Report (106) TDT/TSDC Estimate PWCC with Mezzanine 9/20/2018
7560 SW Durham Rd. AMS ,t? OSsy(L4;..5.
TDT RATES EFFECTIVE 7/1/18 iC c w
RES:TSDC CITYWIDE&TSDT RT OVERLAY RATES EFFECTIVE 7/1/18 INSIDE RIVER TERRACE -�, Lc\r\
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/18 I 0 Yes
L
Project is in River Terrace ? QQ No
* For TDT and residential replace formula 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 1 110 $6,177 9.55 $59,003 9552sf Lt Indust
TSDC-Imp 1 110 1.08 2,790 $3,013 9.55 $28,782 Trading Cards
TSDC-Reim 1 110 1.08 160 $173 9.55 $1,651
TSDC-RT 1 $0
TDT 2 $0
TSDC-Imp 2 $0
TSDC-Reim 2 $0
TSDC-RT 2 $0
Did TSDC-I need to be reduced to 80%of TDT? Use 1 No Use 2 No
Total TDT and TSDCs Former Uses $89,435
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 110 $6,177 9.55 $59,003 9552sf Lt Indust
TSDC-Imp 1 110 1.08 $2,790 $3,013 9.55 $28,782 Trading Cards
TSDC-Reim 1 110 1.08 $160 $173 9.55 $1,651
TSDC-RT 1 $0 $0
TDT 2 110 $6,177 3.63 $22,423 3630sf Mezzanine
TSDC-Imp 2 110 1.08 $2,790 $3,013 3.63 $10,938 Trading Cards
TSDC-Reim 2 110 1.08 $160 $173 3.63 $627
TSDC-RT 2 $0 $0
Did TSDC-I need to be reduced to 80%of TDT? Use 1 No Use 2 No
Total All TDTs&TSDCs Proposed Uses $123,423
Less: Total All TDTs&TSDCs Former Uses $89,435
Total All TDTs&TSDCs Net Increase $33,988
Total Net County TDT $22,423
Total Net TSDC-Imp $10,938
Total Net TSDC-Reim $627
Total Net TSDC RT Overlay $0 $33,988
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $80,080 $38,551
Estimated Unmitigated Impact $57,658 $26,985
All TDT&TDS( TSDC RT Overlay
Target Recovery Rate 29% 30%
Estimated Total Impact $118,631 $0
Estimated Unmitigated Impact $84,643 $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
*Parks Estimate PWCC with Mezzanine 9/20/2018
7560 SW Durham Rd. AMS
ALL PARKS RATES EFFECTIVE 7/1/18
Q Yes
Project is in River Terrace ? QQ 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 1 110 15.92 $424 $6,750 9552sf Lt Indust
Parks-Reim 1 110 15.92 $77 $1,226 Trading Cards
Neigh-Imp 1 110 15.92 $0 $0
Neigh-RT 1 $0 0
2 $0
Total Parks Former Uses $7,976
Proposed Use
Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 110 15.92 $424 $6,750 9552sf Lt Indust
Parks-Reim 1 110 15.92 $77 $1,226 Trading Cards
Neigh-Imp 1 110 15.92 $0 $0 0
Neigh-RT 1 $0
Parks-Imp 2 110 6.05 $424 $2,565 3630sf Mezzanine
Parks-Reim 2 110 6.00 $77 $462 Trading Cards
Neigh-Imp 2 110 6.05 $0 $0 0
Neigh-RT 2 $0 0
Total Parks Outside RT Proposed Uses $11,003
Less: Total Parks Outside RT Former Uses $7,976
Total All Parks Outside RT Net Increase $3,027
Total Parks RT Proposed Uses $0
Less: Total Parks RT Former Uses $0
Total All Parks RT Net Increase $0
Total Parks-Imp $2,565
Total Parks-Reim $462
Total Neigh-Imp $0 $3,027
Total Neigh-RT $0
For Non-Residential Calculations:
Prior Use: Office/Lt.Industrial=600sf/EE; 9552/600=15.92EEs.
Proposed Use: Office/Lt.Industrial=600sf/EE;3630/600=6.05EEs.
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