HomeMy WebLinkAbout02-04 Impact AnalysisITEM #1
PROPOSED AMENDMENT TO NORTHEAST LAND USE PLAN
REQUEST FOR RELOCATION OF
PLANNED MAJOR COLLECTOR ROAD
Included within this agenda item is a letter and information from Mr. Charles E. Maddox, Jr., P.E.
of G.W. Clifford Associates, Inc., dated May 20, 2003, on behalf of Mr. George Semples. The
Semples property includes approximately 104 acres of land located near the intersection of Route
11 and Rest Church Road, and is in the design process for planned industrial use. In April of 2003,
a preliminary rezoning request was submitted regarding this property, at which time VDOT was not
satisfied with the transportation proffers. In an effort to mitigate the truck traffic concerns, this
proposal is submitted to the CPPS. Due to the short distance between the Interstate 81 northbound
on/off ramps intersection and the Route 11 intersection, VDOT has recommended that truck traffic
entering the Semples site should turn right on Route 11, left on Woodbine, and enter the site from
Woodbine Road Car traffic could enter the site with through movement eastward. Mr. Maddox is
requesting the CPPS to consider this routing as the relocation of the major collector road as shown
in the Northeast Land Use Plan. The proposal suggests that Woodbine Road be established as a
major collector road. The major collector road currently shown in the plan would be deleted from
the plan. (Please see attached letter of May 20, 2003 and plans from G. W. Clifford Associates,
Inc.)
Comprehensive Policy Plan
As adopted, the Northeast Land Use Plan shows industrial land use in the location of the proposed
collector road change. The plan states that proposed industrial development will necessitate changes
in existing roads, as well as require construction of new roads. The NELUP further states that general
locations of new collector roads are located throughout the study area for efficient movement to
occur, to enhance safety by limiting individual commercial entrances, and to preserve capacities on
existing road systems to ensure adequate levels of service. The plan specifically states the following
in respect to land use and transportation:
Northeast Frederick Land Use Plan
"Industrial land uses are proposed adjacent to the Winchester and Western Railroad in the northern
portion of the NELUP study area. Proposed industrial land uses should be developed within master
planned areas which discourage individual lot access on the Martinsburg Pike (Route 11 North)
corridor. Proposed industrial land uses are to be developed with public water and sewer service.
Furthermore, proposed industrial and commercial land use development should only occur if
impacted road systems function at a Level of Service (LOS) Category C or better. The installation
of public water and sewer infrastructure, the development of new road systems and new
signalization, and improvements to existing road systems will be the responsibility of private
property owners and developers, unless the Board of Supervisors determine that public private
partnerships are appropriate [Comprehensive Plan, Northeast Frederick Land Use Plan, Ch. 6-
36.2)
Northeast Frederick Land Use Plan Infrastructure Components
Transportation:
"Proposed industrial and commercial development within land use plan boundary will necessitate
improvements to existing road systems and the construction of new road systems. The land use plan
provides for the general location of new collector roads and signalized intersections to channel
vehicular traffic between key intersections throughout the study area. These collector roads are
intended to promote efficient traffic movement between land uses enhance safety by limiting
individual commercial entrances and turning movements at random points, and preserve capacities
on existing road systems to ensure adequate levels of service. The general location of new collector
roads and new signalized intersections is depicted on the e land use plan map."
"Improvements to existing primary and secondary road systems will be required throughout the study
area. To ensure that these road improvements occur, proposed developments should be expected to
provide dedicated right of ways and construct all improvements deemed necessary by VDOT.
Improvements to the existing primary and secondary road systems include improving Martinsburg
Pike (Route 11 North) to a four -land facility, and improving width and geometrics of Rest Church
Road (Route 669); Woodbine Road (Route 669); Bransons Spring Road (Route 668); Woodside
Road (Route 671); Brucetown Road (Route 672); Stephenson Road (Route 554); and Old Charles
Town Road (Route 761)." [Comprehensive Plan, Northeast Frederick Land Use Plan, Ch. 6 -36.2)
A recommendation regarding this request is appropriate. Staff is available to respond to your
inquiries.
AK\
MEMORANDUM
TO: Comprehensive Plans and Programs Subcommittee
FROM: Abbe S. Kennedy, Senior Planner
RE: June Meeting and Agenda
DATE: May 29, 2003
The Frederick County Comprehensive Plans and Programs Subcommittee (CPPS) will be meeting
on Monday, June 9, 2003, at 7:30 p.m. in the first floor conference room of the County
Administration Building, 107 North Kent Street, Winchester, Virginia. The CPPS will discuss the
following agenda items:
1) Proposed amendment to the Northeast Land Use Plan to relocate a major collector road
planned in the vicinity of the intersection of Route 11 and Rest Church Road This request
has been submitted by G.W. Clifford and Associates subsequent to preparation of a
development plan for approximately 104 acres of planned industrial land (currently zoned
RA) located in the Stonewall Magisterial District.
2) Proposed amendment to the Northeast Land Use Plan for expansion of the Sewer and Water
Service Area (S W SA) to include property located between Redbud Road and Jordan Springs
Road, Woods Mill Road and Route 11. This area includes approximately 1900 acres of land
(currently zoned RA) in the Stonewall Magisterial District. The request has been submitted
by Mr. Glen Penton, representing landowners within this area.
3) Other.
AGENDA
Please contact our department if you are unable to attend this meeting. Thank you.
Access to the County Administration Building for night meetings that do not occur in the Board
room will be limited to the back door of the four -story wing. I would encourage committee
members to park in the county parking lot located behind the new addition or in the Joint Judicial
Center parking lot and follow the sidewalk to the back door of the four -story wing. The door will
be locked; therefore, please wait for staff to open the door.
m+i a tris Rust le asottate
208 Church Street. S.E.
Leesburg, Virginia
20175
To: Sempeles Property File
Front John Callow, PBR +A
May 9, 2003
Re An Addendum to: A Traffic Impact Analysis of the Sem. eles Pro. erty
Phone: 703.777.3616
Fax 703.777.3725
Patton Harris Rust Associates, pc (PHR +A) has prepared this document as an addendum
to: A Traffic Impact Analysis of the Sempeles Property, by PHR +A, dated December 16,
2002. Subsequent to the December 16, 2002 report, the Sempeles Property development
plan has been modified to include truck access along Woodbine Road via Route 11. In
effort to address the corresponding traffic impacts, PHR +A has provided the following
documents: 1) revised development- generated trip assignments, 2) revised 2012 build -out
ADT (Average Daily Traffic) and AM/PM peak hour traffic volumes and 3) revised 2012
build -out lane geometry and AM/PM peak hour levels of service results.
TRIP ASSIGNMENTS
The trip distribution percentages for the revised Sempeles Property remain consistent with
that of the December 16, 2002 traffic impact study. PHR +A has provided Figure 1 to
show the revised development- generated AM/PM peak hour trips and ADT assignments
along the study area roadway network.
2012 BUILD -OUT CONDITIONS
PHR +A has provided Figure 2 to show the revised 2012 build -out ADT and AM/PM peak
hour traffic volumes at key locations within the study area. Figure 3 shows the respective
build -out lane geometry and AM/PM peak hour levels of service. All HCS -2000 levels of
service worksheets are attached to the back of this memorandum. Traffic volumes along
Woodbine Road were interpolated from 2001 VDOT (Virginia Department of
Transportation) traffic count data.
CONCLUSION
The traffic impacts associated with the revised Sempeles Property development are
acceptable and manageable. Al] study area intersections maintain levels of service `C' or
better for 2012 build -out conditions.
An Addendum to: A Tr
May 9, 2003
Page 2 of 4
1
pact Analysis of the Sempetes Property
h RtA
No Scale
+f�5�2�
77 (80
7 (8 0) 47)
SITE
AM Peak Hour(PM Peak Hour)
Development Generated Trip Assignments
An Addendum to: A Traffic or the Sempeles Property
May 9, 2003
Page 3 of 4
P
No Scale
Res
c Roa
(34 39)18
0 )4
(8 g)19 g
o
H
est
I L 47(2 2
II 3(641 I
SITE
w
Ro
AM Peak Hour(PM Peak Hour)
�c�ra e�3ails TrS�ts
L. 'C
--P
r Figure 2
2012 Build -out Traffic Conditions
An Addendum to A T. 'act Analysis of the Sempelcs Properrn
May 9, 2003
Page 4 of 4
No Scale
lira Road
t SITE
U
-r Unsignalized
Intersection
Signalized
Intersection
LOS C(C)
lifts QC)
rem
AM Peak Hour (PM Peak Hour)
Denotes Critical Unsignalized Movement
--PHRA
3
2012 Build -out Lane Geometry and Levels of Service
A Traffic Impact Analysis of the
Sempeles Property
Located in:
Frederick County, Virginia
P H R
Prepared for:
Mr. George Sempeles
331 Woodbine Road
Clearbrook, Virginia
22624
Prepared by:
Patton Harris Rust Associates, pc
Engineers. Surveyors. Planners. Landscape Architects.
208 Church Street, S.E.
Leesburg, Virginia 20175
T 701777.3616
F 703.777.3725
December 16, 2002
OVERVIEW
Report Summary
This study considers the traffic impacts associated with the build -out of the
Sempeles Property development, to be located along Route 11, east of the Rest Church
Road/Route 11 intersection, in Frederick County, Virginia. The proposed project is to
include 1,197,900 square feet (110-acres at a 0.25 FAR) of industrial land use and 98,000
square feet (9 -acres at a 0.25 FAR) of retail land use with access provided via a single site
driveway situated to the east of the existing Rest Church Road/Route 11 intersection.
