Extracted text (via pymupdf)
136371 characters
RESOLUTION NO. 2026-01 A RESOLUTION OF THE MAYOR AND COUNCIL OF THE TOWN OF FOUNTAIN HILLS, ARIZONA, ADOPTING DEVELOPMENT IMPACT FEES IN COMPLIANCE WITH STATE LAW RECITALS: WHEREAS, Arizona’s enabling legislation for development impact fees, ARIZ. REV. STAT. § 9-463.05 (the “Development Impact Fee Statute”) requires the Town to produce three integrated documents prior to assessing development impact fees: (i) Land Use Assumptions (“LUA”), (ii) an Infrastructure Improvements Plan (“IIP”), and (iii) a Development Impact Fee Report based upon the LUA/IIP. The Development Impact Fee Statute also requires a two-phase adoption process, whereby the LUA and IIP are reviewed, refined, and adopted before the Development Impact Fee Report is addressed; and WHEREAS, in accordance with the Development Impact Fee Statute, (i) the LUA and IIP were released to the public, (ii) the Town Council held a public hearing on September 16, 2025 to receive public comment on the LUA/IIP, and (iii) the Town Council approved the LUA/IIP on October 21, 2025, giving notice of its intent to assess development impact fees; and WHEREAS, in accordance with the Development Impact Fee Statute, the Town Council held a public hearing on December 16, 2025 on the document entitled Development Fee Report, dated December 1, 2025, prepared by TischlerBise; and WHEREAS, the Town Council desires to conclude the second phase of the development impact fee adoption process by approving the Development Impact Fee Report. NOW THEREFORE BE IT RESOLVED BY THE MAYOR AND TOWN COUNCIL OF FOUNTAIN HILLS, ARIZONA, as follows: SECTION 1. The recitals above are hereby incorporated as if fully set forth herein. SECTION 2. The Development Impact Fee Report is hereby adopted in substantially the form and substance of Exhibit A, attached hereto and incorporated herein by reference. SECTION 3. The Development Impact Fees shown in the staff proposed fee schedule contained in Figure 5 on page 8 of the Development Impact Fee Report are hereby adopted. SECTION 4. In accordance with the Development Impact Fee Statute, the development impact fees set forth in the Development Impact Fee Report shall not be effective until 75 days after the date of this Resolution. SECTION 5. The Mayor, the Town Manager, the Town Clerk, and the Town Attorney are hereby authorized and directed to take all steps necessary to carry out the purpose and intent of this Resolution. RESOLUTION 2026-01 PAGE 2 PASSED AND ADOPTED by the Mayor and Council of the Town of Fountain Hills, Maricopa County, Arizona, this 20th day of January 2026. FOR THE TOWN OF FOUNTAIN HILLS: ___________________________________ Mayor REVIEWED BY: ___________________________________ Town Manager ATTESTED TO: _________________________________ Town Clerk APPROVED T AS O FORM: _________________________________ Town Attorney RESOLUTION 2026-01 PAGE 3 EXHIBIT A TO RESOLUTION NO. 2026-01 [Final Development Impact Fee Report] See following pages. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Prepared for: Fountain Hills, Arizona January 20, 2026 4701 Sangamore Road Suite S240 Bethesda, MD 20816 301.320.6900 www.TischlerBise.com Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona [PAGE INTENTIONALLY LEFT BLANK] Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona i TABLE OF CONTENTS EXECUTIVE SUMMARY ................................................................................................................................ 1 ARIZONA DEVELOPMENT FEE ENABLING LEGISLATION ........................................................................ 1 Necessary Public Services ......................................................................................................................................................... 1 Infrastructure Improvements Plan ....................................................................................................................................... 2 Qualified Professionals .............................................................................................................................................................. 2 Conceptual Development Fee Calculation ......................................................................................................................... 3 Evaluation of Credits/Offsets .................................................................................................................................................. 3 INTRODUCTION TO DEVELOPMENT FEES ............................................................................................... 3 REQUIRED FINDINGS .............................................................................................................................. 4 DEVELOPMENT FEE REPORT ...................................................................................................................... 5 DEVELOPMENT FEE COMPONENTS ......................................................................................................... 6 CURRENT DEVELOPMENT FEES .............................................................................................................. 6 PROPOSED DEVELOPMENT FEES ............................................................................................................ 7 DIFFERENCE BETWEEN PROPOSED AND CURRENT DEVELOPMENT FEES ............................................. 7 STAFF PROPOSED DEVELOPMENT FEES ................................................................................................. 8 DIFFERENCE BETWEEN STAFF PROPOSED AND CURRENT DEVELOPMENT FEES .................................. 8 LAND USE ASSUMPTIONS ............................................................................................................................ 9 SUMMARY OF GROWTH INDICATORS ..................................................................................................... 9 RESIDENTIAL DEVELOPMENT .............................................................................................................. 11 Recent Residential Construction ......................................................................................................................................... 11 Occupancy Factors ..................................................................................................................................................................... 12 Residential Estimates ............................................................................................................................................................... 13 Seasonal Population .................................................................................................................................................................. 13 Residential Projections ............................................................................................................................................................ 13 NONRESIDENTIAL DEVELOPMENT ....................................................................................................... 14 Nonresidential Demand Factors .......................................................................................................................................... 14 Nonresidential Estimates ........................................................................................................................................................ 14 Nonresidential Projections ..................................................................................................................................................... 15 DEVELOPMENT PROJECTIONS ............................................................................................................. 16 FIRE FACILITIES ....................................................................................................................................... 17 SERVICE AREA ..................................................................................................................................... 17 PROPORTIONATE SHARE ..................................................................................................................... 17 RATIO OF SERVICE UNIT TO DEVELOPMENT UNIT ............................................................................. 19 ANALYSIS OF CAPACITY, USAGE, AND COSTS OF EXISTING PUBLIC SERVICES .................................... 19 Fire Facilities – Incremental Expansion ........................................................................................................................... 20 Fire Apparatus – Incremental Expansion ........................................................................................................................ 21 Fire Equipment – Incremental Expansion ....................................................................................................................... 22 Development Fee Report – Plan-Based ............................................................................................................................. 23 PROJECTED DEMAND FOR SERVICES AND COSTS ................................................................................ 23 Fire Facilities – Incremental Expansion ........................................................................................................................... 24 Fire Apparatus – Incremental Expansion ........................................................................................................................ 25 Fire Equipment – Incremental Expansion ....................................................................................................................... 26 FIRE FACILITIES DEVELOPMENT FEES ................................................................................................ 27 Construction Sales Tax Credit/Offset ................................................................................................................................ 27 Fire Facilities Development Fees ......................................................................................................................................... 27 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona ii FIRE FACILITIES DEVELOPMENT FEE REVENUE .................................................................................. 28 PARKS AND RECREATIONAL FACILITIES IIP ........................................................................................... 29 SERVICE AREA ..................................................................................................................................... 29 PROPORTIONATE SHARE ..................................................................................................................... 29 RATIO OF SERVICE UNIT TO DEVELOPMENT UNIT ............................................................................. 30 ANALYSIS OF CAPACITY, USAGE, AND COSTS OF EXISTING PUBLIC SERVICES .................................... 30 Developed Park Land – Incremental Expansion ........................................................................................................... 31 Park Amenities – Incremental Expansion ........................................................................................................................ 32 Development Fee Report – Plan-Based ............................................................................................................................. 34 PROJECTED DEMAND FOR SERVICES AND COSTS ................................................................................ 34 Developed Park Land – Incremental Expansion ........................................................................................................... 35 Park Amenities – Incremental Expansion ........................................................................................................................ 36 PARKS AND RECREATIONAL FACILITIES DEVELOPMENT FEES ........................................................... 37 Construction Sales Tax Credit/Offset ................................................................................................................................ 37 Parks and Recreational Facilities Development Fees ................................................................................................. 37 PARKS AND RECREATIONAL FACILITIES DEVELOPMENT FEE REVENUE ............................................ 38 STREET FACILITIES IIP ............................................................................................................................ 39 SERVICE AREA ..................................................................................................................................... 39 PROPORTIONATE SHARE ..................................................................................................................... 39 RATIO OF SERVICE UNIT TO DEVELOPMENT UNIT ............................................................................. 40 Residential Trip Generation Rates ...................................................................................................................................... 40 Nonresidential Trip Generation Rates .............................................................................................................................. 41 Trip Rate Adjustments ............................................................................................................................................................. 41 Commuter Trip Adjustment ................................................................................................................................................... 41 Adjustment for Pass-By Trips ............................................................................................................................................... 42 Average Weekday Vehicle Trips .......................................................................................................................................... 42 Trip Length Weighting Factor ............................................................................................................................................... 43 Local Vehicle Miles Traveled ................................................................................................................................................. 43 PROJECTED DEMAND FOR SERVICES AND COSTS ................................................................................ 43 Calibrated Travel Demand Model ........................................................................................................................................ 45 ANALYSIS OF CAPACITY, USAGE, AND COSTS OF EXISTING PUBLIC SERVICES .................................... 46 Street Improvements – Plan-Based .................................................................................................................................... 46 Development Fee Report – Plan-Based ............................................................................................................................. 47 STREET FACILITIES DEVELOPMENT FEES ........................................................................................... 48 Construction Sales Tax Credit/Offset ................................................................................................................................ 48 Street Facilities Development Fees ..................................................................................................................................... 48 STREET FACILITIES DEVELOPMENT FEE REVENUE ............................................................................. 49 APPENDIX A: FORECAST OF REVENUES OTHER THAN FEES ................................................................... 50 REVENUE PROJECTIONS ....................................................................................................................... 50 APPENDIX B: PROFESSIONAL SERVICES .................................................................................................. 51 APPENDIX C: LAND USE DEFINITIONS .................................................................................................... 52 RESIDENTIAL DEVELOPMENT .............................................................................................................. 