Loading...
HomeMy WebLinkAboutReso 79-1984 RESOLUTION NO', 79-84 CITY COUNCIL, CITY OF SOUTH SAN FRANCISCO, STATE OF CALIFORNIA A RESOLUTION AUTHORIZING EXECUTION OF AGREEMENT FOR FUNDING OYSTER POINT SEPARATION BE IT RESOLVED by the City Council of the City of South San Francisco that: 1'. Approval of Agreement, An Agreement entitled "Agreement for Funding Oyster Point Separation" between the City of South San Francisco and Richard and Martha Diodati is hereby approved', and a copy of said Agreement is attached hereto as Exhibit "1~" 2. Execution of Agreement~ The Mayor is hereby authorized to execute said Agreement on behalf of the City" and the City Clerk attest his signature thereto, I hereby certify that the foregoing Resolution was regularly introduced and adopted by the City Council of the City of South San Francisco at a regular meeting held on the 13th day of June , 1984' by the following vote' AYES' NOES' Councilmembers Mark N. Addie.qo, Emanuele N. Damonte, Richard A. Haffey, Gus Nicolopulos; and Roberta Cerri Te.qlia Non~. ABSENT: _Nnne AGREEMENT FOR FUNDING OYSTER POINT SEPARATION THIS A~REEMENT is made and entered into as of the 30th day of July 19 84- between the City of South San Francisco .(hereinafter l'citY")'and R.i.cbard' and Martha Diodati, a married couple, (hereinafter "Developer,"). WHEREAS, Developer has obtained Use Permits No. UP-81-602 and IJP-82-6IZ a~c[. final approval of Subdivis'ion Map No. SA-83-79 and final approval of Parce~ )~a~ No. PM-81-193 (hereinafter the "Conditional Approvals") all of which Conditional Approvals required Developer to pay its Contribution toward the ConstruCtion of- the.Oyster Point Separation as set forth in a formula approved.by the ~it7 . . Council of' the'~ity' of South San Francisco; and .... WHEREAS"th'o Condition~"~A~proval~: all relate to the'development of th~ · -- .Oyster Point BUsiness Park, more particularly described as Parcels 1 through ~ as shown on the Parcel Map entitled "Oyster Point Business Park, being a sub- division of the 1.ands conveyed to Diodati by deed dated 1-13-81 and recorded 1-15-81 Serial No. 4346AS and by deed dated 1-14-81 and recorded 1-15-$1 Serial NO. 4347AS, San Mateo County Records, South San Francisco, California" dated July, 1981 and recorded in the office of the County Re'corder of the County San Mateo on April 12, 1983 in Volume 52, Pages 58 and 59, Document 8202900! . (hereinafter the "Oyster Point Business Park"); and WHEREAS, City has, by Resolution No; 71-84, adopted a funding formula for the payment of the Cost of Construction of the Oyster Point Separation; and WHEREAS, City and Developer now desire to enter into 'an Agreement.to pro- vide the mechanics for Developer to fund Developer's share of the Oyster Point Separation; NOW, THEREFORE, the City and Developer agree as follows: 1. Definitions. (a) The terms the "Project" or the "Property' mean and refer to all of the property within the Oyster Point Business Park, more particularly described as Parcels I through 4 as' shown on the Parcel Map entitled.-i]yster Point BUsiness Park, being a Subdivision of the lands conveyed to Diadati by ~d dated I-I3-81 · and recorded 1-15-81 Serial No. 4346AS and by deed dated I-1¢-8! and recorded 1-15-81 Serial No. 4347AS, San Mateo County Records, South' San IFrancisco,. CalifOrnia" dated July 1981 and recorded in the office of the County l~ecorder of. the County of San Mateo on April 12, 1983 in Volume 52, Pages 58 and 59, I;~ummnt 82029001; and (b) TRe term "Developer" means Richard Diodati anti I~ha Diodati, a married couple and includes any and all of Developer's'successors in interest or assigns'~of any description. (c) The "Oyster Point Separation" means a proposecl gr~e separation at Oyster Point Boulevard and the Southern Pacific tracks, ~ogethe~ with any related freeway access and street improvement including,, without~ limit~l~ian, the freeway over-crossing, curbs, gutters, bicycle lanes, sidewalks, ]andscimDing, signs and signals, land