Methodology
The traffic impacts accompanying the Sempeles Property development were
obtained through a sequence of activities as the narratives that follow document:
Assessment of background traffic including other planned projects in the area of
impact,
Calculation of trip generation for Sempeles Property,
Distribution and assignment of Sempeles Property generated trips onto the study area
road network,
Analysis of capacity and level of service using the newest version of the highway
capacity software, HCS -2000, for existing and future conditions.
EXISTING CONDITIONS
PHR +A conducted AM and PM peak hour manual turning movement counts at the
intersections of Rest Church Road/I-81 southbound ramps, Rest Church Road/I -81
northbound ramps and Rest Church Road/Route 11. In order to determine the ADT
(Average Daily Traffic), PHR +A assumed a "k" factor (the ratio of PM peak hour traffic
volumes to 24 -hour traffic volumes) of 0.10.
Figure 1 shows the existing (2002) ADT and AM/PM peak hour traffic volumes at
the intersections of Rest Church Road/I-81 southbound ramps, Rest Church Road/I -81
northbound ramps and Rest Church Road/Route 11. Figure 2 shows the respective
existing lane geometry and AM/PM peak hour levels of service. All traffic count data and
HCS -2000 levels of service worksheets are included in the Appendix section of this report.
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page I
No Scale
AM Peak Hour(PM Peak Hour)
Aeeragej ail} TQiti
P
Figure 1
Existing Traffic Conditions
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 2
No Scale
Unsignalized
Intersection
AM Peak Hour (PM Peak Hour)
Denotes Critical Unsignalized Movement
P
r Figure 2
Existing Lane Geometry and Levels of Service
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 3
2012 BACKGROUND CONDITIONS
Existing traffic volumes were increased along Rest Church Road, the I -81
northbound/southbound ramps and Route 11 using an historic growth rate of 5% per year
(compounded annually) through Year 2012. Figure 3 shows the 2012 background ADT
and AM/PM peak hour traffic volumes at key locations throughout the study area. Figure
4 shows the respective 2012 background lane geometry and AM/PM peak hour levels of
service. HCS -2000 levels of service worksheets are provided in the Appendix section of
this report.
TRIP GENERATION
Using the 6th Edition of the Institute of Transportation Engineers' (ITE) Trip
Generation Report, PHR +A prepared Table 1 to summarize the trip generation for the
proposed Sempeles Property development.
Table 1
Sempeles Property
Trip Generation Summary
AM Peak Hour PM Peak Hour
Code Land Use Amount In Out Total In Out Total ADT
130 Industrial Park 1,197,900 SF 684 150 834 182 685 867 6,693
820 Retail 98,000 SF 96 62 158 297 322 620 6,729
Total Trips 780 212 992 480 1,007 1,487 13,422
TRIP DISTRIBUTION AND TRW ASSIGNMENT
The distribution of trips was based upon local travel patterns for the road network
surrounding the proposed site. PHR +A utilized the trip distribution percentages show in
Figure 5 to assign the Sempeles Property trips (Table 1) throughout the study area
roadway network. Figure 6 shows the respective development generated AM/PM peak
hour trips and ADT assignments at key locations throughout the study area.
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 4
2012 Background Traffic Conditions
AM Peak Hour(PM Peak Hour)
'A era lai15 Trii
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 5
Signalized
Intersection
LOS C(C)
2012 Background Lane Geometry and Levels of Service
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 6
Trip Distribution Percentages
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 7
No Scale
Res
Church Roa
(38 4)624
1
1 (10,
8�
SITE
AM Peak Hour(PM Peak Hour)
AYerage`Daily Trips 4
r P H RA
Figure 6
Development Generated Trip Assignments
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 8
2012 BUILD -OUT CONDITIONS
Sempeles Property assigned trips (Figure 6) were added to the 2012 background
traffic volumes (Figure 3) to obtain 2012 build -out conditions. Figure 7 shows 2012
build -out ADT and AM/PM peak hour traffic volumes at key locations throughout the
study area. Figure 8 shows the respective 2012 build -out lane geometry and AM/PM peak
hour levels of service. All HCS -2000 levels of service worksheets are included in the
Appendix section of this report.
CONCLUSION
The traffic impacts associated with the Sempeles Property development are
acceptable and manageable. All study area intersections maintain acceptable levels of
service `C' or better for 2012 build -out conditions.
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 9
No Scale
AM Peak Hour(PM Peak Hour)
n Ate"rage Dail}' Ira
F Figure PHI 7
2012 Build -out Traffic Conditions
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 10
Signalized
Intersection
LOS C(C)
Signalized
Intersection
LOS C(C)
C(C)
eite
l r SITE
J Fi g ure 8
P
2012 Build -out Lane Geometry and Levels of Service
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 11
TRIP ASSIGNMENTS
CONCLUSION
2012 BUILD -OUT CONDITIONS
M fa? emrel ®r 831 ra ILA Brill
298 Church Street, S.E.
Leesburg, Virginia
20175
Phone: 703 .777.3616
Fax: 703.777.3725
'To: Sempeles Property File
Front John Callow, PHR +A
Date: May 9, 2003
Re: An Addendum to A Trafc Impact Analysis of the Sem eles Property
Patton Harris Rust Associates, pc (PHR +A) has prepared this document as an addendum
to: A Traffic Impact Analysis of the Sempeles Property, by PHR +A, dated December 16,
2002. Subsequent to the December .16, 2002 report, the Sempeles Property development
plan has been modified to include truck access along Woodbine Road via Route 11. In "au
effort to address the corresponding traffic impacts, PHR +A has provided the following
documents: 1) revised development- generated trip assignments, 2) revised 2012 build -out
ADT (Average Daily Traffic) and AM/PM peak hour traffic volumes and 3) revised 2012
build -out lane geometry and AM/PM peak hour levels of service results.
The trip distribution percentages for the revised Sempeles Property remain consistent with
that of the December 16, 2002 traffic impact study. PHR +A has provided Figure 1 to
show the revised development generated AM/PM peak hour trips and ADT assignments
along the study area roadway network.
PHR +A has provided Figure 2 to show the revised 2012 build -out ADT and AM/PM peak
hour traffic volumes at key locations within the study area. Figure 3 shows the respective
build -out lane geometry and AM/PM peak hour levels of service. All HCS -2000 levels of
service worksheets are attached to the back of this memorandum. Traffic volumes along
Woodbine Road were interpolated from 2001 VDOT (Virginia Department of
Transportation) traffic count data.
The traffic impacts associated with the revised Sempeles Property development are
acceptable and manageable. All study area intersections maintain levels of service `C' or
better for 2012 build -out conditions.
An Addendum to: A Traj}!!lmpact Analysis of the Sempeles Property
May 9, 2003
Page 2 of 4
No Scale
AM Peak Hour(PM Peak Hour)
I t i V r era t e
—P
Figure 1
Development- Generated Trip Assignments
PHR
An Addendum to: A Tralimpact Analysis of the Sempeles Property
May 9, 2003
Page 3 of 4
2012 Build -out Traffic Conditions
PHR
veraee Dailv<Tripsj
An Addendum to: A Trajmpact Analysis of the Sempeles Property
May 9, 2003
Page 4 of 4
No Scale
Rest Church R oad
Unsignalized
Intersection
(c).
Signalized
Intersection
LOS C(C)
c(
0o
SITE
AM Peak Hour (PM Peak Hour)
Denotes Critical Unsignalized Movement
P
F Figure 3 2012 Build -out Lane Geometry and Levels of Service
hRA
Frederick County, Virginia
IMPACT ANALYSIS STATEMENT
AND REZONING APPLICATION MATERIALS
FOR
REZONING REVIEW AND APPROVAL
OF THE
SEMPELES PROPERTY
ROUTE 11 NORTH
REST CHURCH
Stonewall Magisterial District
February, 2003
Revised January, 2004
Revised March, 2004
Prepared by:
Gilbert W. Clifford Associates
117 E. Piccadilly. Street
Suite. 200
Winchester, Virginia 22601
p,
Phone: 540-667-2131 Fax: 540-665-09493
rfl
ft la—
MAR 1 2 2004
,HECK nc: ;s
PLANF4hG1 v=
I
Acres
Current Zoning
Zoning Requested
9.9997
RA
B -2
101.9189
RA
M -1
0.3495
RA
B -2 (RW Dedication)
to be rezoned
112.2681
Total acreage
In order for the Planning Staff to use its capital facilities impact model, it is necessary for
the applicant to provide information concerning the specifics of the proposed use.
Otherwise, the planning staff will use the maximum possible density of intensity scenario
for the proposed Zoning District as described on page 9 of the application package.
9. Parcel Identification/Location: Parcel Identification Number 34 -A -2, 34 -A -4
Districts
Magisterial: Stonewall High School: James Wood
Fire Service: Clearbrook Middle School: James Wood
Rescue Service: Clearbrook Elementary School: Stonewall
10. Zoning Change: List the acreage included in each new zoning category being
requested.