52 NONRESIDENTIAL DEVELOPMENT ....................................................................................................... 53 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 1 EXECUTIVE SUMMARY The Town of Fountain Hills, Arizona, contracted with TischlerBise to document land use assumptions, prepare the Infrastructure Improvements Plan (hereinafter referred to as the “IIP”), and update development fees pursuant to Arizona Revised Statutes (“ARS”) § 9-463.05 (hereafter referred to as the “Enabling Legislation”). Municipalities in Arizona may assess development fees to offset infrastructure costs to a municipality for necessary public services. The development fees must be based on an Infrastructure Improvements Plan and Land Use Assumptions. The IIP for each type of infrastructure is in the middle section of this document. The proposed development fees are displayed in the Development Fee Report in the next section. Development fees are one-time payments used to construct system improvements needed to accommodate new development. The fee represents future development’s proportionate share of infrastructure costs. Development fees may be used for infrastructure improvements or debt service for growth related infrastructure. In contrast to general taxes, development fees may not be used for operations, maintenance, replacement, or correcting existing deficiencies. This update of Fountain Hills’ Infrastructure Improvements Plan and associated update to its development fees includes the following necessary public services: 1. Fire Facilities 2. Parks and Recreational Facilities 3. Street Facilities This plan includes all necessary elements required to be in full compliance with the Enabling Legislation. ARIZONA DEVELOPMENT FEE ENABLING LEGISLATION The Enabling Legislation governs how development fees are calculated for municipalities in Arizona. Necessary Public Services Under the requirements of the Enabling Legislation, development fees may only be used for construction, acquisition or expansion of public facilities that are necessary public services. “Necessary public service” means any of the following categories of facilities that have a life expectancy of three or more years and that are owned and operated on behalf of the municipality: water, wastewater, storm water, library, street, fire, police, and parks and recreational. Additionally, a necessary public service includes any facility that was financed before June 1, 2011, and that meets the following requirements: 1. Development fees were pledged to repay debt service obligations related to the construction of the facility. 2. After August 1, 2014, any development fees collected are used solely for the payment of principal and interest on the portion of the bonds, notes, or other debt service obligations issued before June 1, 2011, to finance construction of the facility. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 2 Infrastructure Improvements Plan Development fees must be calculated pursuant to an IIP. For each necessary public service that is the subject of a development fee, by law, the IIP shall include the following seven elements: 1. A description of the existing necessary public services in the service area and the costs to update, improve, expand, correct or replace those necessary public services to meet existing needs and usage and stricter safety, efficiency, environmental or regulatory standards, which shall be prepared by qualified professionals licensed in this state, as applicable. 2. An analysis of the total capacity, the level of current usage and commitments for usage of capacity of the existing necessary public services, which shall be prepared by qualified professionals licensed in this state, as applicable. 3. A description of all or the parts of the necessary public services or facility expansions and their costs necessitated by and attributable to development in the service area based on the approved Land Use Assumptions, including a forecast of the costs of infrastructure, improvements, real property, financing, engineering and architectural services, which shall be prepared by qualified professionals licensed in this state, as applicable. 4. A table establishing the specific level or quantity of use, consumption, generation or discharge of a service unit for each category of necessary public services or facility expansions and an equivalency or conversion table establishing the ratio of a service unit to various types of land uses, including residential, commercial, and industrial. 5. The total number of projected service units necessitated by and attributable to new development in the service area based on the approved Land Use Assumptions and calculated pursuant to generally accepted engineering and planning criteria. 6. The projected demand for necessary public services or facility expansions required by new service units for a period not to exceed ten years. 7. A forecast of revenues generated by new service units other than development fees, which shall include estimated state-shared revenue, highway users revenue, federal revenue, ad valorem property taxes, construction contracting or similar excise taxes and the capital recovery portion of utility fees attributable to development based on the approved Land Use Assumptions and a plan to include these contributions in determining the extent of the burden imposed by the development. Qualified Professionals The IIP must be developed by qualified professionals using generally accepted engineering and planning practices. A qualified professional is defined as “a professional engineer, surveyor, financial analyst or planner providing services within the scope of the person’s license, education, or experience.” TischlerBise is a fiscal, economic, and planning consulting firm specializing in the cost of growth services. Our services include development fees, fiscal impact analysis, infrastructure financing analyses, user fee/cost of service studies, capital improvement plans, and fiscal software. TischlerBise has prepared over 800 development fee studies over the past 30 years for local governments across the United States. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 3 Conceptual Development Fee Calculation In contrast to project-level improvements, development fees fund growth-related infrastructure that will benefit multiple development projects, or the entire service area (usually referred to as system improvements). The first step is to determine an appropriate demand indicator for the particular type of infrastructure. The demand indicator measures the number of service units for each unit of development. For example, an appropriate indicator of the demand for parks is population growth and the increase in population can be estimated from the average number of persons per housing unit. The second step in the development fee formula is to determine infrastructure improvement units per service unit, typically called level-of-service (LOS) standards. In keeping with the park example, a common LOS standard is improved park acres per thousand people. The third step in the development fee formula is the cost of various infrastructure units. To complete the park example, this part of the formula would establish a cost per acre for land acquisition and/ or park amenities. Evaluation of Credits/Offsets Regardless of the methodology, a consideration of credits/offsets is integral to the development of a legally defensible development fee. There are two types of credits/offsets that should be addressed in development fee studies and ordinances. The first is a revenue credit/offset due to possible double payment situations, which could occur when other revenues may contribute to the capital costs of infrastructure covered by the development fee. This type of credit/offset is integrated into the fee calculation, thus reducing the fee amount. The second is a site-specific credit or developer reimbursement for dedication of land or construction of system improvements. This type of credit is addressed in the administration and implementation of the development fee program. For ease of administration, TischlerBise normally recommends developer reimbursements for system improvements. INTRODUCTION TO DEVELOPMENT FEES Development fees are one-time payments used to fund capital improvements necessitated by future development. Development fees have been utilized by local governments in various forms for at least fifty years. Development fees do have limitations and should not be regarded as the total solution for infrastructure financing needs. Rather, they should be considered one component of a comprehensive portfolio to ensure adequate provision of public facilities with the goal of maintaining current levels of service in a community. Any community considering facility fees should note the following limitations: 1) Fees can only be used to finance capital infrastructure and cannot be used to finance ongoing operations and / or maintenance and rehabilitation costs. 2) Fees cannot be deposited in the General Fund. The funds must be accounted for separately in individual accounts and earmarked for the capital expenses for which they were collected. 3) Fees cannot be used to correct existing infrastructure deficiencies unless there is a funding plan in place to correct the deficiency for all current residents and businesses in the community. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 4 REQUIRED FINDINGS There are three reasonable relationship requirements for development fees that are closely related to “rational nexus” or “reasonable relationship” requirements enunciated by a number of state courts. Although the term “dual rational nexus” is often used to characterize the standard by which courts evaluate the validity of development fees under the U. S. Constitution, we prefer a more rigorous formulation that recognizes three elements: “impact or need,” “benefit,” and “proportionality.” The dual rational nexus test explicitly addresses only the first two, although proportionality is reasonably implied, and was specifically mentioned by the U.S. Supreme Court in the Dolan case. The reasonable relationship language of the statute is considered less strict than the rational nexus standard used by many courts. Individual elements of the nexus standard are discussed further in the following paragraphs. Demonstrating an Impact. All future development in a community creates additional demands on some, or all, public facilities provided by local government. If the supply of facilities is not increased to satisfy that additional demand, the quality or availability of public services for the entire community will deteriorate. Development fees may be used to recover the cost of development-related facilities, but only to the extent that the need for facilities is a consequence of development that is subject to the fees. The Nollan decision reinforced the principle that development exactions may be used only to mitigate conditions created by the developments upon which they are imposed. That principle clearly applies to development fees. In this study, the impact of development on improvement needs is analyzed in terms of quantifiable relationships between various types of development and the demand for specific facilities, based on applicable level-of-service standards. Demonstrating a Benefit. A sufficient benefit relationship requires that development fee revenues be segregated from other funds and expended only on the facilities for which the fees were charged. Fees must be expended in a timely manner and the facilities funded by the fees must serve the development paying the fees. However, nothing in the U.S. Constitution or the State enabling Act authorizing development fees requires that facilities funded with fee revenues be available exclusively to development paying the fees. In other words, existing development may benefit from these improvements as well. Procedures for the earmarking and expenditure of fee revenues are typically mandated by the State Enabling Legislation, as are procedures to ensure that the fees are expended expeditiously or refunded. All requirements are intended to ensure that developments benefit from the fees they are required to pay. Thus, an adequate showing of benefit must address procedural as well as substantive issues. Demonstrating Proportionality. The requirement that exactions be proportional to the impacts of development was clearly stated by the U.S. Supreme Court in the Dolan case (although the relevance of that decision to development fees has been debated) and is logically necessary to establish a proper nexus. Proportionality is established through the procedures used to identify development-related facility costs, and in the methods used to calculate development fees for various types of facilities and categories of development. The demand for facilities is measured in terms of relevant and measurable attributes of development. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 5 DEVELOPMENT FEE REPORT Development fees for the necessary public services made necessary by new development must be based on the same level of service (LOS) provided to existing development in the service area. There are three basic methodologies used to calculate development fees. They examine the past, present, and future status of infrastructure. The objective of evaluating these different methodologies is to determine the best measure of the demand created by new development for additional infrastructure capacity. Each methodology has advantages and disadvantages in a particular situation and can be used simultaneously for different cost components. Reduced to its simplest terms, the process of calculating development fees involves two main steps: (1) determining the cost of development-related capital improvements and (2) allocating those costs equitably to various types of development. In practice, though, the calculation of development fees can become quite complicated because of the many variables involved in defining the relationship between development and the need for facilities within the designated service area. The following paragraphs discuss basic methodologies for calculating development fees and how those methodologies can be applied. • Cost Recovery (past improvements) - The rationale for recoupment, often called cost recovery, is that new development is paying for its share of the useful life and remaining capacity of facilities already built, or land already purchased, from which new growth will benefit. This methodology is often used for utility systems that must provide adequate capacity before new development can take place. • Incremental Expansion (concurrent improvements) - The incremental expansion methodology documents current LOS standards for each type of public facility, using both quantitative and qualitative measures. This approach assumes there are no existing infrastructure deficiencies or surplus capacity in infrastructure. New development is only paying its proportionate share for growth-related infrastructure. Revenue will be used to expand or provide additional facilities, as needed, to accommodate new development. An incremental expansion cost method is best suited for public facilities that will be expanded in regular increments to keep pace with development. • Plan-Based (future improvements) - The plan-based methodology allocates costs for a specified set of improvements to a specified amount of development. Improvements are typically identified in a long-range facility plan and development potential is identified by a land use plan. There are two basic options for determining the cost per demand unit: (1) total cost of a public facility can be divided by total demand units (average cost), or (2) the growth-share of the public facility cost can be divided by the net increase in demand units over the planning timeframe (marginal cost). Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 6 DEVELOPMENT FEE COMPONENTS Shown below, Figure 1 summarizes service areas, methodologies, and infrastructure cost components for the proposed fees. Figure 1: Proposed Development Fee Service Areas, Methodologies, and Cost Components Calculations throughout this report are based on an analysis conducted using Excel software. Most results are discussed in the report using two, three, and four decimal places, which represent rounded figures. However, the analysis itself uses figures carried to their ultimate decimal places; therefore, the sums and products generated in the analysis may not equal the sum or product if the reader replicates the calculation with the factors shown in the report (due to the rounding of figures shown, not in the analysis). CURRENT DEVELOPMENT FEES Current development fees are shown in Figure 2. For residential development, the development unit is a housing unit, based on housing unit type. For nonresidential development type, the development unit is 1,000 square feet of floor area. Figure 2: Current Development Fees Necessary Public Service Service Area Cost Recovery Incremental Expansion Plan-Based Cost Allocation Fire Citywide N/A Fire Facilities, Fire Apparatus, Fire Equipment Development Fee Report Population, Jobs Parks and Recreational Citywide N/A Developed Park Land, Park Amenities Development Fee Report Population, Jobs Street Citywide N/A N/A Street Improvements, Development Fee Report VMT Development Unit Single Family Housing Unit $122 $1,916 $1,935 $3,973 Multi-Family Housing Unit $94 $1,479 $964 $2,537 Development Unit Industrial 1,000 Sq Ft $100 $560 $630 $1,290 Commercial 1,000 Sq Ft $140 $810 $2,860 $3,810 Office & Other Services 1,000 Sq Ft $180 $1,030 $1,240 $2,450 Institutional 1,000 Sq Ft $60 $320 $2,480 $2,860 Current Fees Nonresidential Fees per Development Unit Development Type Parks & Recreational Street Current Fees Fire Residential Fees per Development Unit Development Type Parks & Recreational Street Fire Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 7 PROPOSED DEVELOPMENT FEES Proposed development fees will be assessed per development unit. For residential development, the development unit is a housing unit, based on housing unit type. For nonresidential development, the development unit is 1,000 square feet of floor area. The proposed fees represent the maximum allowable fees based on the analysis outlined in this report. Fountain Hills may adopt fees that are less than the amounts shown; however, a reduction in development fee revenue will necessitate an increase in other revenues, a decrease in planned capital improvements, and/or a decrease in level-of-service standards. All costs in the Development Fee Report represent current dollars with no assumed inflation over time. If costs change significantly over time, development fees should be recalculated. Figure 3: Proposed Development Fees DIFFERENCE BETWEEN PROPOSED AND CURRENT DEVELOPMENT FEES The differences between the proposed and current development fees are displayed below in Figure 4. For residential development, the development unit is a housing unit, based on housing unit type. For nonresidential development, the development unit is 1,000 square feet of floor area. Figure 4: Difference Between Proposed and Current Development Fees Development Unit Single Family Housing Unit $1,303 $4,014 $6,997 $12,314 Multi-Family Housing Unit $923 $2,844 $3,390 $7,157 Development Unit Industrial 1,000 Sq Ft $862 $215 $2,035 $3,112 Commercial 1,000 Sq Ft $1,164 $291 $6,719 $8,174 Office & Other Services 1,000 Sq Ft $1,790 $447 $4,531 $6,768 Institutional 1,000 Sq Ft $511 $128 $8,160 $8,799 Proposed Fees Residential Fees per Development Unit Nonresidential Fees per Development Unit Parks & Recreational Street Proposed Fees Development Type Development Type Parks & Recreational Street Fire Fire Development Unit Single Family Housing Unit $1,181 $2,098 $5,062 $8,341 Multi-Family Housing Unit $829 $1,365 $2,426 $4,620 Development Unit Industrial 1,000 Sq Ft $762 ($345) $1,405 $1,822 Commercial 1,000 Sq Ft $1,024 ($519) $3,859 $4,364 Office & Other Services 1,000 Sq Ft $1,610 ($583) $3,291 $4,318 Institutional 1,000 Sq Ft $451 ($192) $5,680 $5,939 Nonresidential Fees per Development Unit Development Type Parks & Recreational Street Difference Fire Difference Fire Residential Fees per Development Unit Development Type Parks & Recreational Street Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 8 STAFF PROPOSED DEVELOPMENT FEES The staff proposed development fees shown in Figure 5 include a 50 percent reduction to the proposed street facilities development fees shown in Figure 3. The Fountain Hills Town Council adopted the LUA and IIP on October 21, 2025. The adopted street facilities IIP includes an engineering cost estimate of approximately $6.3 million to widen Shea Boulevard from Palisades Boulevard to Fountain Hills Boulevard, and Fountain Hills received a bid of approximately $3.9 million after adoption of the street facilities IIP. The bid cost is approximately 62 percent of the engineering cost estimate used in the adopted street facilities IIP, and Fountain Hills staff recommend a 50 percent reduction to the proposed street facilities development fees. Fountain Hills will assess the staff proposed development fees per development unit. Figure 5: Staff Proposed Development Fees DIFFERENCE BETWEEN STAFF PROPOSED AND CURRENT DEVELOPMENT FEES The differences between the staff proposed and current development fees are displayed below in Figure 6. For residential development, the development unit is a housing unit, based on housing unit type. For nonresidential development, the development unit is 1,000 square feet of floor area. Figure 6: Difference Between Staff Proposed and Current Development Fees Development Unit Single Family Housing Unit $1,303 $4,014 $3,499 $8,816 Multi-Family Housing Unit $923 $2,844 $1,695 $5,462 Development Unit Industrial 1,000 Sq Ft $862 $215 $1,018 $2,095 Commercial 1,000 Sq Ft $1,164 $291 $3,360 $4,815 Office & Other Services 1,000 Sq Ft $1,790 $447 $2,266 $4,503 Institutional 1,000 Sq Ft $511 $128 $4,080 $4,719 Nonresidential Fees per Development Unit Development Type Fire Parks & Recreational Street Alternative Fees Residential Fees per Development Unit Development Type Fire Parks & Recreational Street Alternative Fees Development Unit Single Family Housing Unit $1,181 $2,098 $1,564 $4,843 Multi-Family Housing Unit $829 $1,365 $731 $2,925 Development Unit Industrial 1,000 Sq Ft $762 ($345) $388 $805 Commercial 1,000 Sq Ft $1,024 ($519) $500 $1,005 Office & Other Services 1,000 Sq Ft $1,610 ($583) $1,026 $2,053 Institutional 1,000 Sq Ft $451 ($192) $1,600 $1,859 Nonresidential Fees per Development Unit Development Type Fire Parks & Recreational Street Difference Residential Fees per Development Unit Development Type Fire Parks & Recreational Street Difference Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 9 LAND USE ASSUMPTIONS Arizona’s Development Fee Act requires the preparation of Land Use Assumptions, which are defined in Arizona Revised Statutes § 9-463.05(T)(6) as: “projections of changes in land uses, densities, intensities and population for a specified service area over a period of at least ten years and pursuant to the General Plan of the municipality.” The estimates and projections of residential and nonresidential development in this Land Use Assumptions document are for all areas within Fountain Hills. The current demographic estimates and future development projections will be used in the Infrastructure Improvements Plan (IIP) and in the calculation of development fees. Current demographic data estimates for 2025 are used in calculating levels of service (LOS) provided to existing development in Fountain Hills. Arizona’s Enabling Legislation requires fees to be updated at least every five years and limits the IIP to a maximum of 10 years. The service area for all Infrastructure Improvements Plans is shown in Figure L1. SUMMARY OF GROWTH INDICATORS Key land use assumptions include population, housing units, employment, and nonresidential floor area projections. Based on Development Services Department recommendations, the analysis uses recent permit trends for residential projections and Maricopa Association of Governments (MAG) employment data for nonresidential projections. Development projections are summarized in Figure L9. These projections will be used to estimate fee revenue and to indicate the anticipated need for growth-related infrastructure. However, development fee methodologies are designed to reduce sensitivity to development projections in the determination of the proportionate share fee amounts. If actual development occurs at a slower rate than projected, fee revenue will decline, but so will the need for growth-related infrastructure. In contrast, if development occurs at a faster rate than anticipated, fee revenue will increase, but Fountain Hills will also need to accelerate infrastructure improvements to keep pace with the actual rate of development. During the next 10 years, residential development projections indicate a population increase of 2,462 persons in 1,270 housing units, and nonresidential development projections indicate an employment increase of 447 jobs in approximately 175,000 square feet. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 10 Figure L1: Fountain Hills Development Fee Service Area Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 11 RESIDENTIAL DEVELOPMENT This section details current estimates and future projections of residential development including population and housing units. Recent Residential Construction Development fees require an analysis of current levels of service. For residential development, current levels of service are determined using estimates of population and housing units. Shown below, Figure L2 shows the number of housing units added by decade according to U.S. Census Bureau data. In the previous decade, Fountain Hills’ housing stock grew by an average of 72 housing units per year. Figure L2: Housing Units by Decade As shown below, recent residential permits averaged 76 single-family units, two duplex units, and 55 multi-family units per year. Figure L3: Residential Permitted Units Census 2010 Housing Units 13,167 Census 2020 Housing Units 13,883 New Housing Units 2010 to 2020 716 Source: U.S. Census Bureau, Census 2020 Summary File 1, Census 2010 Summary File 1, 2019-2023 5-Year American Community Survey (for 2000s and earlier, adjusted to yield total units in 2010). The Fountain Hills housing stock grew by an average of 72 housing units per year from 2010 to 2020. 0 1,000 2,000 3,000 4,000 5,000 6,000 Before 1970 1970s 1980s 1990s 2000s 2010s Housing Units Added by Decade in Fountain Hills Year Single Family Duplex Multi-Family Total 2020 35 4 94 133 2021 96 2 107 205 2022 119 0 8 127 2023 53 0 11 64 Total 303 6 220 529 Average 76 2 55 132 Source: Town of Fountain Hills, Land Use Analysis & Statistical Report, 2023 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 12 Occupancy Factors According to the U.S. Census Bureau, a household is a housing unit occupied by year-round residents. Development fees often use per capita standards and persons per housing unit (PPHU) or persons per household (PPH) to derive proportionate share fee amounts. When PPHU is used in the fee calculations, infrastructure standards are derived using year-round population. When PPH is used in the fee calculations, the development fee methodology assumes a higher percentage of housing units will be occupied, thus requiring seasonal or peak population to be used when deriving infrastructure standards. TischlerBise recommends that Fountain Hills impose development fees for residential development according to the number of persons per household. Occupancy calculations require data on population and the types of units by structure. The 2010 census did not obtain detailed information using a “long-form” questionnaire. Instead, the U.S. Census Bureau switched to a continuous monthly mailing of surveys, known as the American Community Survey (ACS), which has limitations due to sample-size constraints. For example, data on detached housing units are now combined with attached single units (commonly known as townhouses, which share a common sidewall, but are constructed on an individual parcel of land). For development fees in Fountain Hills, “Single-Family” includes detached, attached, and mobile home units, and “Multi-Family” includes duplexes and all structures with two or more units on an individual parcel of land, recreational vehicles, boats, and all other types of units. Figure L4 below shows the occupancy estimates for Fountain Hills based on 2019-2023 American Community Survey 5-Year Estimates. Single-family units averaged 2.23 persons per household and multi- family units averaged 1.58 persons per household. The estimates shown below are used only to calculate occupancy factors and may not match population and housing unit estimates shown throughout this report. Figure L4: Occupancy Factors Single-Family1 20,644 9,249 2.23 10,781 1.91 81.0% 14.21% Multi-Family2 2,894 1,828 1.58 2,528 1.14 19.0% 27.69% Total 23,538 11,077 2.12 13,309 1.77 100.0% 16.77% Source: U.S. Census Bureau, 2019-2023 American Community Survey 5-Year Estimates 1. Includes detached, attached (townhouse), and mobile home units. 2. Includes dwellings in structures with two or more units, RVs, and all other units. Housing Mix Vacancy Rate Housing Type Persons Households Persons per Household Housing Units Persons per Housing Unit Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 13 Residential Estimates The Fountain Hills 2023 Land Use Analysis & Statistical Report includes 14,330 housing units in 2023 and 2024 building permit data provided by Fountain Hills staff includes 56 single-family units for a total of 14,386 housing units in 2024. To estimate housing units in the 2025 base year, TischlerBise uses a modified average of recent permit trends shown in Figure L3 – 70 single-family units and 57 multi-family units. The 2025 base year includes 14,513 housing units. Arizona Office of Economic Opportunity estimates for 2024 include a population of 24,163 persons. To estimate population in the 2025 base year, the analysis converts the housing unit increase from 2024 to 2025 into population using the occupancy factors shown in Figure L4. The 2025 base year includes 24,409 persons (24,163 persons in 2023 + (70 single-family units X 2.23 persons per housing unit = 156 persons) + (57 multi-family units X 1.58 persons per housing unit = 90 persons)). For this study, the analysis assumes the occupancy factors shown in Figure L4 will remain constant throughout the 10-year projection period. Seasonal Population To account for seasonal residents, the analysis includes vacant households used for seasonal, recreational, or occasional use. According to 2019-2023 ACS estimates, seasonal units account for 1,635 of the 2,232 vacant units (13,309 total housing units – 11,077 occupied housing units) shown in Figure L4. Applying the townwide occupancy rate of 2.12 persons per household to 1,635 seasonal households provides a seasonal population estimate of 3,474 persons. In the 2025 base year, the peak population estimate is 27,883 (24,655 resident population + 3,474 seasonal population). Residential Projections Population and housing unit projections are used to illustrate the possible future pace of service demands, revenues, and expenditures. To the extent these factors change, the projected need for infrastructure will also change. If development occurs at a more rapid rate than projected, the demand for infrastructure will increase at a corresponding rate. If development occurs at a slower rate than projected, the demand for infrastructure will also decrease. To project future housing units, the analysis uses a modified average of recent permit trends shown in Figure L3 – 70 single-family units per year and 57 multi-family units per year. To convert projected housing units to population, the analysis uses occupancy factors shown in Figure L4. Based on these assumptions, the 10-year projections include an increase of 1,270 housing units (700 single-family units + 570 multi-family units) and 2,462 persons ((700 single-family units X 2.23 persons per household) + (570 multi-family units X 1.58 persons per household)) in Fountain Hills. Figure L5: Residential Projections 2025 2026 2027 2028 2029 2030 2035 Base Year 1 2 3 4 5 10 Peak Population 27,883 28,129 28,375 28,621 28,868 29,114 30,345 2,462 Housing Units Single Family 10,138 10,208 10,278 10,348 10,418 10,488 10,838 700 Multi-Family 4,375 4,432 4,489 4,546 4,603 4,660 4,945 570 Total 14,513 14,640 14,767 14,894 15,021 15,148 15,783 1,270 Fountain Hills, Arizona 10-Year Increase Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 14 NONRESIDENTIAL DEVELOPMENT This section details current estimates and future projections of nonresidential development including jobs and nonresidential floor area. Nonresidential Demand Factors TischlerBise uses the term jobs to refer to employment by place of work. Figure L6 includes the nonresidential development prototypes used to derive employment densities from data published in Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). The prototype for industrial development is Light Industrial (ITE 110) with 637 square feet of floor area per employee. For office development, the prototype is General Office (ITE 710) with 307 square feet of floor area per employee. The prototype for institutional development is Government Office (ITE 730) with 330 square feet of floor area per employee. The prototype for commercial development is Shopping Center (ITE 820) with 471 square feet of floor area per employee. Figure L6: Nonresidential Demand Units Nonresidential Estimates The analysis uses data published by Esri Business Analyst Online for the 2025 employment estimate of 7,501 jobs. According to CoStar data, existing nonresidential development in the 2025 base year includes 4,915,020 square feet – 1,612,280 square feet of industrial development, 1,408,000 square feet of commercial development, 1,574,691 square feet of office development, and 770,049 square feet of institutional development. Figure L7: Nonresidential Estimates ITE Demand Wkdy Trip Ends Wkdy Trip Ends Emp Per Square Feet Code Unit Per Dmd Unit1 Per Employee1 Dmd Unit Per Employee 110 Light Industrial 1,000 Sq Ft 4.87 3.10 1.57 637 710 General Office (avg size) 1,000 Sq Ft 10.84 3.33 3.26 307 730 Government Office 1,000 Sq Ft 22.59 7.45 3.03 330 820 Shopping Center (avg size) 1,000 Sq Ft 37.01 17.42 2.12 471 1. Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). Land Use / Size 2025 Percent of 2025 Jobs1 Total Jobs Floor Area2 Industrial3 781 10% 1,162,280 Commercial4 2,215 30% 1,408,000 Office & Other Services5 3,543 47% 1,574,691 Institutional6 962 13% 770,049 Total 7,501 100% 4,915,020 1. Esri Business Analyst Online, Business Summary, 2025. 2. CoStar, 2025 3. Major sectors are Manufacturing; Wholesale Trade. 4. Major sectors are Retail Trade; Accommodation & Food Services. 5. Major sectors are Health Care and Social Assistance; Other Services. 6. Major sectors are Educational Services; Public Administration. Development Type Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 15 Nonresidential Projections Employment and floor area projections are used to illustrate the possible future pace of service demands, revenues, and expenditures. To the extent these factors change, the projected need for infrastructure will also change. If development occurs at a more rapid rate than projected, the demand for infrastructure will increase at a corresponding rate. If development occurs at a slower rate than projected, the demand for infrastructure will also decrease. TischlerBise projects future commercial, office and other services, and institutional development using employment projections published by the Maricopa Association of Governments (MAG). As directed by Fountain Hills Development Services Department staff, the analysis projects no industrial employment growth due to the limited availability of industrial sites. During the next 10 years, projected employment growth includes an additional 447 jobs. This includes no additional industrial jobs, 224 commercial jobs, 173 office and other services jobs, and 50 institutional jobs. Applying the ITE employment density factors shown in Figure L6 to the employment projections shown in Figure L8 provides the necessary conversion from jobs to nonresidential floor area. During the next 10 years, projected nonresidential development growth includes approximately 175,000 square feet of floor area. This includes no industrial development due to the limited availability of industrial sites, 106,000 square feet of commercial development (224 commercial jobs X 471 square feet per job), 53,000 square feet of office development (173 office jobs X 307 square feet per job), and 16,000 square feet of institutional development (50 institutional jobs X 330 square feet per job). Figure L8: Nonresidential Projections 2025 2026 2027 2028 2029 2030 2035 Base Year 1 2 3 4 5 10 Employment Industrial 781 781 781 781 781 781 781 0 Commercial 2,215 2,220 2,225 2,230 2,234 2,239 2,439 224 Office & Other Services 3,543 3,573 3,602 3,632 3,662 3,691 3,716 173 Institutional 962 968 973 979 985 990 1,012 50 Total 7,501 7,541 7,581 7,622 7,662 7,702 7,948 447 Floor Area / Sq Ft (x1,000) Industrial 1,162 1,162 1,162 1,162 1,162 1,162 1,162 0 Commercial 1,408 1,410 1,413 1,415 1,417 1,419 1,514 106 Office & Other Services 1,575 1,584 1,593 1,602 1,611 1,620 1,628 53 Institutional 770 772 774 776 778 779 786 16 Total 4,915 4,928 4,942 4,955 4,968 4,981 5,090 175 Fountain Hills, Arizona 10-Year Increase Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 16 DEVELOPMENT PROJECTIONS Provided below is a summary of development projections used in the Development Fee Report. Base year estimates for 2025 are used in the fee calculations. Development projections are used to illustrate a possible future pace of demand for service units and cash flows resulting from revenues and expenditures associated with those demands. Figure L9: Development Projections Summary 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 Base Year 1 2 3 4 5 6 7 8 9 10 Peak Population 27,883 28,129 28,375 28,621 28,868 29,114 29,360 29,606 29,852 30,098 30,345 2,462 Housing Units Single Family 10,138 10,208 10,278 10,348 10,418 10,488 10,558 10,628 10,698 10,768 10,838 700 Multi-Family 4,375 4,432 4,489 4,546 4,603 4,660 4,717 4,774 4,831 4,888 4,945 570 Total 14,513 14,640 14,767 14,894 15,021 15,148 15,275 15,402 15,529 15,656 15,783 1,270 Employment Industrial 781 781 781 781 781 781 781 781 781 781 781 0 Commercial 2,215 2,220 2,225 2,230 2,234 2,239 2,279 2,319 2,359 2,399 2,439 224 Office & Other Services 3,543 3,573 3,602 3,632 3,662 3,691 3,696 3,701 3,706 3,711 3,716 173 Institutional 962 968 973 979 985 990 995 999 1,003 1,007 1,012 50 Total 7,501 7,541 7,581 7,622 7,662 7,702 7,751 7,801 7,850 7,899 7,948 447 Floor Area / Sq Ft (x1,000) Industrial 1,162 1,162 1,162 1,162 1,162 1,162 1,162 1,162 1,162 1,162 1,162 0 Commercial 1,408 1,410 1,413 1,415 1,417 1,419 1,438 1,457 1,476 1,495 1,514 106 Office & Other Services 1,575 1,584 1,593 1,602 1,611 1,620 1,622 1,623 1,625 1,626 1,628 53 Institutional 770 772 774 776 778 779 781 782 784 785 786 16 Total 4,915 4,928 4,942 4,955 4,968 4,981 5,003 5,025 5,047 5,069 5,090 175 Fountain Hills, Arizona 10-Year Increase Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 17 FIRE FACILITIES ARS § 9-463.05 (T)(7)(f) defines the eligible facilities and assets for the Fire Facilities IIP: “Fire and police facilities, including all appurtenances, equipment and vehicles. Fire and police facilities do not include a facility or portion of a facility that is used to replace services that were once provided elsewhere in the municipality, vehicles and equipment used to provide administrative services, helicopters or airplanes or a facility that is used for training firefighters or officers from more than one station or substation.” The Fire Facilities IIP includes components for fire facilities, fire apparatus, fire equipment, and the cost of preparing the Fire Facilities IIP and related development fee report. The incremental expansion methodology is used for fire facilities, fire apparatus, and fire equipment. The plan-based methodology is used for the development fee report. SERVICE AREA The Fountain Hills Fire Department strives to provide a uniform response time within the town limits; therefore, there is a single service area for the Fire Facilities IIP. PROPORTIONATE SHARE ARS § 9-463.05 (B)(3) states that the development fee shall not exceed a proportionate share of the cost of necessary public services needed to accommodate new development. The Fire Facilities IIP and development fees allocate the capital cost of necessary public services between residential and nonresidential development based on functional population. Functional population is similar to what the U.S. Census Bureau calls "daytime population." This accounts for people living and working in a jurisdiction, but it also considers commuting patterns and time spent at home and nonresidential locations. The functional population approach allocates the cost of the fire infrastructure to residential and nonresidential development based on the activity of residents and workers through 24 hours in a day. Residents that do not work are assigned 20 hours per day to residential development and four hours per day to nonresidential development (annualized averages). Residents that work in Fountain Hills are assigned 14 hours to residential development and 10 hours to nonresidential development. Residents that work outside Fountain Hills are assigned 14 hours to residential development, and the remaining 10 hours in the day are assumed to be spent working outside of Fountain Hills. Inflow commuters are assigned 10 hours to nonresidential development. Based on 2022 population data from the Arizona Office of Economic Opportunity and 2022 employment data from the U.S. Census Bureau’s OnTheMap web application, functional population is 80 percent residential development and 20 percent nonresidential development. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 18 Figure F1: Proportionate Share The proportionate share of costs attributable to residential development will be allocated to population and then converted to an appropriate amount by housing type. Since nonresidential calls for service were unavailable by specific nonresidential use, TischlerBise recommends using jobs as the demand indicator for nonresidential demand. Employment density is highest for office development and lowest for institutional development. Commercial and industrial densities fall between the other two categories. This ranking of employment densities is consistent with the relative demand for fire services from nonresidential development. Residential Demand Person Population 23,972 Hours/Day Hours Residents Not Working 14,709 20 294,180 Employed Residents 9,263 Employed in Fountain Hills 1,276 14 17,864 Employed outside Fountain Hills 7,987 14 111,818 Residential Subtotal 423,862 Residential Share 80% Nonresidential Non-working Residents 14,709 4 58,836 Jobs Located in Fountain Hills 4,779 Residents Employed in Fountain Hills 1,276 10 12,760 Non-Resident Workers (inflow commuters) 3,503 10 35,030 Nonresidential Subtotal 106,626 Nonresidential Share 20% Total 530,488 Source: Arizona Office of Economic Opportunity (population), U.S. Census Bureau, OnTheMap Application and LEHD Origin-Destination Employment Statistics, Version 6.23.5 (employment). Demand Units in 2022 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 19 RATIO OF SERVICE UNIT TO DEVELOPMENT UNIT ARS § 9-463.05(E)(4) requires: “A table establishing the specific level or quantity of use, consumption, generation or discharge of a service unit for each category of necessary public services or facility expansions and an equivalency or conversion table establishing the ratio of a service unit to various types of land uses, including residential, commercial and industrial.” Figure F2 displays the demand indicators per development unit for residential and nonresidential development. For residential development, the table displays the number of persons per household for each development unit based on American Community Survey data shown in Figure L4. For nonresidential development, the table displays the number of jobs per development unit based on ITE employment density factors shown in Figure L6. Figure F2: Ratio of Service Unit to Development Unit ANALYSIS OF CAPACITY, USAGE, AND COSTS OF EXISTING PUBLIC SERVICES ARS § 9-463.05(E)(1) requires: “A description of the existing necessary public services in the service area and the costs to upgrade, update, improve, expand, correct or replace those necessary public services to meet existing needs and usage and stricter safety, efficiency, environmental or regulatory standards, which shall be prepared by qualified professionals licensed in this state, as applicable.” ARS § 9-463.05(E)(2) requires: “An analysis of the total capacity, the level of current usage and commitments for usage of capacity of the existing necessary public services, which shall be prepared by qualified professionals licensed in this state, as applicable.” Development Unit Single Family Housing Unit 2.23 Multi-Family Housing Unit 1.58 Development Unit Industrial 1,000 Sq Ft 1.57 Commercial 1,000 Sq Ft 2.12 Office & Other Services 1,000 Sq Ft 3.26 Institutional 1,000 Sq Ft 0.93 1. U.S. Census Bureau, 2019-2023 American Community Survey 5-Year Estimates 2. Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). Residential Development Development Type Jobs per Unit1 Development Type Persons per Unit1 Nonresidential Development Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 20 Fire Facilities – Incremental Expansion Fountain Hills currently provides 16,000 square feet of fire facilities to existing development, and Fountain Hills plans to construct additional fire facilities to serve future development. To allocate the proportionate share of demand for fire facilities to residential and nonresidential development, this analysis uses functional population shown in Figure F1. The existing level of service for residential development is 0.4591 square feet per person (16,000 square feet X 80 percent residential share / 27,883 persons). The nonresidential level of service is 0.4266 square feet per job (16,000 square feet X 20 percent nonresidential share / 7,501 jobs). The analysis uses a construction cost estimate of $1,000 per square foot as a proxy for future growth- related fire facility costs. For fire facilities, the cost is $459.06 per person (0.4591 square feet per person X $1,000 per square foot) and $426.61 per job (0.4266 square feet per job X $1,000 per square foot). Figure F3: Existing Level of Service Description Square Feet Fire Station 1 6,400 Fire Station 2 9,600 Total 16,000 Cost per Square Foot $1,000 Existing Square Feet 16,000 Residential Share 80% 2025 Population 27,883 Square Feet per Person 0.4591 Cost per Person $459.06 Nonresidential Share 20% 2025 Jobs 7,501 Square Feet per Job 0.4266 Cost per Job $426.61 Source: Fountain Hills Fire Department Level-of-Service (LOS) Standards Residential Cost Factors Nonresidential Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 21 Fire Apparatus – Incremental Expansion Fountain Hills currently serves existing development with 8 fire apparatus and plans to acquire additional fire apparatus to serve future development. The replacement cost of the existing fleet is $3,685,000. The average cost of the existing fleet is $460,625 per unit, and the analysis uses this as a proxy for future growth-related fire apparatus costs. To allocate the proportionate share of demand for fire apparatus to residential and nonresidential development, this analysis uses functional population outlined in Figure F1. The existing level of service for residential development is 0.0002 units per person (8 units X 80 percent residential share / 27,883 persons). The nonresidential level of service is 0.0002 units per job (8 units X 20 percent nonresidential share / 7,501 jobs). The average cost of the existing fleet is $460,625 per unit ($3,685,000 total cost / 8 units), and the analysis uses this as a proxy for future growth-related fire apparatus costs. For fire apparatus, the cost is $105.73 per person (0.0002 units per person X $460,625 per unit) and $98.25 per job (0.0002 units per job X $460,625 per unit). Figure F4: Existing Level of Service Description Units Unit Cost Total Cost Brush Truck 2 $300,000 $600,000 Command Vehicle 2 $145,000 $290,000 Engine 2 $900,000 $1,800,000 Ladder Truck 1 $950,000 $950,000 UTV 1 $45,000 $45,000 Total 8 $460,625 $3,685,000 Average Cost per Unit $460,625 