HomeMy WebLinkAboutContract 64113Transportation Impact Fee Credit Agreement- CA-24-019 Page 1 of 17
Longhorn Estates Phase 1&2 9/23/2025
CSCO NO.____________________
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 D.R. Horton - Texas, LTD, a State of Texas company authorized to do business
in Texas (the “Owner”) (the City and the Owner a ”Party“, and collectively, the ”Parties”).
RECITALS
WHEREAS, the Owner is the owner of approximately 297.083 acres in Tarrant County,
Texas, as described by metes and bounds in Exhibit “A” (the “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 “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
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 impacts to the City’s
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 eligible transportation facilities identified within the City’s adopted Transportation
Improvements Plan (“TIP”), as amended, 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 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 construct the
transportation improvements shown on Exhibit “D” for which credits against transportation
impact fees shall be granted; and
Transportation Impact Fee Credit Agreement- CA-24-019 Page 2 of 17
Longhorn Estates Phase 1&2 9/23/2025
WHEREAS, the Owner has received preliminary plat approval for Longhorn Estates, PP-
22-050, on 04/26/2024; and
WHEREAS, the Owner has dedicated 15,745 square feet of right-of-way for Cleburne
Crowley Road with FP-24-070, recorded as Instrument D225097394, on 05/30/2025; and
WHEREAS, the Owner has dedicated 175,021 square feet of right-of-way for South Hulen
Street with FP-24-070, recorded as Instrument D225097394, on 05/30/2025; and
WHEREAS, the Owner has received approval for construction plans (IPRC23-0129) on
03/07/2024, and executed a Community Facilities Agreement (CFA24-0041, CSCO 61369), City
Project Number 105087, on 05/06/2024 with a development bond financial guarantee; and
WHEREAS, the Owner has received approval for construction plans (IPRC24-0146) on
02/24/2025, and executed a Community Facilities Agreement (CFA24-0178, CSCO 63263), City
Project Number 105598, on 05/12/2025 with a development bond financial guarantee.
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 (for 75% of the eligible roadway construction credit) and final
acceptance by the City has been obtained (for 100% of the eligible roadway construction credit).
Transportation Impact Fee Credit Agreement- CA-24-019 Page 3 of 17
Longhorn Estates Phase 1&2 9/23/2025
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 (“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 accordance 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 boundaries of the Property. A credit agreement
amendment executed by the City, any remaining Owners, and the Owner’s Assignee will be
required to formally transfer any credits for use.
8. Amendment. This Agreement shall not be modified or amended except as follows:
(a) Any revision, amendment, assignment, or modification to this Agreement
or any Exhibit or schedule hereto shall be in writing and signed by the Parties.
(b)Any revision, amendment, assignment, 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-24-019 Page 4 of 17
Longhorn Estates Phase 1&2 9/23/2025
IN WITNESS WHEREOF, the undersigned parties have executed this Agreement to be
effective as of the date subscribed by the City’s Assistant City Manager.
CITY OF FORT WORTH, TEXAS
_______________________________
Jesica McEachern
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
D.R. Horton – Texas, LTD.,
a Texas limited partnership
By: D.R. Horton, Inc.,
a Delaware Corporation,
its authorized agent
Thomas Freed
Assistant Secretary
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-24-019 Page 5 of 17
Longhorn Estates Phase 1&2 9/23/2025
EXHIBIT LIST
“A” Description of the Property
“B” Map of Property
“C” Development Plan
“D” Eligible Transportation Improvements
“E” Credits Against Transportation Impact Fees
“F” Allocation of Credits
Transportation Impact Fee Credit Agreement- CA-24-019 Page 6 of 17
Longhorn Estates Ph 1&2 9/23/2025
EXHIBIT A
Description of Property: Longhorn Estates Preliminary Plat, PP-22-050
BEING a tract of land situated in the H. Maples Survey, Abstract Number 1023, the J. Leath
Survey, Abstract Number 962, the A. Costello Survey, Abstract Number 271 and the A.