acquisition, utility and storm drain relocations, ~nv~ronmental assessments and reports, architecture and engineering. (d) .The "cost of constuction of the Oyster Point Sel~m-ntion" means the total cost of environmental studies, the total cost of constr.u~ion, the total cost of acquisition of lands and easements and all' inc~d:ent~l c~sts and contingencies th'ereto, including engineering, supervision and inspection ns ~:cidental to con- struction and acquisition and including any financing casts, $~h ns bond discount, reserve fund, bond counsel fees and printin'g and advertising ca~ts, which arise from any. bond financing necessary to provide funds or repaymen.~- of funds for con- struction costs of the project. {el "ADT of the Oyster Point Business Park' means average, daily trip generation oriented to or from Highway 101, northbound, southbound, or crossing Highway 101. The Project ADT for each type of development in sai~ Project .shall be as set forth in Exhibit I to Exhibit "A" attached hereto and~ incorporated by reference herein as though set forth .verbatim. (f) "Total Project ADT" means the total ADT generated by in. tensities or' densities of use on the Property for which final discretionary approval has' been granted by City. (g) "Contribution" is the cash amount Developer is obligated to pay based upon the formula contained in Exhibit "A" hereto as applied to total Project ADT.. 2. Developer Contribution. Developer shall Contribute to the cost of the Oyster Point SeParation at a rate in accordance with the Oyster Point~ :ontribution Formula Set forth in Exhibit "A" attached hereto and previously incorDorate~ herein by reference. 3. Payment of Contribution. (al Developer shall pay Developer's Contribution for-the Cost of Construc- tion of the Oyster Point Separation in cash at such time an~ in such amounts: as requested by City, except as to requests made pursuant to subparagraph 3Cc) and except as provided in subparagraphs 3(fl and (gl. (b) Within thirty'(30) days following execution of this Agreement, Developer shall pay. the cash amount of $600,000.00 as its initial C~tribution based upon ADT for most of the 'buildings for which building pe~its have been issued within the project. Developer shall pay the additional .cash amounts to City as fol lows: (il $300,000 payable on May l, 1985; and - (ii) $235,000 payable on May 1, 1986 Upon Developer's payment of the above amounts, De~el~er will have pa. ida contribution of $1"135 million'~ which is sufficient to~ pay for-Developer's total project ADT of 7'~369 at the date this Agreement is executed~ In the event that Developer. obtains final discretionary approval fmr changes' in the. densities or intensities of use authorized on the Property, ~.hen' Dev~lOpe~'s~ Contr'i- bution based upon total Project ADT shall be adjusted i~ acr_ordance with Exhibit "1" to Exhibit "A" hereto~ Thereafter', Developer shall prior tootle fssuamce-of a building permit for any building (or modification thereto) within t~project which generates ADT in excess of the Total Project ADT Setr forth aboVe~ Cash contribution bsed upon ADT. for'the building (or modifJe~tion) for which ~he permit is to be issued" (c) Developer may'~ at its own election' secure its obligation:pursuant. to subparagraph 3{b) above by posting with the City an uncomdi'tional letter of credit substantially complying with the form shown on Exhibit "B"hereto: drawn only upon"Acceptable Financial Institutions" as listed in Exhibit 'C" attached hereto and incorporated by reference herein'j in the amount of all of Developer's cash contribution then due and'unpaid times the Engineering ~ews Record COns- truction Cost Index for San Francisco at date of Cash Paymemt divided: by 5~13g~61 CCI {i~'e~ Contribution X 5139~61 = Amt~ of Letter of Credit lmayable to Upon such-a posting,.Developer shall have met the prerequisite ofsubparagraph 3{b) for the issuance.of a building permit. Thereafter, O~eloper shall, upon a request fo~ funds pursuant to subparagraph 