11. The following information should be provided according to the type of rezoning
proposed:
Number of Units Proposed
Single Family Home 0 Townhome 0 Multi- Family 0
Non Residential Lots 0 Mobile Home 0 Hotel Rooms 0
Square Footage of Proposed Uses
Office 200,000 SF Service Station 8,000 SF
Retail 65,000 SF Manufacturing 500,000 SF
Restaurant 25,000 SF Warehouse 500,000 SF
Other
3
Sempeles Impact Analysis Statement
11. General Criteria and Summary
The 112.2681 acre Sempeles site is ideally situated for Frederick County to capitalize on the
rapid industrialization of the I -81 corridor. The site is well suited for highway commercial
together with a single large industrial use. As an alternative to a single use the industrial zoned
areas can offer great potential for multiple uses as an industrial park. With rail access and direct
access to the improved Rest Church Interchange on I -81, the site represents a valuable expansion
of inventory to the Frederick County EDC and the Virginia State Partnership marketing for
industrial use.
Because of this location impact on county citizens are minimal. Where impacts do exist
substantial buffering and screening have been proffered in mitigation.
Transportation impacts have been reevaluated since this application was presented in February
2003. In response to VDOT concerns regarding the operation of the Rest Church intersection at
Route 11, an addendum traffic analysis has proposed revised truck access to this site using
Woodbine Road for access with car traffic and all outgoing traffic from this site using the Rest
Church intersection directly, This change resulted in the need to revise the County Northeast
Land Use Plan which has been accomplished.
The proposal for commercial frontage (9.997 acres) on U.S. Route 11 was also considered as a
change to the LECUP and approved.
Since filing in February 2003, the FCSA and applicant have entered agreement for sewer and
water service, the Rest Church sewer and water extension contract for construction has been
awarded and work is in progress which will serve this site.
Also, since the February 2003 application, VDOT has completed the Rest Church interchange
improvements and this road improvement has been completed providing full transportation
service access to the Sempeles property in accord with the amended proffer statement.
The applicant believes that this rezoning will now result in opportunity for Frederick County to
offer important pad available industrial site(s) and highway commercial which expands the tax
base and provides a competitive advantage in attracting needed job producing industry to our
County
Revision 1/04
Sempeles Impact Analysis Statement
III. Impact Analysis
Site Background and History
The site for this proposed rezoning is located in the northern extreme of Frederick County
adjacent to U.S. Route 11. The site crosses the West Virginia state line with Virginia
with a small area in West Virginia. A total of 112.2681 acres is within Frederick County
with 7.2748 acres of the site lying in Berkeley County, West Virginia. The site has
frontage on the south on Woodbine Road (S.R 669) and is bounded on the east by the
Winchester Western Railroad system. Additional lands owned by the owner to the east
of the railroad include his home and surrounding agricultural lands.
The principle use of this site has been agricultural, however, with the significant
expansion of the interchange on Interstate 81 of Rest Church Road and the extension of
water and sewer facilities to this area, attention has been shifted to the potential use of
this site for economic development purposes in Frederick County
The attached location map and aerial photographs (Figures 1 and 2) show a clear
potential for the usability of this site as a major industrial site for Frederick County.
Transportation studies have been amended to provide clear feasibility and minimal
impacts on the increased traffic utilization of Route 11, Rest Church Road, Woodbine
Road and Interstate 81. Although the site offers excellent potential for a single large user
it also offers the potential for multiple use industrial park along with a small amount of
highway commercial on the U.S. Route 11 frontage.
Revision 3/04
Mantel DeHamen
Zoned M —1
ti
SEMPELES PROPERTY
GENERALIZED DEVELOPMENT PLAN
FREDERICK COUNTY, WORCINIA
PROPOSED ZONING AREA
B -2 Zoning Commercial Sites) 9.9997 Ac
B -2 Zoning (R/W Dedication) 0.3495 Ac
111-1 Zoning 101.9189 Ac
TOTAL AREA 112.2682 Ac
Butler Maw tuning
Zoned M —r
0.5130 ACRE
/N WEST V/RGIN/A
ev
/7
M no K 470
j Zoned RA
S
/11 fi
gilbert w..clifford associates, inc.
Engineers Lena Planners water Quality
117 E. Picadlly St. Winchester, Virginia 22601
VOICE: (540) 667 -2139 FAX: (540) 665 -0493 EIWL gwcamm®earth6ntcom
Figure 3A
N ctil
Monad ttim.en
Zoned M -1
re 659
SEMPELES PROPERTY
GENERALIZED DEVELOPMENT PLAN
FREDERICK COUNTY, IORGINIA
Butler Manufacturing
Zoned M—
PROPOSED ZONING AREA
B -2 Zoning Commercial Sites) 9.9997 Ac
B -2 Zoning (R/W Dedication) 0.3495 ,4c
M -1 Zoning 701.9189 Ac
TOTAL AREA 712.2682 Ac
0.5130 ACRE
.WEST WRCIRM
PAR J4 -4 —.L
WPC! It ms
ea 750 PC 4A
j C Zoned RA
4C(711,
J
gilbert w. clifford associates, inc.
B,dneere Land Planters Water duality
117 E. Rwd11y St. Winchester, Virginia 22601
J 16E: (540) 667 -2139 FAX (540) 665 -0493 EIAAL gwcaram ®eorth6nk.com
Figure 38
o
S
Manuel Del/oven
Zoned M -1
1\
REGIONALWATER MAIN EXTE/4 1g 1
PER FCSA CONCEPT FOR
REST CHURCH EXTENSION 7 l
l A REG/ONat SEWN ExiFT 5 TAfi� R91CH�H EXTENSI N\
r/
JOODefrve RO
T E 6'
Butler Manufoccturng
Zoned M -I
l �l o
�0 C
r'
0
SEMPELES PROPERTY
UT /L /T /ES PLAN
FREDERICK COUNTY, NRGINIA
1/
I i l l �1
1 l ))/)le
y I 6.]6/18 ryCRES y
IN WESt RG/NN
�l ti I Z /I V �I
Ell
2 I i( TEAT P /ROI SED
f07• 76/9 b\RF�3' 1
I�
0.51.30 ACRE
IN CT NRGINM
P.[N NJ S1
rs c as pp'
ce RO (A
I i l 7 j r Zoned RA
i j I ��t r l —i-
1
gilbert w. afford 1 associates, inc.
Engineers Land Planners Water Duality
117 E. Picodilly SL Winchester, Virginia 22601
./010E (540) 667 -2139 FAX: (540) 665 -0493 EEUIE gwcaramlearthlinkcom
Figure 7
1 4 d, V- 07648 AC
IN WEST rRCINIA
V I C 7 2 1 I\ \N` I
125 it I 9 i I I
\_/I
e 'EROkO. EO4 l
MT 1 REDE I i s892C
Nona& DeNomm
Zoned Y -I
SEMPELES PROPERTY
DRAINAGE PLAN
FREDERICK COUNTY, WRCINMA
r
gibed w. clifford
0.5IJO ACRE
IN WEST VIRGIN/4
ccawr spoors
Oft Tee ac !A
;17' Zoned R4
z
l 1 r�
7 v
associates, inc.
Engineers Land Flamers Water Cuddy
117 E Picoddly Si Winchester, Virginia 22601
VOICE (540) 667 -2139 FAX: (540) 665 -0493 E1.WL gwcarom®earth6nIccom
Figure 8
County Attorney's Comments
Assistant County y- ey'
4
Signature It,,
X/ 6 /6
NoticeHto_E ntvAtitrney 6- ease Re
7 F orm to` "the Applicant
Rezoning Comments
Applicant's Name:
Mailing Address:
Mail to:
Frederick County Attorney
Co. Administration Bldg., Suite 202
107 North Kent Street
Winchester, VA 22601
(540) 665 -6383
Current Zoning. RA
RA
Frederick County Attorney
Gilbert W. Clifford Assoc.
c/o C. E. Maddox, Jr. P.E.. VP
117 E Piccadilly Street, Suite 200
Winchester, VA 22601
M -1
Sempeles
Hand deliver to:
Frederick County Attorney
Co. Administration Bldg., Suite 202
107 North Kent Street
Winchester, VA
AppLcantlea eses fill out the'
County Attorney s of ce vitl
location map, proffer stater
'information`
.W A- a y a n
formationlas accurately s,possible tn'ord q-ias istthe
ieir review Attach a copy ofyourapplication form,
y pth
an
mpactanalysis; and yother pertinent.%
Phone: (540)667 -2139
Location of Property:
East and adjacent to intersection of U.S. Route 11 and Route 669 (Woodbine Road)
Zoning Requested: B -2 Acreage: 9.00
94.75
7
Pout -IN Fax. Note 1671
Date'2 I i tO. 1
Erma Q.\ w% 1`Ictt t.
`%%M r a. 'e k nti .ra
s
Te l Ta [te'S Q,
`a C- ikc)cCC
r
(Fn u05 n,.\"1
Fax VSO t .1s
ti
m
a
OUTPUT MODULE
APPLICANT; Semldes
LAND USE TYPE 1121M1
REAL EST VAL $80,529,363
FIRE e. RESCUE 1
Fire and ffescue Department
Elementary Schools
Middle Schools
High Schools
Pa111s and Recreation
Public library
Shentfs Ogres
Administration Building
Omer Miscellaneous Facilities
Costs al
Required
Ca9itaLEaQSliles
5468,553
SD
10
50
SO
SO
10
S0
10
SUBTOTAL 5468,563
LESS: NET FISCAL IMPACT
NET CAP. FACILITIES IMPACT
Net Fiscal Impact
11npaU .C274ll
(entered in
W sum onb')
516,778,982
INDEX; '1.0' If Cap. Equip Included: 1.0
INDEX, '1.0' 8 RevCost Bal.'0.0' it Ratio to Co Avg:
PLANNING DEPT PREFERENCES 1.0
Due to changing conditions associated with development in the County, the results of this
Output Module may not be valid beyond a penod of 90 days tom the model run dale.
