown on for which credits against transportation
impact fees shall be granted; and
WHEREAS, the Owner has received preliminary plat approval for Chisholm Trail Ranch,
PP-21-021, on 07/27/2022; and
Transportation Impact Fee Credit Agreement- CA-22-006 Page 2 of 16
Chisholm Trail Ranch West 12/26/2024
WHEREAS, the Owner has dedicated 114,298 square feet of right-of-way for Brewer
Blvd with Chisholm Trail Ranch Addition FP-21-165, recorded as Instrument D222164469, on
06/29/2022; and
WHEREAS, the Owner has received approval for construction plans (IPRC21-0065) on
09/13/2022, and executed a Community Facilities Agreement (CFA21-0119, CSCO 57694), on
6/16/2022, and obtained final acceptance by the City for Brewer Blvd, City Project Number
103435, on 1/9/2024.
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
Effective Date and form the basis upon which the Parties negotiated and entered into this
Agreement.
2. Transportation Improvements. Owner agrees to dedicate the rights-of-way for
and/or construct the system facilities identified in Exhibit D . For any transportation
improvement which has been previously dedicated or constructed by Owner on the Property and
accepted by the City prior to execution of this Agreement, the improvement shall be identified as
completed on Exhibit D .
3. Credits. The Parties 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 previously 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 Credits by Phase. The general allocation of credits to each phase of
the development shall be as shown on Exhibit F , which is attached hereto and incorporated
herein by reference. 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
further 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
Transportation Impact Fee Credit Agreement- CA-22-006 Page 3 of 16
Chisholm Trail Ranch West 12/26/2024
(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 either 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 Effective Date. The term of this Agreement shall be ten (10) years from
its Effective Date.
7. Assignment. Owner shall have the right to assign this Agreement to any person or
entity () 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
obligations assigned) in accordance with this Agreement. Each Owner
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 boundaries of the Property.
8. Amendment. This Agreement shall not be modified or amended except as follows:
(a) Any amendment or modification to this Agreement or any Exhibit or
schedule hereto 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 Parties 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 purposes as if set forth in full in the body of this Agreement.
(Remainder of Page Intentionally Left Blank)
Transportation Impact Fee Credit Agreement- CA-22-006 Page 4 of 16
Chisholm Trail Ranch West 12/26/2024
IN WITNESS WHEREOF, the undersigned parties have executed this Agreement to be
CITY OF FORT WORTH, TEXAS
_______________________________
Dana Burghdoff
Assistant City Manager
Date:
Recommended By:
DJ Harrell
Director, Development Services
Approved as to Form and Legality:
Douglas Black
Assistant City Attorney
M&C: None required
Form 1295: None required
ATTEST:
Jannette Goodall
City Secretary
OWNER: Legacy CTW LP
a Texas limited partnership
By: Legacy Capital Company II,
a Texas corporation
Steven D. Saxon
President
City Contract Compliance Manager:
By signing, I acknowledge that I am the
person responsible for the monitoring and
administration of this contract, including
ensuring all performance and reporting
requirements.
Jennifer H. Roberts
Assistant Director,
Development Services Department
Transportation Impact Fee Credit Agreement- CA-22-006 Page 5 of 16
Chisholm Trail Ranch West 12/26/2024
EXHIBIT LIST
Description of the Property
Map of Property
Development Plan
Eligible Transportation Improvements
Credits Against Transportation Impact Fees
Allocation of Credits
Transportation Impact Fee Credit Agreement- CA-22-006 Page 6 of 16
Chisholm Trail Ranch West 12/26/2024
EXHIBIT A
Description of Property: Chisholm Trail Ranch Preliminary Plat, PP-21-021
BEING a tract of land situated in the Juan Albirado Survey, Abstract No. 4, City of Fort Worth,
Warranty Deed to SLF IV/Legacy Capital, L.P., recorded in County Clerk's Document No.
D210314509, Deed Records, Tarrant County, Texas (D.R.T.C.T.), and by Special Warranty Deed
- Correction Affidavit, as recorded in County Clerk's Document No. D214151266, D.R.T.C.T.