3{a} above, pay its cash contribution into the Oyster Point Separation Fund within thirty days of' said request, {d} Construction of the Oyster Point Separation c~uld proceed at such a rate that funds will be needed for that improvement before l)eveloper's Comtributiom would otherwise be required hereunder. If that occurs the ~ity shall be allowed to request and Developer shall pay in cash the full amount off Developer's Contri- bution based on the Total Project ADT not already paid in =h. Upon such request bY City', Developer shall pay such amounts within thirty {30)daYs of City's request therefor~ In the event that City collects Developer's Contribution pursuant to this subparagraph 3(d) and the Oyster' Point Separation is not physically under construction prior to December 31~,~ Igg3j Cit) shall refund all contributions made by Developer' plus interest~, if any, earned thereon"' (el All cash and letters of credit shall be helU by the City ima special fund, segregated from all general funds Of the City~ which shall be irrevocably earmarked for the Cost of Construction of the OYSter Point Separation as herein defined and for no other purpose or purposes whatsoever unless and until the. repayment provisions of Paragraph 4 of this Agreement are implemented~ All interest earned on cash within the Fund shall be credited to the Fund~ (fl City agrees to make any requests for cash p~rsuant to thi~ Paragraph 3 upon all devel°pers who are required to contribute to the Oyster Point. Separation~ Such request shall be made upon each developer in an amount equal to the amount that said developer's proportionate share of the total the Oyster Point Separation bears to the total request then being madeZ, I~ver- theless~ City shall not be required to'successfully collect said contribuitons~ and, Developer's obligation under this Paragraph 3 to pay its :ontribution in a timely fashion shall not be affected by failure of the City to collect the contributions of other developers" Upon-~City's request for a cash Contribution by Developer,~ whether for Cost of Construction as contemplated in subparagraph 3(a) above er for the full amount of the projected Contributions by Developer as contemplated in subparagraph 3(d) above', processing of all subdivision or parcel maps and building permits and occupancy permits shall be halted for deYeloimnent on the par- cel or parcels owned by DeVeloper until payment of Developer's cash Contribution is received~ City will pay an amount equal to its proportionate share of the Cost of Construction of the Oyster Point Separation at the same timethat it · expends Developer's proportionate share~ 4'~ Refunds of Excess Payments~, It is recognized that the City wi~ll make .every effort to secure maximum participation in the OysterPoint SeparatiOn Project~ and for greater state and/or federal contributions to the Oyst~_~ Poi~ Separatio~ Any funds collected in excess of those needed for the local sha~e co~l~ribut~om and interest on such excess funds shall be refunded, to Developem i~ accordance with the Oyster Point Separation Fund Repayment Formula attache~ ~eret~ es .Exhibit "D" and incorporated herein by reference as~ ~hough set.'fort~ ~rbatim~ · 5. No Further Fees or Contributions'~ It is understood and ~greed ~hat the obligation of Developer to contribute based upon ~otal Project ADT an~i to perform' other obligations expressed herein shall be the sole obligations of De~eloper or any other owner of all or any portion of the Property wit~ resPec~ ~o the construCtion of the Oyster Point Separation or any part thereof ~r ~t~. respect to traffic mitigation at the Oyster Point/Southern Pac·ific~ighway ~O1 ~m~ersect~ons as required by the intensity of development approved im the ~s~e ~ermit~ and~or SubdivisiOn Maps approved prior or subsequent to this Ageement~ ~o o~er' con- struction'~ payment of fees', or contribution or the like with re~ec~ t~ the Oyster Point Separation or any part thereof shall be required of Bevel'o~er or any owner of