2002MOtaEI
CfS15151be. ak
Cur. Budget Cur. Budget Cap. Future OP'
fleet Cat EqS Expend1I h1.S. Iaxes Otbp;
s0
138,131
391,429
5129,560
10
50
5100,944
5100,944 50
0.0
Total Potential
Tax Credits
(Wmeiusled)
SO
S O
50 S0
SO SD
50 538,131 538,131
SO S0
1192.373 1192,373
5230,504
518778,982
Rev -Cost Bat
1.0 Ra6310 Co Avg=
Adjustment For
Revenue- Nel Capital Nei Cost Pe
CO R nce Faralittssinp.2s1 Oweeina Unit
SO
METHODOLOGY 1. Capital facilities requirements am Input to me first column as calculated to the model.
2. Nei Fiscal Impact NPV from operations ml:ulations is input in row Iolal of second column
(zero 1 negative); irquded am the On&iime laces'ees for one year only al MI value.
3. NPV of future oper cep equip taxes paid In third column ZS calculated in fiscal Impacts.
4. NPV of future capdat expenditure taxes paid in fourth col as oak:Mated in fiscal 'mamas.
5. NPV el future taxes paid to bring anent county up Ip standard lot new ladlibes, as
calculated for each new faulty.
6. Columns three dough hie are added as potential credits against the calculated eapdal
facilities requtamenls. These are adjusted for percent 01 coats covered by the revenues
fawn Ne projecl (actual, or as ratio to avg. for all resldemiat develapmeet).
NOTE Proffer calculations do not Include Include interest use they are cash payments up front. Credits do Include interest it the projects are debt financed.
Sn S468,553
5D
5O 10
S0 3D
10
SO SO
SO
5230,504 1238,049
516,778,982 1516,718.952
501,
1.000
1.342
ERR
ERR
ERR
ERR
ERR
ERR
ERR
ERR
Eakl
NOTES: Model Run Dale 02F24l03 CMM
Project Description: Assumes 200,00D seg. office; 65,000 sq.ft. retail: 25.000 sq.h. restaurant; 5,000 soft. service et al ion; 500,00D sq.h. manufacturing; 503.000 sq tt. warehouse on 94.75 acres ;wed
MI DIsldcl and 9.D acres zoned B2 Dist not
Preliminary Matters
REZONING REQUEST PROFFER
Property Identification Number 34 -A -2 and 34-A -4
Stonewall Magisterial District
Frederick County, Virginia
Sempeles Property
Pursuant to Section 15.1 491.1 et. seq.; of the code of Virginia, 1950, as amended, and
the provisions of the Frederick County Zoning Ordinance with respect to conditional zoning, the
undersigned applicant hereby proffers that in the event the Board of Supervisors of Frederick
County, Virginia, shall approve Rezoning Application t/ for the rezoning of 101.9189 acres
from Rural Area (RA) Zoning District to Light Industrial (M -1) and 10.3492 acres from Rural
Areas (RA) to Business General (B -2) development of the subject property shall be done in
conformity with the terms and conditions set forth herein, except to the extent that such terms
and conditions may be subsequently amended or revised by the applicant and such be approved
by the Frederick County Board of Supervisors in accordance with Virginia law. Should this
petition for rezoning not be approved by the Board of Supervisors then these proffers shall be
deemed withdrawn and of no effect whatsoever. These proffers shall be binding upon the
applicant and their legal successor or assigns.
General Development Plan
The development of the subject property, and the submission of any Master Development
Plan shall be in conformance with all pertinent County regulations and shall be in substantial
conformity with the Generalized Development Plan (GDP); dated March 8, 2004, which is
attached hereto and incorporated herein by reference.
Street Improvements
The Applicant shall design and construct an industrial access road including entrance
improvements on U.S. Route 11 consistent with the County's adopted North East Land Use Plan
for the area, and according to uniform standards established by the Virginia Department of
Transportation (VDOT), and as may be provided in these proffers as illustrated on the
Generalized Development Plan which is attached hereto and incorporated herein by reference.
The road improvements shall include the following:
a. Along the property frontage on U.S. Route 11, the applicant shall construct curb and
gutter and storm sewer with a 12' or wider lane widening consistent with VDOT
commercial entrance standards. The applicant shall dedicate an additional 14' of right
of way along property frontage with U.S. Route 11. Two 36' or larger commercial
entrances shall be installed in approved locations, one south and one north of the
industrial access road intersection. (See 1 on the GDP). The southern commercial
entrance shall be right in/out in accordance with VDOT requirements.
Page 1 of 5
Revision 3/04
Landscape Design Features
On Site Development
Rezoning Request Proffer
Property Identification Number 34 -A -2 and 34 -A-4
Stonewall Magisterial District
b. The applicant shall construct an industrial access road to VDOT standards with
centerline intersection equal to the centerline intersection of Rest Church. Road and
U.S. Route 11. The industrial access shall connect with Woodbine Road. (See 2 on the
GDP). The configuration and location of this collector road addition to the road system
shall be adjusted to conform with actual proposed use of the site subject to Frederick
County and VDOT approval at the site plan stage of development. The right of way
width for this road shall be 80'.
c. The applicant shall modify the VDOT proposed stoplight from 3 way to 4 way
intersection. (See 3 on the GDP).
d. The applicant shall enter into a signalization agreement involving partial cost sharing
for the Woodbine Road/Route 11 intersection. Establishment of the signalization
agreement will correspond with development of the industrial (Ml) portion of the site,
and will therefore occur prior to approval of the first site plan for M1 development.
The timing for ultimate signalization of the intersection will be determined by VDOT.
e. The applicant agrees to provide a TIA for each industrial (M -1) use at the time of site
plan. Additional street improvements suggested by the TIA will be negotiated with
VDOT as a part of the land use permit.
The development of the subject property, and the submission of any Master Development
Plan shall include the following landscape design features provided in these proffers and as
illustrated on the Generalized Development Plan dated March 8, 2004 which is attached hereto
and incorporated herein by reference:
A twenty foot (20') landscaped green strip along the US Route 11 frontage portion of
the site. (See 5 on the GDP). Features within the landscape green strip include a low
berm (30" or less) with suitable low profile landscaping that will not conflict with
sight distance at entrances.
The applicant expects the industrial zoned portion of the site to develop with a minimum
of 1 and maximum of 8 end users depending on marketing conditions at the time of sale.
Covenants and restrictions of record shall control the standards of construction to include:
a. Facade materials of buildings facing street to be concrete masonry (CMU) brick,
architectural block, dry vit or other simulated stucco, real or simulated wood or glass.
Page 2 of 5
Revision 3/04
Additional Site Proffers
Rezoning Request Proffer
Property Identification Number 34-A -2 and 34 -A-4
Stonewall Magisterial District
b. All buildings within the development on the property shall be constructed using
compatible architectural style and materials, and signage for such buildings shall be
of a similar style and materials.
c. All buildings within the property shall be developed as a cohesive entity, ensuring
that building placement, architectural treatment, parking lot lighting, landscaping,
trash disposal, vehicular and pedestrian circulation and other development elements
work together functionally and aesthetically.
In addition to the proffers above, the applicant shall implement the following design
standards in construction on this site.
a. All utilities to be underground.
b. 2" caliper street trees on 50' centers along both sides of industrial access road.
c. Stormwater management pond facilities shall be lined with impervious liner materials
to preclude groundwater impacts.
d. All commercial and industrial structures shall have a geotechnical analysis and study
prepared prior to site plan approval.
e. Any use involving the retail sale of diesel fuel for trucks shall not be conducted or
performed on this site either in the commercial or industrial zones.
Monetary Contribution to Offset Impact of Development
The undersigned, who owns the above described property hereby voluntarily proffers that
if the Board of Supervisors for the County of Frederick, Virginia approves the rezoning for the
112.2681 acre site lying on the east side of U.S. Route 11 in the Stonewall Magisterial District of
Frederick County, Virginia from RA to M -1 and B -2, the undersigned will pay to Frederick
County for the Clearbrook Fire and Rescue Company the sum of $15,000.00, the Sheriff's Office
the sum of$3,000.00 and the Administration Building the sum of $2,000.00 for a total payment
of $20,000.00, at the time the first building permit is issued.
The conditions proffered above shall be binding upon the heirs, executors, administrators,
assigns and successors in interest of the Applicant and Owner. In the event the Frederick County
Board of Supervisors grant said rezoning and accepts these conditions, the proffered conditions
shall apply to the land rezoned in addition to other requirements set forth in the Frederick County
Code.