(grantee name later changed to SLF IV - Chisholm Trail, L.P., as per Certificate of Amendment to
the Certification of Formation of SLF IV/Legacy Capital, L.P., recorded in County Clerk's
Document No. D215126386, D.R.T.C.T.), said tract of land being more particularly described by
metes and bounds as follows:
BEGINNING at a set 5/8-
uth line
of a tract of land described in deeds to LDJ Properties, LTD., et al, as recorded in County Clerk's
Document No. D210260536, D.R.T.C.T., also being described in deed to Madison GP, Inc., et al,
as recorded in County Clerk's Document No. D211010800, D.R.T.C.T., said point also being on
the westerly right-of-way line of Chisholm Trail Parkway (variable width), as recorded in deed to
North Texas Tollway Authority, recorded in County Clerk's Document No. D212119258,
D.R.T.C.T.;
THENCE South 00 degrees 23 minutes 56 seconds East, with the westerly right-of-way line of
said Chisholm Trail Parkway, a distance of 454.39 feet to a set 5/8-inch iron rod with cap for
corner; THENCE South 03 degrees 22 minutes 48 seconds West, continuing with the westerly
right-of-way line of said Chisholm Trail Parkway, a distance of 1,273.45 feet to a found 5/8-inch
THENCE South 00 degrees 24 minutes 23 seconds East, continuing with the westerly right-of-
way line of said Chisholm Trail Parkway, a distance of 666.37 feet to a found 5/8-inch iron rod
with cap for corner at the intersection of said westerly right-of-way line, with the northerly right-
of-way line of McPherson Boulevard (variable width), recorded in County Clerk's Document No.
D214206374, Plat Records, Tarrant County, Texas (P.R.T.C.T.);
THENCE with the northerly right-of-way line of said McPherson Boulevard the following courses
and distances:
South 79 degrees 27 minutes 27 seconds West, a distance of 31.88 feet to a found 5/8-inch iron
rod with cap;
North 89 degrees 59 minutes 33 seconds West, a distance of 168.22 feet to a set 5/8-inch iron rod
with cap for the beginning of a curve to the right, having a radius of 1,455.00 feet and whose chord
bears South 87 degrees 44 minutes 54 seconds West, a distance of 114.72 feet;
Westerly, with said curve to the right through a central angle of 04 degrees 31 minutes 08 seconds
and an arc length of 114.75 feet to a set 5/8-inch iron rod with cap for the end of said curve; South
85 degrees 29 minutes 20 seconds West, a distance of 166.22 feet to a found 5/8-inch iron rod with
cap for the beginning of a curve to the left, having a radius of 1,345.00 feet and whose chord bears
South 86 degrees 49 minutes 26 seconds West, a distance of 62.68 feet;
Transportation Impact Fee Credit Agreement- CA-22-006 Page 7 of 16
Chisholm Trail Ranch West 12/26/2024
Westerly, with said curve to the left through a central angle of 02 degrees 40 minutes 13 seconds
and an arc length of 62.69 feet to a found 5/8-inch iron rod with cap for the end of said curve;
South 89 degrees 29 minutes 33 seconds West, a distance of 570.91 feet to a found 5/8-inch iron
rod with illegible yellow cap for the beginning of a curve to the right, having a radius of 1,345.00
feet and whose chord bears North 71 degrees 42 minutes 25 seconds West, a distance of 866.91
feet;
THENCE Northwesterly, continuing with the northerly right-of-way line of said McPherson
Boulevard and with said curve to the right, through a central angle of 37 degrees 36 minutes 03
ete for the end of said curve at
the southern corner clip of the intersection of said northerly right-of-way line with the easterly
right-of-way line of Brewer Boulevard (variable width at this point), recorded in County Clerk's
Document No. D216048766, D.R.T.C.T., and recorded in County Clerk's Document Nos.
D216131711 and D218056545, P.R.T.C.T.;
THENCE North 08 degrees 29 minutes 59 seconds West, with said corner clip at the intersection
of said Brewer Boulevard and said McPherson Boulevard, a distance of
cut in concrete for corner on the easterly right-of-way line of said Brewer Boulevard;
THENCE with the easterly right-of-way line of said Brewer Boulevard the following courses and
distances;
North 35 degrees 54 minutes 02 seconds East, a distance of 125.29 feet to a set 5/8-inch iron rod
with cap for corner;
North 24 degrees 53 minutes 23 seconds East, a distance of 287.96 feet to a set 5/8-inch iron rod
with cap for corner (55 foot width right-of-way at this point);
North 35 degrees 54 minutes 02 seconds East, a distance of 1,071.83 feet to a found 1/2-inch iron
left, having a radius of 1,047.00 feet and whose chord bears North 17 degrees 19 minutes 15
seconds East, a distance of 667.20 feet;
Northeasterly, with said curve to the left through a central angle of 37 degrees 09 minutes 34
seconds and an arc length of 679.04 feet to a found 1/2-inch iron rod with cap stamped
e end of said curve;
THENCE North 01 degree 15 minutes 32 seconds West, with the easterly right-of-way line of
said Brewer Boulevard, a distance of 168.49 feet to a found 1/2-inch iron rod with cap stamped
south line of said LDJ Properties and said Madison GP, Inc. tract;
THENCE North 89 degrees 27 minutes 28 seconds East, with said common line, a distance of
1,001.45 feet to the POINT OF BEGINNING and containing calculated area of 3,436,908 square
feet or 78.900 acres of land.
