Villas at LV-CS050518COFFELL
I)aniel I.. t lcischlnan, P.E.
Dowdy. Anderson & Associates
5225 Village (7reek Drive, Suile 200
Pbno, 'IX 75093
RE:
Villas al Lake Visla. Phase One
REVISED Fee Assessment l,etter
Ma3 18, 2005
Dear Mr. I tcischman:
Enclosed is a revised cnpy of lbo Cit3 oriCoppcll Dcxctopmcnt Fcc Assessment table, along v,'ilh a copy
of thc Development Fcc calculations tbr thc t'cl~rcnccd development. Pct- your request, water impact fees
xt crc calculaled based on 93- ," meters tbr domcslic xxater I lowcxer, since 1" metcrs arc required for
lire protection, the actual costs of lhe 93-I" meters arc assessed.
Please lnakc payment fbr lhc Impact Fees lo thc City of Coppcll in tile amount of $199,020.00 and
for;,,ard to the l(nginccring Dcparlmcnt along xxith a copy of the Fcc Assessment fable. This amount is a
portion of the assessed l'ccs that need to bo paid prior to filing ortho final plat. Please note that tile Texas
[ cgislature, trader Senate Bill 243, delayed thc collection uf Waler and Sewer hnpact Fees until lhc
issuance of a Building Pet-mit. Please provideacopyofthc Engineer's estimale or contract to our ofllce
so thc 2°b & 4t~;, construction inspection l~e can be verified. Thc construction inspcction fbes must bc
paid prior to the scheduled prc-conslructinn meeting.
'1 hc additional rices lbr v, atcr and soy, ct- taps. v. atcr meters, and utility inspection fecs need to be paid by
separate check at the new Public Works Service Center, 816 S. Coppell Road. Meters will be ordered
xxhcn those t~cs are paid.
,\ppropriatc paylnen{ nf thc l equired IL'es xxill help insure a successful beginning ori this project. We look
Ibrxk ard to xk oflcing with >oki on this project. If you haxe an} questions, please contact nrc.
Sincerely,
( ir aduate Engineer
Jcnnil~q' Armstrong. Finance Director
Mary Beth Splctzcr, Admin Secretary. Building Inspections
Glenn }lollowcll. P.E.. Assis/anl Director of Public Works
Grog ,Ioncs, Chief Building O[ficial
Brad Reid, Director of Parks and Recreation
DEVELOPMENT FEE I'ABI,E
Project: I 'illas at Lake ! ~sta, Phase One
Dale: 5/1 ~2oo5
TOTAl, AMOUNT DUE
FEES DUE PRIOR 'FO
COUNCIl.
APPROVAL
Water hnpact Fcc 537,24t).00
(t00% duc [it Issuance of Building Permit)
Water Fap Inspection Fcc S4,900.00
(100% due at Issuance oJ' ~ alcr Mclcr)
XX atcr Meter Fcc (Domestic) 55,840.08
(100% duc at Issuance of Water Meter)
Water Mctcr Fee (Irrigation Firclinc) 5846.88
( t00% duc at Issuance of Walcr Meter)
Water Meter Deposit (Domestic) $2,820.00
( 100% duc at Issuance of Water Mclcr)
hTigation/Firdine Meter Deposit $120.00
(100% duc at Issuance of Water Meter)
XVastcxx atcr Impact Fcc $28,280.00
(100% duc at Issuance of Building Pormit)
I Was/ewater Tap Inspection Fcc 54,700.00
(100% due at Issuance of Building Pcrmil)
t/tilily Final Inspection Fcc 54.700.00
(10(~% due at Issuance of Building
Park Fee Sl 1%505.00 Sl 19,505.00
( 100(~; due prior to ('ouncil Approval)
Roadx~ ay hnpact Fcc 579,515.00 S79,515.00
(100% duc prior to Cotmcil Approval)
Street Light Fcc Intbrmalion not Available
(100% due prior 1o Acceptance of Project)
Street Sign Fee [nlkmnation not Available
(1oo% duc prior to Acceplancc of Pro. iect)
('onstl'uclio~ Inspection Fee Inlbrmation not Available
(1(10% due prior to Slar/o f ('onslruction)
F()FAL S288,466.96
I'OTAL AMOUNF DIE PRIOR TO FIIANG FINAL PleAT S199,020.00
DEVELOPMENT FEE WORKSHEET
PROJECT: l'illas at LaAe I Zsta, Phase One
DATE: 5/17/2005
Water Impact Fee:
Domestic Meter(s):
Irrigation Meter(s):
Fireline Meter(s): 0
93 - 5/8 inch X 3/4 inch = 93
1 - 2 inch - 8
4 2 inch = 32
0 = 0
-- 0
Total #: 133 ESU's @ $280 00 ea
(Due prior to issuance of building permit)
Water Tap Inspection Fee:
Total #:
98 Connections @ $5000 ea
(Single family due prior to issuance of building permit)
(All other developments due prior to issaance of meter)
Domestic Water Meter Fee:
Total #: 93 1' Domestic Meter(s) @ (***) $60.52
1 Additional Domestic Meter(s) @ $211.72
(Single family due prior to issuance of building permit)
(All other developments due prior to issuance of meter)
lrrigation/Fireline Water Meter Fee:
Total #: 4 h rigation Meter(s) @ $211 72
Total #: 0 Additional Irrigation Meter(s) ~) $0.00
Total #: 0 Fireline Meter(s) @ $0.00
(100% due prior to issuance of water meters)
l)omestic Water Meter Deposit Fee:
Total #: 94 Meter(s) @ $30.00 ea.