Existing Units 8 Residential Share 80% 2025 Population 27,883 Units per Person 0.0002 Cost per Person $105.73 Nonresidential Share 20% 2025 Jobs 7,501 Units per Job 0.0002 Cost per Job $98.25 Source: Fountain Hills Fire Department Level-of-Service (LOS) Standards Residential Nonresidential Cost Factors Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 22 Fire Equipment – Incremental Expansion Fountain Hills currently serves existing development with 39 units of fire equipment, and Fountain Hills plans to acquire additional fire equipment to serve future development. The replacement cost of the existing inventory is $193,000. To allocate the proportionate share of demand for fire equipment to residential and nonresidential development, this analysis uses functional population outlined in Figure F1. The existing level of service for residential development is 0.0011 units per person (39 units X 80 percent residential share / 27,883 persons). The nonresidential level of service is 0.0010 units per job (39 units X 20 percent nonresidential share / 7,501 jobs). The average cost of the existing inventory is $4,949 per unit ($193,000 total cost / 39 units), and the analysis uses this as a proxy for future growth-related fire equipment costs. For fire equipment, the cost is $5.4 per person (0.0011 units per person X $4,949 per unit) and $5.15 per job (0.0010 units per job X $4,949 per unit). Figure F5: Existing Level of Service Description Units Unit Cost Total Cost Defibrillators 25 $1,000 $25,000 Multi-Band Portable Radio 14 $12,000 $168,000 Total 39 $4,949 $193,000 Average Cost per Unit $4,949 Existing Units 39 Residential Share 80% 2025 Population 27,883 Units per Person 0.0011 Cost per Person $5.54 Nonresidential Share 20% 2025 Jobs 7,501 Units per Job 0.0010 Cost per Job $5.15 Source: Fountain Hills Fire Department Cost Factors Level-of-Service (LOS) Standards Residential Nonresidential Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 23 Development Fee Report – Plan-Based The 2025 cost to prepare the Fire Facilities IIP and related development fee report equals $21,300. Fountain Hills plans to update its report every five years, so the 10-year cost is $42,600. Based on the 10- year cost, proportionate share, and 10-year projections of future development from the Land Use Assumptions document, the cost per service unit is $13.4 per person and $19.04 per job. Figure F6: IIP and Development Fee Report PROJECTED DEMAND FOR SERVICES AND COSTS ARS § 9-463.05(E)(5) requires: “The total number of projected service units necessitated by and attributable to new development in the service area based on the approved land use assumptions and calculated pursuant to generally accepted engineering and planning criteria.” ARS § 9-463.05(E)(6) requires: “The projected demand for necessary public services or facility expansions required by new service units for a period not to exceed ten years.” As shown in the Land Use Assumptions document, projected development during the next 10 years includes population growth of 2,462 persons and employment growth of 447 jobs. To maintain existing levels of service, Fountain Hills needs to construct approximately 1,321 square feet of fire facilities, acquire approximately one fire apparatus, and acquire approximately three units of fire equipment over the next 10 years. The following pages include a more detailed projection of demand for services and costs for the Fire Facilities IIP. Necessary Public Service 2025 Study Update 10-Year Cost (2 Updates) Service Unit 10-Year Change Cost per Service Unit Residential 80% Population 2,462 $13.84 Nonresidential 20% Jobs 447 $19.04 Residential 98% Population 2,462 $16.96 Nonresidential 2% Jobs 447 $1.90 Street $21,350 $42,700 All Development 100% VMT 32,209 $1.33 Total $63,950 $127,900 Proportionate Share Parks and Recreational $42,600 Fire $42,600 $21,300 $21,300 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 24 Fire Facilities – Incremental Expansion Fountain Hills plans to maintain its existing level of service for fire facilities over the next 10 years. Based on a projected population increase of 2,462 persons, future residential development demands approximately 1,130 square feet of fire facilities (2,462 additional persons X 0.4591 square feet per person). With projected nonresidential growth of 447 jobs, future nonresidential development demands approximately 191 additional square feet of fire facilities (447 additional jobs X 0.4266 square feet per job). Future development demands approximately 1,321 square feet of fire facilities at a cost of $1,320,893 (1,320.9 X $1,000 per square foot). Fountain Hills will use development fees to construct new fire facilities or to expand existing fire facilities. Figure F7: Projected Demand Demand Unit Cost per Sq Ft 0.4591 Square Feet per Person 0.4266 Square Feet per Job Residential Nonresidential Total 2025 27,883 7,501 12,800.0 3,200.0 16,000.0 2026 28,129 7,541 12,913.0 3,217.1 16,130.1 2027 28,375 7,581 13,026.0 3,234.3 16,260.3 2028 28,621 7,622 13,139.0 3,251.4 16,390.4 2029 28,868 7,662 13,252.0 3,268.6 16,520.6 2030 29,114 7,702 13,365.0 3,285.7 16,650.7 2031 29,360 7,751 13,478.0 3,306.7 16,784.8 2032 29,606 7,801 13,591.0 3,327.8 16,918.8 2033 29,852 7,850 13,704.0 3,348.8 17,052.8 2034 30,098 7,899 13,817.0 3,369.8 17,186.9 2035 30,345 7,948 13,930.0 3,390.9 17,320.9 10-Yr Increase 2,462 447 1,130.0 190.9 1,320.9 $1,130,025 $190,869 $1,320,893 Growth-Related Expenditures Year Population Jobs Square Feet Fire Facilities $1,000 Type of Infrastructure Level of Service Demand for Fire Facilities Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 25 Fire Apparatus – Incremental Expansion Fountain Hills plans to maintain its existing level of service for fire apparatus over the next 10 years. Based on a projected population increase of 2,462 persons, future residential development demands approximately 0.6 fire apparatus (2,462 persons X 0.0002 units per person). With projected nonresidential growth of 447 jobs, future nonresidential development demands approximately 0.1 fire apparatus (447 additional jobs X 0.0002 units per job). Future development demands approximately 0.7 fire apparatus at a cost of $304,218 (0.7 units X $460,625 per unit). Fountain Hills will use development fees to expand its fire apparatus fleet. Figure F8: Projected Demand Demand Unit Cost per Unit 0.0002 Units per Person 0.0002 Units per Job Residential Nonresidential Total 2025 27,883 7,501 6.4 1.6 8.0 2026 28,129 7,541 6.5 1.6 8.1 2027 28,375 7,581 6.5 1.6 8.1 2028 28,621 7,622 6.6 1.6 8.2 2029 28,868 7,662 6.6 1.6 8.3 2030 29,114 7,702 6.7 1.6 8.3 2031 29,360 7,751 6.7 1.7 8.4 2032 29,606 7,801 6.8 1.7 8.5 2033 29,852 7,850 6.9 1.7 8.5 2034 30,098 7,899 6.9 1.7 8.6 2035 30,345 7,948 7.0 1.7 8.7 10-Yr Increase 2,462 447 0.6 0.1 0.7 $260,259 $43,959 $304,218 Growth-Related Expenditures Year Population Jobs Units Fire Apparatus $460,625 Type of Infrastructure Level of Service Demand for Fire Apparatus Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 26 Fire Equipment – Incremental Expansion Fountain Hills plans to maintain its existing level of service for fire equipment over the next 10 years. Based on a projected population increase of 2,462 persons, future residential development demands approximately 2.8 units of fire equipment (2,462 persons X 0.0011 units per person). With projected nonresidential growth of 447 jobs, future nonresidential development demands approximately 0.5 units of fire equipment (447 jobs X 0.0010 units per job). Future development demands approximately 3.2 units of fire equipment at a cost of $15,933 (3.2 units X $4,949 per unit). Fountain Hills will use development fees to expand its fire equipment inventory. Figure F9: Projected Demand Demand Unit Cost per Unit 0.0011 Units per Person 0.0010 Units per Job Residential Nonresidential Total 2025 27,883 7,501 31.2 7.8 39.0 2026 28,129 7,541 31.5 7.8 39.3 2027 28,375 7,581 31.8 7.9 39.6 2028 28,621 7,622 32.0 7.9 40.0 2029 28,868 7,662 32.3 8.0 40.3 2030 29,114 7,702 32.6 8.0 40.6 2031 29,360 7,751 32.9 8.1 40.9 2032 29,606 7,801 33.1 8.1 41.2 2033 29,852 7,850 33.4 8.2 41.6 2034 30,098 7,899 33.7 8.2 41.9 2035 30,345 7,948 34.0 8.3 42.2 10-Yr Increase 2,462 447 2.8 0.5 3.2 $13,631 $2,302 $15,933 Population Jobs Units Year Growth-Related Expenditures Fire Equipment $4,949 Type of Infrastructure Level of Service Demand for Fire Equipment Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 27 FIRE FACILITIES DEVELOPMENT FEES Construction Sales Tax Credit/Offset The analysis does not include a revenue credit/offset, because Fountain Hills’ construction sales tax rate equals the amount of the sales tax rate imposed on the majority of other sales tax classifications. Appendix A contains the forecast of revenues required by Arizona’s Enabling Legislation (ARS § 9-463.05(E)(7)). Fire Facilities Development Fees Figure F10 includes infrastructure components and cost factors for fire facilities development fees. The cost per service unit is $584.17 per person and $549.05 per job. Residential development fees are calculated per housing unit and vary proportionately according to the number of persons per household. For a single-family unit, the fee of $1,303 is calculated using a cost of $584.17 per person multiplied by 2.23 persons per household. Nonresidential development fees are calculated per development unit and vary proportionately according to the number of jobs. For commercial development, the fee of $1,164 per development unit (1,000 square feet) is calculated using a cost of $549.05 per job multiplied by 2.12 jobs per development unit. Figure F10: Fire Facilities Development Fees Fee Component Cost per Person Cost per Job Fire Facilities $459.06 $426.61 Fire Apparatus $105.73 $98.25 Fire Equipment $5.54 $5.15 Development Fee Report $13.84 $19.04 Total $584.17 $549.05 Development Unit Single Family Housing Unit 2.23 $1,303 $122 $1,181 Multi-Family Housing Unit 1.58 $923 $94 $829 Development Unit Industrial 1,000 Sq Ft 1.57 $862 $100 $762 Commercial 1,000 Sq Ft 2.12 $1,164 $140 $1,024 Office & Other Services 1,000 Sq Ft 3.26 $1,790 $180 $1,610 Institutional 1,000 Sq Ft 0.93 $511 $60 $451 1. See Land Use Assumptions Development Type Jobs per Unit1 Proposed Fees Current Fees Difference Nonresidential Fees per Development Unit Residential Fees per Development Unit Development Type Persons per Unit1 Proposed Fees Current Fees Difference Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 28 FIRE FACILITIES DEVELOPMENT FEE REVENUE Appendix A contains the forecast of revenues required by Arizona’s enabling legislation (ARS § 9- 463.05(E)(7)). In accordance with state law, this report includes an IIP for fire facilities needed to accommodate future development. Projected fee revenue shown in Figure F11 is based on the development projections in the Land Use Assumptions document and the updated development fees for fire facilities shown in Figure F10. If development occurs at a more rapid rate than projected, the demand for infrastructure will increase and development fee revenue will increase at a corresponding rate. If development occurs at a slower rate than projected, the demand for infrastructure will decrease along with development fee revenue. Projected development fee revenue equals $1,664,640 and projected expenditures equal $1,683,645. Figure F11: Fire Facilities Development Fee Revenue Growth Share Existing Share Total Fire Facilities $1,320,893 $0 $1,320,893 Fire Apparatus $304,218 $0 $304,218 Fire Equipment $15,933 $0 $15,933 Development Fee Report $42,600 $0 $42,600 Total $1,683,645 $0 $1,683,645 Single Family Multi-Family Industrial Commercial Office & Other Institutional $1,303 $923 $862 $1,164 $1,790 $511 per unit per unit per unit per unit per unit per unit Hsg Unit Hsg Unit KSF KSF KSF KSF Base 2025 10,138 4,375 1,162 1,408 1,575 770 Year 1 2026 10,208 4,432 1,162 1,410 1,584 772 Year 2 2027 10,278 4,489 1,162 1,413 1,593 774 Year 3 2028 10,348 4,546 1,162 1,415 1,602 776 Year 4 2029 10,418 4,603 1,162 1,417 1,611 778 Year 5 2030 10,488 4,660 1,162 1,419 1,620 779 Year 6 2031 10,558 4,717 1,162 1,438 1,622 781 Year 7 2032 10,628 4,774 1,162 1,457 1,623 782 Year 8 2033 10,698 4,831 1,162 1,476 1,625 784 Year 9 2034 10,768 4,888 1,162 1,495 1,626 785 Year 10 2035 10,838 4,945 1,162 1,514 1,628 786 700 570 0 106 53 16 $912,100 $526,110 $0 $123,384 $94,870 $8,176 $1,664,640 $1,683,645 Projected Fee Revenue Total Expenditures Projected Revenue 10-Year Increase Year Fee Component Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 29 PARKS AND RECREATIONAL FACILITIES IIP ARS § 9-463.05 (T)(7)(g) defines the facilities and assets that can be included in the Parks and Recreational Facilities IIP: “Neighborhood parks and recreational facilities on real property up to thirty acres in area, or parks and recreational facilities larger than thirty acres if the facilities provide a direct benefit to the development. Park and recreational facilities do not include vehicles, equipment or that portion of any facility that is used for amusement parks, aquariums, aquatic centers, auditoriums, arenas, arts and cultural facilities, bandstand and orchestra facilities, bathhouses, boathouses, clubhouses, community centers greater than three thousand square feet in floor area, environmental education centers, equestrian facilities, golf course facilities, greenhouses, lakes, museums, theme parks, water reclamation or riparian areas, wetlands, zoo facilities or similar recreational facilities, but may include swimming pools.” The Parks and Recreational Facilities IIP includes components for developed park land, park amenities, and the cost of preparing the Parks and Recreational Facilities IIP and related Development Fee Report. The incremental expansion methodology is used for developed park land and park amenities. The plan- based methodology is used for the Development Fee Report. SERVICE AREA Fountain Hills provides townwide access to parks and recreational facilities; therefore, there is a single service area for the Parks and Recreational Facilities IIP. PROPORTIONATE SHARE ARS § 9-463.05 (B)(3) states that the development fee shall not exceed a proportionate share of the cost of necessary public services needed to accommodate new development. The Parks and Recreational Facilities IIP and development fees allocate the capital cost of necessary public services between residential and nonresidential based on functional population. The Arizona Office of Economic Opportunity estimates Fountain Hills’ 2022 population equal to 23,972 persons. Based on 2022 estimates from the U.S. Census Bureau’s OnTheMap web application, 3,503 inflow commuters traveled to Fountain Hills for work. The proportionate share is based on cumulative impact hours per year. Potential impact to parks and recreational facilities equals 4,380 hours per year per resident and 500 hours per year per inflow commuter. For parks and recreational facilities, residential development generates 98 percent of demand and nonresidential development generates the remaining two percent of demand. Figure PR1: Proportionate Share Residential 23,972 persons1 4,380 104,997,360 98% Nonresidential 3,503 inflow commuters2 500 1,751,500 2% 106,748,860 100% 1. Arizona Office of Economic Opportunity, 2022. 