Fernandes Survey, Abstract Number 506, all of Tarrant County, Texas and being the remainder
of Tract 1 and all of Tract 2 described in deed to the Sewell Family Partnership, Ltd., as recorded
in Correction Deed recorded in County Clerk’s File Number D206044638, Official Public
Records, Tarrant County, Texas and being more particularly described by metes and bounds as
follows:
BEGINNING at a 5/8 inch iron rod found at the northwest corner of said Sewell tract, being
found at the intersection of the existing east Right-of-Way line of W. Cleburne Road (County
Road 1035) and the south line of Lot 17, Block A, Country Corner Estates, as recorded in
Cabinet A, Slide 3991, Official Public Records, Tarrant County, Texas;
THENCE N 89°29’18”E, a distance of 2832.00 feet (previously recorded as S 89°56’31”E)
along the north line of said Sewell tract and along the south line of said County Corner Estates
and then along the south line of Garden Arbors Estates, as recorded in Cabinet A, Slide 8829,
Official Public Records, Tarrant County, Texas and the along the existing south Right-of-Way
line of Cleburne Crowley Road (County Road 1082, a variable width Right-of-Way) to a 1/2
inch iron rod with cap stamped “Pierce Murray” set;
THENCE N 89°43’15”E, a distance of 2001.21 feet (previously recorded as S 89°42’34”E)
continuing along the north line of said Sewell tract and the existing south Right-of-Way line of
said Cleburne Crowley Road to a 1/2 inch iron rod with cap stamped “Pierce Murray” set, being
the northwest corner of a variable width Right-of-Way dedication as shown on the plat of Lot 1,
Block 1, Crowley CTE Addition, as recorded in County Clerk’s File Number D220085476,
Official Public Records, Tarrant County, Texas;
THENCE S 00°23’42”E, departing the north line of said Sewell tract, at 19.69 feet pass the
northwest corner of said Lot 1, Block 1, Crowley CTE Addition, an then along the west line of
said Lot 1, Block 1, Crowley CTE Addition a total distance of 2235.81 feet to a 5/8 inch iron rod
with cap stamped “TNP” found at the southwest corner of said Lot 1, Block 1, Crowley CTE
Addition, being at an “L” corner in the existing north Right-of-Way line of Longhorn Trail
(Farm to Market Road 1081) and being an angle point in the east line of the remainder of said
Sewell tract;
THENCE S 00°41’59”W, a distance of 400.62 feet (previously recorded as S 01°36’31”W)
along the common line of the southeast line of said Sewell tract and said Right-of-Way line to a
1/2 inch iron rod with cap stamped “Pierce Murray” set;
THENCE S 29°31’05”W, a distance of 32.50 feet (previously recorded as S 30°00’00”W)
continuing along said common line to a 1/2 inch iron rod with cap stamped “Pierce Murray” set;
Transportation Impact Fee Credit Agreement- CA-24-019 Page 7 of 17
Longhorn Estates Ph 1&2 9/23/2025
THENCE S 59°31’05”W, a distance of 33.00 feet (previously recorded as S 60°00’00”W)
continuing along said common line to a 1/2 inch iron rod with cap stamped “Pierce Murray” set;
THENCE S 89°28’03”W, a distance of 1952.73 feet (previously recorded as S 89°56’58”W)
continuing along said common line to a 1/2 inch iron rod with cap stamped “Pierce Murray” set;
THENCE N 89°53’51”W, a distance of 2824.34 feet (previously recorded as N 89°23’29”W)
continuing along said common line to a 1/2 inch iron rod with cap stamped “Pierce Murray” set
at the intersection of the north Right-of-Way line of said Longhorn Trail and the east Right-of-
Way line of the aforementioned W. Cleburne Road and being the southwest corner of said
Sewell tract;
THENCE N 00°28’39”W, a distance of 2659.52 feet (previously recorded as N 00°01’55”E)
along the existing east Right-of-Way line of said W. Cleburne Road returning to the Point of
Beginning and containing 12,940,921 square feet or 297.083 acres of land, more or less.