Page 3 of 5
Revision 3/04
STATE OF VIRGINIA, AT LARGE
FREDERICK COUNTY, To -wit:
Rezoning Request Proffer
Property Identification Number 34-A -2 and 34 -A-4
Stonewall Magisterial District
Respectfully submitted,
PROPERTY 0
By: By:
peles
Date: 3w�c y Date:
My commission expires 4 pi L
Notary Public LQ`Y9� is
o1 T. Sempeles
Th foregoing instrument was acknowledged before me this IZ da of March
2004, by Q or) 4 Coro) l rrpelrs
Page 4 of 5
Revision 3/04
0
E qtREARVAI
t �N. JI-
GEORGE M
\r- i 118. ,746 PC../2 S
52.226 AC
4 it.115ELAC1tE5
NOTEJfO4D LOCATION
SUBJECT TCTAPJUSTME
T
R` c
USER REOUIR� IEy
/fit 's1�,
1' 3
21 /II
Igo )I I
o 6.1118 A
P
tit/ C 1 »1.34 -2∎
1 EORCE A r SEMRELES R\
I Il Da 9909 N 5.{ 1
e 1 2 I I �O.TOJJ M�I I 1 d1
TOTAL.PRT9
Z0 lE -(FRED RI7 IC .00417Y)
1 101.9189 CRRE
pI
f
A 4 n I
EMPElES
3T 2
�J J
II`
1
on t
-ta
Mongrel Sefton
Zoned M -I.
re 669
SEMPELES PROPERTY
GENERAL /ZED DEVELOPMENT PLAN
FREDERICK COUNTY, VIRG /N14
Butler Munu/actudng
Zoned M -I
PROPOSED ZONING AREA
B -2 Zoning Commercial Sites) 9.9997 Ac
B -2 Zoning (R/W Dedication) 0.3495 Ac
M -1 Zoning 101.9189 Ac
TOTAL AREA 112.2682 Ac
N
C5130 ACRE
IN WEST VIRCINN
gilbert w. clifford 7J associates, inc.
Engineers Land Planners Water Chatty
117 E. Picadly 51 Winchester, Virginia 22601
VOICE (540) 667 -2139 FAX: (540) 665 -0493 EMAIL grcaram0eorth6ntcom
Page 5 of 5
LAW IMBIE
NUMBER
2
L3
(5
owtcrlay
N 2553 E
51%1J‘07 C
/4 °rostra"
5 ivas" t
5 82 C
DISTANCE
700 31
324.7'
2250'
I.S.
,228
TABLE
Number
C A
COO
Ten
ReeDus
54.19.55
Aer
70.543
445
GRAPHIC SCALE
0.5130 ACRE
IN REST HMS
5 25VY60 N 1699.27'
IN 67616 AGM'
wsr ~14
Caa Srairm /WOO
P.M 34-A-2
CETIRCE IA MOUES
G4ROt t SEA1PELES
08. 109 PG 7159
67.3143 ACRES
01303.1 ACRES PROPOSED 41-1
PROPOSED 10' OELVCARON
8-1 ZONE
01497 ACRES
PAM 34-A-54
OCOADE IA SEMMES
ta 750 PG 470
mantnagit R41 Vo. an,
Al.M 34-A-4
CEVRCE 48. 517IPEEIS
D& 746 PC. 214
52.2256 ACRES
57.7756 ACRES PROPOSED 41-1
i.%
m-r zove
1020188 AMES
I P
AlEr
!thatiesAinvencr:
1 1 -79 8-2 IONE
41-3-
oa te
""t vz.,=„rd
N 167C5J" C 106.9.55.
bESCSIMOS
YES: KV:IKE
CI sp, Lem... pop..
PHRA
PROPOSED DEDICATION,
PROPOSED PARCELS
AND PROPOSED REZONING
SEMPELES PROPERTY
STONEWALL MAGISTERIAL DISTRICT
FREDERICK COUNTY. VIRGINIA
prani-crywnIna. ni•N
Mum
RAS
01(00
PAS
1 or 1
out
%AS
SE10015.0PVE
1
1
1
1
1 III
1
1 IMPACT ANALYSIS
1
1
1
1
1
1
1
1
1
1
1
1
Sempeles Impact Analysis Statement
III. Impact Analysis
Site Background and History
The site for this proposed rezoning is located in the northern extreme of Frederick County
adjacent to U.S. Route 11. The site crosses the West Virginia state line with Virginia
with a small area in West Virginia. A total of 110.71 acres is within Frederick County
with 7.3 acres of the site lying in Berkeley County, West Virginia. The site has frontage
on the south on Woodbine Road (S.R. 669) and is bounded on the east by the Winchester
Western Railroad system. Additional lands owned by the owner to the east of the
railroad include his home and surrounding agricultural lands.
The principle use of this site has been agricultural, however, with the significant
expansion of the interchange on Interstate 81 of Rest Church Road and the extension of
water and sewer facilities to this area, attention has been shifted to the potential use of
this site for economic development purposes in Frederick County.
The attached location map and aerial photographs (Figures 1 and 2) show a clear
potential for the usability of this site as a major industrial site for Frederick County.
Transportation studies have been amended to provide clear feasibility and minimal
impacts on the increased traffic utilization of Route 11, Rest Church Road, Woodbine
Road and Interstate 81. Although the site offers excellent potential for a single large user
it also offers the potential for multiple use industrial park along with a small amount of'
highway commercial on the U.S. Route 11 frontage.
Revision 1/04
Sernpeles Property
Scale 1' =2000'
Figure 1
1
1
1
1
1
1
�WOOdb $d)t
1kt R °ut
SEMPELES PROPERTY
LOCATION MAP
FREDERICK COUNTY, NRC /N[4
gilbert w. clifford 1 associates, inc.
Engineers Land Planters Wider Canny
117 E. Etat St Mrcheder, KrOnia 22601
VOCE: (540) 667 -2136 at (510) 665 -0493 flat: grmm*aatk&am
Figure 2
Sempeles Impact Analysis Statement
1
B. Location and Access
1 The Generalized Development Plan (Figure 3A) shows a concept plan for the potential of
the site. The property has in excess of 1,100 feet of road frontage on U.S. Route 11 and
1 is directly opposite the intersection of Rest Church Road with U.S. Route 11. There is
also in excess of 1,600 feet of road frontage on Woodbine Road which will be restricted
in use from large generation industrial facilities except to provide access for incoming
1 trucks to the site.
The location in Virginia which is the northernmost right to work state along the I -81
1 corridor, offers excellent feasibility for industrial use. The potential exists for
employment opportunities by workers in other states as well as Frederick County. The
frontage of the site in which two quadrants of the Rest Church and U S Route 11
1 intersection exists, are ideally suited as pad sites for commercial use. The B -2 use will
have access on the industrial access road as well as at two points along U: S. Route 11.
1
3
1
1
1
1
1
1
1
Revision 1/04
1
Zoned 41-1
SEMPELES PROPERTY
BwWr Mond=
Zoned 41-,
ti
GENERALIZED DEVELOPMENT PLAN
fREDER/CK COUNTY, VIRG/N1/1
PROPOSED ZONING AREA
X
B -2 ZONING 9.00 Ac
M -1 ZONING 101.71 Ac
TOTAL ARE4 110.71 Ac
AREA IN
WEST VIRGINIA
0.52 Acres
gilbert w. clifford associates, inc.
Engineers Land Flamers Water away
117 E rreaddy St Winchester, Virginia 22601
VOICE: (540) 667 -2139 FAX: 540) 665 -0493 EMAIL: 9ecaa near h&dt.cun
Figure 3A
Mon LVlc.w1
Zoned M-7
nw MwwlaohMv
Zoned M-
l
I r 7 I i 1 J 1 I V A A Z L
1 r
I J I '1
m`
CY /BO:t 2 1 2 AREA IN
n I l 1 i I 1 1 1 I WEST VIRGINIA
,..0 J I I 1� I n 0.52 Acres
I
-0 7- i J
r i T''
t 1 1 I 1 6t f e 1 M-r 7 A l 1 1 I 0
�1H l l� 1 N v I) e
0
__Z 1 r-- 4
,'9, g-� f0,, /-7---,____
RIME aw ,n 470 i MOWS
s r .e
'cn 1 /i_,
I i
a o* I, G'/r> -i
vc, i 5 5 i r v- 3 1:
.7 1/4., ci II/
le
SEMPELES PROPERTY
GENERALIZED DEVELOPMENT PLAN
PREDERICK COUNTY, VIRGINIA
O /7
If
t� )j
'r s
li I /I J �.,r I N
PROPOSED ZONING AREA
8 -2 ZONING 9.00 Ac
11-1 ZONING 101.71 Ac
TOTAL AREA 110.71 Ac
gilbert w. clifford 1, associates, inc.
ro,eers Lena Planners Water amny
111 E. FkaSdy St. Winchester, Virginia 22601
11)1cF: (540) 667 -2139 FAX (540) 665-0493 OVA: gumamlearlhMccan
Figure 3B
1
1
1
1
1
1
1
1
1
1
1
1
1
Sempeles Impact Analysis Statement
C. Site Suitability
The site is located within the limestone belt of Frederick County. The site rises from a
low of approximately 610 elevation to a high point of 650 with attendant slopes between
2% to 8% and with the majority of slopes between 2% to 4% in the industrial area. This
provides an outstanding terrain for industrial and commercial development.
Drainage on the site proceeds from west to east and discharges the site at three points all
adjacent to the Winchester Western Railroad. Stormwater management techniques
employed during design will- preclude impacts of site drainage on adjacent uses.