Transportation Impact Fee Credit Agreement- CA-22-006 Page 8 of 16
Chisholm Trail Ranch West 12/26/2024
EXHIBIT B
Map of Property: Chisholm Trail Ranch Preliminary Plat, PP-21-021
Transportation Impact Fee Credit Agreement- CA-22-006 Page 9 of 16
Chisholm Trail Ranch West 12/26/2024
EXHIBIT C
Development Plan: Chisholm Trail Ranch Preliminary Plat, PP-21-021
Transportation Impact Fee Credit Agreement- CA-22-006 Page 10 of 16
Chisholm Trail Ranch West 12/26/2024
EXHIBIT D
Eligible Transportation Improvements
Eligible Improvements Reference # Limits
Brewer Blvd FP-21-165 Right-of-way dedication from Brewer
Blvd.
CPN 103435
CFA21-0119
CSCO 57694
Construction of sidewalks, street lights
and drainage
Transportation Impact Fee Credit Agreement- CA-22-006 Page 11 of 16
Chisholm Trail Ranch West 12/26/2024
EXHIBIT E
Credits Against Transportation Impact Fees
Chisholm Trail Ranch West
Transportation Impact Fee Credit Overview
Value of ROW Dedication
Instrument # Final Plat # Eligible Arterial Value
D222164469 FP-21-165 Brewer Blvd $561,198.27
Total ROW Transportation Impact Fee Credit $561,198.27
Value of Community Facilities Agreement Construction
City Secretary # CFA # Eligible Arterial Value
57694 CFA21-0119
CPN 103435 Chisholm Trail Ranch West $2,804,777.64
Engineering, Surveying and Material Testing= 20% of eligible construction cost $560,955.53
Total Transportation Impact Fee Credit $3,926,931.44
Transportation Impact Fee Credit Applied to Date Value
Building Permits 32 $474,069.00
Total Transportation Impact Fee Credit Remaining $3,452,862.44
Transportation Impact Fee Credit Agreement- CA-22-006 Page 12 of 16
Chisholm Trail Ranch West 12/26/2024
Right-of-Way Valuation for Chisholm Trail Ranch West
Valuation Method 1 - Percentage of TIP Project Cost
Eligible Arterial Brewer Blvd
2017 Transportation Improvements Plan Project Number Y-27
Estimated Construction Costs from 2017 Transportation
Improvements Plan
$2,499,000.00
Value of Total Project Right-of-Way (20% of Construction
Cost)
$499,800
Total Project Length (LF) 2500
Arterial Cross-Section Width (LF) 110
Additional ROW needed for Roundabout (SF) $0
Total Project Right-of-Way (SF) 275,000
Right-of-Way Value Per Square Foot $1.82
Valuation Method 2 - Percentage of Construction Project
Cost
Eligible Arterial Brewer Blvd
City Project Number 103435
Final Construction Costs from Notice of Completion (Green
Sheet) $ 2,804,777.64
Value of Total Project Right-of-Way (20% of Construction
Cost)
$560,956
Total Project Length (LF) 2500
Arterial Cross-Section Width (LF) 55
Additional ROW needed for Roundabout (SF) 0
Total Project Right-of-Way (SF) 114,297
Right-of-Way Value Per Square Foot $4.91