Transportation Impact Fee Credit Agreement- CA-24-019 Page 8 of 17
Longhorn Estates Ph 1&2 9/23/2025
EXHIBIT B
Map of Property: Longhorn Estates Preliminary Plat, PP-22-050
Transportation Impact Fee Credit Agreement- CA-24-019 Page 9 of 17
Longhorn Estates Ph 1&2 9/23/2025
EXHIBIT C
Development Plan: Longhorn Estates Preliminary Plat, PP-22-050
Transportation Impact Fee Credit Agreement- CA-24-019 Page 10 of 17
Longhorn Estates Ph 1&2 9/23/2025
EXHIBIT D
Eligible Transportation Improvements
Longhorn Estates Ph 1&2
Eligible Transportation
Improvements for Credit against
Transportation Impact Fees
Key
Development Plan Area
Right-of-Way
Dedication / Roadway
Construction
Eligible Improvements Reference #Limits
Cleburne Crowley Road FP-24-070 Right-of-way dedication of Cleburne Crowley Road
S Hulen Street FP-24-070 Right-of-way dedication of South Hulen Street
IPRC23-0129
Cleburne Crowley Road CFA24-0041 Construction of paving, streetlights, and drainage
S Hulen Street CPN 105087
61369
IPRC24-0146
S Hulen Street CFA24-0178 Construction of paving, streetlights, and drainage
63263 CPN 105598
Transportation Impact Fee Credit Agreement- CA-24-019 Page 11 of 17
Longhorn Estates Ph 1&2 9/23/2025
EXHIBIT E
Credits Against Transportation Impact Fees
Longhorn Estates Ph 1&2
Transportation Impact Fee Credit Overview
Value of ROW Dedication
Instrument # Final Plat # Eligible Arterial Value
D225097394 FP-24-070 Cleburne Crowley Road $70,380.15
D225097394 FP-24-070
S Hulen Street $1,218,146.16
TOTAL ROW TRANSPORTATION IMPACT FEE CREDIT $1,288,526.31
TrIF Eligible Community Facilities Agreement - 75% Eligible
City Secretary # CFA # Eligible Arterial Value
61369
IPRC23-0129
CFA24-0041
CPN 105087
W Cleburne Crowley Rd S
Hulen Street $2,193,055.91
63263
IPRC24-0146
CFA24-0178
CPN 105598
S Hulen Street $809,377.46
75% COMMUNITY FACILITIES AGREEMENT CREDIT $2,251,825.03
Engineering, Surveying, and Material Testing = 20% of total eligible
construction cost
$600,486.67
TOTAL TRANSPORTATION IMPACT FEE CREDIT $4,140,838.01
Transportation Impact Fee Credit Agreement- CA-24-019 Page 12 of 17
Longhorn Estates Ph 1&2 9/23/2025
Right-of-Way Valuation for Longhorn Estates
Valuation Method 1 - Percentage of TIP Project Cost
Eligible Arterial Cleburne Crowley Rd S Hulen St
2022 Transportation Improvements Plan Project Number Y-25 Y-49
Estimated Construction Costs from 2022 Transportation
Improvements Plan
$1,688,000 $8,992,000
Value of Total Project Right-of-Way (20% Construction Cost) $337,600 $2,607,800
Total Project Length (LF) 945 4685
Arterial Cross-Section Width (LF)80 80
Additional ROW needed for Roundabout (SF) 0 0
Total Project Right-of-Way (SF) 75,600 374,800
Right-of-Way Value Per Square Foot $4.47 $6.96
Valuation Method 2 -Percentage of Construction Project
Cost
Eligible Arterial Cleburne Crowley Rd S Hulen St
City Project Number 105087 105087
Final Construction Costs from Notice of Completion (Green
Sheet) $2,193,055.00 $2,193,055.00
Value of Total Project Right-of-Way (20% Construction Cost) $438,611 $438,611
Total Project Right-of-Way (SF) 190,766 190,766
Right-of-Way Value Per Square Foot $2.30 $2.30
