Report (23) ALL? ' SCA- L11Z-C 1 \;?) SIL, 1,tiCA:A -\
TDT/TSDC Estimate Compass Oncology Vault 1/17/2019
12123 SW 69th Ave. AMS
TDT& RESIDENTIAL TSDC RATES EFFECTIVE 7/1/18
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/18
* Exempt from TSDC and Parks per TMC 3.24.199.D 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 $0 Vacant Land
TSDC-Imp 1 $0
TSDC-Reim 1 $0
TSDC-RT 1 $0
TDT 2 $0 Vacant Land
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 $0
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 630 $12,233 1.90 $23,267 1902sf vault
TSDC-Imp 1 630 1.69 $2,790 $4,715 1.90 $8,968 at 1/2 Clinic rate
TSDC-Reim 1 630 1.69 $160 $270 1.90 $514
TSDC-RT 1 $0 $0
TDT 2
TSDC-Imp 2
TSDC-Reim 2
TSDC-RT 2
Did TSDC-I need to be reduced to 80%of TDT? Use 1 No Use 2 No
Total All TDTs&TSDCs Proposed Uses $32,750
Less: Total All TDTs&TSDCs Former Uses $0
Total All TDTs&TSDCs Net Increase $32,750
Total Net County TDT $23,267
Total Net TSDC-Imp $8,968
Total Net TSDC-Reim $514
Total Net TSDC RT Overlay $0 $32,750
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $83,097 $31,608
Estimated Unmitigated Impact $59,830 $22,126
All TDT&TDS( TSDC RT Overlay
Target Recovery Rate 29% 30%
Estimated Total Impact $114,705 $0
Estimated Unmitigated Impact $81,956 $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
Parks Estimate Compass Oncology Vault 1/17/2019
12123 SW 69th Ave. AMS
ALL PARKS RATES EFFECTIVE 7/1/18
0 Yes
Project is in River Terrace ? ® 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 0 $0 Vacant Land
Parks-Reim 1 0 $0 0
Neigh-Imp 1 0 $0 s
Neigh-RT 1 $0 0
2 $0
Total Parks Former Uses $0
Proposed Use
Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 630 3.8 $424 $1,611 1902sf vault
Parks-Reim 1 630 3.8 $77 $293 at 1/2 Clinic rate
Neigh-Imp 1 630 3.8 $0 $0 0
Neigh-RT 1 $0
Parks-Imp 2 $0
Parks-Reim 2 $0 0
Neigh-Imp 2 $0 0
Neigh-RT 2 $0 0
Total Parks Outside RT Proposed Uses $1,904
Less: Total Parks Outside RT Former Uses $0
Total All Parks Outside RT Net Increase $1,904
Total Parks RT Proposed Uses $0
Less: Total Parks RT Former Uses $0
Total All Parks RT Net Increase $0
Total Parks-Imp $1,611
Total Parks-Reim $293
Total Neigh-Imp $0 $1,904
Total Neigh-RT $0
For Non-Residential Calculations:
Prior Use: =###sf/EE; #####/###=EEs.
Proposed Use: Radiation Vault as Hospital=500sf/EE;1902/500=3.8EEs.
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