Valuation Method 3 - TAD appraised value
TAD Value as of 08/9/2023 Brewer Blvd
TAD Account 3710556
Total Area (SF) 50,965
Appraised Value $8,247.00
Value per Square Foot $0.17
Right-of-Way Dedication
Brewer Blvd
Recording Instrument Number D222164469
Final Plat Number FP-21-165
Recording Date $44,740
Total area of ROW dedicated (SF) 114,298
Value per SF $4.91
ROW Credit Available $561,198.27
Transportation Impact Fee Credit Agreement- CA-22-006 Page 13 of 16
Chisholm Trail Ranch West 12/26/2024
Paving
Item
No. Description Unit Eligible
Quantity
Completed
Quantity Unit Price Credit Available
1 CONSTRUCTION STAKING LS 1 1 $ 24,500.00 $ 20,825.00
2 LS 1 1 $ 24,500.00 $ 20,825.00
3 4" TOPSOIL IMPORT SY 7,350 5,920 $ 3.00 $ 17,760.00
4 BLOCK SOD PLACEMENT SY 7,350 5,920 $ 5.00 $ 29,600.00
5 SEEDING, HYDROMULCH SY 23,900 23,900 $ 1.50 $ 35,850.00
6 TRAFFIC CONTROL MO 6 5 $ 3,350.00 $ 16,750.00
7 REMOVE ASPHALT PVMT (CO #2) SY 731 731 $ 11.00 $ 8,041.00
8 REMOVE CONC CURB & GUTTER (CO #2) LF 849 724 $ 9.00 $ 6,516.00
9 6"-12" TREE REMOVAL EA 11 2 $ 900.00 $ 1,800.00
10 UNCLASSIFIED EXCAVATION BY PLAN
(CO
CY 3,910 3,255 $ 21.00 $ 68,355.00
11 BORROW BY PLAN CY 5,803 5,803 $ 27.00 $ 156,681.00
12 EMBANKMENT BY PLAN (CO #1) CY 3,208 3,120 $ 6.50 $ 20,280.00
13 CONCRETE RIPRAP (CO #1) SY 85 40 $ 125.00 $ 5,000.00
14 CONC PVMT REPAIR,
ARTERIAL/INDUSTRIAL
SY 18 18 $ 200.00 $ 3,600.00
15 HYDRATED LIME (CO #1) TN 300 228 $ 220.00 $ 50,160.00
16 8" LIME TREATMENT (CO #1) SY 12,537 9,505 $ 7.00 $ 66,535.00
17 11" CONC PVMT (CO #1) SY 11,794 8,917 $ 80.00 $ 713,360.00
18 4" CONC SIDEWALK (CO #1) SF 31,166 20,366 $ 6.50 $ 132,379.00
19 8" CONCRETE DRIVEWAY (CO #1) SF 4,306 $ 10.00 $ -
20 BARRIER FREE RAMP, TYPE P-1 (CO #1) EA 8 $ 2,500.00 $ -
21 6" CONC CURB AND GUTTER (CO #1) LF 428 193 $ 50.75 $ 9,794.75
22 4" SLD PVMT MARKING HAS(W) (CO #1) LF 883 685 $ 1.14 $ 780.90
23 4" BRK PVMT MARKING HAS (W) (CO #1) LF 1,510 1,090 $ 1.12 $ 1,220.80
24 8" SLD PVMT MARKING HAS (W) (CO #1) LF 604 245 $ 2.00 $ 490.00
25 LANE LEGEND ARROW (CO #1) EA 8 3 $ 118.00 $ 354.00
26 LANE LEGEND ONLY (CO #1) EA 5 $ 128.00 $ -
27 REFL RAISED MARKER TY I-C (CO #1) EA 90 27 $ 5.88 $ 158.76
28 REFL RAISED MARKER TY II-C-R (CO #1) EA 145 104 $ 5.28 $ 549.12
29 REMOVE 4" PVMT MARKING (CO #2) LF 4,618 3,679 $ 0.89 $ 3,274.31
30 REMOVE 8" PVMT MARKING (CO #1) LF 610 $ 1.10 $ -
31 BARBED WIRE FENCE,METAL POST LF 160 28 $ 10.00 $ 280.00
32 4" GATE, STEEL (CO #4) EA 0 $ - $ -
33 FURNISH/INSTAL ALUM SIGN GROUND EA 3 $ 495.00 $ -
34 REMOVE SIGN PANEL AND POST (CO #2) EA 4 $ 150.00 $ -
35 REMOVE SIGN PANEL EA 3 2 $ 25.00 $ 50.00
36 12" CONC ,OW STRIP LF 77 77 $ 42.00 $ 3,234.00