any portion of the Property as a condition to or in commectiom with issuance or approval of any subdivision map. parcel map~ ~se permit~ b~ilding permit'~ occupancy permit~ or any other permit approval or ~uthom~zatiom what$oeverZ 6~ Assignment: (a) Developer may at any time or from time to time lease', sel~ or other- wise transfer or assign (hereinafter "transfer") its rights~, title or Smterest in or to all or any portion of the Pr°perty~ Immediately ~pon ~ch a ~mansfer; Developer shall notify the City of the name and address of the ~nsferee and shall supply City with a signed original of the "Assignment'~" · ---' (b) Notwithstanding the foregoing, Developer agrees that Developer t shall remain primarily liable for the Co. ntribution due with: respec.t to any lot or parcel conveyed by Developer' until the City receives the cash. payment contemplated in Paragraph 3(al, (b) or {c) above, whereupo~ ~e~eloper's total obligation shall be reduced by the AD~ attributable to said. cash payment,. ! Developer also specifically' agrees that Developer shall pay,,.~ithin~' · , thirty (30) days of City's request,~ any and all cash con~ibut,ions required as a .condition to issuance of a building permit for any building {or modification thereto) the use of which will generate ADT on a given parcel in excess of the amounts shown on Exhibit "E," attached hereto and incorporated herein by reference, when said building permit is requested for construction'or modification to a building on a parcel or portions thereof owned by the Developer on the date of' ___ this Agreement and subsequently conveyed by Developer by sale or lease or otherwise. 7. Recordation. The Developer shall cause a copy of this Agreement and · any amendments' to it or assignments of rights or responsibilities hereunder to be recorded in the Office of the Recorder of the County of San I~ateo as a restrictive covenant upon the lands within the Oyster PoinL' Business~ Park immediately upon its execution. 8. Notices, All .notices required or permitted to be given hereunder shall ~be in writing and deemed to be given and reCeived' when either personally delivered or forty-eight (48) hours after deposit in the United States mail, postage prepaid, certified or registered, return receipt requested, and addressed as follows- To City: To Developer City Clerk P.O. Box 711 · South San Francisco, CA 94083 Richard Diodati 1461 San Mateo Avemue South San Francisco, CA 94080 Each party by noticeas herein provided may changesucb address for purposes of subsequent notices hereunder, 9, Captions" The captions of articles', sections and paragraphs hereof are -- for convenience only and shall not affect the meaning of this Rg~reement~ 10. Capitalized Terms. All capitalized items' herein' which are defined terms shall have the meanings set forth in this AgreementZ 11~ Time~ Time is of the essence of this Agreement and each provision hereof~ 12, Governing Law: This Agreement shall be governed by the laws of the State of California'~ 13~ Invalidity or Illegality'~ If any provision (or portion, of the provision'} hereof is adjudicated illegal or unenforeable~ the remaining provisions ~or portions of such provisions) of this Agreement shall.remain in ful! force and effect~ 14~ Attorney's Fees. In the event of any litigation to construe~ interpret or enforce this Agreement~ the prevailing party shall be entitle~ to recover reasonable attorneys' fees and costs in addition to othersuch relief as the court may award. 