There are existing residential uses along the frontage of U.S. Route 11 on either side of
the Rest Church Road intersection with U.S. Route 11. These uses can be substantially
buffered and screened from industrial zoned area as shown on the generalized plan.
There are no steep slopes, floodplain or other environmental issues as identified as
problems on the site. Routine wetlands analysis during design can mitigate any issues
involved. Woodlands will be mitigated pursuant to County ordinance.
In summary, the site is very suitable to industrial and commercial use and is designated in
the County's comprehensive plan for uses shown in 3A and 3B. Figure 4 shows the
County Comprehensive Northeast Land Use Plan. This plan has been revised by petition
of the applicant to allow the commercial uses on the Route 11 frontage and the road
system shown on the GDP (see letter approval in appendix).
Revision 1/04
1
'PROJECT
SITE
Duncan Run
LEGEND(
Map Features
�SYIq'NY BOUMVry 8 4r'.I'i
I"oDO!?e SVISA.I
RuM CenmiiMy Ceitf'F
W Ea FpWU
>v e# aeeeeM
n.e.
NNbrle fYeWee
1 Lind Ilse
RaetlelWb
Y 1iieyyMl
RMeI Nee
QQQ Onelo 9amitIve Area::
IMeretete el
Second Raade
rf ReNoeetr .a4.'
h/ Rip sera Re. 37 Ext7len
New Carla! Reeds r
;New Slainl®UOn`.
ZONIng
(&Wr.en. General dnrkt)
W M1tlletriI Tatman Bahia)
EM Mahan* Wn4c9Wp DIete*
Q;t7 Ml aMmebl, G a DSIt)
MxPItl.Ge mrel Obvldl
W I (t R Area) COflnlyt d (Ibnl Nnl
rill RP (Rnilml4 MMmnw GlOil)
SEMPELES PROPERTY
FREDERICK COUNTY
COMPREHENSIVE PLAN
FREDERICK COUNTY, NRC /NW
gilbert w. clifford associates, inc.
Strews Lend Pitmen Water CuaRy
117 E. Madly St *chesty; Ylrginia 22601
VOICE: (540) 667 -2139 FAL (540) 665 -0493
figure 4
Sempeles Impact Analysis Statement
1
1
1 D. Traffic
Attached to this section is a traffic analysis performed by PHR &A which analyzed the
year 2012 impact of maximum development of this site on existing road systems. Access
is concentrated at the Rest Church/U. S. Route 11 intersection with commercial entrances
along U.S. Route 11.
1 Significant discussion of the transportation system to this site evolved after the February
2003 agency comment submission and VDOT comment. The concerns prompted an
addendum TIA (attached) and discussion with the Comprehensive Plan Committee,
Planning Commission and Board of Supervisors regarding a revised transportation
proposal. The proposal, approved as an amendment to the County Comprehensive Policy
Plan, provides for use of Woodbine Road for incoming truck traffic with the Rest Church
intersection with U. S. Route 11 functioning normally for outbound site traffic (cars and
trucks).
1
1
1
1
1
1
1
1
1
1
Revision 1/04
;Patton,Harris Rust &Associate
Q' a n cEl ax9
208 Church Street. S.E.
Leesburg. Virginia
20175
Phone: 703.7773616
Fax: 703.777.3725
To: Sempeles Property File
Front John Callow, PHR +A
Date: May 9, 2003
Re: An Addendum to: A Tra clm ap ctAna/ysis o the Sempeles Property
Patton Harris Rust Associates, pc (PHR +A) has prepared this document as an addendum
to: A Traffic Impact Analysis of the Sempeles Property, by PHR +A, dated December 16,
2002. Subsequent to the December 16, 2002 report, the Sempeles Property development
plan has been modified to include truck access along Woodbine Road via Route 11. In an
effort to address the corresponding traffic impacts, PHR +A has provided the following
documents: 1) revised development- generated trip assignments, 2) revised 2012 build -out
ADT (Average Daily Traffic) and AM/PM peak hour traffic volumes and 3) revised 2012
build -out lane geometry and AM/PM peak hour levels of service results.
TRIP ASSIGNMENTS
The trip distribution percentages for the revised Sempeles Property remain consistent with
that of the December 16, 2002 traffic impact study. PHR +A has provided Figure 1 to
show the revised development- generated AM/PM peak hour trips and ADT assignments
along the study area roadway network.
2012 BUILD -OUT CONDITIONS
PHR +A has provided Figure 2 to show the revised 2012 build -out ADT and AM/PM peak
hour traffic volumes at key locations within the study area. Figure 3 shows the respective
build -out lane geometry and AM/PM peak hour levels of service. All HCS -2000 levels of
service worksheets are attached to the back of this memorandum. Traffic volumes along
Woodbine Road were interpolated from 2001 VDOT (Virginia Department of
Transportation) traffic count data.
CONCLUSION
The traffic impacts associated with the revised Sempeles Property development are
acceptable and manageable. All study area intersections maintain levels of service `C' or
better for 2012 build -out conditions.
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Figure 1
An Addendum to: A Tra act Analysis of the Sempeles Property
May 9, 2003
Page 2 of 4
HRA
No Scale
AM Peak Hour(PM Peak Hour)
Averag EPAtilri
Development Generated Trip Assignments
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
An Addendum to: A Traffic *et Analysis of the Sempeles Property
May 9, 2003
Page 3 of 4
P
Figure 2
2012 Build -out Traffic Conditions
PHRA
No Scale
Res
O
�ro
(6392
(34 0 )46
(88)79y b
O ce
y N RP
17 6 9 0)
eft. 77 3(647
SITE
AM Peak Hour(PM Peak Hour)
r l we Da ily t ii s
An Addendum to: A Trafficeet Analysis of the Sempeles Property
May 9, 2003
Page4of4
P
Signalized
Intersection
LOS C(C)
No Scale
Res
Ch
h Ro
(C)C
aysiesA
ti
aftl
y• Unsignalized
Intersection
(C)
Signalized
Intersection
LOS C(C)
*eft, C(q
0
e R
SITE
AM Peak Hour (PM Peak Hour)
Denotes Critical Unsignalized Movement
—P
3
2012 Build -out Lane Geometry and Levels of Service
A Traffic Impact Analysis of the
Sempeles Property
Frederick County, Virginia
Located in:
Prepared for:
Mr. George Sempeles
331 Woodbine Road
Clearbrook, Virginia
22624
Prepared by:
Patton Harris Rust Associates, pc
Engineers. Surveyors. Planners. Landscape Architects.
208 Church Street, S.E.
Leesburg, Virginia 20175
T 703.777.3616
F 703.777.3725
December 16, 2002
1
1
OVERVIEW
Report Summary
This study considers the traffic impacts associated with the build -out of the
Sempeles Property development, to be located along Route 11, east of the Rest Church
1 Road/Route 11 intersection, in Frederick County, Virginia. The proposed project is to
include 1,197,900 square feet (110 -acres at a 0.25 FAR) of industrial land use and 98,000
square feet (9 -acres at a 0.25 FAR) of retail land use with access provided via a single site
driveway situated to the east of the existing Rest Church Road/Route 11 intersection.
Methodology
The traffic impacts accompanying the Sempeles Property development were
obtained through a sequence of activities as the narratives that follow document:
Assessment of background traffic including other planned projects in the area of
impact,
Calculation of trip generation for Sempeles Property,
Distribution and assignment of Sempeles Property generated trips onto the study area
road network,
Analysis of capacity and level of service using the newest version of the highway
capacity software, HCS -2000, for existing and future conditions.
1
EXISTING CONDITIONS
PHR +A conducted AM and PM peak hour manual turning movement counts at the
intersections of Rest Church Road/I -81 southbound ramps, Rest Church Road/I -81
northbound ramps and Rest Church Road/Route 11. In order to determine the ADT
(Average Daily Traffic), PHR +A assumed a "k" factor (the ratio of PM peak hour traffic
volumes to 24 -hour traffic volumes) of 0.10.
Figure 1 shows the existing (2002) ADT and AM/PM peak hour traffic volumes at
the intersections of Rest Church Road/I -81 southbound ramps, Rest Church Road/I-81
northbound ramps and Rest Church Road/Route 11. Figure 2 shows the respective
existing lane geometry and AM /PM peak hour levels of service. All traffic count data and
HCS -2000 levels of service worksheets are included in the Appendix section of this report.
1
1 A Traffic Impact Analysis of the Sempeles Property
P December 16, 2002
1 l Page 1
No Scale
AM Peak Hour(PM Peak Hour)
Average Dail} <Tripsj
P
Figure 1
Existing Traffic Conditions
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 2
No Scale
Unsignalized
Intersection
AM Peak Hour (PM Peak Hour)
Denotes Critical Unsignalized Movement
P
Figure 2
Existing Lane Geometry and Levels of Service
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 3
2012 BACKGROUND CONDITIONS
Existing traffic volumes were increased along Rest Church Road, the I -81
northbound/southbound ramps and Route 11 using an historic growth rate of 5% per year
(compounded annually) through Year 2012. Figure 3 shows the 2012 background ADT
and AM/PM peak hour traffic volumes at key locations throughout the study area. Figure
4 shows the respective 2012 background lane geometry and AM /PM peak hour levels of
service. HCS -2000 levels of service worksheets are provided in the Appendix section of
this report.
