Report (78) TDT/TSDC Estimate COMPASS ONCOLOGY REV3 2/21/2019
12123 SW 69th Ave. AMS
TDT& RESIDENTIAL TSDC RATES EFFECTIVE 7/1/18
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/18
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 if Code PHVT PHVT Unit* # Units Amount Description
TDT 1 710 $9,137 41.07 $375,257 41070sf General
TSDC-Imp 1 710 1.49 2,790 $4,157 41.07 $170,732 Office Building
TSDC-Reim 1 710 1.49 160 $238 41.07 $9,791
TSDC-RT 1 $0 $0
TDT 2 $0
TSDC-Imp 2 $0 $0
TSDC-Reim 2 $0 $0
TSDC-RT 2 $0 $0
Did TSDC-I need to be reduced to 80% of TDT? Use 1 No Use 2 No
Total TDT and TSDCs Former Uses $555,780
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* It Units Amount Description
TDT 1 630 $24,466 41.07 $1,004,819 41070sf Medical
TSDC-Imp 1 Not yet in effect. $0 Clinic, App 9/6/18
TSDC-Reim 1 Not yet in effect. $0
TSDC-RT 1 $0
TDT 2 $12,233 1.90 $23,243 1900sf Medical Facil
TSDC-Imp 2 1.69 $2,790 $4,715 1.90 $8,959 at 1/2 Clinic rate
TSDC-Reim 2 1.69 $160 $270 1.90 $514 App 1/8/19
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 $1,037,534
Less: Total All TDTs&TSDCs Former Uses $555,780
Total All TDTs &TSDCs Net Increase $481,754
Total Net County TDT $652,805 See discount page 3
Total Net TSDC-Imp ($161,773) NO TSDC DUE
Total Net TSDC-Reim ($9,277)
Total Net TSDC RT Overlay $0 $481,754
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $2,331,445 ($570,169)
Estimated Unmitigated Impact $1,678,641 ($399,118)
All TDT&TDSC TSDC RT Overlay
Target Recovery Rate 27% 30%
Estimated Total Impact $1,761,276 $0
Estimated Unmitigated Impact $1,279,522 $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