115~ Upon execution of this Agreement~ Owner shall have it r~orded in the office of the Recorder of the County of San MateoJ IN WITNESS WHEREOF~ the undersigned have executed this Agreement on the · San Mateo;' CallWorni~. ' . CITY OF SOUTH SAN FRANCISCO, ' ATTEST: .. ' a municipal' corpration OYSTER POINT CONTRIBUTION FORMULA 1. General Provisions: Contributions shall be based upon weekday Average Daily Trip (ADT) generation by various land uses as set forth in Exhibit I attached hereto and incorporat~d herein by reference as though set forth verbatim. iNote: (al When ADT generation is based upon gross square footage of a building, the gross square footage includes the,. total floor area within the building shell, which shall be computed by measuring to the inside finished surface of permanent outer building walls. Ihe gross square footage of a building shall be the sum of the square footage of all enclosed floors of the building, including basements, mechanical equipment areas, corridors and general support areas and the like. Gross square footage shall not include first floor open lobby area in exess af four hundred (400) square feet, atrium openings which extend to floors above the atriuim floor, or Penthouses used exclusively to house mechanical equipment. Credit may be given for ADT generated by uses previously existing on the parcel (s) proposed for development if those previous uses were lawful and active within two (2) years prior to the date the project proposal was accepted by the City as a complete application. 2. Contribution Formula: Engineering News Record Construction Cost Index For San Francisco at date of Cash Pay~nt Amount of ADT x $154' x b139.61'* = Contribution 3. Methods of Payment: (al In most cases, payment or guarantees of payment shall be ma~e pr~ior to issuance of building permits. (b) In some cases (i.e. projects underway prior to adoption, of the formula contained herein) guaranteed delayed payment plans ~y be approved by agreement with adequate surety. Belayed payment agreement will be subject to adjustment in accordance with Enginering News Record Index changes. In no case shall the per-trip contribution amount be less than the $154 figure set forth above. Should the Engineering News Record Index be discontinued, the formula provided above shall be converted to any new or changed index which might replace said index. *The $154 figure set forth above is based upon the total estimated cost of the Oyster Point Separation divided by the projected total ADT applicable to that project. **July, 1983 Engineering News Record Construction Cost Index for San F ranci sco. EXHIBIT "A" Land Use Truck Terminal General Industrial Manufacturing' ~Warehousing Hotel' Motel General Office Building Research Center Recreational Club Dinner House Restaurant EXHIBIT 1. TO OYSTER POINT CONTRIBUTION FORMULA General Description Facilities Where goods.are transferred between trucks'~ trucks and railroads'~ or trucks and airports'~' AI)T Trip Rate Per I000*'~ Gro~ss Square Fee.__~t Typical usesare printing plants~ material testing laboratories, assemblers of data processing equipment~ and power stations which usually employ less than 500 emp- loyees with an emphasis on uses other than~ manufacturing~ Primary activity is the conversion of materials or parts into finished products'J Facilities which are all or largely devoted to storage of materials': Place of lodging which generally contains one hundred {100) or more lodging rooms or suites and which could include restaurants, cocktail lounges', meeting rooms~ banquet rooms, and other retail and service shops within the same building~ 5:46 3=99 4:-50 10:§0 (Per Room] Place of lodging which ordinarily contains less than one hundred. {100) rooms or suites' which could include a restaurant on the sue premises: I0','I4 (Per Room'] Office building housing one or more tenants 12=30 and is the location where the affairs of a business'; commercial or industrial organization'; professional person or firm are conducted and related support services: Facilities or groups of facilities devoteO 'nearly exclusively to research and develop- ment activities. 5:30 Privately owned' facilities including tennis courts', 'swimming pools'. 