37 REMOVE FENCE (CO #1) LF 169 $ 5.00 $ -
38 REMOVE CONC PVMT (CO #1) SY 54 $ 30.00 $ -
39 24" SLD PVMT MARKING HAE (W) (CO
#1)
LF 12 $ 15.00 $ -
40 REMOVE 12" PVMT MARKING (CO #1) LF 195 $ 2.00 $ -
41 REMOVE RAISED MARKER (CO #1) EA 24 $ 1.00 $ -
42 PREFORMED THERMOPLASTIC
CONTRACT
LF 160 $ 21.00 $ -
Paving
Subtotal
$ 1,394,503.64
Transportation Impact Fee Credit Agreement- CA-22-006 Page 14 of 16
Chisholm Trail Ranch West 12/26/2024
Storm Drain
Item
No. Description Unit Eligible
Quantity
Completed
Quantity Unit Price Credit Available
1 REMOVE 18" STORM LINE LF 60 60 $32.00 $ 1,920.00
2 REMOVE 42" STORM LINE LF 45 45 $37.00 $ 1,665.00
3 REMOVE HEADWALL/SET EA 1 1 $2,150.00 $ 2,150.00
4 UNCLASSIFIED EXCAVATION BY PLAN CY 220 220 $9.00 $ 1,980.00
5 BORROW BY PLAN CY 5,200 5,200 $24.50 $ 127,400.00
6 EMBANKMENT BY PLAN CY 220 220 $8.00 $ 1,760.00
7 CONCRETE RIPRAP,DRY SY 54 $186.00 $ -
8 MEDIUM STONE RIPRAP, DRY SY 194 $115.00 $ -
9 TRENCH SAFETY (CO #2) LF 3,985 2,536 $1.00 $ 2,536.00
10 27" RCP, CLASS III LF 14 14 $148.00 $ 2,072.00
11 36" RCP, CLASS III LF 31 31 $200.00 $ 6,200.00
12 6X5 BOX CULVERT (CO #2) LF 1,205 1,205 $590.00 $ 710,950.00
13 4' STORM JUNCTION BOX EA 5 2 $7,700.00 $ 15,400.00
14 5' STORM JUNCTION BOX EA 4 4 $9,500.00 $ 38,000.00
15 4' STACKED MANHOLE EA 3 3 $3,900.00 $ 11,700.00
16 SET (TY II) (24 IN) (RCP) (4:1) (P) EA 1 $2,650.00 $ -
17 10' RECESSED INLET EA 1 1 $6,500.00 $ 6,500.00
18 15' RECESSED INLET EA 2 1 $9,850.00 $ 9,850.00
19 20' RECESSED INLET EA 1 1 $13,250.00 $ 13,250.00
20 5' DROP INLET EA 1 $8,450.00 $ -
22 WINGWALL (FW-S) (HW=8FT) EA 1 1 $22,000.00 $ 22,000.00
23 24" POLYPROPYLENE PIPE (CO #2) LF 1,321 318 $132.00 $ 41,976.00
24 36" POLYPROPYLENE PIPE LF 831 831 $177.00 $ 147,087.00
25 48" POLYPROPYLENE PIPE LF 553 553 $244.00 $ 134,932.00
26 REMOVE AND REST CHAINLINK FENCE LF 460 460 $25.00 $ 11,500.00
27 6' X 5' BOX CULVERT - CAST IN PLACE LF 35 35 $1,160.00 $ 40,600.00
Storm Drain
Subtotal $ 1,351,428.00
Street Light Improvements
Item
No. Description Unit Quantity Eligible
Quantity Unit Price Credit Available
1 FURNISH/INSTAL CONDUIT-SCHEDULE
80
LF 819 819 $ 24.00 $ 19,656.00
2 FURNISH/INSTALL CONDUIT-SCHEDULE LF 45 45 $ 58.00 $ 2,610.00
3 NO 2 INSULATED ELEC CONDR (CO #2) LF 0 $ - $ -
4 GROUND BOX TYPE B, W/APRON (CO #1) EA 9 8 $ 830.00 $ 6,640.00
5 FURNSIH/INSTALL TYPE 33A ARM (CO EA 14 11 $ 670.00 $ 7,370.00
6 FURNISH/INSTAL LED LIGHTING EA 14 11 $ 550.00 $ 6,050.00
7 RDWY IIIUM FOUNDATION TY 3,5,6 AND
8 (CO
EA 4 3 $ 2,350.00 $ 7,050.00
8 RECONNECT CONDUCTOR EA 2 2 $ 160.00 $ 320.00
9 RELOCATE STREET LIGHT POLE (CO #1) EA 4 3 $ 3,050.00 $ 9,150.00
10 SALVAGE & INSTALL EXISTING LF 0 $ - $ -