2. U.S. Census Bureau, OnTheMap Application and LEHD Origin-Destination Employment Statistics, Version 6.23.5, 2022. Residential Impact: 12 hours per day X 365 days per year Nonresidential Impact: 2 hours per day X 5 days per week X 50 weeks per year Total Development Type Service Unit Impact Hours per Year Cumulative Impact Hours per Year Proportionate Share Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 30 RATIO OF SERVICE UNIT TO DEVELOPMENT UNIT ARS § 9-463.05(E)(4) requires: “A table establishing the specific level or quantity of use, consumption, generation or discharge of a service unit for each category of necessary public services or facility expansions and an equivalency or conversion table establishing the ratio of a service unit to various types of land uses, including residential, commercial and industrial.” Figure PR2 displays the demand indicators per development unit for residential and nonresidential development. For residential development, the table displays the number of persons per household for each development unit based on American Community Survey data shown in Figure L4. For nonresidential development, the table displays the number of jobs per development unit based on ITE employment density factors shown in Figure L6. Figure PR2: Ratio of Service Unit to Development Unit ANALYSIS OF CAPACITY, USAGE, AND COSTS OF EXISTING PUBLIC SERVICES ARS § 9-463.05(E)(1) requires: “A description of the existing necessary public services in the service area and the costs to upgrade, update, improve, expand, correct or replace those necessary public services to meet existing needs and usage and stricter safety, efficiency, environmental or regulatory standards, which shall be prepared by qualified professionals licensed in this state, as applicable.” ARS § 9-463.05(E)(2) requires: “An analysis of the total capacity, the level of current usage and commitments for usage of capacity of the existing necessary public services, which shall be prepared by qualified professionals licensed in this state, as applicable.” Development Unit Single Family Housing Unit 2.23 Multi-Family Housing Unit 1.58 Development Unit Industrial 1,000 Sq Ft 1.57 Commercial 1,000 Sq Ft 2.12 Office & Other Services 1,000 Sq Ft 3.26 Institutional 1,000 Sq Ft 0.93 1. U.S. Census Bureau, 2019-2023 American Community Survey 5-Year Estimates 2. Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). Residential Development Development Type Jobs per Unit1 Development Type Persons per Unit1 Nonresidential Development Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 31 Developed Park Land – Incremental Expansion Fountain Hills currently provides 951.4 total acres and 131.4 developed acres of parks to existing development. To comply with Arizona’s Enabling Legislation, the analysis excludes ineligible park land at Fountain Park (lake acreage) and Golden Eagle Trailhead (owned by HOA). The analysis uses 98.0 acres of developed park land to calculate the level of service. Due to the availability of undeveloped land, Fountain Hills does not plan to acquire additional park land. Fountain Hills will develop existing park land or other town sites during the 10-year IIP timeframe. To allocate the proportionate share of demand for developed park land to residential and nonresidential development, this analysis uses the proportionate share shown in Figure PR1. The existing LOS for residential development is 0.00344 eligible acres per person (98 eligible acres X 98 percent residential share / 27,883 persons). For nonresidential development, the existing LOS is 0.00026 eligible acres per job (98 eligible acres X two percent nonresidential share / 7,501 jobs). The analysis includes a cost of $40,000 per acre for development costs not captured in the park amenities component (site development, grading, utilities, etc.). For developed park land, the cost is $137.78 per acre (0.00344 eligible acres per person X $40,000 per acre) and $10.45 per job (0.00026 eligible acres per job X $40,000 per acre). Figure PR3: Existing Level of Service Description Total Acres Developed Acres Eligible Acres Avenue Linear Park 3.0 3.0 3.0 Desert Botanical Garden 8.0 8.0 8.0 Desert Vista Park 12.0 12.0 12.0 Fountain Park 65.0 65.0 32.0 Four Peaks Park 16.0 16.0 16.0 Golden Eagle Park 25.0 25.0 25.0 Golden Eagle Trailhead 0.4 0.4 0.0 McDowell Mtn. Preserve 822.0 2.0 2.0 Total 951.4 131.4 98.0 Developed Cost per Acre1 $40,000 Existing Eligible Acres 98.0 Residential Share 98% 2025 Population 27,883 Eligible Acres per Person 0.00344 Cost per Person $137.78 Nonresidential Share 2% 2025 Jobs 7,501 Eligible Acres per Job 0.00026 Cost per Job $10.45 Source: Fountain Hills Parks and Recreation Department 1. Includes infrastructure costs but excludes acquisition costs. Cost Factors Level-of-Service (LOS) Standards Residential Nonresidential Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 32 Park Amenities – Incremental Expansion Fountain Hills currently provides 1,052 park amenities and plans to construct additional park amenities to serve future development. The total cost of existing park amenities is $46,811,800, and the analysis uses the average cost of $44,498 per unit as a proxy for future growth-related park amenity costs. Figure PR5 includes a detailed list of existing park amenities. To allocate the proportionate share of demand for park amenities to residential and nonresidential development, this analysis uses the proportionate share shown in Figure PR1. The existing LOS for residential development is 0.0370 units per person (1,052 units X 98 percent residential share / 27,883 persons). For nonresidential development, the existing LOS is 0.0028 units per job (1,052 units X two percent nonresidential share / 7,501 jobs). Based on the cost of Fountain Hills’ existing park amenities, the average cost for park amenities is $44,498 per unit ($46,811,800 total cost / 1,052 units). For park amenities, the cost is $1,645.29 per person (0.0370 units per person X $44,498 per unit) and $124.81 per job (0.0028 units per job X $44,498 per unit). Figure PR4: Existing Level of Service Average Cost per Unit $44,498 Existing Units 1,052 Residential Share 98% 2025 Population 27,883 Units per Person 0.0370 Cost per Person $1,645.29 Nonresidential Share 2% 2025 Jobs 7,501 Units per Job 0.0028 Cost per Job $124.81 Source: Fountain Hills Parks and Recreation Department Nonresidential Level-of-Service (LOS) Standards Residential Cost Factors Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 33 Figure PR5: Existing Park Amenities Description Units Unit Cost Total Cost Baseball/Softball Field 6 $725,000 $4,350,000 Basketball Court 3 $120,000 $360,000 Bench 101 $2,500 $252,500 Bike Rack 46 $300 $13,800 Bleachers 29 $3,000 $87,000 Bridge (Pedestrian) 2 $1,000,000 $2,000,000 Building 11 $400,000 $4,400,000 Disc Golf Course 1 $15,300 $15,300 Dog Park 1 $650,000 $650,000 Drinking Fountain 22 $3,000 $66,000 Dugout Bench 15 $1,000 $15,000 Entry Monument Signage 9 $20,000 $180,000 Exercise Equipment Area 2 $40,000 $80,000 FIT Trail Trailhead 2 $100,000 $200,000 Grill 12 $400 $4,800 Horseshoe Pit 1 $2,500 $2,500 Interpretive Signage 14 $1,000 $14,000 Light Bollard 291 $2,000 $582,000 Multi-Use Sports Field 4 $475,000 $1,900,000 Parking Lot 11 $526,000 $5,786,000 Passive Lawn/Recreation 14 $475,000 $6,650,000 Pet Station 21 $300 $6,300 Pickleball Court 6 $70,000 $420,000 Picnic Table 110 $3,500 $385,000 Playground (2-5 years) 4 $125,000 $500,000 Playground (5+ years) 4 $230,000 $920,000 Ramada (with picnic table) 21 $84,000 $1,764,000 Recycle 24 $600 $14,400 Restroom 21 $420,000 $8,820,000 Sand Volleyball 2 $24,000 $48,000 Scoreboard 4 $8,000 $32,000 Shade Structure <100 ksf 18 $50,000 $900,000 Shade Structure >100 ksf 5 $100,000 $500,000 Shower 1 $4,000 $4,000 Sign Kiosk 11 $4,000 $44,000 Skate Park 1 $1,089,000 $1,089,000 Soccer Goal 6 $2,500 $15,000 Specialty Play 2 $100,000 $200,000 Splash Pad 1 $860,000 $860,000 Tennis Court 6 $170,000 $1,020,000 Trash Receptacle 166 $600 $99,600 Veteran's Memorial 1 $900,000 $900,000 Walking Track/Trail 6 $95,000 $570,000 Water Feature 6 $15,000 $90,000 Wayfinding Signage 8 $200 $1,600 Total 1,052 $44,498 $46,811,800 Source: Fountain Hills Parks and Recreation Department Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 34 Development Fee Report – Plan-Based The 2025 cost to prepare the Parks and Recreational Facilities IIP and related development fee report equals $21,300. Fountain Hills plans to update its report every five years, so the 10-year cost is $42,600. Based on the 10-year cost, proportionate share, and 10-year projections of future development from the Land Use Assumptions document, the cost per service unit is $16.96 per person and $1.90 per job. Figure PR6: IIP and Development Fee Report PROJECTED DEMAND FOR SERVICES AND COSTS ARS § 9-463.05(E)(5) requires: “The total number of projected service units necessitated by and attributable to new development in the service area based on the approved land use assumptions and calculated pursuant to generally accepted engineering and planning criteria.” ARS § 9-463.05(E)(6) requires: “The projected demand for necessary public services or facility expansions required by new service units for a period not to exceed ten years.” As shown in the Land Use Assumptions document, projected development during the next 10 years includes population growth of 2,462 persons and employment growth of 447 jobs. To maintain the existing levels of service, Fountain Hills needs to develop approximately 8.6 acres of park land and construct approximately 92 park amenities over the next 10 years. The following pages include a more detailed projection of demand for services and costs for the Parks and Recreational Facilities IIP. Necessary Public Service 2025 Study Update 10-Year Cost (2 Updates) Service Unit 10-Year Change Cost per Service Unit Residential 80% Population 2,462 $13.84 Nonresidential 20% Jobs 447 $19.04 Residential 98% Population 2,462 $16.96 Nonresidential 2% Jobs 447 $1.90 Street $21,350 $42,700 All Development 100% VMT 32,209 $1.33 Total $63,950 $127,900 Proportionate Share Parks and Recreational $42,600 Fire $42,600 $21,300 $21,300 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 35 Developed Park Land – Incremental Expansion Fountain Hills plans to maintain its existing level of service for developed park land over the next 10 years. Based on a projected population increase of 2,462 persons, future residential development demands an additional 8.5 acres (2,462 additional persons X 0.00344 eligible acres per person). With projected employment growth of 447 jobs, future nonresidential development demands an additional 0.1 acres (447 additional jobs X 0.00026 eligible acres per job). Future development demands 8.6 additional acres at a cost of $343,825 (8.6 acres X $40,000 per acre). Fountain Hills will use development fees to develop additional park land. Figure PR7: Projected Demand Demand Unit Cost per Acre 0.00344 Eligible Acres per Person 0.00026 Eligible Acres per Job Residential Nonresidential Total 2025 27,883 7,501 96.0 2.0 98.0 2026 28,129 7,541 96.9 2.0 98.9 2027 28,375 7,581 97.7 2.0 99.7 2028 28,621 7,622 98.6 2.0 100.6 2029 28,868 7,662 99.4 2.0 101.4 2030 29,114 7,702 100.3 2.0 102.3 2031 29,360 7,751 101.1 2.0 103.2 2032 29,606 7,801 102.0 2.0 104.0 2033 29,852 7,850 102.8 2.1 104.9 2034 30,098 7,899 103.7 2.1 105.7 2035 30,345 7,948 104.5 2.1 106.6 10-Yr Increase 2,462 447 8.5 0.1 8.6 $339,149 $4,676 $343,825 Growth-Related Expenditures Type of Infrastructure Level of Service Developed Park Land $40,000 Demand for Developed Park Land Year Population Jobs Eligible Acres Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 36 Park Amenities – Incremental Expansion Fountain Hills plans to maintain its existing level of service for park amenities over the next 10 years. Based on a projected population increase of 2,462 persons, future residential development demands an additional 91.0 park amenities (2,462 additional persons X 0.0370 units per person). With projected employment growth of 447 jobs, future nonresidential development demands an additional 1.3 park amenities (447 additional jobs X 0.0028 units per job). Future development demands 92.3 additional park amenities at a cost of $4,105,884 (92.3 units X $44,498 per unit). Fountain Hills will use development fees to construct additional park amenities. Figure PR8: Projected Demand Demand Unit Cost per Unit 0.0370 Units per Person 0.0028 Units per Job Residential Nonresidential Total 2025 27,883 7,501 1,031.0 21.0 1,052.0 2026 28,129 7,541 1,040.1 21.2 1,061.2 2027 28,375 7,581 1,049.2 21.3 1,070.4 2028 28,621 7,622 1,058.3 21.4 1,079.6 2029 28,868 7,662 1,067.4 21.5 1,088.9 2030 29,114 7,702 1,076.5 21.6 1,098.1 2031 29,360 7,751 1,085.6 21.7 1,107.3 2032 29,606 7,801 1,094.7 21.9 1,116.6 2033 29,852 7,850 1,103.8 22.0 1,125.8 2034 30,098 7,899 1,112.9 22.2 1,135.0 2035 30,345 7,948 1,122.0 22.3 1,144.3 10-Yr Increase 2,462 447 91.0 1.3 92.3 $4,050,041 $55,843 $4,105,884 Demand for Park Amenities Year Population Jobs Units Park Amenities $44,498 Type of Infrastructure Level of Service Growth-Related Expenditures Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 37 PARKS AND RECREATIONAL FACILITIES DEVELOPMENT FEES Construction Sales Tax Credit/Offset The analysis does not include a revenue credit/offset, because Fountain Hills’ construction sales tax rate equals the amount of the sales tax rate imposed on the majority of other sales tax classifications. Appendix A contains the forecast of revenues required by Arizona’s Enabling Legislation (ARS § 9-463.05(E)(7)). Parks and Recreational Facilities Development Fees Figure PR9 includes infrastructure components and cost factors for parks and recreational facilities development fees. The cost per service unit is $1,800.03 per person and $137.16 per job. Residential development fees are calculated per housing unit and vary proportionately according to the number of persons per household. For a single-family unit, the fee of $4,014 is calculated using a cost of $1,800.03 per person multiplied by 2.23 persons per household. Nonresidential development fees are calculated per development unit and vary proportionately according to the number of jobs. For commercial development, the fee of $291 per development unit (1,000 square feet) is calculated using a cost of $137.16 per job multiplied by 2.12 jobs per development unit. Figure PR9: Parks and Recreational Facilities Development Fees Fee Component Cost per Person Cost per Job Developed Park Land $137.78 $10.45 Park Amenities $1,645.29 $124.81 Development Fee Report $16.96 $1.90 Total $1,800.03 $137.16 Development Unit Single Family Housing Unit 2.23 $4,014 $1,916 $2,098 Multi-Family Housing Unit 1.58 $2,844 $1,479 $1,365 Development Unit Industrial 1,000 Sq Ft 1.57 $215 $560 ($345) Commercial 1,000 Sq Ft 2.12 $291 $810 ($519) Office & Other Services 1,000 Sq Ft 3.26 $447 $1,030 ($583) Institutional 1,000 Sq Ft 0.93 $128 $320 ($192) 1. See Land Use Assumptions Residential Fees per Development Unit Development Type Development Type Current Fees Difference Current Fees Difference Nonresidential Fees per Development Unit Jobs per Unit1 Proposed Fees Persons per Unit1 Proposed Fees Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 38 PARKS AND RECREATIONAL FACILITIES DEVELOPMENT FEE REVENUE Appendix A contains the forecast of revenues required by Arizona’s Enabling Legislation (ARS § 9- 463.05(E)(7)). In accordance with state law, this report includes an IIP for parks and recreational facilities needed to accommodate new development. Projected fee revenue shown in Figure PR10 is based on the development projections in the Land Use Assumptions document and the updated development fees for parks and recreational facilities shown in Figure PR9. If development occurs at a more rapid rate than projected, the demand for infrastructure will increase and development fee revenue will increase at a corresponding rate. If development occurs at a slower rate than projected, the demand for infrastructure will decrease along with development fee revenue. Projected development fee revenue equals $4,487,465 and projected expenditures equal $4,492,309. Figure PR10: Parks and Recreational Facilities Development Fee Revenue Growth Share Existing Share Total Developed Park Land $343,825 $0 $343,825 Park Amenities $4,105,884 $0 $4,105,884 Development Fee Report $42,600 $0 $42,600 Total $4,492,309 $0 $4,492,309 Single Family Multi-Family Industrial Commercial Office & Other Institutional $4,014 $2,844 $215 $291 $447 $128 per unit per unit per unit per unit per unit per unit Hsg Unit Hsg Unit KSF KSF KSF KSF Base 2025 10,138 4,375 1,162 1,408 1,575 770 Year 1 2026 10,208 4,432 1,162 1,410 1,584 772 Year 2 2027 10,278 4,489 1,162 1,413 1,593 774 Year 3 2028 10,348 4,546 1,162 1,415 1,602 776 Year 4 2029 10,418 4,603 1,162 1,417 1,611 778 Year 5 2030 10,488 4,660 1,162 1,419 1,620 779 Year 6 2031 10,558 4,717 1,162 1,438 1,622 781 Year 7 2032 10,628 4,774 1,162 1,457 1,623 782 Year 8 2033 10,698 4,831 1,162 1,476 1,625 784 Year 9 2034 10,768 4,888 1,162 1,495 1,626 785 Year 10 2035 10,838 4,945 1,162 1,514 1,628 786 700 570 0 106 53 16 $2,809,800 $1,621,080 $0 $30,846 $23,691 $2,048 $4,487,465 $4,492,309 Fee Component Year 10-Year Increase Projected Revenue Projected Fee Revenue Total Expenditures Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 39 STREET FACILITIES IIP ARS § 9-463.05 (T)(7)(e) defines the eligible facilities and assets for the Street Facilities IIP: “Street facilities located in the service area, including arterial or collector streets or roads that have been designated on an officially adopted plan of the municipality, traffic signals and rights- of-way and improvements thereon.” The Street Facilities IIP includes components for street improvements and the cost of preparing the Street Facilities IIP and related Development Fee Report. The plan-based methodology is used for street improvements and the Development Fee Report. SERVICE AREA Fountain Hills provides a transportation network within the town limits; therefore, there is a single service area for the Street Facilities IIP. PROPORTIONATE SHARE ARS § 9-463.05 (B)(3) states that the development fee shall not exceed a proportionate share of the cost of necessary public services needed to accommodate new development. The Street Facilities IIP and development fees will allocate the cost of necessary public services between residential and nonresidential based on trip generation rates, trip adjustment factors, and trip lengths. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 40 RATIO OF SERVICE UNIT TO DEVELOPMENT UNIT ARS § 9-463.05(E)(4) requires: “A table establishing the specific level or quantity of use, consumption, generation or discharge of a service unit for each category of necessary public services or facility expansions and an equivalency or conversion table establishing the ratio of a service unit to various types of land uses, including residential, commercial and industrial.” Fountain Hills will use vehicle miles traveled (VMT) as the demand units for street facilities fees. Components used to determine VMT include average weekday vehicle trip generation rates, adjustments for commuting patterns and pass-by trips, and trip length weighting factors. Residential Trip Generation Rates As an alternative to simply using national average trip generation rates for residential development, published by the Institute of Transportation Engineers (ITE), TischlerBise calculates custom trip rates using local demographic data. Key inputs needed for the analysis, including average number of persons and vehicles available per housing unit, are available from American Community Survey (ACS) data. Shown in Figure S1, custom trip generation rates for Fountain Hills vary slightly from the national averages. Single- family residential development is expected to generate 8.03 average weekday vehicle trip ends per dwelling – compared to the national average of 9.43 (ITE 210). Multi-family residential development is expected to generate 3.89 average weekday vehicle trip ends per dwelling, which is lower than the national average of 4.54 (ITE 221). Figure S1: Average Weekday Vehicle Trip Ends by Housing Type Owner-Occupied 17,994 8,342 886 9,228 1.95 Renter-Occupied 2,991 907 942 1,849 1.62 Total 20,985 9,249 1,828 11,077 1.89 Persons in Trip Vehicles by Trip Average Housing Households3 Ends4 Type of Unit Ends5 Trip Ends Units6 Local National7 Single-Family 20,644 57,498 17,734 115,580 86,539 10,781 8.03 9.43 Multi-Family 2,894 6,546 3,251 13,104 9,825 2,528 3.89 4.54 Total 23,538 64,045 20,985 128,685 96,365 13,309 7.24 1. Vehicles available by tenure from Table B25046, American Community Survey, 2023 5-Year Estimates. 2. Households by tenure and units in structure from Table B25032, American Community Survey, 2023 5-Year Estimates. 3. Total population in households from Table B25033, American Community Survey, 2023 5-Year Estimates. 6. Housing units from Table B25024, American Community Survey, 2023 5-Year Estimates. 7. Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). Households by Structure Type2 Tenure by Units in Structure Vehicles Available1 Single-Family Multi-Family Total Vehicles per HH by Tenure Units in Structure Trip Ends per Housing Unit 4. Vehicle trips ends based on persons using formulas from ITE Trip Generation . For single-family housing (ITE 210), the fitted curve equation is EXP(0.89*LN(persons)+1.72) [ITE 2017]. To approximate the average population of the ITE studies, persons were divided by 37 and the equation result multiplied by 37. For multi-family housing (ITE 221), the fitted curve equation is (2.29*persons)-81.02 [ITE 2017]. 5. Vehicle trip ends based on vehicles available using formulas from ITE Trip Generation . For single-family housing (ITE 210), the fitted curve equation is EXP(0.99*LN(vehicles)+1.93) [ITE 2017]. To approximate the average number of vehicles in the ITE studies, vehicles available were divided by 69 and the equation result multiplied by 69. For multi-family housing (ITE 220), the fitted curve equation is (3.94*vehicles)+293.58 [ITE 2012]. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 41 Nonresidential Trip Generation Rates For nonresidential development, TischlerBise uses trip generation rates published in Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). The prototype for industrial development is Light Industrial (ITE 110) which generates 4.87 average weekday vehicle trip ends per 1,000 square feet of floor area. For office development, the prototype is General Office (ITE 710), and it generates 10.84 average weekday vehicle trip ends per 1,000 square feet of floor area. For institutional development, the prototype is Government Office (ITE 730), and it generates 22.59 average weekday vehicle trip ends per 1,000 square feet of floor area. The prototype for commercial development is Shopping Center (ITE 820) which generates 37.01 average weekday vehicle trips per 1,000 square feet of floor area. Figure S2: Average Weekday Vehicle Trip Ends by Land Use Trip Rate Adjustments To calculate street facilities fees, trip generation rates require an adjustment factor to avoid double counting each trip at both the origin and destination points. Therefore, the basic trip adjustment factor is 50 percent. As discussed further in this section, the development fee methodology includes additional adjustments to make the fees proportionate to the infrastructure demand for particular types of development. Commuter Trip Adjustment Residential development has a larger trip adjustment factor of 66 percent to account for commuters leaving Fountain Hills for work. According to the 2022 National Household Travel Survey (see Table 8-2) weekday work trips are typically 36 percent of production trips (i.e., all out-bound trips, which are 50 percent of all trip ends). As shown in Figure S3, the U.S. Census Bureau’s OnTheMap web application indicates 86 percent of resident workers traveled outside of Fountain Hills for work in 2022. In combination, these factors (0.36 x 0.50 x 0.86 = 0.16) support the additional 16 percent allocation of trips to residential development. ITE Demand Wkdy Trip Ends Wkdy Trip Ends Emp Per Square Feet Code Unit Per Dmd Unit1 Per Employee1 Dmd Unit Per Employee 110 Light Industrial 1,000 Sq Ft 4.87 3.10 1.57 637 150 Warehousing 1,000 Sq Ft 1.71 5.05 0.34 2,953 254 Assisted Living bed 2.60 4.24 0.61 n/a 310 Hotel room 7.99 14.34 0.56 n/a 520 Elementary School 1,000 Sq Ft 19.52 21.00 0.93 1,076 610 Hospital 1,000 Sq Ft 10.77 3.77 2.86 350 620 Nursing Home bed 3.06 3.31 0.92 n/a 710 General Office (avg size) 1,000 Sq Ft 10.84 3.33 3.26 307 720 Medical-Dental Office 1,000 Sq Ft 36.00 8.71 4.13 242 730 Government Office 1,000 Sq Ft 22.59 7.45 3.03 330 770 Business Park 1,000 Sq Ft 12.44 4.04 3.08 325 820 Shopping Center (avg size) 1,000 Sq Ft 37.01 17.42 2.12 471 1. Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). Land Use / Size Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 42 Figure S3: Commuter Trip Adjustment Adjustment for Pass-By Trips For commercial development, the trip adjustment factor is less than 50 percent because this type of development attracts vehicles as they pass by on arterial and collector roads. For example, when someone stops at a convenience store on the way home from work, the convenience store is not the primary destination. For the average shopping center, ITE data indicate 34 percent of the vehicles that enter are passing by on their way to some other primary destination. The remaining 66 percent of attraction trips have the commercial site as their primary destination. Because attraction trips are half of all trips, the trip adjustment factor is 66 percent multiplied by 50 percent, or approximately 33 percent of the trip ends. Average Weekday Vehicle Trips Shown below in Figure S4, multiplying average weekday vehicle trip ends and trip adjustment factors by existing development units provides the average weekday vehicle trips generated by existing development. As shown below, existing development in Fountain Hills generates 102,221 vehicle trips on an average weekday. Figure S4: Average Weekday Vehicle Trips by Land Use Employed Residents 9,263 Residents Living and Working in Fountain Hills 1,276 Residents Commuting Outside Fountain Hills for Work 7,987 Percent Commuting out of Fountain Hills 86% Additional Production Trips1 16% Residential Trip Adjustment Factor 66% Source: U.S. Census Bureau, OnTheMap Application (version 6.23.5) and LEHD Origin-Destination Employment Statistics, 2022. 1. According to the 2022 National Household Travel Survey* (see Table 8-2), home-based work trips are typically 36 percent of “production” trips, in other words, out-bound trips (which are 50 percent of all trip ends). Also, LED OnTheMap data from 2022 indicate that 86 percent of Fountain Hills' workers travel outside the city for work. In combination, these factors (0.36 x 0.50 x 0.86 = 0.16) account for 16 percent of additional production trips. The total adjustment factor for residential includes attraction trips (50 percent of trip ends) plus the journey-to-work commuting adjustment (16 percent of production trips) for a total of 66 percent. *http://nhts.ornl.gov/publications; Summary of Travel Trends: 2022 National Household Travel Survey (Table 8-2. Travel Characteristics for Weekday Versus Weekend) Trip Adjustment Factor for Commuters Development Dev ITE Avg Wkday Trip 2025 2025 Type Unit Code VTE Adjustment Dev Units Veh Trips Single Family HU 210 8.03 66% 10,138 53,729 Multi-Family HU 220 3.89 66% 4,375 11,232 Industrial KSF 110 4.87 50% 1,162 2,830 Commercial KSF 820 37.01 33% 1,408 17,196 Office & Other Services KSF 710 10.84 50% 1,575 8,535 Institutional KSF 730 22.59 50% 770 8,698 Total 102,221 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 43 Trip Length Weighting Factor The street facilities development fee methodology includes a percentage adjustment, or weighting factor, to account for trip length variation by type of land use. As documented in Table 3-4, Table 3-5, and Table 3-6 of the 2022 National Household Travel Survey, vehicle trips from residential development are approximately 120 percent of the average trip length. The residential trip length adjustment factor includes data on home-based work trips, social, and recreational purposes. Conversely, shopping trips associated with commercial development are roughly 50 percent of the average trip length while other nonresidential development typically accounts for trips that are 76 percent of the average for all trips. Local Vehicle Miles Traveled Figure S5 displays the demand indicators per development unit for residential and nonresidential development. For residential development, the table displays VMT per household for each development unit. For nonresidential development, the table displays the number of VMT per development unit. Figure S5: Ratio of Service Unit to Development Unit PROJECTED DEMAND FOR SERVICES AND COSTS ARS § 9-463.05(E)(5) requires: “The total number of projected service units necessitated by and attributable to new development in the service area based on the approved land use assumptions and calculated pursuant to generally accepted engineering and planning criteria.” ARS § 9-463.05(E)(6) requires: “The projected demand for necessary public services or facility expansions required by new service units for a period not to exceed ten years.” Development Average Trip Trip Length VMT Unit Length (miles) Adjustment3 per Unit Single Family Housing Unit 8.03 66% 4.4653 120% 28.40 Multi-Family Housing Unit 3.89 66% 4.4653 120% 13.76 Development Average Trip Trip Length VMT Unit Length (miles) Adjustment3 per Unit Industrial 1,000 Sq Ft 4.87 50% 4.4653 76% 8.26 Commercial 1,000 Sq Ft 37.01 33% 4.4653 50% 27.27 Office & Other Services 1,000 Sq Ft 10.84 50% 4.4653 76% 18.39 Institutional 1,000 Sq Ft 19.52 50% 4.4653 76% 33.12 1. TischlerBise calculation. 3. 2022 National Household Travel Survey. 4. Trip Generation, Institute of Transportation Engineers, 11th Edition (2021). Development Type AWVTE per Unit4 Trip Adjustment4 2. TischlerBise calculation based on OnTheMap Application (version 6.25.1) and LEHD Origin-Destination Employment Statistics, 2022; and 2022 National Household Travel Survey. Residential Development Development Type AWVTE per unit1 Trip Adjustment2 Nonresidential Development Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 44 According to recent estimates, Fountain Hills currently provides 70.0 lane miles of arterials. Using a capacity standard of 8,175 vehicles per lane mile, the existing arterial network provides 572,250 vehicle miles of capacity (70.0 lane miles X 8,175 vehicles per lane mile). To derive the average utilization (i.e., average trip length expressed in miles) of the major streets, divide vehicle miles of capacity by vehicle trips attracted to development in Fountain Hills. As shown in Figure S6, existing development currently attracts 102,221 average weekday vehicle trips. Dividing 572,250 vehicle miles of capacity by existing average weekday vehicle trips yields an unweighted-average trip length of approximately 5.598 miles. The calibration of average trip length includes the same adjustment factors used in the development fee calculations (i.e., commuter trip adjustment, pass-by trip adjustment, and average trip length adjustment). With these refinements, the weighted-average trip length is 5.621 miles. As shown in the Land Use Assumptions document, 10-year projected growth includes 1,270 housing units and 175,000 square feet of nonresidential floor area. Based on the trip generation factors discussed in this section, projected development generates an additional 40,546 VMT over the next 10 years. Shown below in Figure S6, Fountain Hills will need to construct approximately 4.96 lane miles of street improvements to maintain the existing LOS over the next 10 years. Figure S6: Projected Travel Demand Development Dev ITE Weekday Local Trip Weekday Type Unit Code Veh Trips Trip Length Length Adj VMT Single Family HU 210 5.30 5.6210 120% 35.75 Multi-Family HU 220 2.57 5.6210 120% 17.32 Industrial KSF 110 2.44 5.6210 76% 10.40 Commercial KSF 820 12.21 5.6210 50% 34.33 Office & Other Services KSF 710 5.42 5.6210 76% 23.15 Institutional KSF 730 11.30 5.6210 76% 48.25 VMC Per Lane Mile 8,175 Average Trip Length (miles) 5.6210 Base 1 2 3 4 5 10 10-Year 2025 2026 2027 2028 2029 2030 2035 Increase Single-Family Units 10,138 10,208 10,278 10,348 10,418 10,488 10,838 700 Multi-Family Units 4,375 4,432 4,489 4,546 4,603 4,660 4,945 570 Industrial KSF 1,162 1,162 1,162 1,162 1,162 1,162 1,162 0 Commercial KSF 1,408 1,410 1,413 1,415 1,417 1,419 1,514 106 Office & Other KSF 1,575 1,584 1,593 1,602 1,611 1,620 1,628 53 Institutional KSF 770 772 774 776 778 779 786 16 Single Family Trips 53,729 54,100 54,471 54,842 55,213 55,584 57,439 3,710 Multi-Family Trips 11,232 11,379 11,525 11,671 11,818 11,964 12,696 1,463 Residential Trips 64,962 65,479 65,996 66,514 67,031 67,548 70,135 5,173 Industrial Trips 2,830 2,830 2,830 2,830 2,830 2,830 2,830 0 Commercial Trips 17,196 17,224 17,252 17,280 17,308 17,336 18,487 1,290 Office & Other Trips 8,535 8,584 8,634 8,683 8,732 8,782 8,823 288 Institutional Trips 8,698 8,719 8,740 8,761 8,782 8,803 8,883 185 Nonresidential Trips 37,259 37,357 37,456 37,554 37,653 37,751 39,023 1,764 Total Vehicle Trips 102,221 102,836 103,452 104,068 104,684 105,299 109,158 6,937 VMT 572,217 576,086 579,955 583,824 587,693 591,562 612,763 40,546 Lane Miles 70.00 70.47 70.94 71.42 71.89 72.36 74.96 4.96 Fountain Hills, Arizona Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 