'racquet ball courts-' handball courts'; and other minor gynmastic facilities¥ 11:70 Eating establishments of high quality in interior furnishings and food which generally have a customer turnover rate of one hour ~r longer and are not open 24 hours ))er day'J 56:30 Page I of 3 Land Use EXHIBIT i TO OYSTER POINT CONTRIBUTION FORMULA General Description ADT Trip Rate Per I000*~ I~ross Square Feet High Turn-over Restaurant Eating establishments which generally have a customer turn-over rate of less tt~an one hour, including, but not limited to, coffee shops, cafeterias and delicatessens. 16¢.40 Shopping Center General Commercial An integrated group of comercial est- ablishments which is planned, developed owned, and managed as a Unit: Under 50,000 Gross Square Feet 50,000 Gross Square Feet and Greater' Establishments contained within freestand- ing commercial buildings including strip commercial buildings. 115.8 79.1 48.00 Banks and Savings and Loan Marina Single Family Dwellings Townhouses Condominiums and Apartments Contain banks or savings and loan facilities. Public or private marina with some having social activities scheduled throughout the week. 74.00 I) 3.2/berth 3) 10.O/unit 3) 9.0/unit 3) §.O/unit Except for general office buildings and banks and savings and lo,a4~ use, all land use listed above shall be calculated at the applicable primary land use rate notwith- standing the fact that the use may include up to 25% of office use ancillary to the primary use. Office use exceeding 25% for a given structure shall be computed at the general use rate as set forth above. Any other uses in the same structure shall be computed as a separate use of that structure. The following typical example would apply to a 50,000 square foot industrial building which contains 30% Office, 2% Delicatessen, 0% General Industrial and 60% Warehousing' Average Trip Rate ADT Square 1000 Sq. Ft. of Trip Use Feet Gross Floor Area Generation Office 2,500 (15,000-12,500) 12.30 30.75 . Del icatessen 1,000 164.40 164.40 General Industrial 4,000 5.46 21.84 Warehousing 42,500 (30,000+12,500) 4.50 191.25 408.24. In this case, the total-trip generation would be 409 trips per day' *See next page Paoe ? of 3 *For specific definitions of land use categories and data supposing! trip generation rates see "Trip Generation Second Edition - 1979" prepared by the Institute of Transportation Engineers. A copy of this report, including use definitions and variations of the above listed rates, has been placed in the files:' of the Depart-. ment of Community Development, 400 Grand Avenue, South San Francisco, CA 94080. 1) A Traffic Impact Analysis of the Proposed Oyster Point': Business Center;.. TJKM. Transportation Consultant. Dec. 1981. 2) CALTRANS - 12th Progress Report on Trip Ends Generation Research Counts', December, 1979. 3) Terrabay Development; Final Environmental Impact Rep°rt,'August, 1982 Page 3 of 3 EXHIBIT "B" SAMPLE SAMPLE NO. Amount Irrevocable Letter of Credit SAMPL£ SAMPLE TO: CITY OF SOUTH SAN FRANCISCO 'Gentlemen: We hereby authorize you to draw on Name of Bank and ~ranch Location at sight for account of Name and Address of Developer ~ up to an aggregate amount of times the Engineering News Record Con- struction Cost Index for San Francico at date of Cash Pay,f~-~ divided by 5139.61 CCI {i.e. X 5139.61 = Amt. of Letter of Credit pey~b'le to City). Drafts to be accompanied by- 'The original of this Letter of Credit and its amem~ments, if any. We are informed that this Letter of Credit is iss~e~ to guarantee a portion of Developer's required Contribution of' tl~e Cost of COnstruction of the Oyster Point Separation' as Defined in an A~ement entitled "Agreement for Funding OySter Point Separation' em~ered into by and between Developer and the City of South San Francisco and dated Drafts drawn hereunder must specifically mention the n~er and date of this Letter' of Credit. The amount of each draft negotiated, together with the ~ate of n~egotiation, must be entered on the reverse side of this Letter of Credit. We hereby agree with you that the draft~ drawn under and in accordance with the terms of this credit shall be duty honored upon presentatiem to the drawee on or before . Date SignaLures ACCEPTABLE FINANCIAL INSTITUTIONS F[~]~ INVESTMENT Untted