HomeMy WebLinkAboutTransportation Cedarbrook Assisted Living 6-3-2020 TDT/TSDC Estimate Cedarbrook Assisted Living 6/3/2020
9355 & 9415 SW Hall Blvd. AMS
TDT& RESIDENTIAL TSDC RATES EFFECTIVE 7/1/19
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/19
0 Yes
Project is in River Terrace ? ® No
* For TDT and residential formula has been replaced with published rate per unit.
Former Use ITE Rate per Rate per TDT/TSDC
Rate Type Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 210 $8,968 2.00 $17,936 2 SFRs
TSDC-Imp 1 210 $6,335 2.00 $12,670
TSDC-Reim 1 210 $365 2.00 $730
TSDC-RT 1 $0 0.00 $0
TDT 2 $0 0.00 $0
TSDC-Imp 2 $0 0.00 $0
TSDC-Reim 2 $0 0.00 $0
TSDC-RT 2 $0 0.00 $0
Did total TSDC need to be reduced to 80%of TDT? Use 1 No Use 2 No
Total TDT and TSDCs Former Uses $31,336
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 254 0 $2,772 163.00 $451,836 163 rooms assisted I
TSDC-Imp 1 254 0.35 $5,570 $1,950 163.00 $317,769
TSDC-Reim 1 254 0.35 $320 $112 163.00 $18,256
TSDC-RT 1 $0 0.00 $0
TDT 2 620 0.00 $1,214 33.00 $40,062 33 rooms memory c
TSDC-Imp 2 620 0.15 $5,570 $836 33.00 $27,572 as nursing home 62(
TSDC-Reim 2 620 0.15 $320 $48 33.00 $1,584
TSDC-RT 2 $0 0.00 $0
Did total TSDC need to be reduced to 80%of TDT? Use 1 No Use 2 No
Total All TDTs &TSDCs Proposed Uses $857,078
Less: Total All TDTs &TSDCs Former Uses $31,336
Total All TDTs&TSDCs Net Increase $825,742
Total Net County TDT $473,962
Total Net TSDC-Imp $332,670
Total Net TSDC-Reim $19,110
Total Net TSDC RT Overlay $0 No TSDT-RT
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $1,692,721 $1,172,600
Estimated Unmitigated Impact $1,218,759 $820,820
All TDT&TDSC TSDC RT Overlay
Target Recovery Rate 29% 30%
Estimated Total Impact $2,865,321 $0
Estimated Unmitigated Impact $2,039,579 $0
TDT=County Transportation Development Tax
TSDC Citywide=City of Tigard Transportation System Development Tax(TSDC-Imp&TSDC-Reim)
TSDC RT=River Terrace Transportation System Development Tax Overlay
Extended Combination SDC Calculator-091018-I:\Community Development\Permit Coordinator\SDC Calculators