11 NO. 2 INSULATED ALUMINUM ELEC
CONDR
LF 5,660 $ 6.50 $ -
0 $ - $ -
Street Lights Subtotal 58,846.00$
Paving Subtotal 1,394,503.64$
Storm Drain Subtotal 1,351,428.00$
Street Lights Subtotal 58,846.00$
CONSTRUCTION SUBTOTAL 2,804,777.64$
Transportation Impact Fee Credit Agreement- CA-22-006 Page 15 of 16
Chisholm Trail Ranch West 12/26/2024
Transportation Impact Fee Credit Applied to Date
Number of Permits 32 $3,832,069.01
Street
No Street Permit No. Collection Rate Credit Avaible
9354 Legacy Creek trl PB22-15625 $ 50,100.00 $3,781,969.01
6063 Lenape Dr PB22-15626 $ 48,430.00 $3,733,539.01
6020 Shawnee Valley Trl PB22-15627 $ 58,450.00 $3,675,089.01
9353 Legacy Creek trl PB22-15629 $ 160,320.00 $3,514,769.01
6020 Stampede Run Cir PB22-15633 $ 48,430.00 $3,466,339.01
6040 Stampede Run Cir PB22-15634 $ 50,100.00 $3,416,239.01
5945 Blue Sapphire Ave PB22-05571 $ 2,157.00 $3,414,082.01
5801 Blue Sapphire Ave PB23-05651 $ 2,157.00 $3,411,925.01
5813 Blue Sapphire Ave PB23-05655 $ 2,157.00 $3,409,768.01
5913 Blue Sapphire Ave PB23-05668 $ 2,157.00 $3,407,611.01
5901 Blue Sapphire Ave PB23-05667 $ 2,157.00 $3,405,454.01
5925 Blue Sapphire Ave PB23-05670 $ 2,157.00 $3,403,297.01
5825 Blue Sapphire Ave PB23-05659 $ 2,157.00 $3,401,140.01
5837 Blue Sapphire Ave PB23-05662 $ 2,157.00 $3,398,983.01
5932 Blue Sapphire Ave PB23-05582 $ 2,157.00 $3,396,826.01
5937 Blue Sapphire Ave PB23-05583 $ 2,157.00 $3,394,669.01
5941 Blue Sapphire Ave PB23-05606 $ 2,157.00 $3,392,512.01
5936 Blue Sapphire Ave PB23-05603 $ 2,157.00 $3,390,355.01
9148 Tiger Eye Way PB23-05623 $ 2,157.00 $3,388,198.01
9140 Tiger Eye Way PB23-05600 $ 2,157.00 $3,386,041.01
9133 Selelenite Ln PB23-05621 $ 2,157.00 $3,383,884.01
9117 Selelenite Ln PB23-05596 $ 2,157.00 $3,381,727.01
9104 Selelenite Ln PB23-05589 $ 2,157.00 $3,379,570.01
9101 Selelenite Ln PB23-05578 $ 2,157.00 $3,377,413.01
9108 Selelenite Ln PB23-05608 $ 2,157.00 $3,375,256.01
9100 Selelenite Ln PB23-05586 $ 2,157.00 $3,373,099.01
9116 Selelenite Ln PB23-05593 $ 2,157.00 $3,370,942.01
9129 Selelenite Ln PB23-05619 $ 2,157.00 $3,368,785.01
9112 Selelenite Ln PB23-05591 $ 4,314.00 $3,364,471.01
9120 Selelenite Ln PB23-05614 $ 2,157.00 $3,362,314.01
9124 Selelenite Ln PB23-05615 $ 2,157.00 $3,360,157.01
9128 Selelenite Ln PB23-05598 $ 2,157.00 $3,358,000.01
Transportation Impact Fee Credit Applied to Date $474,069.00
Transportation Impact Fee Credit Agreement- CA-22-006 Page 16 of 16
Chisholm Trail Ranch West 12/26/2024
EXHIBIT F
Allocation of Credits
Credit shall be allocated on a first-come, first-served basis to building permits within the
preliminary plat boundary of Chisholm Trail Ranch Preliminary Plat, PP-21-021