States: · Bank of America Citibank Chase Manhattan Bank Manufacturers Hanover Trust Morgan Guaranty Trust Chemical Bank Continental Illinois Bank ers Trust First National Bank of Chicago Security Pacific National Bank Wells Fargo Bank Crocker National Bank First 'Interstate Bank of California HellOn Bank " Seattle First National Bank ]~epublie National Bank, Dallas Harris Trust Company Texas Commerce Bank No~the~n Trust . Rainier National Bank Pittsburgh National Bank Ameritrust - First National Bank of Boston U,S. National Bank of Portland Northwest Bancorp - First International Bancorp First Bank. System First City Mancorp ' National Detroit Bank of New York ' European American B~nk North Carolina National Bank Union Bank ' Philadelphia National Bank Southeast Banking Cord Valley National Bank of Arizona Detroit Bank Corp Waehovia CoPp National City Corp - . Mercantile Texas Corp Note The institution.s 'listed are taken from the fifty largest banks by assets Only those U.S. banPdn9' institution~ listed abc~e having California offices are aocep~le institutions.' · EXHIBIT "C" Page 1 of 3 Banque'National de Paris Credit Ag~icole Mutuel Credit Lyonnais . Societe Generale Germany: Deutsche Bank. Dresdner Bank' Westdeutsche Landesbank Commerzbank Bayerische Landesb~nk Baye?ische Vereinsbank Bayerische Hypotheken und Wechsel Bank Great B~itain: National Westminister Bank Barclays Bank Mi dland Bank Lloyds Bank · Japan:. ' ' . ' Dai-Ichi Kangyo Bank Norincbukin Bank Fuji B~nk ~. · Sumitomo Bank Mi tsubishi Bank Sanwa Bank Industrial Bank of Japan Long-Term Credit Bank of Japan Tokai Bank Bank of Tokyo Mitsui Bank The · Netherlands: Rabobank Nederland . Alegmene Bank Nederland Amsterdam-Rotterdam Bank Page 2of3 Canada: · Royal Bank of Canada Canadian Imperial Bank Bank of Montreal Bank of Nova Scotia Toronto Dominion Bank -¢ Switzerland: Swiss Bank Cor~ Union Bank of Switzerland Credit Suisse Belgium: Societe Gen~rale de Banque Mong Kong: - t~.ongkon~ and Sbangh'ai Banking corp. .. -- Note - · The financ.~al institutions on this list are taken from the' fifty largest non-U.S, banks by assets, except for the Bank of Nova Scotia and Toronto Dominion Bank. Only those for~:[~ banki.~g institutions listdd above having California offices are. acceptable~ institutions. Page 3 of 3 OYSTER POINT sEPARATION FUND REPAYMENT"FORMI~ Any funds collected in excess of those needed for the local share of th~ Cost of Construction of the Oyster Point Separation shall be refunded to cIe~.elopers in the same. proportion that the ADT of their particular project bore f.o the Total ADT upon which the total cOntributions by all developers to th.e Oyster Point Separation project were based'~ Refunds to be made shall be cletermined in accord- ance with the procedure outlined on Page 2 of this exhibit setting forth' examples of payment refunds~ Refunds'~ if any are to be made', shall be made on a date not later than ten years and two months after final acceptance by I:ity of the. work to construct the Oyster point Separation. In the absence of excess payments toward the principal of the project., no refund will be made for interest earned on such payments; such ~nterest will .be applied to the Agency's share and will be reimbursed to the Agency, If the met local share exceeds' total payments into the principal of the fund, ~ere will be no repayment to developers unless additional payments made by other de. lopers follow- ing the date of project completion bring total payments to a level e:xceeding the local share: EXHIBIT "D" Page 1 of 2 OYSTER POINT SEPARATION FUND REPAYMENT FORMULA ., Any funds collected in excess of those needed fOr the local~ share of' the Cost of Construction of the Oyster Point Separation shall be refunded to developer.s in the same proportion that the.ADT of their particular project bore t~ the TOtal· ADT upon which the total contributions by all developers to the Oyster Point Separation project were based. Refunds to be made shall be determined in accord-- ance