Valuation Method 3 - TAD appraised value Cleburne Crowley Rd S Hulen St
TAD Account 43052889 3807231
Total Area (SF) 2,444,195 455,333
Appraised Value $1,230,108.00 $258,750.00
Value per Square Foot $0.51 $0.57
Right-of-Way Dedication
Cleburne Crowley Rd S Hulen St
Recording Instrument Number D225097394 D225097394
Final Plat Number FP-24-070 FP-24-070
Recording Date 05/30/2025 05/30/2025
Total area of ROW dedicated (SF) 15,745 175,021
Value per SF $4.47 $6.96
ROW Credit Available $70,380.15 $1,218,146.16
Transportation Impact Fee Credit Agreement- CA-24-019 Page 13 of 17
Longhorn Estates Ph 1&2 9/23/2025
Longhorn Estates Ph 1
Value of Eligible Community Facilities Agreement Construction, CPN 105087
Bid
Item
No
Description Uni
t
Quantit
y Bid
Eligible
Quantit
y
Unit Price Credit
Available
UNIT III: DRAINAGE IMPROVEMENTS
1 3137.0105 Medium Stone Riprap, Grouted SY 28 28 $149.00 $4,172.00
2 3305.0109 Trench Safety LF 1,362 1,362 $1.00 $1,362.00
3 3341.0201 21" RCP, Class III LF 168 168 $81.00 $13,608.00
4 3341.0205 24" RCP, Class III LF 239 239 $90.00 $21,510.00
5 3341.0208 27" RCP, Class III LF 73 73 $106.00 $7,738.00
6 3341.0302 30" RCP, Class III LF 22 22 $112.00 $2,464.00
7 3341.0402 42" RCP, Class III LF 454 454 $206.00 $93,524.00
8 3341.0409 48" RCP, Class III LF 246 246 $241.00 $59,286.00
9 3341.1103 4'x4' Box Culvert LF 80 80 $276.00 $22,080.00
10 3341.1202 5'x4' Box Culvert LF 40 40 $332.00 $13,280.00
11 3341.1304 6'x5' Box Culvert LF 40 40 $451.00 $18,040.00
12 3349.0001 4' Storm Junction Box EA 3 3 $7,471.00 $22,413.00
13 3349.0002 5' Storm Junction Box EA 2 2 $9,836.00 $19,672.00
14 3349.0003 6' Storm Junction Box EA 1 1 $11,715.0
0 $11,715.00
15 3349.0005 8' Storm Junction Box EA 1 1 $15,675.0
0 $15,675.00
16 3349.4113 48" SET, 1 pipe EA 1 1 $6,650.00 $6,650.00
17 3349.5001 10' Curb Inlet EA 9 9 $8,251.00 $74,259.00
18 3349.5002 15' Curb Inlet EA 1 1 $10,091.0
0 $10,091.00
19 3349.5003 20' Curb Inlet EA 1 1 $11,766.0
0 $11,766.00
TOTAL UNIT III: DRAINAGE IMPROVEMENTS $429,305.00
UNIT IV: PAVING IMPROVEMENTS
1 3211.0400 Hydrated Lime TN 252 252 $320.00 $80,608.00
2 3211.0502 8" Lime Treatment SY 11,995 11,995 $4.90 $58,775.50
3 3213.0105 10" Conc Pvmt SY 10,014 10,014 $66.55 $666,431.70
4 3213.0301 4" Conc Sidewalk SF 48,500 48,500 $7.50 $363,750.00
5 3213.0506 Barrier Free Ramp, Type P-1 EA 20 20 $2,400.00 $48,000.00
6 3217.0102 6" SLD Pvmt Marking HAS (Y) LF 5,540 5,540 $2.85 $15,789.00
7 3217.0107 6" BRK Pvmt Marking HAS (Y) LF 1,060 1,060 $2.85 $3,021.00
8 3217.0201 8" SLD Pvmt Marking HAS (W) LF 1,280 1,280 $3.30 $4,224.00
9 3217.0403 18" SLD Pvmt Marking HAE
(Y) LF 30 30 $13.50 $405.00
10 3217.0504 Preformed Thermoplastic
Contrast Markings - 24" Crosswalk LF 188 188 $40.00 $7,520.00
11 3217.0504 Preformed Thermoplastic
Contrast Markings - 24" Stop Bar LF 148 148 $28.20 $4,173.60
Transportation Impact Fee Credit Agreement- CA-24-019 Page 14 of 17
Longhorn Estates Ph 1&2 9/23/2025
12 3217.1002 Lane Legend Arrow EA 14 14 $300.00 $4,200.00
13 3217.1004 Lane Legend Only EA 7 7 $350.00 $2,450.00
14 3217.2103 REFL Raised Marker TY II-A-A EA 80 80 $6.60 $528.00
15 3217.2104 REFL Raised Marker TY II-C-R EA 70 70 $6.60 $462.00