(100% due prior to issuance of water meters)
hTigation/Fire Meter Deposit Fee:
Total #: 4 Meter(s) @ $30.00 ea.
(100% due prior to issuance of water meters)
Wastcwater hnpact Fee:
Total Domestic Meters ESU's: 101
(Due prior to issuance of building permit)
$28000 ea.
Wastewater Tap Inspection Fee:
Total #: 94 Connections @ $5000 ea.
(100% due prior to issuance of building permit)
Ulility Final Inspection Fee (All dexelopments):
Total #: 94 Lots @ S5000 ea
(100% due prior to issuance of building permit)
ESU's
ESU's
ESU's
ESU's
ESU's
$37,240.00
$4,900.00
$5,628.36
$211.72
$846.88
$000
$000
$2,820.00
$120 00
$28,280.00
$4,700.00
$4,7o000
Page 1
DEVELOPMENTFEE WORKSHEET
Park Fee (For Residential Developments Onl,v):
": Preliminar) plat approx ed: After October 20. 1993
Park Development Zone:
93 Single-family @ $1.28500 per Iht
0 Multi-family @ $1 28500 per unit
(100°/o paid prior to Council approval of final plat)
Zone 2
$119,50500
$000
$79,515.00
Information not Available
Road~a3 hnpact Fee:
(See attached fee calculations)
Slreet l,i~ohtin~ Fees:
Assessed for lighting in the City's right of-way
This fee cannot be assessed until after·U Electric submits
the lighting plan for the proposed development
Once the plans are submitted, $29260 per light will be assessed.
(100% due prior to final acceptance of developmenti
Slreet Sil~n Fees:
Assessed for signage in the City's right of way
(See attached fee calculations if applicable)
Information not Available
Construction Inspection Fees:
A copy of the development contract must be submitted for' assessment
The contracts should indicate the cost 1o construct the ~mprovements
that are inspected by the Engineering Department.
(2% of development cost required for private improvements)
(4% of development cost required for public improvements)
Information not Available
*** The use of 1" meters is required for fire
protection, however, impact fees are being
assessed for 3/4" domestic meters.
Page 2
ROAD~AY IMPA('T FEE CAI~CUI~ATIONS
PROJEC F:
IL\ I'E:
I 'illa,~ at Lake ! ista, l'hase tim'
5/1 ~005
I/()AD%VAY IMPACI' FEF2
, atcgol5 ** Residential
)aud [st: "'~: I<csidcnlial ()thews Not Spcciiied
No lots [ mis 93
Dexelopmcnt [ nits ** 93 00
Vehicle Miles pet I)cvclt)pmcnt t'nit ** 2.85
Icc pet Vehicle Mile *** $300
Roadx~a) hnpact Fee duc (DcxclopmcmUnits) x
Vchiclc Miles per 1)ex elopmenl [ Illil} X {FCC pcl' VChiclc Nlllc> $79,515.(}0
4 (kigurc2 RoadxxayhnpactFccStudy)
~:* (1 able 3 Roadway Impact Fcc Stud3,)
**:~ (Schcdtdc 2. Page 3 Roadv, ay Impact Fcc Stud)')