TRIP GENERATION
Using the 6th Edition of the Institute of Transportation Engineers' (ITE) Trip
Generation Report, PHR +A prepared Table 1 to summarize the trip generation for the
proposed Sempeles Property development.
Table 1
Sempeles Property
Trip Generation Summary
AM Peak Hour PM Peak Hour
Code Land Use Amount In Out Total In Out Total ADT
130 Industrial Park 1,197,900 SF 684 150 834 182 685 867 6,693
820 Retail 98,000 SF 96 62 158 297 322 620 6,729
Total Trips 780 212 992 480 1,007 1,487 13,422
TRW DISTRIBUTION AND TRW ASSIGNMENT
The distribution of trips was based upon local travel patterns for the road network
surrounding the proposed site. PHR +A utilized the trip distribution percentages show in
Figure 5 to assign the Sempeles Property trips (Table 1) throughout the study area
roadway network. Figure 6 shows the respective development generated AM/PM peak
hour trips and ADT assignments at key locations throughout the study area.
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 4
2012 Background Traffic Conditions
AM Peak Hour(PM Peak Hour)
A� erage Dail}" ttht
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 5
Signalized
Intersection
LOS C(C)
2012 Background Lane Geometry and Levels of Service
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 6
Trip Distribution Percentages
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 7
P
Figure 6
No Scale
Rest Church Road
AM Peak Hour(PM Peak Hour)
Average D
Development Generated Trip Assignments
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 8
1
1
2012 BUILD -OUT CONDITIONS
1 Sempeles Property assigned trips (Figure 6) were added to the 2012 background
traffic volumes (Figure 3) to obtain 2012 build -out conditions. Figure 7 shows 2012
build -out ADT and AM/PM peak hour traffic volumes at key locations throughout the
study area. Figure 8 shows the respective 2012 build -out lane geometry and AM/PM peak
hour levels of service. All HCS -2000 levels of service worksheets are included in the
1 Appendix section of this report.
CONCLUSION
The traffic impacts associated with the Sempeles Property development are
acceptable and manageable. All study area intersections maintain acceptable levels of
service `C' or better for 2012 build -out conditions.
1
1
1
1
1
1
1
1
l l A Traffic Impact Analysis of t Sempeles Property
December 16, 2002
H
Page 9
2012 Build -out Traffic Conditions
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 10
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Signalized
Intersection
LOS C(C)
Signalized
V
Intersection
tar LOS C(C) Sti
C(C)
r e***
r l SITE
H
Figure 8
P H R
2012 Build -out Lane Geometry and Levels of Service
A Traffic Impact Analysis of the Sempeles Property
December 16, 2002
Page 11
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Ml rya orancta.mrpm
208 Church Street. S.E.
Leesburg, Virginia
20175
Phone: 701777.3616
Fax: 703.777.3725
To: Sempeles Property File
Front John Callow, PHR +A
Date: May 9, 2003
Re: An Addendum to: A Traffic Impact Analysis of the Sempeles Prope
Patton Harris Rust Associates, pc (PHR +A) has prepared this document as an addendum
to: A Traffic Impact Analysis of the Sempeles Property, by PHR +A, dated December 16,
2002. Subsequent to the December .16, 2002 report, the Sempeles Property development
plan has been modified to include truck access along Woodbine Road via Route 11. In
effort to address the corresponding traffic impacts, PHR +A has provided the following
documents: 1) revised development generated trip assignments, 2) revised 2012 build -out
ADT (Average Daily Traffic) and AM/PM peak hour traffic volumes and 3) revised 2012
build -out lane geometry and AM/PM peak hour levels of service results.
TRIP ASSIGNMENTS
The trip distribution percentages for the revised Sempeles Property remain consistent with
that of the December 16, 2002 traffic impact study. PHR +A has provided Figure 1 to
show the revised development generated AM/PM peak hour trips and ADT assignments
along the study area roadway network.
2012 BUILD -OUT CONDITIONS
PHR +A has provided Figure 2 to show the revised 2012 build -out ADT and AM/PM peak
hour traffic volumes at key locations within the study area. Figure 3 shows the respective
build -out lane geometry and AM/PM peak hour levels of service. All HCS -2000 levels of
service worksheets are attached to the back of this memorandum. Traffic volumes along
Woodbine Road were interpolated from 2001 VDOT (Virginia Department of
Transportation) traffic count data.
CONCLUSION
The traffic impacts associated with the revised Sempeles Property development are
acceptable and manageable. All study area intersections maintain levels of service `C' or
better for 2012 build -out conditions.
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
An Addendum to: A Traffic ]lhpact Analysis of the Sempeles Property
May 9, 2003
Page 2 of 4
No Scale
Res
ee
S i 4
c of
tee 4,03/4.5.621)0Z9
h
(go
j 3 (64 1)
(80
SITE
Q
41°0 Road
AM Peak Hour(PM Peak Hour)
A\;erage Daily ,Trips
r PHI
I Figure 1
Development Generated Trip Assignments
PH1M
An Addendum to: A Traffic "pact Analysis of the Sempeles Property
May 9, 2003
Page 3 of 4
No Scale
at
M N
✓x$(1 Z
17(80
rwals ell 17 3(641
SITE
141°°cI e
AM Peak Hour(PM Peak Hour)
A P
-P
Figure 2
P H R A
2012 Build -out Traffic Conditions
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
An Addendum to A Tragic impact Analysis of the Sempeles Property
May 9, 2003
Page 4 of 4
Signalized
Intersection
LOS C(C)
No Scale
Rest Chu
h Ro
d
Signalized
Intersection
LOS C(C)
C(C)
pl SITE
Unsignalized
Intersection
btp
AM Peak Hour (PM Peak Hour)
Denotes Critical Unsignalized Movement
F Figure 3 2012 Build -out Lane Geometry and Levels of Service
o
PHRA
Sempeles Impact Analysis Statement
1
E. Sewage Conveyance and Water Supply
The Frederick County Sanitation Authority has prepared a concept plan for the extension
of water and sewer utilities to the Rest Church interchange area in accordance with water
and sewer service area plan contained within the comprehensive plan. Attached as Figure
1 -6 is the overall schematic of the FCSA plan.
This rezoning proposal provides a location for a regional pump station in accordance with
the FCSA plan and provides extension of gravity sewer service into the site to serve
proposed uses. See Figure 7.
1 The FCSA plan likewise provides for the extension of water service along the U.S. Route
11 corridor which is likewise extended into the site.
1 The rezoning of this site will allow for a customer service potential which will improve
the cost feasibility of extension of these utilities by FCSA.
1 Sewer service will be limited by the capacity of the Rest Church extension to a maximum
for Rest Church of approximately 100,000 gallons per day of generation. This
site is being planned for uses generating approximately 35,000 gallons per day of
1
wastewater. This allows a large range of light industrial uses as well as commercial
including usage by other customers in the service area.
1 Fire demand will be provided from the FCSA main together with onsite storage and
booster capacity built by the industrial user. The possibility of jurisdictional connection
with the Berkeley County Service Authority will provide the possibility of regional
cooperation in serving the Route 11 corridor between West Virginia and Virginia
Authorities. Storage located immediately north of this facility in Berkeley County may
have some combined asset to the system. Elevated storage by FCSA is a possibility
1
which could be assessed based on user requirements for this 100 acre site.
1 A construction contract for the needed improvements has been awarded by FCSA and
work is in progress for these facilities to be in place and operational during 2004.
1
1
1
Revision 1/04
all MI MN 01 MB IS N— W W a M a n a
MAT,. MAIM
FREDERICK DoONTY SNSA LINE
(ReE WE Land Use Plan)
TONRE STEP/IENSGW SERVE£ Area
(04 MGO)
CLEARB00K PIMP STATION
Stl OW AZ 1140
(MA Ana rev- .w 119)
FUTURE BRUCETON& SERVCE Areo
(02 MGD)
MATT RLW PUMP STAPON
810 OW .51m
(SS Ave Rs MLol
LONER MATT NUN PUMP STAIRw
M) CPU .O5 MCD
(Sub Area Row a .05 1160)
I
I
I
1 I.
I
4 ca
m, E=I
I
,2' WAIL
C' roRce MAN
REST MAO/ PUMP STAIKW
NQ wl 1m
(LA Mac rM .70 Y91
C--.+ p_•
To,IRE ,EGe
PUMP STA,:W
I I
cJ
LOCATION 10 ft
DERRIGNES BY
DUNN
INTL
MAY 2002
e owNm e.. C E N
P LOPS BY,
APPRORD
C.E.M.
gilbert w. Clifford associates, inc.
Eno-- I nd PI -mm MAler QoaIltj
Osiareemeirs
M e .M6'N "IN
NoI AAA
IwNI eAT -N.
FREDERICK COUNTY SANITATION AUTHORI
ROUTE 11 NORTH SEWER AND WATER SERVICE AREA
SWSA Plon
FREDERICK COUNTY VIRGINIA
r
WARM
SRICR
FIGURE 6
1
1
1
1
1
1
1
1
1
1
1
p e
ro
SEMPELES PROPERTY
UTILITIES PLAN
FREDERICK COUNTY, NRCINN
1•
J:t
l l i�
1 2 I c lr
-2
8
l l I l�
f /j j I I /c �CE 4 s v �t N---, 1
i. /J i �94 it i l l l
v 1 r l i w
aD 1 1
J yfO.51-1ACRq. I
I l
J J .e
j7l I Y//
o
gilbert w. clifford
AREA IN
WEST VIRGINIA
0.52 Acres
ru
1QIiE a IDRIQ
OF slo T. AA
r
associates, inc.