16 3441.4003 Furnish/Install Alum Sign
Ground Mount City Std. (D3-1) EA 4 4 $235.00 $940.00
17 3441.4003 Furnish/Install Alum Sign
Ground Mount City Std. (R1-1) EA 2 2 $100.00 $200.00
18 3441.4003 Furnish/Install Alum Sign
Ground Mount City Std. (R1-3P) EA 2 2 $55.00 $110.00
19 3441.4003 Furnish/Install Alum Sign
Ground Mount City Std. (R2-1) EA 3 3 $470.00 $1,410.00
20 3471.0001 Traffic Control MO 2 2 $4,250.00 $8,500.00
21 9999.0001 10" Conc Pvmt (Stamped
Concrete Type 'A') SY 786 786 $235.00 $184,710.00
22 9999.0002 10" Conc Pvmt (Stamped
Concrete Type 'B')SY 475 475 $235.00 $111,625.00
23 9999.0001 Excavation CY 10,038 10,038 $3.10 $31,117.80
TOTAL UNIT IV: PAVING IMPROVEMENTS $1,598,950.60
UNIT V: STREET LIGHTING IMPROVEMENTS
1 2605.0111 Furnish/Install Elec Serv
Pedestal EA 2 2 $5,000.00 $10,000.00
2 2605.3015 2" CONDT PVC SCH 80 (T) LF 2,941 2,941 $15.55 $45,732.55
3 3341.1410 NO 10 Insulated Elec Condr LF 5,934 5,934 $1.45 $8,604.30
4 3441.1405 NO 2 Insulated Elec Condr LF 2,889 2,889 $3.14 $9,071.46
5 3441.1501 Furnish/Install Ground Box
Type B EA 11 11 $600.00 $6,600.00
6 3441.1632 Install Type 33A Arm EA 5 5 $362.00 $1,810.00
7 3441.1633 Install Type 33B Arm EA 13 13 $362.00 $4,706.00
8
3441.3050 Furnish/Install Luminare
(ATBO P101 MVOLT R2 3K MP NL P7
AO RFD325607) EA 13 13 $390.00 $5,070.00
9
3441.3050 Furnish/Install Luminare
(ATBO P303 MVOLT R2 3K MP NL P7
AO RFD322792) EA 5 5 $583.00 $2,915.00
10 3441.3301 Rdwy Illum Foundation TY 1 EA 13 13 $1,525.00 $19,825.00
11 3441.3302 Rdwy Illum Foundation TY 3 EA 5 5 $1,823.00 $9,115.00
12 3441.3341 Rdwy Illum TY 11 Pole EA 13 13 $2,072.00 $26,936.00
13 3441.3342 Rdwy Illum TY 18 Pole EA 5 5 $2,883.00 $14,415.00
TOTAL UNIT V: STREET LIGHTING IMPROVEMENTS $164,800.31
Bid Summary
UNIT III: DRAINAGE IMPROVEMENTS $429,305.00
UNIT IV: PAVING IMPROVEMENTS $1,598,950.60
UNIT V: STREET LIGHTING IMPROVEMENTS $164,800.31
Transportation Impact Fee Credit Agreement- CA-24-019 Page 15 of 17
Longhorn Estates Ph 1&2 9/23/2025
VALUE OF CFA24-0041, CPN 105087 ELIGIBLE CONSTRUCTION
SUBTOTAL $2,193,055.91
Longhorn Estates Ph 2
Value of Eligible Community Facilities Agreement Construction, CPN 105598
Bid
Ite
m
No.
Description Un
it
Quanti
ty Bid
Eligibl
e
Quanti
ty
Unit
Price
Credit
Available
UNIT III: DRAINAGE IMPROVEMENTS
1 3305.0109 Trench Safety LF 743 743 $1.00 $743.00
2 3341.0201 21" RCP, Class III LF 79 79 $78.00 $6,162.00
3 3341.0302 30" RCP, Class III LF 229 229 $108.00 $24,732.0
0
4 3341.0309 36" RCP, Class III LF 57 57 $136.00 $7,752.00
5 3341.0409 48" RCP, Class III LF 378 378 $229.00 $86,562.0
0
6 3349.0001 4' Storm Junction Box EA 1 1 $7,881.
00 $7,881.00
7 3349.0002 5' Storm Junction Box EA 2 2 $9,641.
00
$19,282.0
0
8 3349.5001 10' Curb Inlet EA 4 4 $9,473.
00
$37,892.0
0
9 9999.0001 Excavation CY 10,131 10,131 $3.10 $31,406.1
0
TOTAL UNIT III: DRAINAGE IMPROVEMENTS $222,412.10
UNIT IV: PAVING IMPROVEMENTS
1 3211.0400 Hydrated Lime TN 72.0 72.0 $320.00 $23,040.0
0
2 3211.0502 8" Lime Treatment SY 4,000 4,000 $5.60 $22,400.0
0
3 3213.0105 10" Conc Pvmt SY 3,804 3,804 $73.20 $278,452.
80
4 3213.0301 4" Conc Sidewalk SF 17,190 17,190 $7.50 $128,925.