with the procedure outlined on Page 2 of this exhibit setting fo-rt~· examples of payment refunds. Refunds, if any are to be made, shall be made· on a date not later than five years and two months after final acceptance by City of the work~ to construct the Oyster point seParation. : . In the absence of excess payments toward the principal of the project, no refund will be made for interest earned on such payments; such interest will be. appli~ed to the Agency's share and will be reimbursed to the Agency,. If the net' local· share exceeds total payme.nts into the principal of the fund, there w.ill be no repayment to developers unless additional payments made. by other developers follow-· ing the date of project completion bring total payments to a level exceeding the local Share. EXHIBIT "D" Page 1 of 2 EXAMPLES OF PAYMENT REFUNDS ASSUMPTIONS 1 2 Project Total 'ADT Payments % Pmt. Repaid Project ADT divided by total ADT ~mount of Repayment~' $1,380,000 x COLo 3 Developer "A" 37,000(1) $3,800,000 Developer "B" 4,000 .650,000 Developer "C" 3,750 600,000 Developer "D" 12,000 1,900,000 Developer "E" 7,000 1,100,000 Redevelopment Agency (Including' Future) 40,000.(1) .2.,500,000 .357 .039 .036 .116 .067 .385 $492,660 53,820 49 ,.680 160,,080 92,460 ,531,300 TOTALS 103,750 9,750,000 1.000 $1,380,000 Note (1) - After adjustment for contributions to East Gra~ Avenue Overpass the rate of $154 per trip Example #1 - AsSumes net local share cost = $8,500,000 Assumes total interest earnings = 1,000,00~ Total excess' payments: $1~,250,000) Total excess interest = 130,000) 1,380,00~ *Repayment calculated by mutliplying excess payment and interest costs by % of ADT in Column 3 (amount in this example shown in Column 4 above). Example #2 Assumes net local share cost = $10,750,000 Total interest earnings = 1,250,000 Total excess payments = 0 Total excess interest : 250,000 .' (Note: In the. absence of excess payments no repayment will be made and excess interest will be applied to agency share of future contributions.) Example #3 Assumes net local share cost = $12,000,000, Assumes total interest earnings = 1,250,000 Total excess payments = Total excess interest (Note: Because net local share exceeds total Payments will be no repayment to develoPers unless more than $1,000,000 in additional pay'- ments are made by other developers following date of project completion.) Page 2 of 2 EXHIBIT "E" OYSTER POINT OVERCROSSING FUND REVISED ESTIMATE OF. DIODATI CONTRIBUTIONS * (Based on Formula adopted by City Council on May 23, 1984) Bui I ding "A" Building "B" Building "C" (Warehouse) Bull ding. "D"' (Warehouse) Building "E" (Office) Building "F" (~arehouse) Building "G" (Office) Building "H'~ (Warehouse) Private Ma ri na TOTAL Less Credit for Healey-Tibbets Warehouse Replaced Exempt from Use Permit Exempt from Use. Permit $-62,473 47,522 . ' 409,348 71,570 409,348 48,510 107,923 $1,156,694 · 21 ~830 $1,1 34,86a~ ADT 405..7 308.6 2,658.1 464.7 2,658.1 315.0 700.8 7,511.0 141.7 7,369.3 * Calculations are based upon existing uses at this date for occupied buitdihgs 'and estimated-for incompleted buildings. 'Calculations may.. change in accordance with changed uses during term of policy effect. Calculations are based upon land uses for individual parcels as set forth in Exhibit "1" attached hereto. EXHIBIT "E" (Attachment) AVERAGE DAILY TRIPS CALCULATIONS (1) Parcel/B1 dg II C II 11 D II II E II "FI! IIH II Marina Credit Primary Use Warehouse Warehouse (2) Office Manufacturing Offi ce (2) Warehouse { 2) Marina Warehouse Secondary No. Uses' Sq Ft 66,360 Laboratory 10,950 Rec C1 ub 4,200 Office Laboratory Warehouse 68,575 216,10D 43,462 8,834 12,736 25,616 90,648 216,100 70,000 129 3l ,500 ADT- Unit 4.5 5.3 ~ll .7 12.3 · 3.99 12.3 5.3 4.5 12.3 4.5 Berths 3.2 4.5 NET ADT ADT 298.6 58.0 49.l 405.7 308.6 2,658. l 173.4 108.6 67.5 115.2 464.7 2,658.1 315.0 700.8 7,511.0 141.7 -, 7,369.2 · (2) Based on Current Projected Use & Projected Parce'l (Building) Uses as of June 1, 1984