.L
Engineers Lana Planners wafer °unity
117E Rath Winchester, Vu¢rco 22601
VOCE: (540) 667 -2139 FM: 540) 665 -0493 Ow: g.wran4earth6tun
Figure 7
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Sempeles Impact Analysis Statement
Sempeles Rezoning
Water Use/Wastewater Flow Summary
Frederick County, Virginia
Amount
Land Use Quantity Unit Total
Office Park 200,000 SF 4,000
Warehouse 500,000 SF 5,000
Manufacturing 500,000 SF 10,000
Service Station 8,000 SF 4,000
Restaurant 25,000 SF 6,000
Retail 6,500 SF 6,000
35,000 gpd
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Sempeles Impact Analysis Statement
Site Drainage
Site drainage flows from west to east and discharges the site at three points along the
Winchester Western Rail facility. Locations of stormwater management facilities are
shown in approximate location to where they will be sited during design. The potential is
excellent for this site to meet all the requirements of the Virginia State Erosion Control
Manual in Frederick County's stormwater management regulation. Because the potential
for groundwater impact exists in the limestone terrain consideration of lined stormwater
management ponds is appropriate and proffered. Suitable devices will be installed in the
stormwater pond areas to provide separation of pollutant discharge including floatables in
accordance with a VPDES permit required at the time of industrial development.
Appropriate stormwater management techniques can reduce impacts of site drainage to
acceptable and manageable levels.
1
1
1
1
1
1
1
1
1
1
1
1
II
o
1
ti
`'1 I I I 1 (h I
J v
c i /N /ANG—
-P.� A
l
ThNs J
G �c
..rte r V�
/�J� Manuel
Bun nrw..,
Zoned w-f
SEMPELES PROPERTY
DRAINAGE PLAN
fREVERICK COUNTY, Y/RG/NLI
Baler
zawur
n
AREA IN
WEST VIRGINIA
0.52 Acres
..N JIM-61
B r SEMIS
750AAP
gilberl w. clifford 1 associotes, inc.
Engineers Land Flamers water a,aay
117 E PS a S. wach*Wrr. Virginia 22601
VOICE (540) 667-2139 rue (540) 665 -0493 ow: g.cmm,oeatl+hnekam
Figure 8
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Sempeles Impact Analysis Statement
G. Solid Waste Disposal Facilities
Solid waste will be removed from the site using commercial carrier and transported to the
Frederick County Landfill. The following chart reflects the projected tonnage of solid
waste produced by the proposed uses. It is expected that the capacity exists within the
Frederick County Landfill facility to handle the proposed increase.
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Sempeles
Land Use
Sempeles Rezoning
Solid Waste Generation Summary
Frederick County, Virginia
Impact Analysis Statement
Amount Unit Value
Quantity Unit (GPU) Total
Retail 65,000 SF 0.1 /SF 6,500
Restaurant 25,000 SF 0.1 /SF 2,500
Service Station 8,000 SF 0.1 /SF 800
Office Park 200,000 SF 0.05 /SF 10,000
Warehouse 500,000 SF 0.01 /SF 5,000
Manufacturing 500,000 SF 0.01 /SF 5,000
Total 29,800
Estimated Solid Waste 14.9 tons/day
1
Sempeles m p actAnalysis Statement
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Historic Sites and Structures
A summary of potential historic sites surrounding this project are shown on Figure 9. Of
those identified, #156 "Sasparilla Springs" is the only one named potentially significant.
This site is currently the home of Mr. George Sempeles and family, who is the applicant
in this rezoning. The structure is being well cared for and does not exist on lands
requested for rezoning. Development of the proposed site will have only minimal impact
on Sasparilla Springs" primarily due to view shed issues.
U.S. Route 11 was the general route of an ancient Indian trail, which during colonization
in America, became the Valley Turnpike and was the major route of commerce.
Although much travel and activity occurred along the "Valley Pike" including use during
the Civil War by both North and South, no events of significance have been associated
with the site currently applied for in this rezoning.
The impacts on historic resources are found to be acceptable and manageable on this
application.
No.
Rural Potentially
Landmark Significant
915
Raymond Shiley House
No
916
Smallwood-Swartz House
No
917
Smallwood House
No
918
Larry Stotler House
No
919
House in Rest
No
920
Brining-Adams House
No
921
Rest United Methodist Church
No
922
Schlack House
No
923
Abandoned House, Rest
No
156
Saspirilla Springs
Yes
1
SEMPELES PROPERTY
RURAL LANDMARK STUDY
FREDERICK COUN7Y, 14RGIN14
Historic Landmark Study
1
gilbert w. clifford 1 4t i associates, inc.
&shown Lend Plamero Water amity
117 E Madly St. %Idles* Vurgbia 22601
VOICE: (540) 661-2139 FAX (540) 665-0493 Bit gwafOrnnsinaccm
Figure 9
Sempeles Impact Analysis Statement
1,
`I
I. Impact on Community Facilities
There will be a level of impacts on certain community facilities resulting from this
project.
1 The expansion of commercial and industrial in this location will have an impact on fire
and safety resources. The first responder (Clearbrook Fire and Rescue) will see increased
departmental emergency calls as the result of the build out of these facilities. There will
be no measurable impact on schools and parks. Solid waste volumes will increase as
estimated with payment to the landfill in accordance with disposal requirements (per
enterprise fund) There will also be some impacts on County Sheriff and Administrator
operations. The facilities to be created are taxable pursuant to County codes and this
presents a substantially positive impact as reported in the County Impact Model.
Regardless of this finding, the applicant has chosen to provide a cash proffer to the
affected CIP agencies as shown in the voluntary proffer, which is a part of this
application. The Capital Impact Model provides an estimate of impacts which are
partially mitigated by proffers attached. It is proposed that the increased tax generation
from the commercial and industrial activities will offset the costs of increased services
many times over.
1
1
1
1
1
1
1
t
1
1
1
1
1
1
1°
1
1
1
1
1
1
1
1
IV
FREDERICK COUNTY IMPACT MODEL
INN a'= i r' J_ i 1 S: i MI I ;NS Mill
"Cr
OUTPUT MODULE
APPLICANT: Senpela5 Nei Fiscal Impact
LAND USE TYPE 1321M1 Cosh of Impart Credit' Cdeditsio_be_Tele Total Potential Adjustment For
REAL EST VAL 580,529,383 Required (entered in Cur. Budge: Cur. Budget Cap. Future GIP/ Tax Credits Revenue- Net Capital Nei Cost Per
FIRE RESCUE 1 crate! Fac>flues col sum only) OgcLCan Faulp Le Tans Other (Uri Bjusled) Cost Marro Families Imp3L1 fin Unit
Fire and Rescue Deparenenl 5468,553 50 SO $458,553 ERR
Elementary Schools SO
Middle Schools 5D SO SO SO 50 10 ERR
tUgh Schools SO SO 50 50 SD 'ERR
Parks and Recreation 10
Public Library 50 SO SO 50 50 ERR
SherdPs Offices SO 538,131 50 SD 538,131 138,131 59 ERR
Administration Building SO SO 40 SO SO ERR
Other Miscellaneous Facilities 50 391.429 $100,944 5192,373 $192773 50 ERR
SUBTOTAL 5468,553 $129,550 5100,944 10 5230,504 4230,504 5235,049 ERR
LESS: NET FISCAL IMPACT 516,778,962 515778,982 516,776,982 ERB r
NET CAP. FACILITIES IMPACT E
INDEX '1.0' I1 Cap. Equip Included 1.0
INDEX: '1.0* if Revel Bal, '0.0' If Ratio to Co Avg:
PLANNING DEPT PREFERENCES 1.0
Due to changing condlions associated with development in the County. the insults of this
Output Module may not be valid beyond a period of 90 days from Ine model non date.
2002MODEL
0.0
1.0 Rana to Co Avg=
Rev-Con Bat 1.000
1.342
METHODOLOGY 1. Capital FadrrIies requirements are Mput to the first column as calculated In eve model.
2. Net Fiscal Impad NPV from operatims calculations Is input in row (oral of second column
(zero 4 negative): included are the one -Imre Taaesdees for one year only at full value.
3. NPV of future oiler cap equip taxes paid in Ihed cdumn as calculated n fiscal impeds.
4. NPV of future capital expenditure faxes paid In fount col as calculated in fiscal impacts.
5. NPV d future taxes paid to bring anent county up to standard for new facilities, as
calculated for each new fanny.
B. Calumny three through five are added as potential credits against the calculated capita)
fact es requirements. The are adjusted for percent of oast, covered by the revenues
from the proud Waal, or as ratio to avg. for all residential development),
NOTE: Proffer calculations do not include ir.dude interest because they are cash payments up from. Coedits do Include Interest If the projects are debt financed.
NOTES: Model Run Dole 02724103 CUM
Prajled Deccdption: Assumes 200,000 sq.6. office; 65,000 soft retail: 25,000 sq.6. restaurant: item sly It service station; 500,000 sq.0. manufacturing; 500,000 soft. warehouse on 94 75 acres zoned
M 1 OL4rid and B.0 axes zoned B2 District
New