00
5 3213.0506 Barrier Free Ramp, Type P-1 EA 4 4 $2,400.
00 $9,600.00
6 3217.0102 6" SLD Pvmt Marking HAS (Y) LF 1,834 1,834 $2.75
$5,043.50
7 3217.0201 8" SLD Pvmt Marking HAS (W) LF 767 767 $3.50
$2,684.50
8 3217.0502 Preformed Thermoplastic Contrast
Markings - 24” Crosswalk LF 68 68 $25.00
$1,700.00
9 3217.0504 Preformed Thermoplastic Contrast
Markings - 24” Stop Bars LF 75 75 $23.00
$1,725.00
10 3217.1002 Lane Legend Arrow EA 8 8 $400.00
$3,200.00
11 3217.1004 Lane Legend Only EA 4 4 $580.00
$2,320.00
12 3217.0403 18" SLD Pvmt Marking HAE (Y)LF 83 83 $15.00
$1,245.00
13 3217.4303 Remove 8" Pvmt Marking LF 94 94 $2.10
$197.40
14 3217.2103 REFL Raised Marker TY II-A-A EA 46 46 $7.25
$333.50
15 3217.2104 REFL Raised Marker TY II-C-R EA 38 38 $7.25
$275.50
Transportation Impact Fee Credit Agreement- CA-24-019 Page 16 of 17
Longhorn Estates Ph 1&2 9/23/2025
16 3441.4003 Furnish/Install Alum Sign Ground Mount
City Std. (D3-1) EA 6 6 $260.00 $1,560.00
17 3441.4003 Furnish/Install Alum Sign Ground Mount
City Std. (R1-1) EA 3 3 $115.00 $345.00
18 3441.4003 Furnish/Install Alum Sign Ground Mount
City Std. (R2-1) EA 2 2 $460.00 $920.00
19 3441.4003 Furnish/Install Alum Sign Ground Mount
City Std. (R3-8LR) EA 1 1 $520.00 $520.00
20 3441.4003 Furnish/Install Alum Sign Ground Mount
City Std. (R3-8B)EA 1 1 $575.00 $575.00
21 9999.0012 10" Conc Pvmt (Stamped Concrete Type
'A')SY 85 85 $235.00
$19,975.0
0
22 9999.0013 10" Conc Pvmt (Stamped Concrete Type
'B') SY 93 93 $235.00
$21,855.0
0
0 0 0 0 0 $0.00 $0.00
TOTAL UNIT IV: PAVING IMPROVEMENTS $526,892.20
UNIT V: STREET LIGHTING IMPROVEMENTS
1 2605.3015 2" CONDT PVC SCH 80 (T) LF 891 891 $23.60 $21,027.6
0
2 3441.1405 NO 2 Insulated Elec Condr LF 2,678 2,678 $4.52 $12,104.5
6
3 3441.1501 Furnish/Install Ground Box Type B EA 3 3 $552.00 $1,656.00
4 3441.1633 Install Type 33B Arm EA 5 5 $283.00 $1,415.00
5 3441.3050 Furnish/Install Luminare (ATBO P101
MVOLT R2 3K MP NL P7 AO RFD325607) EA 5 5 $393.00 $1,965.00
6 3441.3301 Rdwy Illum Foundation TY 1,2, and 4 EA 5 5 $1,953.
00 $9,765.00
7 3441.3341 Rdwy Illum TY 11 Pole EA 5 5 $2,428.
00
$12,140.0
0
TOTAL UNIT V: STREET LIGHTING IMPROVEMENTS $60,073.16
Bid Summary
UNIT III: DRAINAGE IMPROVEMENTS $222,412.10
UNIT IV: PAVING IMPROVEMENTS $526,892.20
UNIT V: STREET LIGHTING IMPROVEMENTS $60,073.16
UNIT VI: TRAFFIC SIGNAL IMPROVEMENTS $0.00
VALUE OF CFA24-0178, CPN 105598 ELIGIBLE CONSTRUCTION $809,377.46
Transportation Impact Fee Credit Agreement- CA-24-019 Page 17 of 17
Longhorn Estates Ph 1&2 9/23/2025
EXHIBIT F
Allocation of Credits
Allocation of Credits shall be as listed below and then on a first-come/first-served basis within
the preliminary plat boundary of Longhorn Estates Preliminary Plat, PP-22-050 and shall run
with the land