Report 'r3uP2 D Z2-o o t'11
f' c�35 SW GLtn$Tt*. ST
TDT/TSDC Estimate Submittal date:6/21/2022 2/22/2023 (
BUP2022-00177 6835 SW Clinton- Dartmouth Crossing AML
TDT&RESIDENTIAL TSDC RATES EFFECTIVE 7/1/22
NON-RES:TSDC CITYWIDE EFFECTIVE 7/1/22
0 Yes
Project is in River Terrace ? Q 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 $9,623 4.00 $38,492.00 4 SFR
TSDC-Imp 1 210 1.00 $6,690 4.00 $26,760.00 BUP2004-00109
TSDC-Reim 1 210 1.00 $386 4.00 $1,544.00 BUP2005-00530
TSDC-RT 1 0 $0 0.00 $0.00 BUP2005-00531
TDT 2 0 $0 0.00 $0.00 BUP2005-00532
TSDC-Imp 2 0.00 $0 $0 0.00 $0.00
TSDC-Reim 2 0.00 $0 $0 0.00 $0.00
TSDC-RT 2 $0 0.00 $0.00
Did total TSDC need to be reduced to 80%of TDT? Use 1 No Use 2 No
Total TDT and TSDCs Former Uses $66,796
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 220 $6,296 85.00 $535,160.00 85 units
TSDC-Imp 1 220 1.00 $3,903 $3,903 85.00 $331,755.00 apartments
TSDC-Reim 1 220 1.00 $225 $225 85.00 $19,125.00
TSDC-RT 1 0.00 $0 $0 0.00 $0.00
TDT 2 0.00 $0.00
TSDC-Imp 2 0.00 $0 $0 0.00 $0.00
TSDC-Reim 2 0.00 $0 $0 0.00 $0.00
TSDC-RT 2 0.00 $0 $0 0.00 $0.00
TDT 3 0.00 $0.00
TSDC-Imp 3 0.00 $0 0.00 $0.00
TSDC-Reim 3 0.00 $0 0.00 $0.00
TSDC-RT 3 0.00 $0 0.00 $0.00
Did total TSDC need to be reduced to 80%of TDT? Use 1 No Use 2 No Use 3 No
Total All TDTs&TSDCs Proposed Uses $886,040.00
Less: Total All TDTs&TSDCs Former Uses $66,796.00
Total All TDTs&TSDCs Net Increase $819,244.00
Total Net County TDT $496,668.00
Total Net TSDC-Imp $304,995.00
Total Net TSDC-Reim $17,581.00
Total Net TSDC RT Overlay $0.00
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $1,773,814 $1,075,253
Estimated Unmitigated Impact $1,277,146 $752,677
All TDT&TDSC TSDC RT Overlay
Target Recovery Rate 29% 30%
Estimated Total Impact $2,849,068 $0
Estimated Unmitigated Impact $2,029,824 $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
•
ti
Parks Estimate Submittal date:6/21/2022 2/22/2023
BUP2022-00177 6835 SW Clinton- Dartmouth CAML
ALL PARKS RATES EFFECTIVE 7/1/22
0 Yes
Project is in River Terrace ? Q No
Note:All Neigh-Imp#Units entries=0 if project is in River Terrace;
All Neigh-RT# Units entries=0 if project is elsewhere in the city.
Former Use
Rate Type Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 210 4 $6,278 $25,112.00 4 SFR
Parks-Reim 1 210 4 $1,739 $6,956.00 BUP2004-00109
Neigh-Imp 1 210 4 $2,328 $9,312.00 BUP2005-00530
Neigh-RT 1 $0 BUP2005-00531
2 $0 BUP2005-00532
Total Parks Former Uses $41,380
Proposed Use
Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 220 85 $4,727 $401,795.00 85 units
Parks-Reim 1 220 85 $1,112 $94,520.00 apartments
Neigh-Imp 1 220 85 $1,752 $148,920.00 0
Neigh-RT 1 $0.00
Parks-Imp 2 $0.00
Parks-Reim 2 $0.00 0
Neigh-Imp 2 $0.00 0
Neigh-RT 2 $0.00 0
Parks-Imp 3 $0.00
Parks-Reim 3 $0.00
Neigh-Imp 3 $0.00
Neigh-RT 3 $0.00
Total Parks Outside RT Proposed Uses $645,235.00
Less: Total Parks Outside RT Former Uses $41,380.00
Total All Parks Outside RT Net Increase $603,855.00
Total Parks RT Proposed Uses $0.00
Less: Total Parks RT Former Uses $0.00
Total All Parks RT Net Increase $0.00
Total Parks-Imp $376,683.00
Total Parks-Reim $87,564.00
Total Neigh-Imp $139,608.00
Total Neigh-RT $0 No Neigh-RT
For Non-Residential Calculations:
Prior Use: xxxx=xxxsf/EE;xxxx/xxx=xxEEs.
Proposed Use: =sf/EE; SF/SF per EE=XXEEs.
•
Parks-Imp=Parks Improvement,Citywide including River Terrace
Parks-Reim=Parks Reimbursement,Citywide including River Terrace
Neigh-Imp=Neighborhood Parks Improvement Outside River Terrace
Neigh-RT=Neighborhood Parks Improvement Inside River Terrace