45 Calibrated Travel Demand Model Fountain Hills plans to construct 3.94 lane miles of arterials over the next 10 years to serve future development. Since Fountain Hills plans to build fewer than 4.96 lane miles, as shown in Figure S6, the average trip length of 5.6210 miles is adjusted until the 10-year demand for arterials equals 3.94 lane miles – resulting in an average trip length of 4.4653 miles on the planned street improvements. The 10- year increase in VMT on the planned street improvements equals 32,209 VMT. Figure S7: Calibrated Travel Demand Development Dev ITE Weekday Local Trip Weekday Type Unit Code Veh Trips Trip Length Length Adj VMT Single Family HU 210 5.30 4.4653 120% 28.40 Multi-Family HU 220 2.57 4.4653 120% 13.76 Industrial KSF 110 2.44 4.4653 76% 8.26 Commercial KSF 820 12.21 4.4653 50% 27.27 Office & Other Services KSF 710 5.42 4.4653 76% 18.39 Institutional KSF 730 11.30 4.4653 76% 38.33 VMC Per Lane Mile 8,175 Average Trip Length (miles) 4.4653 Base 1 2 3 4 5 10 10-Year 2025 2026 2027 2028 2029 2030 2035 Increase Single-Family Units 10,138 10,208 10,278 10,348 10,418 10,488 10,838 700 Multi-Family Units 4,375 4,432 4,489 4,546 4,603 4,660 4,945 570 Industrial KSF 1,162 1,162 1,162 1,162 1,162 1,162 1,162 0 Commercial KSF 1,408 1,410 1,413 1,415 1,417 1,419 1,514 106 Office & Other KSF 1,575 1,584 1,593 1,602 1,611 1,620 1,628 53 Institutional KSF 770 772 774 776 778 779 786 16 Single Family Trips 53,729 54,100 54,471 54,842 55,213 55,584 57,439 3,710 Multi-Family Trips 11,232 11,379 11,525 11,671 11,818 11,964 12,696 1,463 Residential Trips 64,962 65,479 65,996 66,514 67,031 67,548 70,135 5,173 Industrial Trips 2,830 2,830 2,830 2,830 2,830 2,830 2,830 0 Commercial Trips 17,196 17,224 17,252 17,280 17,308 17,336 18,487 1,290 Office & Other Trips 8,535 8,584 8,634 8,683 8,732 8,782 8,823 288 Institutional Trips 8,698 8,719 8,740 8,761 8,782 8,803 8,883 185 Nonresidential Trips 37,259 37,357 37,456 37,554 37,653 37,751 39,023 1,764 Total Vehicle Trips 102,221 102,836 103,452 104,068 104,684 105,299 109,158 6,937 VMT 454,567 457,641 460,714 463,787 466,861 469,934 486,776 32,209 Lane Miles 55.60 55.98 56.36 56.73 57.11 57.48 59.54 3.94 Fountain Hills, Arizona Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 46 ANALYSIS OF CAPACITY, USAGE, AND COSTS OF EXISTING PUBLIC SERVICES ARS § 9-463.05(E)(1) requires: “A description of the existing necessary public services in the service area and the costs to upgrade, update, improve, expand, correct or replace those necessary public services to meet existing needs and usage and stricter safety, efficiency, environmental or regulatory standards, which shall be prepared by qualified professionals licensed in this state, as applicable.” ARS § 9-463.05(E)(2) requires: “An analysis of the total capacity, the level of current usage and commitments for usage of capacity of the existing necessary public services, which shall be prepared by qualified professionals licensed in this state, as applicable.” Street Improvements – Plan-Based Fountain Hills plans to expand Shea Boulevard to serve future development. The Fountain Hills Public Works Department provided construction cost estimates of $29,311,273 to construct 3.94 lane miles of Shea Boulevard. The eligible cost of $8,793,382 excludes the 70 percent Maricopa Association of Governments (MAG) share of funding. Figure S8: Cost Factors As shown below, the analysis includes a credit of $900,000 for the May 2025 street facilities development fee fund balance. The adjusted cost of street improvements is $7,893,382, and the adjusted cost per lane mile is $2,003,396. The planned level of service is 1.2232 lane miles per 10,000 VMT (59.54 lane miles / (486,776 VMT / 10,000)). For street improvements, the cost is $245.06 per VMT (59.4 lane miles / 486,776 VMT X $2,003,396 per lane mile). Figure S9: Planned Level of Service Shea Blvd Widening Miles Lanes Lane Miles Total Cost MAG Funding Eligible Cost Palisades to FH Blvd 0.94 1 0.94 $6,276,218 $4,393,353 $1,882,865 FH Blvd to Technology Dr 1.50 2 3.00 $23,035,055 $16,124,539 $6,910,517 Total 2.44 3.94 $29,311,273 $20,517,891 $8,793,382 Source: Fountain Hills Public Works Department Eligible Cost $8,793,382 May 2025 Fund Balance ($900,000) Adjusted Cost $7,893,382 Lane Miles 3.94 Adjusted Cost per Lane Mile $2,003,396 Adjusted Lane Miles 59.54 2035 VMT 486,776 Lane Miles per 10,000 VMT 1.2232 Cost per VMT $245.06 Source: Fountain Hills Public Works Department Level-of-Service (LOS) Standards Cost Factors Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 47 Development Fee Report – Plan-Based The 2025 cost to prepare the Street Facilities IIP and related development fee report equals $21,350. Fountain Hills plans to update its report every five years, so the 10-year cost is $42,700. Based on the 10- year cost, proportionate share, and 10-year projections of future development from the Land Use Assumptions document, the cost per service unit is $1.33 per VMT. Figure S10: IIP and Development Fee Report Necessary Public Service 2025 Study Update 10-Year Cost (2 Updates) Service Unit 10-Year Change Cost per Service Unit Residential 80% Population 2,462 $13.84 Nonresidential 20% Jobs 447 $19.04 Residential 98% Population 2,462 $16.96 Nonresidential 2% Jobs 447 $1.90 Street $21,350 $42,700 All Development 100% VMT 32,209 $1.33 Total $63,950 $127,900 Proportionate Share Parks and Recreational $42,600 Fire $42,600 $21,300 $21,300 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 48 STREET FACILITIES DEVELOPMENT FEES Construction Sales Tax Credit/Offset The analysis does not include a revenue credit/offset, because Fountain Hills’ construction sales tax rate equals the amount of the sales tax rate imposed on the majority of other sales tax classifications. Appendix A contains the forecast of revenues required by Arizona’s Enabling Legislation (ARS § 9-463.05(E)(7)). Street Facilities Development Fees Figure S11 includes infrastructure components and cost factors for street facilities development fees. The cost per service unit is $246.39 per VMT. Residential development fees are calculated per housing unit and vary proportionately according to the amount of VMT. For a single-family unit, the fee of $6,997 is calculated using a cost of $246.39 per VMT multiplied by 28.40 VMT per unit. Nonresidential development fees are calculated per development unit and vary proportionately according to the amount of VMT. For commercial development, the fee of $6,719 per development unit (1,000 square feet) is calculated using a cost of $246.39 per VMT multiplied by 27.27 VMT per development unit. Figure S11: Street Facilities Development Fees Fee Component Cost per VMT Street Improvements $245.06 Development Fee Report $1.33 Total $246.39 Development VMT Unit per Unit1 Single Family Housing Unit 28.40 $6,997 $1,935 $5,062 Multi-Family Housing Unit 13.76 $3,390 $964 $2,426 Development VMT Unit per Unit1 Industrial 1,000 Sq Ft 8.26 $2,035 $630 $1,405 Commercial 1,000 Sq Ft 27.27 $6,719 $2,860 $3,859 Office & Other Services 1,000 Sq Ft 18.39 $4,531 $1,240 $3,291 Institutional 1,000 Sq Ft 33.12 $8,160 $2,480 $5,680 1. See Land Use Assumptions Residential Fees per Development Unit Development Type Proposed Fees Current Fees Difference Nonresidential Fees per Development Unit Development Type Proposed Fees Current Fees Difference Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 49 STREET FACILITIES DEVELOPMENT FEE REVENUE Appendix A contains revenue forecasts required by Arizona’s Enabling Legislation (ARS § 9-463.05(E)(7)). Projected fee revenue shown in Figure S12 is based on the development projections in the Land Use Assumptions document and the updated street facilities development fees. If development occurs faster than projected, the demand for infrastructure will increase along with development fee revenue. If development occurs slower than projected, the demand for infrastructure will decrease and development fee revenue will decrease at a similar rate. Projected development fee revenue equals $7,913,117 and projected expenditures equal $7,936,010. Figure S12: Street Facilities Development Fee Revenue Growth Share Existing Share Total Street Improvements $7,893,310 $0 $7,893,310 Development Fee Report $42,700 $0 $42,700 Total $7,936,010 $0 $7,936,010 Single Family Multi-Family Industrial Commercial Office & Other Institutional $6,997 $3,390 $2,035 $6,719 $4,531 $8,160 per unit per unit per 1,000 sq ft per 1,000 sq ft per 1,000 sq ft per 1,000 sq ft Hsg Unit Hsg Unit KSF KSF KSF KSF Base 2025 10,138 4,375 1,162 1,408 1,575 770 Year 1 2026 10,208 4,432 1,162 1,410 1,584 772 Year 2 2027 10,278 4,489 1,162 1,413 1,593 774 Year 3 2028 10,348 4,546 1,162 1,415 1,602 776 Year 4 2029 10,418 4,603 1,162 1,417 1,611 778 Year 5 2030 10,488 4,660 1,162 1,419 1,620 779 Year 6 2031 10,558 4,717 1,162 1,438 1,622 781 Year 7 2032 10,628 4,774 1,162 1,457 1,623 782 Year 8 2033 10,698 4,831 1,162 1,476 1,625 784 Year 9 2034 10,768 4,888 1,162 1,495 1,626 785 Year 10 2035 10,838 4,945 1,162 1,514 1,628 786 700 570 0 106 53 16 $4,897,900 $1,932,300 $0 $712,214 $240,143 $130,560 $7,913,117 $7,936,010 Fee Component Year 10-Year Increase Projected Revenue Projected Fee Revenue Total Expenditures Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 50 APPENDIX A: FORECAST OF REVENUES OTHER THAN FEES ARS § 9-463.05(E)(7) requires: “A forecast of revenues generated by new service units other than development fees, which shall include estimated state-shared revenue, highway users revenue, federal revenue, ad valorem property taxes, construction contracting or similar excise taxes and the capital recovery portion of utility fees attributable to development based on the approved land use assumptions, and a plan to include these contributions in determining the extent of the burden imposed by the development as required in subsection B, paragraph 12 of this section.” ARS § 9-463.05(B)(12) states, “The municipality shall forecast the contribution to be made in the future in cash or by taxes, fees, assessments or other sources of revenue derived from the property owner towards the capital costs of the necessary public service covered by the development fee and shall include these contributions in determining the extent of the burden imposed by the development. Beginning August 1, 2014, for purposes of calculating the required offset to development fees pursuant to this subsection, if a municipality imposes a construction contracting or similar excise tax rate in excess of the percentage amount of the transaction privilege tax rate imposed on the majority of other transaction privilege tax classifications, the entire excess portion of the construction contracting or similar excise tax shall be treated as a contribution to the capital costs of necessary public services provided to development for which development fees are assessed, unless the excess portion was already taken into account for such purpose pursuant to this subsection.” REVENUE PROJECTIONS Fountain Hills does not have a higher-than-normal construction excise tax rate; therefore, the required offset described above is not applicable. Shown in Figure A1, Fountain Hills provided the required forecast of non-development fee revenue from identified sources that can be attributed to future development over a period of five years. Fountain Hills directs the revenues shown below to non-development fee eligible operations and capital needs including maintenance, repair, and replacement. Figure A1: Revenue Projections Projected Revenue FY2025-26 FY2026-27 FY2027-28 FY2028-29 FY2029-30 Intergovernmental Revenue $8,337,654 $8,504,407 $8,674,495 $8,847,985 $9,024,945 Licenses, Permits & Fees $1,637,398 $1,686,520 $1,737,116 $1,789,229 $1,842,906 Building Permit Revenue $712,740 $734,122 $756,146 $778,830 $802,195 Local Sales Taxes $16,500,234 $17,160,243 $17,589,249 $18,028,981 $18,479,705 Total $27,188,026 $28,085,293 $28,757,006 $29,445,025 $30,149,751 Source: Town of Fountain Hills 2026-2030 Revenue Projections Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 51 APPENDIX B: PROFESSIONAL SERVICES As stated in Arizona’s development fee enabling legislation, “a municipality may assess development fees to offset costs to the municipality associated with providing necessary public services to a development, including the costs of infrastructure, improvements, real property, engineering and architectural services, financing and professional services required for the preparation or revision of a development fee pursuant to this section, including the relevant portion of the infrastructure improvements plan” (see ARS § 9- 463.05.A). Because development fees must be updated at least every five years, the analysis allocates the cost of two updates to the projected increase in service units during 10-year study period (see Figure B1). Qualified professionals must develop the IIP, using generally accepted engineering and planning practices. A qualified professional is defined as “a professional engineer, surveyor, financial analyst or planner providing services within the scope of the person's license, education or experience”. Figure B1: Cost of Professional Services Necessary Public Service 2025 Study Update 10-Year Cost (2 Updates) Service Unit 10-Year Change Cost per Service Unit Residential 80% Population 2,462 $13.84 Nonresidential 20% Jobs 447 $19.04 Residential 98% Population 2,462 $16.96 Nonresidential 2% Jobs 447 $1.90 Street $21,350 $42,700 All Development 100% VMT 32,209 $1.33 Total $63,950 $127,900 Proportionate Share Parks and Recreational $42,600 Fire $42,600 $21,300 $21,300 Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 52 APPENDIX C: LAND USE DEFINITIONS RESIDENTIAL DEVELOPMENT The residential development categories shown below are based on data from the U.S. Census Bureau, American Community Survey. Development fees will be assessed to all new residential units. One-time development fees are determined by site capacity (i.e., number of residential units). Single Family: includes fully detached, semi-detached (semi-attached, side-by-side), row house, townhouse, and mobile home units. In the case of attached units, each must be separated from the adjacent unit by a ground-to-roof wall in order to be classified as a single-family structure. Also, these units must not share heating/air-conditioning systems or utilities. Multi-Family: includes residential buildings containing units built one on top of another and those built side-by-side which do not have a ground-to-roof wall and/or have common facilities (i.e., attic, basement, heating plant, plumbing, etc.). This also includes boats, RVs, vans, etc., occupied as a housing unit or units that do not fit into the other categories. Land Use Assumptions, Infrastructure Improvements Plan, and Development Fee Report Fountain Hills, Arizona 53 NONRESIDENTIAL DEVELOPMENT The proposed general nonresidential development categories (defined below) can be used for all new construction. Nonresidential development categories represent general groups of land uses that share similar average weekday vehicle trip generation rates and employment densities (i.e., jobs per thousand square feet of floor area). Commercial: Establishments primarily selling merchandise, eating/drinking places, and entertainment uses. By way of example, Commercial includes shopping centers, supermarkets, pharmacies, restaurants, bars, nightclubs, automobile dealerships, movie theaters, hotels, and motels. Industrial: Establishments primarily engaged in the production, transportation, or storage of goods. By way of example, Industrial includes manufacturing plants, distribution warehouses, trucking companies, utility substations, power generation facilities, and telecommunications buildings. Institutional: Establishments including public and quasi-public buildings providing educational, social assistance, or religious services. By way of example, Institutional includes schools, universities, churches, daycare facilities, and government buildings. Office & Other Services: Establishments providing management, administrative, professional, or business services; personal and health care services. By way of example, Office & Other Services includes banks, business offices, assisted living facilities, nursing homes, hospitals, medical offices, and veterinarian clinics.